{"text_format":"3","workbook":"xlsx","n_sheets":69,"sheets":["Sommaire","Base de données pop.","Population","4.1 Comptes 2024 natures","Résultats 2020-2024","Résultats réals 2020-2025","Graphique par nature","Résultats par commune","4.9 Comptes 2024 par habitant","4.2 Comptes 2024 par commune","4.10 Comptes 2024 Hab. par com","4.5 Vue d'ensemble","4.6 Vue par commune","4.3 Résultats à 3 niveaux","4.4 Résultats à 3 par commune","4.7 Autofinancement","4.8 Autofinancement par commune","4.11 Comptes 2024 fonctionnelle","4.12 Fonctionnelle par commune","Fonctionnelle 2020-2024","Tableau fonctionnelle","4.12.1 et 2 Graph par fonction","5. Bilan 2024","Bilan 2020-2024","5.3 Bilan par commune","5.2 Tableau bilan","5.1.2Graphique capitaux propres","5.4 Tableau de l'endettement","Evolution endettement 2020-2024","5.4.1Graphique de l'endettement","5.4.2 évolution endettement","5.5 Endettement par commune","6.1 Investissements","Investissements 2020-2024","6.2 Investissements par commune","7, Définition des indicateurs","Base de données indicateurs1","Endett. net + degré d'auto.","Quotité d'intéret + revenus det","Quotité d'invest + fin.","Quotité d'autofinancement","Quotient excédent du bilan","Récapitulatif","Indicateurs 2020-2024","Indicateurs par commune","Bourgeoisies Comptes 2024","Comptes 2024 par Bourgeoisie","Bourgeoisie vue d'ensemble","Vue d'ensemble par Bourgeoisie","Bourgeoisie résultats 3 niveaux","Résultats 3 nivaux par Bourgeoi","Bourgeoisie autofinancement","Autofinancement par Bourgeoisie","Bourgeoisie bilan 2024","Bilan par bourgeoisie","Bourgeoisie endettement","Endettement par bourgeoisie","Bourgeoisie investissement","Investissement par bourgeoisie","Syndicats comptes 2024","Comptes 2024 par Syndicats","Syndicats vue d'ensemble","Vue d'ensemble par syndicat","Syndicats résultat à 3 niveaux","Résultat 3 niveaux par syndicat","Syndicats Bilan","Bilan par Syndicats","Syndicats endettement","Endettement par syndicat"],"not_rendered":{"charts":14,"images":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Sommaire","index":0,"n_rows":41,"n_cols":3,"rows_kept":41,"hidden":true}
[]
["Rapport sur les finances communales - exercice 2024"]
[]
[null,"Sommaire"]
[]
[1,"Population"]
[1.1,"Population","Population"]
[]
[2,"Compte de résultat"]
[2.1,"Compte de résultats par nature par commune","Compte de résultats"]
[2.2,"Compte de résultats pas nature en Fr. par habitant","Compte de résultats en Fr. par habitant"]
[2.3,"Compte de résultats par nature en Fr. par habitant par commune","Compte de résultats en Fr. par commune"]
[2.4,"Vue d'ensemble","Vue d'ensemble"]
[2.5,"Vue d'ensemble par commune","Vue d'ensemble par commune"]
[2.6,"Résultats à 3 niveaux","Résultats à 3 niveaux"]
[2.7,"Résultats à 3 nivaux par commune","Résultats à 3 niveaux par commune"]
[2.8,"Autofinancement","Autofinancement"]
[2.9,"Autofinancement par commune","Autofinancement par commune"]
[{"v":2.1,"d":"2.10"},"Compte de résultats par fonction","Compte de résultats par fonction"]
[2.11,"Compte de résultats par fonction par commune","Compte de résultats fonctionnel par commune"]
[]
[3,"Bilan"]
[3.2,"Bilan de l'ensemble des communes","Bilan de l'ensemble des communes"]
[3.3,"Bilan par commune","Bilan par commune"]
[3.4,"Tableau du bilan","Tableau du bilan"]
[3.5,"Tableau de l'endettement","Endettement"]
[3.6,"Tableau de l'endettement par commune","Endettement par commune"]
[]
[4,"Comptes des investissements"]
[4.1,"Investissements de l'ensemble des communes","Investissements"]
[4.2,"Investissements par commune","Investissements par commune"]
[]
[5,"Indicateurs financiers"]
[5.1,"Définition des indicateurs financiers","Définition des indicateurs financiers"]
[5.2,"Quotient de l'endettement net et degré d'autofinancement","Degré d'autofinancement"]
[5.3,"Quotité de la charge des intérêts et dette brute par rapport aux revenus","Dette brute par rapport aux revenus"]
[5.4,"Quotité d'investissement et quotité de la charge financière","Quotités d'investissement et charges financière"]
[5.5,"Quotité d'autofinancement et quotité de la charge des intérêts nets ","Quotité d''autofinancement"]
[5.6,"Quotient de l'excédent au bilan","Quotient excédent du bilan"]
[5.7,"Récapitulatif de l'ensemble des communes","Récapitulatif"]
[5.8,"Récapitulatif par commune","Récapitulatif par commune"]

{"sheet":"Base de données pop.","index":1,"n_rows":55,"n_cols":15,"rows_kept":55,"hidden":true,"merged":[[1,6,1,10]]}
["N°","Communes",2024,{"$nulls":9},"N°","Communes",2024]
[1,"Boécourt",961,{"$nulls":3},"Ne pas effectuer de tri avec cette feuille, c'est la base de donnée.",{"$nulls":5},1,"Alle",{"$f":"C33","v":{"v":1946,"d":"1,946"}}]
[2,"Bourrignon",263,{"$nulls":9},2,"Basse-Allaine",{"$f":"C35","v":{"v":1197,"d":"1,197"}}]
[3,"Châtillon",475,{"$nulls":9},3,"Basse-Vendline",{"$f":"C36","v":736}]
[4,"Courchapoix",449,null,null,"Population par district",{"$nulls":6},4,"Boécourt",{"$f":"C2","v":961}]
[5,"Courrendlin",{"v":3687,"d":"3,687"},null,null,"Delémont",null,{"$f":"SUM(C2:C20)","v":{"v":39997,"d":"39,997"}},{"$nulls":4},5,"Boncourt",{"$f":"C37","v":{"v":1170,"d":"1,170"}}]
[6,"Courroux",{"v":3443,"d":"3,443"},null,null,"Franches-Montagnes",null,{"$f":"SUM(C21:C32)","v":{"v":10475,"d":"10,475"}},{"$nulls":4},6,"Bourrignon",{"$f":"C3","v":263}]
[7,"Courtételle",{"v":2788,"d":"2,788"},null,null,"Porrentruy",null,{"$f":"SUM(C33:C51)","v":{"v":24368,"d":"24,368"}},{"$nulls":4},7,"Bure",{"$f":"C38","v":645}]
[8,"Delémont",{"v":12813,"d":"12,813"},{"$nulls":4},{"$f":"SUM(H6:H8)","v":{"v":74840,"d":"74,840"}},{"$nulls":4},8,"Châtillon",{"$f":"C4","v":475}]
[9,"Develier",{"v":1393,"d":"1,393"},{"$nulls":9},9,"Clos du Doubs",{"$f":"C39","v":{"v":1304,"d":"1,304"}}]
[10,"Ederswiler",115,{"$nulls":9},10,"Coeuve",{"$f":"C40","v":717}]
[11,"Haute-Sorne",{"v":7453,"d":"7,453"},{"$nulls":9},11,"Cornol",{"$f":"C41","v":{"v":1083,"d":"1,083"}}]
[12,"Mervelier",526,{"$nulls":9},12,"Courchapoix",{"$f":"C5","v":449}]
[13,"Mettembert",112,{"$nulls":9},13,"Courchavon",{"$f":"C42","v":323}]
[14,"Movelier",414,{"$nulls":9},14,"Courgenay",{"$f":"C43","v":{"v":2439,"d":"2,439"}}]
[15,"Pleigne",365,{"$nulls":9},15,"Courrendlin",{"$f":"C6","v":{"v":3687,"d":"3,687"}}]
[16,"Rossemaison",740,{"$nulls":9},16,"Courroux",{"$f":"C7","v":{"v":3443,"d":"3,443"}}]
[17,"Saulcy",277,{"$nulls":9},17,"Courtedoux",{"$f":"C44","v":761}]
[18,"Soyhières",453,{"$nulls":9},18,"Courtételle",{"$f":"C8","v":{"v":2788,"d":"2,788"}}]
[19,"Val Terbi",{"v":3270,"d":"3,270"},{"$nulls":9},19,"Damphreux-Lugnez",{"$f":"C45","v":370}]
[20,"Le Bémont",308,{"$nulls":9},20,"Delémont",{"$f":"C9","v":{"v":12813,"d":"12,813"}}]
[21,"Les Bois",{"v":1244,"d":"1,244"},{"$nulls":9},21,"Develier",{"$f":"C10","v":{"v":1393,"d":"1,393"}}]
[22,"Les Breuleux",{"v":1627,"d":"1,627"},{"$nulls":9},22,"Ederswiler",{"$f":"C11","v":115}]
[23,"Les Enfers",151,{"$nulls":9},23,"Fahy",{"$f":"C46","v":337}]
[24,"Les Genevez",516,{"$nulls":9},24,"Fontenais",{"$f":"C47","v":{"v":1632,"d":"1,632"}}]
[25,"Lajoux",720,{"$nulls":9},25,"Grandfontaine",{"$f":"C48","v":378}]
[26,"Montfaucon",564,{"$nulls":9},26,"Haute-Ajoie",{"$f":"C49","v":{"v":1064,"d":"1,064"}}]
[27,"Muriaux",518,{"$nulls":9},27,"Haute-Sorne",{"$f":"C12","v":{"v":7453,"d":"7,453"}}]
[28,"Le Noirmont",{"v":1934,"d":"1,934"},{"$nulls":9},28,"La Baroche",{"$f":"C34","v":{"v":1135,"d":"1,135"}}]
[29,"Saignelégier",{"v":2531,"d":"2,531"},{"$nulls":9},29,"Lajoux",{"$f":"C26","v":720}]
[30,"Saint-Brais",237,{"$nulls":9},30,"Le Bémont",{"$f":"C21","v":308}]
[31,"Soubey",125,{"$nulls":9},31,"Le Noirmont",{"$f":"C29","v":{"v":1934,"d":"1,934"}}]
[32,"Alle",{"v":1946,"d":"1,946"},{"$nulls":9},32,"Les Bois",{"$f":"C22","v":{"v":1244,"d":"1,244"}}]
[33,"La Baroche",{"v":1135,"d":"1,135"},{"$nulls":9},33,"Les Breuleux",{"$f":"C23","v":{"v":1627,"d":"1,627"}}]
[34,"Basse-Allaine",{"v":1197,"d":"1,197"},{"$nulls":9},34,"Les Enfers",{"$f":"C24","v":151}]
[35,"Basse-Vendline",736,{"$nulls":9},35,"Les Genevez",{"$f":"C25","v":516}]
[36,"Boncourt",{"v":1170,"d":"1,170"},{"$nulls":9},36,"Mervelier",{"$f":"C13","v":526}]
[37,"Bure",645,{"$nulls":9},37,"Mettembert",{"$f":"C14","v":112}]
[38,"Clos du Doubs",{"v":1304,"d":"1,304"},{"$nulls":9},38,"Montfaucon",{"$f":"C27","v":564}]
[39,"Coeuve",717,{"$nulls":9},39,"Movelier",{"$f":"C15","v":414}]
[40,"Cornol",{"v":1083,"d":"1,083"},{"$nulls":9},40,"Muriaux",{"$f":"C28","v":518}]
[41,"Courchavon",323,{"$nulls":9},41,"Pleigne",{"$f":"C16","v":365}]
[42,"Courgenay",{"v":2439,"d":"2,439"},{"$nulls":9},42,"Porrentruy",{"$f":"C50","v":{"v":6574,"d":"6,574"}}]
[43,"Courtedoux",761,{"$nulls":9},43,"Rossemaison",{"$f":"C17","v":740}]
[44,"Damphreux-Lugnez",370,{"$nulls":9},44,"Saignelégier",{"$f":"C30","v":{"v":2531,"d":"2,531"}}]
[45,"Fahy",337,{"$nulls":9},45,"Saint-Brais",{"$f":"C31","v":237}]
[46,"Fontenais",{"v":1632,"d":"1,632"},{"$nulls":9},46,"Saulcy",{"$f":"C18","v":277}]
[47,"Grandfontaine",378,{"$nulls":9},47,"Soubey",{"$f":"C32","v":125}]
[48,"Haute-Ajoie",{"v":1064,"d":"1,064"},{"$nulls":9},48,"Soyhières",{"$f":"C19","v":453}]
[49,"Porrentruy",{"v":6574,"d":"6,574"},{"$nulls":9},49,"Val Terbi",{"$f":"C20","v":{"v":3270,"d":"3,270"}}]
[50,"Vendlincourt",557,{"$nulls":9},50,"Vendlincourt",{"$f":"C51","v":557}]
[null,"Total",{"$f":"SUM(C2:C51)","v":{"v":74840,"d":"74,840"}},{"$nulls":10},"Total",{"$f":"SUM(O2:O51)","v":{"v":74840,"d":"74,840"}}]
[]
[]
[{"$nulls":3},"Ok, contrôlé le 26.06.2023"]

{"sheet":"Population","index":2,"n_rows":28,"n_cols":21,"rows_kept":28,"hidden":true}
[]
[]
[null,"moins de 200 habitants",null,null,"201 à 500 habitants",null,"501 à 1'000 habitants",null,null,"1'001 à 2'000 habitants",null,null,"2001 à 3'000 habitant",null,null,"plus de 3'000 habitant"]
[]
[1,"Mettembert",{"$f":"'Base de données pop.'!C14","v":112},5,"Saint-Brais",{"$f":"'Base de données pop.'!C31","v":237},18.19,"Les Genevez",{"$f":"'Base de données pop.'!C25","v":516},30,"Haute-Ajoie",{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},42,"Courgenay",{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},45,"Val Terbi",{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}}]
[2,"Ederswiler",{"$f":"'Base de données pop.'!C11","v":115},6,"Bourrignon",{"$f":"'Base de données pop.'!C3","v":263},19,"Muriaux",{"$f":"'Base de données pop.'!C28","v":518},31,"Cornol",{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},43,"Saignelégier",{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},46,"Courroux",{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}}]
[3,"Soubey",{"$f":"'Base de données pop.'!C32","v":125},7,"Saulcy",{"$f":"'Base de données pop.'!C18","v":277},20,"Mervelier",{"$f":"'Base de données pop.'!C13","v":526},32,"La Baroche",{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},44,"Courtételle",{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},47,"Courrendlin",{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}}]
[4,"Les Enfers",{"$f":"'Base de données pop.'!C24","v":151},8,"Le Bémont",{"$f":"'Base de données pop.'!C21","v":308},21,"Vendlincourt",{"$f":"'Base de données pop.'!C51","v":557},33,"Boncourt",{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},null,null,{"$f":"SUM(O5:O7)","v":{"v":7758,"d":"7,758"}},48,"Porrentruy",{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}}]
[null,null,{"$f":"SUM(C5:C8)","v":503},9,"Courchavon",{"$f":"'Base de données pop.'!C42","v":323},22,"Montfaucon",{"$f":"'Base de données pop.'!C27","v":564},34,"Basse-Allaine",{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},null,"moyenne",{"$f":"O8/5","v":{"v":1551.6,"d":"1,551.60"}},49,"Haute-Sorne",{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}}]
[null,"moyenne",{"$f":"C9/8","v":{"v":62.875,"d":"62.88"}},10,"Fahy",{"$f":"'Base de données pop.'!C46","v":337},23,"Bure",{"$f":"'Base de données pop.'!C38","v":645},35,"Les Bois",{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$nulls":3},50,"Delémont",{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}}]
[{"$nulls":3},11,"Pleigne",{"$f":"'Base de données pop.'!C16","v":365},24,"Coeuve",{"$f":"'Base de données pop.'!C40","v":717},36,"Clos du Doubs",{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$nulls":5},{"$f":"SUM(R5:R10)","v":{"v":37240,"d":"37,240"}}]
[{"$nulls":3},12,"Damphreux-Lugnez",{"$f":"'Base de données pop.'!C45","v":370},25,"Lajoux",{"$f":"'Base de données pop.'!C26","v":720},37,"Develier",{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$nulls":4},"moyenne",{"$f":"R11/4","v":{"v":9310,"d":"9,310.00"}}]
[{"$nulls":3},13,"Grandfontaine",{"$f":"'Base de données pop.'!C48","v":378},26,"Basse-Vendline",736,38,"Les Breuleux",{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}}]
[{"$nulls":3},14,"Movelier",{"$f":"'Base de données pop.'!C15","v":414},27,"Rossemaison",{"$f":"'Base de données pop.'!C17","v":740},39,"Fontenais",{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$nulls":6},{"$f":"C9+F18+I17+L17+O8+R11","v":{"v":74840,"d":"74,840"}}]
[{"$nulls":3},15,"Courchapoix",{"$f":"'Base de données pop.'!C5","v":449},28,"Courdedoux",{"$f":"'Base de données pop.'!C44","v":761},40,"Le Noirmont",{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$nulls":6},{"$f":"S14/53","v":{"v":1412.0754716981132,"d":"1,412"}}]
[{"$nulls":3},16,"Soyhières",{"$f":"'Base de données pop.'!C19","v":453},29,"Boécourt",{"$f":"'Base de données pop.'!C2","v":961},41,"Alle",{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$nulls":8},"MOINS DE 1000 HABITANTS"]
[null,{"$f":"C9+F18+I17+L17+O8+R11","v":{"v":74840,"d":"74,840"}},null,17,"Châtillon",{"$f":"'Base de données pop.'!C4","v":475},null,null,{"$f":"SUM(I5:I16)","v":{"v":7961,"d":"7,961"}},null,null,{"$f":"SUM(L5:L16)","v":{"v":16729,"d":"16,729"}},{"$nulls":5},{"$f":"C9+F18+I17+L17+O8+R11","v":{"v":74840,"d":"74,840"}},null,null,{"$f":"C9+F18+I17","v":{"v":13113,"d":"13,113"}}]
[{"$nulls":5},{"$f":"SUM(F5:F17)","v":{"v":4649,"d":"4,649"}},null,"moyenne",{"$f":"I17/11","v":{"v":723.7272727272727,"d":"723.73"}},null,"moyenne",{"$f":"L17/12","v":{"v":1394.0833333333333,"d":"1,394.08"}}]
[{"$nulls":4},"moyenne",{"$f":"F18/13","v":{"v":357.61538461538464,"d":"357.62"}}]
[]
[]
[null,"4 communes de moins 200 habitants",{"$f":"C9","v":503},null,{"$f":"C22*100/B17","v":{"v":0.6721004810261892,"d":"0.67"}}]
[null,"13 communes de 200 à 500 habitants",{"$f":"F18","v":{"v":4649,"d":"4,649"}},null,{"$f":"C23*100/B17","v":{"v":6.211918760021379,"d":"6.21"}}]
[null,"12 communes de 501 à 1'000 habitants",{"$f":"I17","v":{"v":7961,"d":"7,961"}},null,{"$f":"C24*100/B17","v":{"v":10.637359700694816,"d":"10.64"}}]
[null,"12 communes de 1'001 à 2'000 habitants",{"$f":"L17","v":{"v":16729,"d":"16,729"}},null,{"$f":"C25*100/B17","v":{"v":22.353019775521112,"d":"22.35"}},{"$nulls":5},"Par Disctrict","Delémont",null,null,{"v":39997,"d":"39,997"}]
[null,"3 communes de 2'001 à 3'000 habitants",{"$f":"O8","v":{"v":7758,"d":"7,758"}},null,{"$f":"C26*100/B17","v":{"v":10.366114377338322,"d":"10.37"}},{"$nulls":6},"Franches-Montagnes",null,null,{"v":10475,"d":"10,475"}]
[null,"6 communes de plus 3'000 habitants",{"$f":"R11","v":{"v":37240,"d":"37,240"}},null,{"$f":"C27*100/B17","v":{"v":49.759486905398184,"d":"49.76"}},{"$nulls":6},"Porrentruy",null,null,{"v":24368,"d":"24,368"}]
[null,null,{"$f":"SUM(C22:C27)","v":{"v":74840,"d":"74,840"}},null,{"$f":"C28*100/B17","v":{"v":100,"d":"100.00"}},{"$f":"E22+E23","v":{"v":6.884019241047568,"d":"6.88"}},{"$nulls":5},"Total",null,null,{"$f":"SUM(O25:O27)","v":{"v":74840,"d":"74,840"}}]

{"sheet":"4.1 Comptes 2024 natures","index":3,"n_rows":191,"n_cols":58,"rows_kept":191,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(E3:BB3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(E3:W3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(X3:AI3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AJ3:BB3)","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[3,null,null,"Charges",{"$f":"E6+E16+E28+E32+E40+E44+E54+E57+E65","v":{"v":4120354.38,"d":"4,120,354.38"}},{"$f":"F6+F16+F28+F32+F40+F44+F54+F57+F65","v":{"v":1233945.3099999998,"d":"1,233,945.31"}},{"v":1728016.62,"d":"1,728,016.62"},{"v":2334780.6,"d":"2,334,780.60"},{"v":17856530.9,"d":"17,856,530.90"},{"v":14651486.049999997,"d":"14,651,486.05"},{"v":13184062.519999998,"d":"13,184,062.52"},{"v":122001588.83,"d":"122,001,588.83"},{"v":9329567.18,"d":"9,329,567.18"},{"v":479757.36,"d":"479,757.36"},{"v":31881975.73,"d":"31,881,975.73"},{"v":1862614.08,"d":"1,862,614.08"},{"v":436355.69,"d":"436,355.69"},{"v":1777811.8,"d":"1,777,811.80"},{"v":1974831.44,"d":"1,974,831.44"},{"v":4477076.6899999995,"d":"4,477,076.69"},{"v":1149255.04,"d":"1,149,255.04"},{"v":3197628.84,"d":"3,197,628.84"},{"v":13280987.37,"d":"13,280,987.37"},{"v":1941472.23,"d":"1,941,472.23"},{"v":6362927.89,"d":"6,362,927.89"},{"v":18069920.740000002,"d":"18,069,920.74"},{"v":919173.3600000001,"d":"919,173.36"},{"v":3056810.2100000004,"d":"3,056,810.21"},{"v":3716179.9899999998,"d":"3,716,179.99"},{"v":3152903.6,"d":"3,152,903.60"},{"v":3632342.79,"d":"3,632,342.79"},{"v":11105469.34,"d":"11,105,469.34"},{"v":14372115.819999998,"d":"14,372,115.82"},{"v":1190174.38,"d":"1,190,174.38"},{"v":717485.28,"d":"717,485.28"},{"v":8363263.43,"d":"8,363,263.43"},{"v":5979591.69,"d":"5,979,591.69"},{"v":6043380.650000001,"d":"6,043,380.65"},{"v":5272907.49,"d":"5,272,907.49"},{"v":10342799.6,"d":"10,342,799.60"},{"v":3353645.94,"d":"3,353,645.94"},{"v":8464383.959999999,"d":"8,464,383.96"},{"v":3716740.22,"d":"3,716,740.22"},{"v":4766049.2700000005,"d":"4,766,049.27"},{"v":1708294.1,"d":"1,708,294.10"},{"v":11350748.410000002,"d":"11,350,748.41"},{"v":3670615.75,"d":"3,670,615.75"},{"v":1567179.05,"d":"1,567,179.05"},{"v":1327032.98,"d":"1,327,032.98"},{"v":7605190.619999999,"d":"7,605,190.62"},{"v":1933127.86,"d":"1,933,127.86"},{"v":6143635.46,"d":"6,143,635.46"},{"v":45270444.28000001,"d":"45,270,444.28"},{"v":2368445.48,"d":"2,368,445.48"},{"v":454443078.29999995,"d":"454,443,078.30"},{"v":246958626.42999998,"d":"246,958,626.43"},{"v":68236975.63,"d":"68,236,975.63"},{"v":139247476.23999998,"d":"139,247,476.24"}]
[null,30,null,"Charges du personnel",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":509417.02999999997,"d":"509,417.03"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":45593.75,"d":"45,593.75"}},{"v":142775.80000000002,"d":"142,775.80"},{"v":329675.64999999997,"d":"329,675.65"},{"v":2965308.22,"d":"2,965,308.22"},{"v":3227002.3000000003,"d":"3,227,002.30"},{"v":1321725.2,"d":"1,321,725.20"},{"v":24659325.79,"d":"24,659,325.79"},{"v":1322433.9000000001,"d":"1,322,433.90"},{"v":63950.49,"d":"63,950.49"},{"v":4561006.4,"d":"4,561,006.40"},{"v":225203.45,"d":"225,203.45"},{"v":65945.34999999999,"d":"65,945.35"},{"v":238268.6,"d":"238,268.60"},{"v":147266.45,"d":"147,266.45"},{"v":371775.2,"d":"371,775.20"},{"v":118052.77,"d":"118,052.77"},{"v":348397.89999999997,"d":"348,397.90"},{"v":2539959.9,"d":"2,539,959.90"},{"v":155848.94999999998,"d":"155,848.95"},{"v":1527649.5,"d":"1,527,649.50"},{"v":2107274.91,"d":"2,107,274.91"},{"v":68995.09999999999,"d":"68,995.10"},{"v":421765.8,"d":"421,765.80"},{"v":494881.38,"d":"494,881.38"},{"v":406133.00000000006,"d":"406,133.00"},{"v":392279.30000000005,"d":"392,279.30"},{"v":1130156.9,"d":"1,130,156.90"},{"v":2222114.55,"d":"2,222,114.55"},{"v":101781.79999999999,"d":"101,781.80"},{"v":78675.99999999999,"d":"78,676.00"},{"v":787210.8800000001,"d":"787,210.88"},{"v":656839.7500000001,"d":"656,839.75"},{"v":606473.15,"d":"606,473.15"},{"v":1077462.8,"d":"1,077,462.80"},{"v":1424102.4,"d":"1,424,102.40"},{"v":263546.05,"d":"263,546.05"},{"v":1465593.45,"d":"1,465,593.45"},{"v":482252.4,"d":"482,252.40"},{"v":777913.9500000001,"d":"777,913.95"},{"v":134999.8,"d":"134,999.80"},{"v":1123470.9500000002,"d":"1,123,470.95"},{"v":549646.35,"d":"549,646.35"},{"v":107457.55,"d":"107,457.55"},{"v":157871.85,"d":"157,871.85"},{"v":945920.2999999999,"d":"945,920.30"},{"v":134211.94999999998,"d":"134,211.95"},{"v":1334584.25,"d":"1,334,584.25"},{"v":11472667.8,"d":"11,472,667.80"},{"v":354123.30000000005,"d":"354,123.30"},{"v":76166990.27,"d":"76,166,990.27"},{"v":43203084.14999999,"d":"43,203,084.15"},{"v":9107557.19,"d":"9,107,557.19"},{"v":23856348.93,"d":"23,856,348.93"}]
[null,null,300,"Autorités et commissions",{"v":41005.1,"d":"41,005.10"},{"v":16194.5,"d":"16,194.50"},{"v":34375.55,"d":"34,375.55"},{"v":54561.1,"d":"54,561.10"},{"v":150240.6,"d":"150,240.60"},{"v":148673.1,"d":"148,673.10"},{"v":164752.55,"d":"164,752.55"},{"v":684779.05,"d":"684,779.05"},{"v":63095,"d":"63,095.00"},{"v":17970.75,"d":"17,970.75"},{"v":413611.25,"d":"413,611.25"},{"v":56364.35,"d":"56,364.35"},{"v":11471.5,"d":"11,471.50"},{"v":21186.25,"d":"21,186.25"},{"v":22869.1,"d":"22,869.10"},{"v":61587.5,"d":"61,587.50"},{"v":15212,"d":"15,212.00"},{"v":49254.7,"d":"49,254.70"},{"v":134719.15,"d":"134,719.15"},{"v":66053.95,"d":"66,053.95"},{"v":75167.3,"d":"75,167.30"},{"v":93332.5,"d":"93,332.50"},{"v":11209.3,"d":"11,209.30"},{"v":27705,"d":"27,705.00"},{"v":30253,"d":"30,253.00"},{"v":51153.75,"d":"51,153.75"},{"v":36323.4,"d":"36,323.40"},{"v":115488.75,"d":"115,488.75"},{"v":112317.95,"d":"112,317.95"},{"v":17756.45,"d":"17,756.45"},{"v":15515,"d":"15,515.00"},{"v":91800.8,"d":"91,800.80"},{"v":53974.6,"d":"53,974.60"},{"v":51237.4,"d":"51,237.40"},{"v":59306.5,"d":"59,306.50"},{"v":85146.25,"d":"85,146.25"},{"v":41486,"d":"41,486.00"},{"v":79365.15,"d":"79,365.15"},{"v":42899,"d":"42,899.00"},{"v":46877.75,"d":"46,877.75"},{"v":16763.35,"d":"16,763.35"},{"v":64010,"d":"64,010.00"},{"v":59992.7,"d":"59,992.70"},{"v":16185,"d":"16,185.00"},{"v":13505,"d":"13,505.00"},{"v":57038.35,"d":"57,038.35"},{"v":18886.25,"d":"18,886.25"},{"v":50576.85,"d":"50,576.85"},{"v":249878.75,"d":"249,878.75"},{"v":26888.4,"d":"26,888.40"},{"$f":"SUM(E7:BB7)","v":{"v":3940017.5500000003,"d":"3,940,017.55"}},{"$f":"SUM(E7:W7)","v":{"v":2161923.1,"d":"2,161,923.10"}},{"$f":"SUM(X7:AI7)","v":{"v":652276.35,"d":"652,276.35"}},{"$f":"SUM(AJ7:BB7)","v":{"v":1125818.0999999996,"d":"1,125,818.10"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":395144,"d":"395,144.00"},{"v":26181.25,"d":"26,181.25"},{"v":89191.2,"d":"89,191.20"},{"v":222311.25,"d":"222,311.25"},{"v":2264144.15,"d":"2,264,144.15"},{"v":2454635,"d":"2,454,635.00"},{"v":893310,"d":"893,310.00"},{"v":19713406.2,"d":"19,713,406.20"},{"v":1046888.05,"d":"1,046,888.05"},{"v":36204.2,"d":"36,204.20"},{"v":3340598.7,"d":"3,340,598.70"},{"v":143321.45,"d":"143,321.45"},{"v":43902.6,"d":"43,902.60"},{"v":176900,"d":"176,900.00"},{"v":101216.15,"d":"101,216.15"},{"v":242178.95,"d":"242,178.95"},{"v":86831.6,"d":"86,831.60"},{"v":243100.65,"d":"243,100.65"},{"v":1983795.45,"d":"1,983,795.45"},{"v":73381.15,"d":"73,381.15"},{"v":1205463.5,"d":"1,205,463.50"},{"v":1652407.46,"d":"1,652,407.46"},{"v":50157.6,"d":"50,157.60"},{"v":314262.6,"d":"314,262.60"},{"v":399059.63,"d":"399,059.63"},{"v":283652.4,"d":"283,652.40"},{"v":294909.5,"d":"294,909.50"},{"v":787679.5,"d":"787,679.50"},{"v":1765677.65,"d":"1,765,677.65"},{"v":69668.4,"d":"69,668.40"},{"v":53072.7,"d":"53,072.70"},{"v":590811.56,"d":"590,811.56"},{"v":497327.2,"d":"497,327.20"},{"v":462525.14,"d":"462,525.14"},{"v":853052.35,"d":"853,052.35"},{"v":1113885.2,"d":"1,113,885.20"},{"v":179614.15,"d":"179,614.15"},{"v":1154332.55,"d":"1,154,332.55"},{"v":348895.5,"d":"348,895.50"},{"v":611809.4,"d":"611,809.40"},{"v":100660.7,"d":"100,660.70"},{"v":835708.8,"d":"835,708.80"},{"v":408071.55,"d":"408,071.55"},{"v":73815.1,"d":"73,815.10"},{"v":119316.35,"d":"119,316.35"},{"v":719482.35,"d":"719,482.35"},{"v":92018.45,"d":"92,018.45"},{"v":1040377.15,"d":"1,040,377.15"},{"v":9122410.25,"d":"9,122,410.25"},{"v":268649.8,"d":"268,649.80"},{"v":59045416.49,"d":"59,045,416.49"},{"v":33503260.849999994,"d":"33,503,260.85"},{"v":6949392.090000001,"d":"6,949,392.09"},{"v":18592763.55,"d":"18,592,763.55"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49858.6,"d":"49,858.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5228,"d":"5,228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55086.6,"d":"55,086.60"},{"v":49858.6,"d":"49,858.60"},{"v":5228,"d":"5,228.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3577.05,"d":"3,577.05"},{"v":0,"d":"0.00"},{"v":14137.1,"d":"14,137.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212.5,"d":"212.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2562.5,"d":"2,562.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5985,"d":"5,985.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":232.5,"d":"232.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26756.65,"d":"26,756.65"},{"v":17764.15,"d":"17,764.15"},{"v":212.5,"d":"212.50"},{"v":8780,"d":"8,780.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16115.75,"d":"16,115.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1500,"d":"-1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1900,"d":"1,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16515.75,"d":"16,515.75"},{"v":16115.75,"d":"16,115.75"},{"v":-1500,"d":"-1,500.00"},{"v":1900,"d":"1,900.00"}]
[null,null,305,"Charges de l'employeur",{"v":70799.93,"d":"70,799.93"},{"v":2865.1,"d":"2,865.10"},{"v":16542.45,"d":"16,542.45"},{"v":49445.7,"d":"49,445.70"},{"v":533007.6,"d":"533,007.60"},{"v":586212,"d":"586,212.00"},{"v":226499.9,"d":"226,499.90"},{"v":3992935.25,"d":"3,992,935.25"},{"v":178600.1,"d":"178,600.10"},{"v":5766.04,"d":"5,766.04"},{"v":741799.05,"d":"741,799.05"},{"v":21712.6,"d":"21,712.60"},{"v":8791.8,"d":"8,791.80"},{"v":36755.45,"d":"36,755.45"},{"v":20076.35,"d":"20,076.35"},{"v":46084.55,"d":"46,084.55"},{"v":14125.67,"d":"14,125.67"},{"v":0,"d":"0.00"},{"v":396460,"d":"396,460.00"},{"v":12318,"d":"12,318.00"},{"v":211952.2,"d":"211,952.20"},{"v":311941.5,"d":"311,941.50"},{"v":7401.55,"d":"7,401.55"},{"v":67539.7,"d":"67,539.70"},{"v":50593.4,"d":"50,593.40"},{"v":53973.15,"d":"53,973.15"},{"v":53098.15,"d":"53,098.15"},{"v":183414.9,"d":"183,414.90"},{"v":333007.4,"d":"333,007.40"},{"v":11396.05,"d":"11,396.05"},{"v":9649.15,"d":"9,649.15"},{"v":96187.57,"d":"96,187.57"},{"v":100010.8,"d":"100,010.80"},{"v":86464.66,"d":"86,464.66"},{"v":157900.15,"d":"157,900.15"},{"v":210608.7,"d":"210,608.70"},{"v":36331.5,"d":"36,331.50"},{"v":219010.35,"d":"219,010.35"},{"v":82009.65,"d":"82,009.65"},{"v":112394.5,"d":"112,394.50"},{"v":14410.7,"d":"14,410.70"},{"v":209655.35,"d":"209,655.35"},{"v":75317.5,"d":"75,317.50"},{"v":16162.45,"d":"16,162.45"},{"v":23482.85,"d":"23,482.85"},{"v":160208.4,"d":"160,208.40"},{"v":21270.45,"d":"21,270.45"},{"v":222283.45,"d":"222,283.45"},{"v":2032350.25,"d":"2,032,350.25"},{"v":56663.4,"d":"56,663.40"},{"v":12187487.369999997,"d":"12,187,487.37"},{"v":6948479.539999998,"d":"6,948,479.54"},{"v":1306285.1500000001,"d":"1,306,285.15"},{"v":3932722.68,"d":"3,932,722.68"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},743.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42859.25,"d":"42,859.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56102.4,"d":"56,102.40"},{"v":43602.4,"d":"43,602.40"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":2468,"d":"2,468.00"},{"v":352.9,"d":"352.90"},{"v":2666.6,"d":"2,666.60"},{"v":3357.6,"d":"3,357.60"},{"v":17172.72,"d":"17,172.72"},{"v":21366.45,"d":"21,366.45"},{"v":37162.75,"d":"37,162.75"},{"v":225346.04,"d":"225,346.04"},{"v":30273.7,"d":"30,273.70"},{"v":4009.5,"d":"4,009.50"},{"v":50860.3,"d":"50,860.30"},{"v":3805.05,"d":"3,805.05"},{"v":1779.45,"d":"1,779.45"},{"v":3426.9,"d":"3,426.90"},{"v":3054.85,"d":"3,054.85"},{"v":21924.2,"d":"21,924.20"},{"v":1883.5,"d":"1,883.50"},{"v":6183.95,"d":"6,183.95"},{"v":24985.3,"d":"24,985.30"},{"v":4095.85,"d":"4,095.85"},{"v":35066.5,"d":"35,066.50"},{"v":49093.45,"d":"49,093.45"},226.65,{"v":12258.5,"d":"12,258.50"},{"v":14975.35,"d":"14,975.35"},{"v":5353.7,"d":"5,353.70"},{"v":7948.25,"d":"7,948.25"},{"v":38345.75,"d":"38,345.75"},{"v":12611.55,"d":"12,611.55"},{"v":2960.9,"d":"2,960.90"},226.65,{"v":8410.95,"d":"8,410.95"},{"v":5527.15,"d":"5,527.15"},{"v":3683.45,"d":"3,683.45"},{"v":7203.8,"d":"7,203.80"},{"v":14462.25,"d":"14,462.25"},{"v":6114.4,"d":"6,114.40"},{"v":12885.4,"d":"12,885.40"},{"v":2463.25,"d":"2,463.25"},{"v":4932.3,"d":"4,932.30"},{"v":3165.05,"d":"3,165.05"},{"v":14096.8,"d":"14,096.80"},{"v":6032.1,"d":"6,032.10"},{"v":1295,"d":"1,295.00"},{"v":1567.65,"d":"1,567.65"},{"v":9191.2,"d":"9,191.20"},{"v":2036.8,"d":"2,036.80"},{"v":21346.8,"d":"21,346.80"},{"v":68028.55,"d":"68,028.55"},{"v":1921.7,"d":"1,921.70"},{"v":839607.4600000002,"d":"839,607.46"},{"v":462079.76,"d":"462,079.76"},{"v":183163.09999999998,"d":"183,163.10"},{"v":194364.60000000003,"d":"194,364.60"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24+E25+E26","v":{"v":568269.66,"d":"568,269.66"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24+F25+F26","v":{"v":209371.07000000004,"d":"209,371.07"}},{"v":201320.41,"d":"201,320.41"},{"v":572883.63,"d":"572,883.63"},{"v":3631920.5199999996,"d":"3,631,920.52"},{"v":2648177.8,"d":"2,648,177.80"},{"v":1829163.03,"d":"1,829,163.03"},{"v":38023861.019999996,"d":"38,023,861.02"},{"v":3333120.0900000003,"d":"3,333,120.09"},{"v":89845.91,"d":"89,845.91"},{"v":5044870.929999999,"d":"5,044,870.93"},{"v":345635.21,"d":"345,635.21"},{"v":59369.85999999999,"d":"59,369.86"},{"v":243703.69999999998,"d":"243,703.70"},{"v":250150.05,"d":"250,150.05"},{"v":812609.68,"d":"812,609.68"},{"v":220746.43999999997,"d":"220,746.44"},{"v":673128.88,"d":"673,128.88"},{"v":1953883.94,"d":"1,953,883.94"},{"v":443795.52,"d":"443,795.52"},{"v":1449666.19,"d":"1,449,666.19"},{"v":2887368.4000000004,"d":"2,887,368.40"},{"v":171395.68,"d":"171,395.68"},{"v":778155.96,"d":"778,155.96"},{"v":783405.36,"d":"783,405.36"},{"v":737173.82,"d":"737,173.82"},{"v":868167.7200000001,"d":"868,167.72"},{"v":2097418.52,"d":"2,097,418.52"},{"v":2971543.5799999996,"d":"2,971,543.58"},{"v":371855.35,"d":"371,855.35"},{"v":197284.58000000002,"d":"197,284.58"},{"v":1280931.0399999998,"d":"1,280,931.04"},{"v":1508629.4900000002,"d":"1,508,629.49"},{"v":1148285.27,"d":"1,148,285.27"},{"v":1116782.27,"d":"1,116,782.27"},{"v":1778234.6199999999,"d":"1,778,234.62"},{"v":578815.5200000001,"d":"578,815.52"},{"v":1928381.2,"d":"1,928,381.20"},{"v":669286.33,"d":"669,286.33"},{"v":889152.1100000001,"d":"889,152.11"},{"v":324856.49,"d":"324,856.49"},{"v":1817141.6099999999,"d":"1,817,141.61"},{"v":583083.36,"d":"583,083.36"},{"v":356209.61,"d":"356,209.61"},{"v":326891.85000000003,"d":"326,891.85"},{"v":1387060.64,"d":"1,387,060.64"},{"v":462882.87999999995,"d":"462,882.88"},{"v":1092264.54,"d":"1,092,264.54"},{"v":6961605.270000001,"d":"6,961,605.27"},{"v":403192.05,"d":"403,192.05"},{"v":99082948.65999998,"d":"99,082,948.66"},{"v":60712031.82999999,"d":"60,712,031.83"},{"v":13757230.680000002,"d":"13,757,230.68"},{"v":24613686.15,"d":"24,613,686.15"}]
[null,null,310,"Charges de matériel et de marchandises",{"v":58987.1,"d":"58,987.10"},{"v":12245.8,"d":"12,245.80"},{"v":16751.2,"d":"16,751.20"},{"v":33024.96,"d":"33,024.96"},{"v":366445.1,"d":"366,445.10"},{"v":320068.25,"d":"320,068.25"},{"v":200754.91,"d":"200,754.91"},{"v":1995857.88,"d":"1,995,857.88"},{"v":208040.14,"d":"208,040.14"},{"v":2457.4,"d":"2,457.40"},{"v":829231.79,"d":"829,231.79"},{"v":62471.98,"d":"62,471.98"},{"v":6359.24,"d":"6,359.24"},{"v":28228.5,"d":"28,228.50"},{"v":12623.45,"d":"12,623.45"},{"v":57343.89,"d":"57,343.89"},{"v":18249.2,"d":"18,249.20"},{"v":75785.89,"d":"75,785.89"},{"v":300537.22,"d":"300,537.22"},{"v":83231.66,"d":"83,231.66"},{"v":144667.7,"d":"144,667.70"},{"v":293699.06,"d":"293,699.06"},{"v":33914.05,"d":"33,914.05"},{"v":122626.65,"d":"122,626.65"},{"v":70769.65,"d":"70,769.65"},{"v":63316.35,"d":"63,316.35"},{"v":103269.7,"d":"103,269.70"},{"v":288346.27,"d":"288,346.27"},{"v":485169.88,"d":"485,169.88"},{"v":5949.82,"d":"5,949.82"},{"v":47905.7,"d":"47,905.70"},{"v":281241.05,"d":"281,241.05"},{"v":79898.59,"d":"79,898.59"},{"v":67333.59,"d":"67,333.59"},{"v":121761.14,"d":"121,761.14"},{"v":170661.81,"d":"170,661.81"},{"v":18291.65,"d":"18,291.65"},{"v":125701.15,"d":"125,701.15"},{"v":80733.73,"d":"80,733.73"},{"v":115232.58,"d":"115,232.58"},{"v":35049.01,"d":"35,049.01"},{"v":335549.86,"d":"335,549.86"},{"v":31915.94,"d":"31,915.94"},{"v":23437.61,"d":"23,437.61"},{"v":38065.56,"d":"38,065.56"},{"v":74895.95,"d":"74,895.95"},{"v":19349.67,"d":"19,349.67"},{"v":111024.36,"d":"111,024.36"},{"v":809250.27,"d":"809,250.27"},{"v":54568.89,"d":"54,568.89"},{"$f":"SUM(E17:BB17)","v":{"v":8942292.800000003,"d":"8,942,292.80"}},{"$f":"SUM(E17:W17)","v":{"v":4605463.899999999,"d":"4,605,463.90"}},{"$f":"SUM(X17:AI17)","v":{"v":1742866.4900000002,"d":"1,742,866.49"}},{"$f":"SUM(AJ17:BB17)","v":{"v":2593962.4100000006,"d":"2,593,962.41"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":54649.55,"d":"54,649.55"},{"v":2165.65,"d":"2,165.65"},{"v":3001.15,"d":"3,001.15"},{"v":9622.78,"d":"9,622.78"},{"v":82672.93,"d":"82,672.93"},{"v":54752.91,"d":"54,752.91"},{"v":38664.86,"d":"38,664.86"},{"v":459533.82,"d":"459,533.82"},{"v":58636.19,"d":"58,636.19"},{"v":14196.9,"d":"14,196.90"},{"v":126510.9,"d":"126,510.90"},{"v":15471.85,"d":"15,471.85"},{"v":1081,"d":"1,081.00"},{"v":5285.25,"d":"5,285.25"},{"v":2815.57,"d":"2,815.57"},{"v":55077.55,"d":"55,077.55"},{"v":2697.1,"d":"2,697.10"},{"v":32413.55,"d":"32,413.55"},{"v":71993.63,"d":"71,993.63"},{"v":9994.14,"d":"9,994.14"},{"v":87391.75,"d":"87,391.75"},{"v":112614.46,"d":"112,614.46"},{"v":1092,"d":"1,092.00"},{"v":16560.43,"d":"16,560.43"},{"v":34538.83,"d":"34,538.83"},{"v":13330.75,"d":"13,330.75"},{"v":13723.7,"d":"13,723.70"},{"v":96000.75,"d":"96,000.75"},{"v":107951.52,"d":"107,951.52"},{"v":6507.75,"d":"6,507.75"},{"v":1259,"d":"1,259.00"},{"v":105184.7,"d":"105,184.70"},{"v":8136.94,"d":"8,136.94"},{"v":27341.52,"d":"27,341.52"},{"v":64156.58,"d":"64,156.58"},{"v":21084.3,"d":"21,084.30"},{"v":17055.2,"d":"17,055.20"},{"v":65321.35,"d":"65,321.35"},{"v":31316.18,"d":"31,316.18"},{"v":61287,"d":"61,287.00"},{"v":13780.6,"d":"13,780.60"},{"v":94611.56,"d":"94,611.56"},{"v":14532.7,"d":"14,532.70"},{"v":4900,"d":"4,900.00"},{"v":6500.99,"d":"6,500.99"},{"v":73547.25,"d":"73,547.25"},{"v":5467.35,"d":"5,467.35"},{"v":69273.8,"d":"69,273.80"},{"v":122986.06,"d":"122,986.06"},{"v":16677.34,"d":"16,677.34"},{"v":2415369.64,"d":"2,415,369.64"},{"v":1091243.1400000001,"d":"1,091,243.14"},{"v":500965.08,"d":"500,965.08"},{"v":823161.4199999998,"d":"823,161.42"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":76002.79,"d":"76,002.79"},{"v":61485.51,"d":"61,485.51"},{"v":18976.25,"d":"18,976.25"},{"v":186371.74,"d":"186,371.74"},{"v":1425373.97,"d":"1,425,373.97"},{"v":931230.43,"d":"931,230.43"},{"v":360175.89,"d":"360,175.89"},{"v":28154348.07,"d":"28,154,348.07"},{"v":2304561.22,"d":"2,304,561.22"},{"v":15797.55,"d":"15,797.55"},{"v":664069.02,"d":"664,069.02"},{"v":51367.4,"d":"51,367.40"},{"v":6441.8,"d":"6,441.80"},{"v":28497.1,"d":"28,497.10"},{"v":60860.7,"d":"60,860.70"},{"v":215945.3,"d":"215,945.30"},{"v":86524.44,"d":"86,524.44"},{"v":54576,"d":"54,576.00"},{"v":215353.11,"d":"215,353.11"},{"v":148454,"d":"148,454.00"},{"v":270250.3,"d":"270,250.30"},{"v":445561.45,"d":"445,561.45"},{"v":35180.55,"d":"35,180.55"},{"v":127898.5,"d":"127,898.50"},{"v":139788.42,"d":"139,788.42"},{"v":171826.65,"d":"171,826.65"},{"v":131131,"d":"131,131.00"},{"v":442949.1,"d":"442,949.10"},{"v":548064.8,"d":"548,064.80"},{"v":103714.2,"d":"103,714.20"},{"v":27765.95,"d":"27,765.95"},{"v":129509.85,"d":"129,509.85"},{"v":109738.98,"d":"109,738.98"},{"v":231856.76,"d":"231,856.76"},{"v":304635.4,"d":"304,635.40"},{"v":346079.05,"d":"346,079.05"},{"v":119779.85,"d":"119,779.85"},{"v":184046.45,"d":"184,046.45"},{"v":146672.25,"d":"146,672.25"},{"v":201039.39,"d":"201,039.39"},{"v":54707.4,"d":"54,707.40"},{"v":246729.77,"d":"246,729.77"},{"v":42373.8,"d":"42,373.80"},{"v":112106.35,"d":"112,106.35"},{"v":83061.55,"d":"83,061.55"},{"v":256210.2,"d":"256,210.20"},{"v":63686.25,"d":"63,686.25"},{"v":256390.54,"d":"256,390.54"},{"v":695802.82,"d":"695,802.82"},{"v":27587.03,"d":"27,587.03"},{"v":41122556.89999999,"d":"41,122,556.90"},{"v":34917958.28999999,"d":"34,917,958.29"},{"v":2592584.92,"d":"2,592,584.92"},{"v":3612013.6899999995,"d":"3,612,013.69"}]
[null,null,313,"Prestations de services et honoraires",{"v":203178.96,"d":"203,178.96"},{"v":82782.07,"d":"82,782.07"},{"v":94956.62,"d":"94,956.62"},{"v":95785.78,"d":"95,785.78"},{"v":747255.63,"d":"747,255.63"},{"v":758772,"d":"758,772.00"},{"v":474864.24,"d":"474,864.24"},{"v":3482733.56,"d":"3,482,733.56"},{"v":261135.76,"d":"261,135.76"},{"v":24526.02,"d":"24,526.02"},{"v":1653404.72,"d":"1,653,404.72"},{"v":97797.39,"d":"97,797.39"},{"v":21949.64,"d":"21,949.64"},{"v":94706.14,"d":"94,706.14"},{"v":81449.14,"d":"81,449.14"},{"v":253547.16,"d":"253,547.16"},{"v":52551.63,"d":"52,551.63"},{"v":346676.02,"d":"346,676.02"},{"v":645043.63,"d":"645,043.63"},{"v":114333.4,"d":"114,333.40"},{"v":397826.76,"d":"397,826.76"},{"v":1133044.73,"d":"1,133,044.73"},{"v":71773.03,"d":"71,773.03"},{"v":341108.12,"d":"341,108.12"},{"v":289353.59,"d":"289,353.59"},{"v":297229.15,"d":"297,229.15"},{"v":288588.02,"d":"288,588.02"},{"v":689404.54,"d":"689,404.54"},{"v":749435.47,"d":"749,435.47"},{"v":167121.35,"d":"167,121.35"},{"v":77075.99,"d":"77,075.99"},{"v":334019.78,"d":"334,019.78"},{"v":813890.13,"d":"813,890.13"},{"v":463542.01,"d":"463,542.01"},{"v":212222.19,"d":"212,222.19"},{"v":358510.5,"d":"358,510.50"},{"v":159281.31,"d":"159,281.31"},{"v":915677.98,"d":"915,677.98"},{"v":162390.28,"d":"162,390.28"},{"v":305230.08,"d":"305,230.08"},{"v":142592.2,"d":"142,592.20"},{"v":445352.9,"d":"445,352.90"},{"v":290235.2,"d":"290,235.20"},{"v":79612.96,"d":"79,612.96"},{"v":61951.61,"d":"61,951.61"},{"v":566306.14,"d":"566,306.14"},{"v":275614.67,"d":"275,614.67"},{"v":297870.93,"d":"297,870.93"},{"v":2286840.41,"d":"2,286,840.41"},{"v":131878.93,"d":"131,878.93"},{"v":22392430.469999995,"d":"22,392,430.47"},{"v":9473116.109999998,"d":"9,473,116.11"},{"v":4616294.149999999,"d":"4,616,294.15"},{"v":8303020.21,"d":"8,303,020.21"}]
[null,null,314,"Gros entretien et entretien courant du PA",{"v":93059.75,"d":"93,059.75"},{"v":28990.35,"d":"28,990.35"},{"v":58014.25,"d":"58,014.25"},{"v":60016.93,"d":"60,016.93"},{"v":371423.83,"d":"371,423.83"},{"v":308050.96,"d":"308,050.96"},{"v":492958.07,"d":"492,958.07"},{"v":1052653.78,"d":"1,052,653.78"},{"v":234223.45,"d":"234,223.45"},{"v":16021.25,"d":"16,021.25"},{"v":975099.29,"d":"975,099.29"},{"v":88138.65,"d":"88,138.65"},{"v":11636,"d":"11,636.00"},{"v":32930.65,"d":"32,930.65"},{"v":44810.25,"d":"44,810.25"},{"v":165384.9,"d":"165,384.90"},{"v":35336.9,"d":"35,336.90"},{"v":81638.25,"d":"81,638.25"},{"v":219608.55,"d":"219,608.55"},{"v":29969.45,"d":"29,969.45"},{"v":301952.8,"d":"301,952.80"},{"v":592774.26,"d":"592,774.26"},{"v":12983.8,"d":"12,983.80"},{"v":107219.65,"d":"107,219.65"},{"v":99981.55,"d":"99,981.55"},{"v":84601.45,"d":"84,601.45"},{"v":274827.22,"d":"274,827.22"},{"v":393928.15,"d":"393,928.15"},{"v":668463.42,"d":"668,463.42"},{"v":22081.05,"d":"22,081.05"},{"v":28544.65,"d":"28,544.65"},{"v":297279.32,"d":"297,279.32"},{"v":263869.27,"d":"263,869.27"},{"v":241121.39,"d":"241,121.39"},{"v":156017.08,"d":"156,017.08"},{"v":666985.54,"d":"666,985.54"},{"v":213142.35,"d":"213,142.35"},{"v":410850.95,"d":"410,850.95"},{"v":93997.27,"d":"93,997.27"},{"v":113817.3,"d":"113,817.30"},{"v":43007.2,"d":"43,007.20"},{"v":393830.54,"d":"393,830.54"},{"v":76295,"d":"76,295.00"},{"v":76792.7,"d":"76,792.70"},{"v":84822.3,"d":"84,822.30"},{"v":232982.15,"d":"232,982.15"},{"v":49876.6,"d":"49,876.60"},{"v":198563.49,"d":"198,563.49"},{"v":993926.22,"d":"993,926.22"},{"v":128032.65,"d":"128,032.65"},{"v":11722532.829999998,"d":"11,722,532.83"},{"v":4369996.06,"d":"4,369,996.06"},{"v":2617327.4499999997,"d":"2,617,327.45"},{"v":4735209.32,"d":"4,735,209.32"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":45162,"d":"45,162.00"},{"v":14484.7,"d":"14,484.70"},{"v":5803.1,"d":"5,803.10"},{"v":18072.1,"d":"18,072.10"},{"v":208420.55,"d":"208,420.55"},{"v":26638.86,"d":"26,638.86"},{"v":110114.95,"d":"110,114.95"},{"v":1010493.67,"d":"1,010,493.67"},{"v":94594.65,"d":"94,594.65"},{"v":7315.4,"d":"7,315.40"},{"v":263992.05,"d":"263,992.05"},{"v":27943.9,"d":"27,943.90"},{"v":5825.7,"d":"5,825.70"},{"v":21180.69,"d":"21,180.69"},{"v":34508.8,"d":"34,508.80"},{"v":17408.35,"d":"17,408.35"},{"v":5898.5,"d":"5,898.50"},{"v":47837.85,"d":"47,837.85"},{"v":174294.64,"d":"174,294.64"},{"v":520,"d":"520.00"},{"v":81068.45,"d":"81,068.45"},{"v":130961.33,"d":"130,961.33"},{"v":8083.15,"d":"8,083.15"},{"v":36490.85,"d":"36,490.85"},{"v":73516.1,"d":"73,516.10"},{"v":44706.21,"d":"44,706.21"},{"v":24745.4,"d":"24,745.40"},{"v":104472.5,"d":"104,472.50"},{"v":48061.05,"d":"48,061.05"},{"v":7953.67,"d":"7,953.67"},{"v":11190.9,"d":"11,190.90"},{"v":32226.3,"d":"32,226.30"},{"v":120024.83,"d":"120,024.83"},{"v":51956.78,"d":"51,956.78"},{"v":92918.9,"d":"92,918.90"},{"v":69146.45,"d":"69,146.45"},{"v":43429.88,"d":"43,429.88"},{"v":66817.6,"d":"66,817.60"},{"v":43333.27,"d":"43,333.27"},{"v":39552.25,"d":"39,552.25"},{"v":6739.9,"d":"6,739.90"},{"v":38601.25,"d":"38,601.25"},{"v":47700.05,"d":"47,700.05"},{"v":11355.35,"d":"11,355.35"},{"v":38247.95,"d":"38,247.95"},{"v":62913.05,"d":"62,913.05"},{"v":18961.25,"d":"18,961.25"},{"v":66018.65,"d":"66,018.65"},{"v":438110.83,"d":"438,110.83"},{"v":42466.27,"d":"42,466.27"},{"v":4042280.8799999994,"d":"4,042,280.88"},{"v":2139990.46,"d":"2,139,990.46"},{"v":571769.6100000001,"d":"571,769.61"},{"v":1330520.81,"d":"1,330,520.81"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":3891.6,"d":"3,891.60"},{"v":2817.4,"d":"2,817.40"},{"v":3713.4,"d":"3,713.40"},{"v":91433.2,"d":"91,433.20"},{"v":35799.4,"d":"35,799.40"},{"v":35108.07,"d":"35,108.07"},{"v":43282.8,"d":"43,282.80"},{"v":774088.5,"d":"774,088.50"},{"v":26729.4,"d":"26,729.40"},{"v":5694.3,"d":"5,694.30"},{"v":114617.5,"d":"114,617.50"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":133446.05,"d":"133,446.05"},{"v":23117.4,"d":"23,117.40"},{"v":32700,"d":"32,700.00"},{"v":35642.04,"d":"35,642.04"},{"v":800,"d":"800.00"},{"v":1160,"d":"1,160.00"},{"v":39376.4,"d":"39,376.40"},{"v":22187.2,"d":"22,187.20"},{"v":0,"d":"0.00"},{"v":6930.05,"d":"6,930.05"},{"v":213387.23,"d":"213,387.23"},{"v":2100,"d":"2,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7537.25,"d":"7,537.25"},{"v":18596.5,"d":"18,596.50"},{"v":34662,"d":"34,662.00"},{"v":48000,"d":"48,000.00"},{"v":-20000,"d":"-20,000.00"},{"v":94824.15,"d":"94,824.15"},{"v":50102.6,"d":"50,102.60"},{"v":14400,"d":"14,400.00"},{"v":0,"d":"0.00"},{"v":25890.2,"d":"25,890.20"},{"v":20550.05,"d":"20,550.05"},{"v":0,"d":"0.00"},{"v":3649.1,"d":"3,649.10"},{"v":36422.5,"d":"36,422.50"},{"v":0,"d":"0.00"},{"v":4868.75,"d":"4,868.75"},{"v":729322.77,"d":"729,322.77"},{"v":600,"d":"600.00"},{"v":2723097.81,"d":"2,723,097.81"},{"v":1276271.62,"d":"1,276,271.62"},{"v":377400.32,"d":"377,400.32"},{"v":1069425.87,"d":"1,069,425.87"}]
[null,null,317,"Indemnités et dédommagements",{"v":17661.1,"d":"17,661.10"},{"v":3345.05,"d":"3,345.05"},268.25,{"v":3891.66,"d":"3,891.66"},{"v":106854.75,"d":"106,854.75"},{"v":50048.5,"d":"50,048.50"},{"v":27144.3,"d":"27,144.30"},{"v":82282.22,"d":"82,282.22"},{"v":26599.55,"d":"26,599.55"},{"v":23.8,"d":"23.80"},{"v":72894.3,"d":"72,894.30"},{"v":5327.85,"d":"5,327.85"},213.36,{"v":2407.4,"d":"2,407.40"},{"v":1361.45,"d":"1,361.45"},{"v":7823.1,"d":"7,823.10"},969.15,{"v":7843.9,"d":"7,843.90"},{"v":47201.5,"d":"47,201.50"},{"v":10375.9,"d":"10,375.90"},{"v":24661.65,"d":"24,661.65"},{"v":62236.25,"d":"62,236.25"},{"v":613.7,"d":"613.70"},{"v":5814.2,"d":"5,814.20"},{"v":3703.45,"d":"3,703.45"},{"v":6558.18,"d":"6,558.18"},{"v":797.3,"d":"797.30"},{"v":23487.35,"d":"23,487.35"},{"v":36658.4,"d":"36,658.40"},{"v":1464.4,"d":"1,464.40"},{"v":936.7,"d":"936.70"},{"v":18940.7,"d":"18,940.70"},{"v":15131.7,"d":"15,131.70"},{"v":22047.25,"d":"22,047.25"},{"v":3228.6,"d":"3,228.60"},{"v":35659.4,"d":"35,659.40"},{"v":849.8,"d":"849.80"},{"v":26120.2,"d":"26,120.20"},{"v":37504.25,"d":"37,504.25"},{"v":13788.9,"d":"13,788.90"},{"v":1500.8,"d":"1,500.80"},{"v":59037.4,"d":"59,037.40"},{"v":6857.15,"d":"6,857.15"},593.95,{"v":3881.96,"d":"3,881.96"},{"v":24265.2,"d":"24,265.20"},{"v":3557.65,"d":"3,557.65"},{"v":24505.7,"d":"24,505.70"},{"v":65462.4,"d":"65,462.40"},{"v":1454.15,"d":"1,454.15"},{"v":1005855.8299999998,"d":"1,005,855.83"},{"v":464161.18999999994,"d":"464,161.19"},{"v":177307.47999999998,"d":"177,307.48"},{"v":364387.16000000003,"d":"364,387.16"}]
[null,null,318,"Réévaluations de créances",{"v":9934.56,"d":"9,934.56"},248.14,{"v":-2805.97,"d":"-2,805.97"},{"v":71297.43,"d":"71,297.43"},{"v":242315.02,"d":"242,315.02"},{"v":139707.42,"d":"139,707.42"},{"v":53873.56,"d":"53,873.56"},{"v":847075.16,"d":"847,075.16"},{"v":48027.8,"d":"48,027.80"},{"v":1403.49,"d":"1,403.49"},{"v":327563.76,"d":"327,563.76"},{"v":-4959.56,"d":"-4,959.56"},{"v":2617.42,"d":"2,617.42"},{"v":30467.97,"d":"30,467.97"},{"v":10145.19,"d":"10,145.19"},{"v":40079.43,"d":"40,079.43"},{"v":16721.27,"d":"16,721.27"},{"v":19881.92,"d":"19,881.92"},{"v":136413.05,"d":"136,413.05"},{"v":11281.67,"d":"11,281.67"},{"v":82261.28,"d":"82,261.28"},{"v":63552.72,"d":"63,552.72"},{"v":3000.8,"d":"3,000.80"},{"v":16913.01,"d":"16,913.01"},{"v":14843.32,"d":"14,843.32"},{"v":29148.38,"d":"29,148.38"},{"v":30595.3,"d":"30,595.30"},{"v":-3309.51,"d":"-3,309.51"},{"v":97437.26,"d":"97,437.26"},{"v":54272.06,"d":"54,272.06"},{"v":-2190.41,"d":"-2,190.41"},{"v":63370.14,"d":"63,370.14"},{"v":70446.45,"d":"70,446.45"},{"v":24489.47,"d":"24,489.47"},{"v":123849.05,"d":"123,849.05"},{"v":29987.57,"d":"29,987.57"},{"v":26717.43,"d":"26,717.43"},{"v":13993.77,"d":"13,993.77"},{"v":20819.6,"d":"20,819.60"},{"v":17529.86,"d":"17,529.86"},{"v":21358.53,"d":"21,358.53"},{"v":153038.13,"d":"153,038.13"},{"v":42728.84,"d":"42,728.84"},{"v":46587.59,"d":"46,587.59"},{"v":6710.83,"d":"6,710.83"},{"v":55871.14,"d":"55,871.14"},{"v":26269.44,"d":"26,269.44"},{"v":53562.37,"d":"53,562.37"},{"v":666298.55,"d":"666,298.55"},{"v":-5516.31,"d":"-5,516.31"},{"v":3845925.389999999,"d":"3,845,925.39"},{"v":1990007.0599999998,"d":"1,990,007.06"},{"v":397805.88,"d":"397,805.88"},{"v":1458112.4499999997,"d":"1,458,112.45"}]
[null,null,319,"Divers charges d'exploitation",{"v":5742.25,"d":"5,742.25"},{"v":806.4,"d":"806.40"},{"v":2642.16,"d":"2,642.16"},{"v":3367.05,"d":"3,367.05"},{"v":45359.34,"d":"45,359.34"},{"v":23800.4,"d":"23,800.40"},{"v":27329.45,"d":"27,329.45"},{"v":164794.36,"d":"164,794.36"},{"v":70571.93,"d":"70,571.93"},{"v":2409.8,"d":"2,409.80"},{"v":17487.6,"d":"17,487.60"},{"v":2075.75,"d":"2,075.75"},{"v":2395.7,"d":"2,395.70"},{"v":0,"d":"0.00"},{"v":1575.5,"d":"1,575.50"},{"v":0,"d":"0.00"},{"v":1798.25,"d":"1,798.25"},{"v":1675.5,"d":"1,675.50"},{"v":9992.56,"d":"9,992.56"},{"v":12517.9,"d":"12,517.90"},{"v":26885.5,"d":"26,885.50"},{"v":17282.1,"d":"17,282.10"},{"v":3954.6,"d":"3,954.60"},{"v":2364.55,"d":"2,364.55"},{"v":17534.05,"d":"17,534.05"},{"v":4269.5,"d":"4,269.50"},490.08,{"v":55209.32,"d":"55,209.32"},{"v":16914.55,"d":"16,914.55"},691.05,{"v":4796.1,"d":"4,796.10"},{"v":19159.2,"d":"19,159.20"},{"v":19955.35,"d":"19,955.35"},{"v":0,"d":"0.00"},{"v":3331.33,"d":"3,331.33"},{"v":32120,"d":"32,120.00"},268.05,{"v":25027.6,"d":"25,027.60"},{"v":2416.9,"d":"2,416.90"},{"v":7274.75,"d":"7,274.75"},{"v":6120.85,"d":"6,120.85"},{"v":24500,"d":"24,500.00"},{"v":9894.63,"d":"9,894.63"},{"v":823.1,"d":"823.10"},{"v":0,"d":"0.00"},{"v":3647.06,"d":"3,647.06"},{"v":100,"d":"100.00"},{"v":10185.95,"d":"10,185.95"},{"v":153604.94,"d":"153,604.94"},{"v":5443.1,"d":"5,443.10"},{"v":870606.1099999998,"d":"870,606.11"},{"v":383823.99999999994,"d":"383,824.00"},{"v":162909.3,"d":"162,909.30"},{"v":323872.81,"d":"323,872.81"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E29+E30","v":{"v":277068,"d":"277,068.00"}},{"$f":"F29+F30","v":{"v":89160,"d":"89,160.00"}},{"v":83585.16,"d":"83,585.16"},{"v":238223.4,"d":"238,223.40"},{"v":1184075.67,"d":"1,184,075.67"},{"v":1015735.44,"d":"1,015,735.44"},{"v":713304.91,"d":"713,304.91"},{"v":6406442.33,"d":"6,406,442.33"},{"v":383425.4,"d":"383,425.40"},{"v":50189.6,"d":"50,189.60"},{"v":1601561.9,"d":"1,601,561.90"},{"v":118487.03,"d":"118,487.03"},{"v":12885,"d":"12,885.00"},{"v":57700,"d":"57,700.00"},{"v":64543.64,"d":"64,543.64"},{"v":128943.45000000001,"d":"128,943.45"},{"v":105115.95,"d":"105,115.95"},{"v":133572.9,"d":"133,572.90"},{"v":1001384.95,"d":"1,001,384.95"},{"v":82124,"d":"82,124.00"},{"v":326119.15,"d":"326,119.15"},{"v":541867.15,"d":"541,867.15"},{"v":13700,"d":"13,700.00"},{"v":107250,"d":"107,250.00"},{"v":255896.36,"d":"255,896.36"},{"v":156260,"d":"156,260.00"},{"v":87124,"d":"87,124.00"},{"v":576659.4,"d":"576,659.40"},{"v":814914.08,"d":"814,914.08"},{"v":70024.66,"d":"70,024.66"},{"v":16038.6,"d":"16,038.60"},{"v":468794.25,"d":"468,794.25"},{"v":386251.1,"d":"386,251.10"},{"v":306489,"d":"306,489.00"},{"v":152516,"d":"152,516.00"},{"v":673505.07,"d":"673,505.07"},{"v":411286.26,"d":"411,286.26"},{"v":341284.31,"d":"341,284.31"},{"v":155650,"d":"155,650.00"},{"v":280685.8,"d":"280,685.80"},{"v":70603.75,"d":"70,603.75"},{"v":615969,"d":"615,969.00"},{"v":124221.32,"d":"124,221.32"},{"v":50247,"d":"50,247.00"},{"v":96465,"d":"96,465.00"},{"v":592779,"d":"592,779.00"},{"v":51800,"d":"51,800.00"},{"v":537036.59,"d":"537,036.59"},{"v":3081816.71,"d":"3,081,816.71"},{"v":92300,"d":"92,300.00"},{"v":25203082.29,"d":"25,203,082.29"},{"v":13665404.729999999,"d":"13,665,404.73"},{"v":3047977.4,"d":"3,047,977.40"},{"v":8489700.16,"d":"8,489,700.16"}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":277068,"d":"277,068.00"},{"v":76880,"d":"76,880.00"},{"v":81838.66,"d":"81,838.66"},{"v":238223.4,"d":"238,223.40"},{"v":1184075.67,"d":"1,184,075.67"},{"v":987926.25,"d":"987,926.25"},{"v":497734.96,"d":"497,734.96"},{"v":6276417.46,"d":"6,276,417.46"},{"v":371595.4,"d":"371,595.40"},{"v":50189.6,"d":"50,189.60"},{"v":1487339.25,"d":"1,487,339.25"},{"v":118487.03,"d":"118,487.03"},{"v":12885,"d":"12,885.00"},{"v":57700,"d":"57,700.00"},{"v":64543.64,"d":"64,543.64"},{"v":123301.27,"d":"123,301.27"},{"v":105115.95,"d":"105,115.95"},{"v":112230,"d":"112,230.00"},{"v":970480.08,"d":"970,480.08"},{"v":77624,"d":"77,624.00"},{"v":324137.25,"d":"324,137.25"},{"v":541867.15,"d":"541,867.15"},{"v":13700,"d":"13,700.00"},{"v":95850,"d":"95,850.00"},{"v":255896.36,"d":"255,896.36"},{"v":138558,"d":"138,558.00"},{"v":87124,"d":"87,124.00"},{"v":565256.9,"d":"565,256.90"},{"v":785914.08,"d":"785,914.08"},{"v":61574.66,"d":"61,574.66"},{"v":16038.6,"d":"16,038.60"},{"v":468794.25,"d":"468,794.25"},{"v":386251.1,"d":"386,251.10"},{"v":286739,"d":"286,739.00"},{"v":152516,"d":"152,516.00"},{"v":663105.07,"d":"663,105.07"},{"v":411286.26,"d":"411,286.26"},{"v":305834.31,"d":"305,834.31"},{"v":155650,"d":"155,650.00"},{"v":279685.8,"d":"279,685.80"},{"v":68380,"d":"68,380.00"},{"v":586935.4,"d":"586,935.40"},{"v":124221.32,"d":"124,221.32"},{"v":50247,"d":"50,247.00"},{"v":96465,"d":"96,465.00"},{"v":526358.85,"d":"526,358.85"},{"v":50840,"d":"50,840.00"},{"v":536552.14,"d":"536,552.14"},{"v":2960021.95,"d":"2,960,021.95"},{"v":92300,"d":"92,300.00"},{"$f":"SUM(E29:BB29)","v":{"v":24259756.07,"d":"24,259,756.07"}},{"$f":"SUM(E29:W29)","v":{"v":13094031.62,"d":"13,094,031.62"}},{"$f":"SUM(X29:AI29)","v":{"v":2963541,"d":"2,963,541.00"}},{"$f":"SUM(AJ29:BB29)","v":{"v":8202183.449999999,"d":"8,202,183.45"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":12280,"d":"12,280.00"},{"v":1746.5,"d":"1,746.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27809.19,"d":"27,809.19"},{"v":215569.95,"d":"215,569.95"},{"v":130024.87,"d":"130,024.87"},{"v":11830,"d":"11,830.00"},{"v":0,"d":"0.00"},{"v":114222.65,"d":"114,222.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5642.18,"d":"5,642.18"},{"v":0,"d":"0.00"},{"v":21342.9,"d":"21,342.90"},{"v":30904.87,"d":"30,904.87"},{"v":4500,"d":"4,500.00"},{"v":1981.9,"d":"1,981.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":17702,"d":"17,702.00"},{"v":0,"d":"0.00"},{"v":11402.5,"d":"11,402.50"},{"v":29000,"d":"29,000.00"},{"v":8450,"d":"8,450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19750,"d":"19,750.00"},{"v":0,"d":"0.00"},{"v":10400,"d":"10,400.00"},{"v":0,"d":"0.00"},{"v":35450,"d":"35,450.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":2223.75,"d":"2,223.75"},{"v":29033.6,"d":"29,033.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66420.15,"d":"66,420.15"},{"v":960,"d":"960.00"},484.45,{"v":121794.76,"d":"121,794.76"},{"v":0,"d":"0.00"},{"$f":"SUM(E30:BB30)","v":{"v":943326.22,"d":"943,326.22"}},{"$f":"SUM(E30:W30)","v":{"v":571373.11,"d":"571,373.11"}},{"$f":"SUM(X30:AI30)","v":{"v":84436.4,"d":"84,436.40"}},{"$f":"SUM(AJ30:BB30)","v":{"v":287516.71,"d":"287,516.71"}}]
[]
[null,34,null,"Charges financières",{"$f":"E33+E34+E35+E36+E37+E38","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"F33+F34+F35+F36+F37+F38","v":{"v":36642.44,"d":"36,642.44"}},{"v":86715.09,"d":"86,715.09"},{"v":99380.97,"d":"99,380.97"},{"v":524625.45,"d":"524,625.45"},{"v":348405.6,"d":"348,405.60"},{"v":250738.45,"d":"250,738.45"},{"v":3772016.12,"d":"3,772,016.12"},{"v":149778.14,"d":"149,778.14"},{"v":11198.3,"d":"11,198.30"},{"v":740582.74,"d":"740,582.74"},{"v":49811.94,"d":"49,811.94"},{"v":12092.970000000001,"d":"12,092.97"},{"v":65635.6,"d":"65,635.60"},{"v":75464.35,"d":"75,464.35"},{"v":79191.46,"d":"79,191.46"},{"v":23343.4,"d":"23,343.40"},{"v":36697.45,"d":"36,697.45"},{"v":207677.26,"d":"207,677.26"},{"v":9567.21,"d":"9,567.21"},{"v":101745.57,"d":"101,745.57"},{"v":27950.239999999998,"d":"27,950.24"},{"v":20339.95,"d":"20,339.95"},{"v":81994.54000000001,"d":"81,994.54"},{"v":81273.8,"d":"81,273.80"},{"v":51019.09,"d":"51,019.09"},{"v":18196.72,"d":"18,196.72"},{"v":149523.18,"d":"149,523.18"},{"v":182227.73,"d":"182,227.73"},{"v":21255.85,"d":"21,255.85"},{"v":26606.91,"d":"26,606.91"},{"v":195877.04,"d":"195,877.04"},{"v":196399.57,"d":"196,399.57"},{"v":174907.6,"d":"174,907.60"},{"v":117385.01000000001,"d":"117,385.01"},{"v":255151.01,"d":"255,151.01"},{"v":77895.63,"d":"77,895.63"},{"v":307870.75,"d":"307,870.75"},{"v":95201.09,"d":"95,201.09"},{"v":184292.39,"d":"184,292.39"},{"v":27378.13,"d":"27,378.13"},{"v":226104.2,"d":"226,104.20"},{"v":71000.37,"d":"71,000.37"},{"v":16322.800000000001,"d":"16,322.80"},{"v":22453.81,"d":"22,453.81"},{"v":320036.32999999996,"d":"320,036.33"},{"v":61209.310000000005,"d":"61,209.31"},{"v":180905.9,"d":"180,905.90"},{"v":1051077.75,"d":"1,051,077.75"},{"v":83654.9,"d":"83,654.90"},{"v":11201412.269999998,"d":"11,201,412.27"},{"v":6764587.89,"d":"6,764,587.89"},{"v":771700.7899999999,"d":"771,700.79"},{"v":3665123.59,"d":"3,665,123.59"}]
[null,null,340,"Charges d'intérets",{"v":194590.16,"d":"194,590.16"},{"v":29062.04,"d":"29,062.04"},{"v":52300.29,"d":"52,300.29"},{"v":64472.77,"d":"64,472.77"},{"v":354698.02,"d":"354,698.02"},{"v":330578.3,"d":"330,578.30"},{"v":181688.95,"d":"181,688.95"},{"v":3224545.98,"d":"3,224,545.98"},{"v":124223.56,"d":"124,223.56"},{"v":11198.3,"d":"11,198.30"},{"v":672055.44,"d":"672,055.44"},{"v":42566.44,"d":"42,566.44"},{"v":9573.12,"d":"9,573.12"},{"v":53626.4,"d":"53,626.40"},{"v":71351.75,"d":"71,351.75"},{"v":50819.51,"d":"50,819.51"},{"v":15924.89,"d":"15,924.89"},{"v":33962.25,"d":"33,962.25"},{"v":194944.68,"d":"194,944.68"},{"v":6912.16,"d":"6,912.16"},{"v":101745.57,"d":"101,745.57"},{"v":11605.94,"d":"11,605.94"},{"v":6149.85,"d":"6,149.85"},{"v":63223.79,"d":"63,223.79"},{"v":75820.2,"d":"75,820.20"},{"v":50769.09,"d":"50,769.09"},{"v":2409.27,"d":"2,409.27"},{"v":45198.92,"d":"45,198.92"},{"v":163532.88,"d":"163,532.88"},{"v":20884.6,"d":"20,884.60"},{"v":4195.96,"d":"4,195.96"},{"v":181040.09,"d":"181,040.09"},{"v":138965.72,"d":"138,965.72"},{"v":148742.59,"d":"148,742.59"},{"v":105420.88,"d":"105,420.88"},{"v":92515.19,"d":"92,515.19"},{"v":77895.63,"d":"77,895.63"},{"v":117717.05,"d":"117,717.05"},{"v":86400.63,"d":"86,400.63"},{"v":131814.84,"d":"131,814.84"},{"v":27378.13,"d":"27,378.13"},{"v":226104.2,"d":"226,104.20"},{"v":61865.32,"d":"61,865.32"},{"v":6982.85,"d":"6,982.85"},{"v":22453.81,"d":"22,453.81"},{"v":319181.73,"d":"319,181.73"},{"v":60357.01,"d":"60,357.01"},{"v":146859.31,"d":"146,859.31"},{"v":894465.69,"d":"894,465.69"},{"v":49394.1,"d":"49,394.10"},{"$f":"SUM(E33:BB33)","v":{"v":9160185.849999996,"d":"9,160,185.85"}},{"$f":"SUM(E33:W33)","v":{"v":5712182.849999999,"d":"5,712,182.85"}},{"$f":"SUM(X33:AI33)","v":{"v":552448.2299999999,"d":"552,448.23"}},{"$f":"SUM(AJ33:BB33)","v":{"v":2895554.77,"d":"2,895,554.77"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22270,"d":"22,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2940.15,"d":"2,940.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25210.15,"d":"25,210.15"},{"v":22270,"d":"22,270.00"},{"v":0,"d":"0.00"},{"v":2940.15,"d":"2,940.15"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126.69,126.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":7580.3,"d":"7,580.30"},{"v":34414.8,"d":"34,414.80"},{"v":34908.2,"d":"34,908.20"},{"v":149868.43,"d":"149,868.43"},{"v":17827.3,"d":"17,827.30"},{"v":69049.5,"d":"69,049.50"},{"v":547470.14,"d":"547,470.14"},{"v":3275.7,"d":"3,275.70"},{"v":0,"d":"0.00"},{"v":68527.3,"d":"68,527.30"},{"v":7245.5,"d":"7,245.50"},{"v":2519.85,"d":"2,519.85"},{"v":12009.2,"d":"12,009.20"},{"v":4112.6,"d":"4,112.60"},{"v":26042.45,"d":"26,042.45"},{"v":7418.51,"d":"7,418.51"},{"v":2735.2,"d":"2,735.20"},{"v":12605.89,"d":"12,605.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16344.3,"d":"16,344.30"},{"v":13265.9,"d":"13,265.90"},{"v":18770.75,"d":"18,770.75"},{"v":5453.6,"d":"5,453.60"},{"v":0,"d":"0.00"},{"v":15787.45,"d":"15,787.45"},{"v":35841.1,"d":"35,841.10"},{"v":18694.85,"d":"18,694.85"},371.25,{"v":22160.95,"d":"22,160.95"},{"v":14836.95,"d":"14,836.95"},{"v":40926.47,"d":"40,926.47"},{"v":26165.01,"d":"26,165.01"},{"v":8716.55,"d":"8,716.55"},{"v":162635.82,"d":"162,635.82"},{"v":0,"d":"0.00"},{"v":190153.7,"d":"190,153.70"},{"v":6151.01,"d":"6,151.01"},{"v":52477.55,"d":"52,477.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6468.6,"d":"6,468.60"},{"v":8024.25,"d":"8,024.25"},{"v":0,"d":"0.00"},{"v":854.6,"d":"854.60"},{"v":852.3,"d":"852.30"},{"v":31953.34,"d":"31,953.34"},{"v":156612.06,"d":"156,612.06"},{"v":31445.55,"d":"31,445.55"},{"v":1892574.7800000005,"d":"1,892,574.78"},{"v":1007610.8699999998,"d":"1,007,610.87"},{"v":146690.15000000002,"d":"146,690.15"},{"v":738273.76,"d":"738,273.76"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20059,"d":"20,059.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2329.5,"d":"2,329.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":68476.4,"d":"68,476.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2093.25,"d":"2,093.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93458.15,"d":"93,458.15"},{"v":22388.5,"d":"22,388.50"},{"v":68976.4,"d":"68,976.40"},{"v":2093.25,"d":"2,093.25"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2655.05,"d":"2,655.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":924.2,"d":"924.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13567.23,"d":"13,567.23"},{"v":0,"d":"0.00"},{"v":3247.58,"d":"3,247.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2649.45,"d":"2,649.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2666.45,"d":"2,666.45"},{"v":1315.7,"d":"1,315.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2815.25,"d":"2,815.25"},{"v":29856.650000000005,"d":"29,856.65"},8.98,{"v":3586.01,"d":"3,586.01"},{"v":26261.66,"d":"26,261.66"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E41+E42","v":{"v":60816.55,"d":"60,816.55"}},{"$f":"F41+F42","v":{"v":53469.75,"d":"53,469.75"}},{"v":64150.55,"d":"64,150.55"},{"v":0,"d":"0.00"},{"v":436845.5,"d":"436,845.50"},{"v":375508.6,"d":"375,508.60"},{"v":210911.53,"d":"210,911.53"},{"v":0,"d":"0.00"},{"v":107549.6,"d":"107,549.60"},{"v":0,"d":"0.00"},{"v":1032750.45,"d":"1,032,750.45"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"v":126370,"d":"126,370.00"},{"v":97180,"d":"97,180.00"},{"v":94394,"d":"94,394.00"},{"v":4808.45,"d":"4,808.45"},{"v":68680,"d":"68,680.00"},{"v":212810,"d":"212,810.00"},{"v":26919.85,"d":"26,919.85"},{"v":0,"d":"0.00"},{"v":376485.15,"d":"376,485.15"},{"v":5730,"d":"5,730.00"},{"v":76822.55,"d":"76,822.55"},{"v":53868.6,"d":"53,868.60"},{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":503926.5,"d":"503,926.50"},{"v":182239.75,"d":"182,239.75"},{"v":3213.67,"d":"3,213.67"},{"v":50290,"d":"50,290.00"},{"v":246317,"d":"246,317.00"},{"v":9565.1,"d":"9,565.10"},{"v":313883.2,"d":"313,883.20"},{"v":6526,"d":"6,526.00"},{"v":39662,"d":"39,662.00"},{"v":55645,"d":"55,645.00"},{"v":492225.3,"d":"492,225.30"},{"v":106583.6,"d":"106,583.60"},{"v":158594.64,"d":"158,594.64"},{"v":85478.9,"d":"85,478.90"},{"v":205825.03,"d":"205,825.03"},{"v":132932,"d":"132,932.00"},{"v":87281.84,"d":"87,281.84"},{"v":0,"d":"0.00"},{"v":15180.7,"d":"15,180.70"},{"v":146711.27,"d":"146,711.27"},{"v":241126.54,"d":"241,126.54"},{"v":1000054.7,"d":"1,000,054.70"},{"v":16833.31,"d":"16,833.31"},{"v":7624702.179999999,"d":"7,624,702.18"},{"v":2965299.9800000004,"d":"2,965,299.98"},{"v":1298976.0699999998,"d":"1,298,976.07"},{"v":3360426.1300000004,"d":"3,360,426.13"}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1636.59,"d":"1,636.59"},{"v":0,"d":"0.00"},{"v":11511.3,"d":"11,511.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E41:BB41)","v":{"v":283241.04000000004,"d":"283,241.04"}},{"$f":"SUM(E41:W41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X41:AI41)","v":{"v":271636.59,"d":"271,636.59"}},{"$f":"SUM(AJ41:BB41)","v":{"v":11604.449999999999,"d":"11,604.45"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":60816.55,"d":"60,816.55"},{"v":53469.75,"d":"53,469.75"},{"v":64150.55,"d":"64,150.55"},{"v":0,"d":"0.00"},{"v":436845.5,"d":"436,845.50"},{"v":375508.6,"d":"375,508.60"},{"v":210911.53,"d":"210,911.53"},{"v":0,"d":"0.00"},{"v":107549.6,"d":"107,549.60"},{"v":0,"d":"0.00"},{"v":1032750.45,"d":"1,032,750.45"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"v":126370,"d":"126,370.00"},{"v":97180,"d":"97,180.00"},{"v":94394,"d":"94,394.00"},{"v":4808.45,"d":"4,808.45"},{"v":68680,"d":"68,680.00"},{"v":212810,"d":"212,810.00"},{"v":26919.85,"d":"26,919.85"},{"v":0,"d":"0.00"},{"v":106485.15,"d":"106,485.15"},{"v":5730,"d":"5,730.00"},{"v":76822.55,"d":"76,822.55"},{"v":53868.6,"d":"53,868.60"},{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":503926.5,"d":"503,926.50"},{"v":182239.75,"d":"182,239.75"},{"v":1577.08,"d":"1,577.08"},{"v":50290,"d":"50,290.00"},{"v":234805.7,"d":"234,805.70"},{"v":9565.1,"d":"9,565.10"},{"v":313883.2,"d":"313,883.20"},{"v":6526,"d":"6,526.00"},{"v":39662,"d":"39,662.00"},{"v":55645,"d":"55,645.00"},{"v":492225.3,"d":"492,225.30"},{"v":106583.6,"d":"106,583.60"},{"v":158594.64,"d":"158,594.64"},{"v":85478.9,"d":"85,478.90"},{"v":205731.88,"d":"205,731.88"},{"v":132932,"d":"132,932.00"},{"v":87281.84,"d":"87,281.84"},{"v":0,"d":"0.00"},{"v":15180.7,"d":"15,180.70"},{"v":146711.27,"d":"146,711.27"},{"v":241126.54,"d":"241,126.54"},{"v":1000054.7,"d":"1,000,054.70"},{"v":16833.31,"d":"16,833.31"},{"$f":"SUM(E42:BB42)","v":{"v":7341461.139999999,"d":"7,341,461.14"}},{"$f":"SUM(E42:W42)","v":{"v":2965299.9800000004,"d":"2,965,299.98"}},{"$f":"SUM(X42:AI42)","v":{"v":1027339.4799999999,"d":"1,027,339.48"}},{"$f":"SUM(AJ42:BB42)","v":{"v":3348821.68,"d":"3,348,821.68"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E45+E46+E47+E48+E49+E50+E51+E52","v":{"v":2509583.33,"d":"2,509,583.33"}},{"$f":"F45+F46+F47+F48+F49+F50+F51+F52","v":{"v":773691.3999999999,"d":"773,691.40"}},{"v":1141340.01,"d":"1,141,340.01"},{"v":1036687,"d":"1,036,687.00"},{"v":8134276.3,"d":"8,134,276.30"},{"v":6913486.31,"d":"6,913,486.31"},{"v":8616778.799999999,"d":"8,616,778.80"},{"v":43727740.8,"d":"43,727,740.80"},{"v":3918848.41,"d":"3,918,848.41"},{"v":264573.06,"d":"264,573.06"},{"v":17655300.810000002,"d":"17,655,300.81"},{"v":1108330.45,"d":"1,108,330.45"},{"v":267007.51,"d":"267,007.51"},{"v":1027673.7,"d":"1,027,673.70"},{"v":890226.95,"d":"890,226.95"},{"v":1590162.9,"d":"1,590,162.90"},{"v":672188.03,"d":"672,188.03"},{"v":1842131.71,"d":"1,842,131.71"},{"v":6403773.06,"d":"6,403,773.06"},{"v":691433.1,"d":"691,433.10"},{"v":2957747.48,"d":"2,957,747.48"},{"v":10461440.84,"d":"10,461,440.84"},{"v":399489.83,"d":"399,489.83"},{"v":1438475.4100000001,"d":"1,438,475.41"},{"v":1744391.21,"d":"1,744,391.21"},{"v":1419063.19,"d":"1,419,063.19"},{"v":1521044.06,"d":"1,521,044.06"},{"v":5286947.24,"d":"5,286,947.24"},{"v":5506281.48,"d":"5,506,281.48"},{"v":619179.05,"d":"619,179.05"},{"v":333589.19,"d":"333,589.19"},{"v":4358133.22,"d":"4,358,133.22"},{"v":3083788.3200000003,"d":"3,083,788.32"},{"v":3036435.58,"d":"3,036,435.58"},{"v":2731565.46,"d":"2,731,565.46"},{"v":4740274.6,"d":"4,740,274.60"},{"v":1856457.48,"d":"1,856,457.48"},{"v":2698335.85,"d":"2,698,335.85"},{"v":2007257.58,"d":"2,007,257.58"},{"v":2372719.16,"d":"2,372,719.16"},{"v":843977.03,"d":"843,977.03"},{"v":6630464.67,"d":"6,630,464.67"},{"v":2200072.35,"d":"2,200,072.35"},{"v":943252.8,"d":"943,252.80"},{"v":723350.47,"d":"723,350.47"},{"v":4220098.649999999,"d":"4,220,098.65"},{"v":1026312.4500000001,"d":"1,026,312.45"},{"v":2608127.02,"d":"2,608,127.02"},{"v":18668947.060000002,"d":"18,668,947.06"},{"v":1402841.92,"d":"1,402,841.92"},{"v":207025294.29,"d":"207,025,294.29"},{"v":108493800.53999999,"d":"108,493,800.54"},{"v":32379082.080000002,"d":"32,379,082.08"},{"v":66152411.67,"d":"66,152,411.67"}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":5843.75,"d":"5,843.75"},{"v":1360,"d":"1,360.00"},{"v":1700,"d":"1,700.00"},{"v":1000,"d":"1,000.00"},{"v":18324.85,"d":"18,324.85"},{"v":129581,"d":"129,581.00"},{"v":4440,"d":"4,440.00"},{"v":28864.08,"d":"28,864.08"},{"v":2840,"d":"2,840.00"},{"v":800,"d":"800.00"},{"v":96918.15,"d":"96,918.15"},{"v":1580,"d":"1,580.00"},{"v":200,"d":"200.00"},{"v":1440,"d":"1,440.00"},{"v":1080,"d":"1,080.00"},{"v":6330.4,"d":"6,330.40"},{"v":860,"d":"860.00"},{"v":1240,"d":"1,240.00"},{"v":6700,"d":"6,700.00"},{"v":2320,"d":"2,320.00"},{"v":11502.9,"d":"11,502.90"},{"v":0,"d":"0.00"},{"v":1626.25,"d":"1,626.25"},{"v":3585,"d":"3,585.00"},{"v":15674.6,"d":"15,674.60"},{"v":4955,"d":"4,955.00"},{"v":5321.2,"d":"5,321.20"},{"v":17460,"d":"17,460.00"},{"v":23405,"d":"23,405.00"},{"v":2360,"d":"2,360.00"},{"v":2789,"d":"2,789.00"},{"v":5529,"d":"5,529.00"},{"v":4680,"d":"4,680.00"},{"v":4915,"d":"4,915.00"},{"v":385,"d":"385.00"},{"v":0,"d":"0.00"},{"v":2447,"d":"2,447.00"},{"v":6655,"d":"6,655.00"},{"v":2310,"d":"2,310.00"},{"v":3020,"d":"3,020.00"},{"v":1400,"d":"1,400.00"},{"v":5640,"d":"5,640.00"},{"v":2482.1,"d":"2,482.10"},{"v":0,"d":"0.00"},{"v":1760,"d":"1,760.00"},{"v":3580,"d":"3,580.00"},{"v":1580,"d":"1,580.00"},{"v":7230,"d":"7,230.00"},{"v":15711.44,"d":"15,711.44"},{"v":2120,"d":"2,120.00"},{"$f":"SUM(E45:BB45)","v":{"v":473545.72,"d":"473,545.72"}},{"$f":"SUM(E45:W45)","v":{"v":311102.23,"d":"311,102.23"}},{"$f":"SUM(X45:AI45)","v":{"v":90998.95,"d":"90,998.95"}},{"$f":"SUM(AJ45:BB45)","v":{"v":71444.54,"d":"71,444.54"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1972307.59,"d":"1,972,307.59"},{"v":586692.7,"d":"586,692.70"},{"v":926890.86,"d":"926,890.86"},{"v":685105.72,"d":"685,105.72"},{"v":4840662.8,"d":"4,840,662.80"},{"v":4453554.5,"d":"4,453,554.50"},{"v":6575972.27,"d":"6,575,972.27"},{"v":18827213.78,"d":"18,827,213.78"},{"v":2729072.65,"d":"2,729,072.65"},{"v":157654.91,"d":"157,654.91"},{"v":12468548.29,"d":"12,468,548.29"},{"v":843733.85,"d":"843,733.85"},{"v":223419.46,"d":"223,419.46"},{"v":855420.5,"d":"855,420.50"},{"v":701309.75,"d":"701,309.75"},{"v":1241626.96,"d":"1,241,626.96"},{"v":513060.18,"d":"513,060.18"},{"v":970967.92,"d":"970,967.92"},{"v":4387038.26,"d":"4,387,038.26"},{"v":470128,"d":"470,128.00"},{"v":2136162.71,"d":"2,136,162.71"},{"v":2638039.42,"d":"2,638,039.42"},{"v":287043.03,"d":"287,043.03"},{"v":1079683.36,"d":"1,079,683.36"},{"v":1277982.41,"d":"1,277,982.41"},{"v":974554.68,"d":"974,554.68"},{"v":1184442.47,"d":"1,184,442.47"},{"v":3482253.61,"d":"3,482,253.61"},{"v":3199579.39,"d":"3,199,579.39"},{"v":489546.28,"d":"489,546.28"},{"v":227376.15,"d":"227,376.15"},{"v":3303430.67,"d":"3,303,430.67"},{"v":2413250.22,"d":"2,413,250.22"},{"v":2175613.68,"d":"2,175,613.68"},{"v":1881022.11,"d":"1,881,022.11"},{"v":1603244.4,"d":"1,603,244.40"},{"v":1510436.07,"d":"1,510,436.07"},{"v":1987899.2,"d":"1,987,899.20"},{"v":1472463.35,"d":"1,472,463.35"},{"v":1509017.71,"d":"1,509,017.71"},{"v":642440.33,"d":"642,440.33"},{"v":4977083.14,"d":"4,977,083.14"},{"v":1737952.6,"d":"1,737,952.60"},{"v":652282,"d":"652,282.00"},{"v":551364.37,"d":"551,364.37"},{"v":3254666.3,"d":"3,254,666.30"},{"v":835901.05,"d":"835,901.05"},{"v":1890352.94,"d":"1,890,352.94"},{"v":9059382.81,"d":"9,059,382.81"},{"v":955353.07,"d":"955,353.07"},{"v":123820200.47999999,"d":"123,820,200.48"},{"v":63960252.949999996,"d":"63,960,252.95"},{"v":17446791.51,"d":"17,446,791.51"},{"v":42413156.02,"d":"42,413,156.02"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":23962,"d":"23,962.00"},{"v":6501,"d":"6,501.00"},{"v":15823,"d":"15,823.00"},{"v":0,"d":"0.00"},{"v":155540,"d":"155,540.00"},{"v":141163,"d":"141,163.00"},{"v":394401,"d":"394,401.00"},{"v":229016.5,"d":"229,016.50"},{"v":58108,"d":"58,108.00"},{"v":0,"d":"0.00"},{"v":244473,"d":"244,473.00"},{"v":0,"d":"0.00"},{"v":3560,"d":"3,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31279,"d":"31,279.00"},{"v":4535,"d":"4,535.00"},{"v":32762,"d":"32,762.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73637,"d":"73,637.00"},{"v":6786913,"d":"6,786,913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31946,"d":"31,946.00"},{"v":251486,"d":"251,486.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58815,"d":"58,815.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2096162,"d":"2,096,162.00"},{"v":19720,"d":"19,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13382,"d":"13,382.00"},{"v":0,"d":"0.00"},{"v":24564,"d":"24,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52283,"d":"52,283.00"},{"v":6047,"d":"6,047.00"},{"v":5781,"d":"5,781.00"},{"v":327575,"d":"327,575.00"},{"v":0,"d":"0.00"},{"v":11089434.5,"d":"11,089,434.50"},{"v":1341123.5,"d":"1,341,123.50"},{"v":7143982,"d":"7,143,982.00"},{"v":2604329,"d":"2,604,329.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":499564.7,"d":"499,564.70"},{"v":177319.7,"d":"177,319.70"},{"v":196926.15,"d":"196,926.15"},{"v":283220.4,"d":"283,220.40"},{"v":3104779.95,"d":"3,104,779.95"},{"v":2071963,"d":"2,071,963.00"},{"v":1627497.78,"d":"1,627,497.78"},{"v":18511859.57,"d":"18,511,859.57"},{"v":779557.85,"d":"779,557.85"},{"v":106118.15,"d":"106,118.15"},{"v":4652005.98,"d":"4,652,005.98"},{"v":260015.3,"d":"260,015.30"},{"v":39828.05,"d":"39,828.05"},{"v":167132.2,"d":"167,132.20"},{"v":187837.2,"d":"187,837.20"},{"v":310926.54,"d":"310,926.54"},{"v":142886.3,"d":"142,886.30"},{"v":837161.79,"d":"837,161.79"},{"v":1996732,"d":"1,996,732.00"},{"v":218983.1,"d":"218,983.10"},{"v":728947.87,"d":"728,947.87"},{"v":1023177.42,"d":"1,023,177.42"},{"v":110820.55,"d":"110,820.55"},{"v":355207.05,"d":"355,207.05"},{"v":434384.95,"d":"434,384.95"},{"v":435827.51,"d":"435,827.51"},{"v":292014.39,"d":"292,014.39"},{"v":1520213.63,"d":"1,520,213.63"},{"v":2262012.09,"d":"2,262,012.09"},{"v":126075.77,"d":"126,075.77"},{"v":103424.04,"d":"103,424.04"},{"v":990358.55,"d":"990,358.55"},{"v":664608.1,"d":"664,608.10"},{"v":854214.9,"d":"854,214.90"},{"v":850158.35,"d":"850,158.35"},{"v":1040868.2,"d":"1,040,868.20"},{"v":318328.41,"d":"318,328.41"},{"v":696869.65,"d":"696,869.65"},{"v":525672.23,"d":"525,672.23"},{"v":860681.45,"d":"860,681.45"},{"v":186386.7,"d":"186,386.70"},{"v":1647741.53,"d":"1,647,741.53"},{"v":434440.65,"d":"434,440.65"},{"v":287396.8,"d":"287,396.80"},{"v":167125.1,"d":"167,125.10"},{"v":894972.35,"d":"894,972.35"},{"v":182465.4,"d":"182,465.40"},{"v":703679.68,"d":"703,679.68"},{"v":9224677.81,"d":"9,224,677.81"},{"v":439909.85,"d":"439,909.85"},{"v":64534976.690000005,"d":"64,534,976.69"},{"v":35953332.61,"d":"35,953,332.61"},{"v":7611088.37,"d":"7,611,088.37"},{"v":20970555.71,"d":"20,970,555.71"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"},{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31102,"d":"31,102.00"},{"v":18100,"d":"18,100.00"},{"v":2,"d":"2.00"},{"v":13000,"d":"13,000.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":7905.29,"d":"7,905.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":14968.7,"d":"14,968.70"},{"v":0,"d":"0.00"},{"v":14467.75,"d":"14,467.75"},{"v":78641,"d":"78,641.00"},{"v":10700,"d":"10,700.00"},{"v":0,"d":"0.00"},{"v":74430.89,"d":"74,430.89"},{"v":3001.3,"d":"3,001.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},667.55,{"v":0,"d":"0.00"},{"v":13302.8,"d":"13,302.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1250,"d":"1,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":442,"d":"442.00"},{"v":311,"d":"311.00"},{"v":1597,"d":"1,597.00"},{"v":319,"d":"319.00"},{"v":1083.4,"d":"1,083.40"},{"v":41600,"d":"41,600.00"},{"v":590,"d":"590.00"},{"v":269243.13,"d":"269,243.13"},{"v":220657.72999999998,"d":"220,657.73"},{"v":0,"d":"0.00"},{"v":48585.4,"d":"48,585.40"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":1818,"d":"1,818.00"},{"v":0,"d":"0.00"},{"v":64788.43,"d":"64,788.43"},{"v":0,"d":"0.00"},{"v":117224.81,"d":"117,224.81"},{"v":0,"d":"0.00"},{"v":6052145.87,"d":"6,052,145.87"},{"v":338569.91,"d":"338,569.91"},{"v":0,"d":"0.00"},{"v":26924.5,"d":"26,924.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3681,"d":"3,681.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2079,"d":"2,079.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497,"d":"7,497.00"},{"v":13311,"d":"13,311.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16349.25,"d":"16,349.25"},{"v":3726,"d":"3,726.00"},{"v":7320,"d":"7,320.00"},{"v":15534,"d":"15,534.00"},{"v":21285,"d":"21,285.00"},{"v":1197,"d":"1,197.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1692,"d":"1,692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5526,"d":"5,526.00"},{"v":6912,"d":"6,912.00"},{"v":6390,"d":"6,390.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3132,"d":"3,132.00"},{"v":2790,"d":"2,790.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4869,"d":"4,869.00"},{"v":6724791.7700000005,"d":"6,724,791.77"},{"v":6607231.5200000005,"d":"6,607,231.52"},{"v":86219.25,"d":"86,219.25"},{"v":31341,"d":"31,341.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E55","v":{"v":0,"d":"0.00"}},{"$f":"F55","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431783.6,"d":"431,783.60"},{"v":0,"d":"0.00"},{"v":583534.05,"d":"583,534.05"},{"v":174522.8,"d":"174,522.80"},{"v":152345.95,"d":"152,345.95"},{"v":0,"d":"0.00"},{"v":248254.5,"d":"248,254.50"},{"v":613271,"d":"613,271.00"},{"v":350772.85,"d":"350,772.85"},{"v":462715.2,"d":"462,715.20"},{"v":2864,"d":"2,864.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22601.15,"d":"22,601.15"},{"v":1603,"d":"1,603.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51178.1,"d":"51,178.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40035.65,"d":"40,035.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3145141.85,"d":"3,145,141.85"},{"v":0,"d":"0.00"},{"v":3020063.95,"d":"3,020,063.95"},{"v":125077.9,"d":"125,077.90"}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431783.6,"d":"431,783.60"},{"v":0,"d":"0.00"},{"v":583534.05,"d":"583,534.05"},{"v":174522.8,"d":"174,522.80"},{"v":152345.95,"d":"152,345.95"},{"v":0,"d":"0.00"},{"v":248254.5,"d":"248,254.50"},{"v":613271,"d":"613,271.00"},{"v":350772.85,"d":"350,772.85"},{"v":462715.2,"d":"462,715.20"},{"v":2864,"d":"2,864.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22601.15,"d":"22,601.15"},{"v":1603,"d":"1,603.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51178.1,"d":"51,178.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40035.65,"d":"40,035.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E55:BB55)","v":{"v":3145141.85,"d":"3,145,141.85"}},{"$f":"SUM(E55:W55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X55:AI55)","v":{"v":3020063.95,"d":"3,020,063.95"}},{"$f":"SUM(AJ55:BB55)","v":{"v":125077.9,"d":"125,077.90"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E58+E59+E60+E61+E62+E63","v":609.65},{"$f":"F58+F59+F60+F61+F62+F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},340.75,{"v":609979.24,"d":"609,979.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":832100,"d":"832,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":695650,"d":"695,650.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":135000,"d":"135,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":87002.46,"d":"87,002.46"},{"v":350000,"d":"350,000.00"},{"v":2819,"d":"2,819.00"},{"v":1400000,"d":"1,400,000.00"},{"v":110000,"d":"110,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":150000,"d":"150,000.00"},{"v":57450.12,"d":"57,450.12"},{"v":220000,"d":"220,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":100000,"d":"100,000.00"},{"v":3034274.99,"d":"3,034,274.99"},{"v":0,"d":"0.00"},{"v":16695226.21,"d":"16,695,226.21"},{"v":4018679.64,"d":"4,018,679.64"},{"v":4565000,"d":"4,565,000.00"},{"v":8111546.57,"d":"8,111,546.57"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E58:BB58)","v":340.75},{"$f":"SUM(E58:W58)","v":340.75},{"$f":"SUM(X58:AI58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ58:BB58)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57450.12,"d":"57,450.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23048.53,"d":"23,048.53"},{"v":0,"d":"0.00"},{"v":80498.65,"d":"80,498.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80498.65,"d":"80,498.65"}]
[null,null,384,"Charges extraordinaires financières et comptables",609.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-20.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2819,"d":"2,819.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11226.46,"d":"11,226.46"},{"v":0,"d":"0.00"},{"v":14634.349999999999,"d":"14,634.35"},588.89,{"v":0,"d":"0.00"},{"v":14045.46,"d":"14,045.46"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":610000,"d":"610,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":832100,"d":"832,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":695650,"d":"695,650.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":135000,"d":"135,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":87002.46,"d":"87,002.46"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":110000,"d":"110,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":100000,"d":"100,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"v":16599752.46,"d":"16,599,752.46"},{"v":4017750,"d":"4,017,750.00"},{"v":4565000,"d":"4,565,000.00"},{"v":8017002.46,"d":"8,017,002.46"}]
[]
[null,39,null,"Imputations internes",{"$f":"E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":0,"d":"0.00"}},{"$f":"F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":26016.9,"d":"26,016.90"}},{"v":8129.6,"d":"8,129.60"},{"v":57589.2,"d":"57,589.20"},{"v":369500,"d":"369,500.00"},{"v":123170,"d":"123,170.00"},{"v":241440.6,"d":"241,440.60"},{"v":5412202.77,"d":"5,412,202.77"},{"v":114411.63999999998,"d":"114,411.64"},{"v":0,"d":"0.00"},{"v":413802.5,"d":"413,802.50"},{"v":15146,"d":"15,146.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":65020,"d":"65,020.00"},{"v":265848.26,"d":"265,848.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52463.28,"d":"52,463.28"},{"v":0,"d":"0.00"},{"v":112779.99,"d":"112,779.99"},{"v":10064.75,"d":"10,064.75"},{"v":30079.45,"d":"30,079.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":51115.9,"d":"51,115.90"},{"v":84305.7,"d":"84,305.70"},{"v":66247.95,"d":"66,247.95"},{"v":31869.9,"d":"31,869.90"},{"v":0,"d":"0.00"},{"v":179515,"d":"179,515.00"},{"v":50509.22,"d":"50,509.22"},{"v":45241.1,"d":"45,241.10"},{"v":1000,"d":"1,000.00"},{"v":141737.3,"d":"141,737.30"},{"v":0,"d":"0.00"},{"v":6407.45,"d":"6,407.45"},{"v":0,"d":"0.00"},{"v":124115,"d":"124,115.00"},{"v":0,"d":"0.00"},{"v":49590.62,"d":"49,590.62"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":8298280.280000001,"d":"8,298,280.28"},{"v":7135737.67,"d":"7,135,737.67"},{"v":289387.47000000003,"d":"289,387.47"},{"v":873155.1399999999,"d":"873,155.14"}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":195000,"d":"195,000.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":105925.5,"d":"105,925.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13400,"d":"13,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1150,"d":"1,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5583.75,"d":"5,583.75"},{"v":1109.45,"d":"1,109.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7285,"d":"7,285.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E66:BB66)","v":{"v":331653.7,"d":"331,653.70"}},{"$f":"SUM(E66:W66)","v":{"v":315725.5,"d":"315,725.50"}},{"$f":"SUM(X66:AI66)","v":{"v":7843.2,"d":"7,843.20"}},{"$f":"SUM(AJ66:BB66)","v":{"v":8085,"d":"8,085.00"}}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":5289.5,"d":"5,289.50"},{"v":5765.85,"d":"5,765.85"},{"v":57233.2,"d":"57,233.20"},{"v":8500,"d":"8,500.00"},{"v":123170,"d":"123,170.00"},{"v":128880,"d":"128,880.00"},{"v":1648198.05,"d":"1,648,198.05"},{"v":66687.65,"d":"66,687.65"},{"v":0,"d":"0.00"},{"v":307877,"d":"307,877.00"},{"v":15146,"d":"15,146.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":65020,"d":"65,020.00"},{"v":94850,"d":"94,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51313.28,"d":"51,313.28"},{"v":0,"d":"0.00"},{"v":112779.99,"d":"112,779.99"},{"v":4481,"d":"4,481.00"},{"v":28970,"d":"28,970.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":84305.7,"d":"84,305.70"},{"v":65447.95,"d":"65,447.95"},{"v":31869.9,"d":"31,869.90"},{"v":0,"d":"0.00"},{"v":122385,"d":"122,385.00"},{"v":22557.1,"d":"22,557.10"},{"v":45241.1,"d":"45,241.10"},{"v":1000,"d":"1,000.00"},{"v":141737.3,"d":"141,737.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117615,"d":"117,615.00"},{"v":0,"d":"0.00"},{"v":49590.62,"d":"49,590.62"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":3470871.3900000006,"d":"3,470,871.39"},{"v":2550077.45,"d":"2,550,077.45"},{"v":197544.27000000002,"d":"197,544.27"},{"v":723249.6699999999,"d":"723,249.67"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":204000,"d":"204,000.00"},{"v":120000,"d":"120,000.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2363.75,"d":"2,363.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12415,"d":"12,415.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5645,"d":"5,645.00"},{"v":2250,"d":"2,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28673.75,"d":"28,673.75"},{"v":20778.75,"d":"20,778.75"},{"v":0,"d":"0.00"},{"v":7895,"d":"7,895.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":20527.4,"d":"20,527.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":361000,"d":"361,000.00"},{"v":0,"d":"0.00"},{"v":100145.6,"d":"100,145.60"},{"v":1113589,"d":"1,113,589.00"},{"v":46523.99,"d":"46,523.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146098.26,"d":"146,098.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51115.9,"d":"51,115.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44200,"d":"44,200.00"},{"v":25702.12,"d":"25,702.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6407.45,"d":"6,407.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1915309.72,"d":"1,915,309.72"},{"v":1787884.25,"d":"1,787,884.25"},{"v":0,"d":"0.00"},{"v":127425.46999999999,"d":"127,425.47"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2335415.72,"d":"2,335,415.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2335415.72,"d":"2,335,415.72"},{"v":2335415.72,"d":"2,335,415.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E77+E83+E89+E100+E106+E118+E122+E129+E132+E141","v":{"v":4256690.069999999,"d":"4,256,690.07"}},{"$f":"F77+F83+F89+F100+F106+F118+F122+F129+F132+F141","v":{"v":1274190.0899999999,"d":"1,274,190.09"}},{"v":1614418.1199999999,"d":"1,614,418.12"},{"v":2356668.41,"d":"2,356,668.41"},{"v":18211053.39,"d":"18,211,053.39"},{"v":14703589.710000003,"d":"14,703,589.71"},{"v":13151835.770000001,"d":"13,151,835.77"},{"v":128548103.46,"d":"128,548,103.46"},{"v":9288040.02,"d":"9,288,040.02"},{"v":470024.8300000001,"d":"470,024.83"},{"v":33182833.58,"d":"33,182,833.58"},{"v":2023475.74,"d":"2,023,475.74"},{"v":392879.44,"d":"392,879.44"},{"v":1592605.04,"d":"1,592,605.04"},{"v":1996318.19,"d":"1,996,318.19"},{"v":4557411.68,"d":"4,557,411.68"},{"v":1135123.9300000002,"d":"1,135,123.93"},{"v":3249401.9000000004,"d":"3,249,401.90"},{"v":13510975.25,"d":"13,510,975.25"},{"v":1951123.56,"d":"1,951,123.56"},{"v":7470336.52,"d":"7,470,336.52"},{"v":19493843.87,"d":"19,493,843.87"},{"v":973922.8899999999,"d":"973,922.89"},{"v":2936671.7,"d":"2,936,671.70"},{"v":3731054.0799999996,"d":"3,731,054.08"},{"v":3418561,"d":"3,418,561.00"},{"v":3641799.0100000002,"d":"3,641,799.01"},{"v":14051937.49,"d":"14,051,937.49"},{"v":15209797.799999997,"d":"15,209,797.80"},{"v":1187096.98,"d":"1,187,096.98"},{"v":763670.15,"d":"763,670.15"},{"v":8621811.68,"d":"8,621,811.68"},{"v":6000109.040000001,"d":"6,000,109.04"},{"v":6177619.96,"d":"6,177,619.96"},{"v":5499986.96,"d":"5,499,986.96"},{"v":10895605.060000002,"d":"10,895,605.06"},{"v":3427177.710000001,"d":"3,427,177.71"},{"v":8387630.66,"d":"8,387,630.66"},{"v":3724189.1700000004,"d":"3,724,189.17"},{"v":4777735.640000001,"d":"4,777,735.64"},{"v":1876218.9099999997,"d":"1,876,218.91"},{"v":11630563.850000001,"d":"11,630,563.85"},{"v":3400202.58,"d":"3,400,202.58"},{"v":1543482.4800000002,"d":"1,543,482.48"},{"v":1506874.1899999997,"d":"1,506,874.19"},{"v":7654020.469999999,"d":"7,654,020.47"},{"v":2000598.7800000003,"d":"2,000,598.78"},{"v":6237079.19,"d":"6,237,079.19"},{"v":45887439.88000001,"d":"45,887,439.88"},{"v":2352962.8100000005,"d":"2,352,962.81"},{"v":471946762.69,"d":"471,946,762.69"},{"v":255515638.62000003,"d":"255,515,638.62"},{"v":74829815.04999998,"d":"74,829,815.05"},{"v":141601309.02,"d":"141,601,309.02"}]
[null,40,null,"Revenus fiscaux",{"$f":"E78+E79+E80+E81","v":{"v":3025807.96,"d":"3,025,807.96"}},{"$f":"F78+F79+F80+F81","v":{"v":639061.94,"d":"639,061.94"}},{"v":1151437.91,"d":"1,151,437.91"},{"v":1152945.64,"d":"1,152,945.64"},{"v":10725672.49,"d":"10,725,672.49"},{"v":9734504.06,"d":"9,734,504.06"},{"v":8670362.11,"d":"8,670,362.11"},{"v":45917322.07,"d":"45,917,322.07"},{"v":3915774.85,"d":"3,915,774.85"},{"v":264527.28,"d":"264,527.28"},{"v":22150039.06,"d":"22,150,039.06"},{"v":1417809.9000000001,"d":"1,417,809.90"},{"v":241404.56999999998,"d":"241,404.57"},{"v":995933.92,"d":"995,933.92"},{"v":865038.65,"d":"865,038.65"},{"v":2422593.7600000002,"d":"2,422,593.76"},{"v":565239.9,"d":"565,239.90"},{"v":1593722.31,"d":"1,593,722.31"},{"v":8631337.899999999,"d":"8,631,337.90"},{"v":976520.73,"d":"976,520.73"},{"v":5329706.119999999,"d":"5,329,706.12"},{"v":13732499.770000001,"d":"13,732,499.77"},{"v":417500.77,"d":"417,500.77"},{"v":1592552.4499999997,"d":"1,592,552.45"},{"v":2225981.54,"d":"2,225,981.54"},{"v":1971706.77,"d":"1,971,706.77"},{"v":1632604,"d":"1,632,604.00"},{"v":10412220.32,"d":"10,412,220.32"},{"v":9418261.77,"d":"9,418,261.77"},{"v":665006.1099999999,"d":"665,006.11"},{"v":404735.52,"d":"404,735.52"},{"v":6717270.83,"d":"6,717,270.83"},{"v":3132892.48,"d":"3,132,892.48"},{"v":3335948.14,"d":"3,335,948.14"},{"v":2289140.3,"d":"2,289,140.30"},{"v":8720997.84,"d":"8,720,997.84"},{"v":2367804.16,"d":"2,367,804.16"},{"v":3511624.85,"d":"3,511,624.85"},{"v":2008897.98,"d":"2,008,897.98"},{"v":2933298.8400000003,"d":"2,933,298.84"},{"v":1351660.67,"d":"1,351,660.67"},{"v":7803913.56,"d":"7,803,913.56"},{"v":2491884.23,"d":"2,491,884.23"},{"v":819245.5900000001,"d":"819,245.59"},{"v":972302.6499999999,"d":"972,302.65"},{"v":5147742.709999999,"d":"5,147,742.71"},{"v":955454.8800000001,"d":"955,454.88"},{"v":3600166.9899999998,"d":"3,600,166.99"},{"v":26785632.860000003,"d":"26,785,632.86"},{"v":1515826.7200000002,"d":"1,515,826.72"},{"v":259321538.43000004,"d":"259,321,538.43"},{"v":124080536.28,"d":"124,080,536.28"},{"v":48779295.87,"d":"48,779,295.87"},{"v":86461706.28,"d":"86,461,706.28"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2527511.91,"d":"2,527,511.91"},{"v":445844.74,"d":"445,844.74"},{"v":1008824.81,"d":"1,008,824.81"},{"v":831988.44,"d":"831,988.44"},{"v":8270436.61,"d":"8,270,436.61"},{"v":8110568.76,"d":"8,110,568.76"},{"v":7299849.81,"d":"7,299,849.81"},{"v":33461491.51,"d":"33,461,491.51"},{"v":3172901.45,"d":"3,172,901.45"},{"v":202740.95,"d":"202,740.95"},{"v":16549304.75,"d":"16,549,304.75"},{"v":1097677.27,"d":"1,097,677.27"},{"v":202819.3,"d":"202,819.30"},{"v":796778.77,"d":"796,778.77"},{"v":713203.25,"d":"713,203.25"},{"v":2160801.2,"d":"2,160,801.20"},{"v":467412.2,"d":"467,412.20"},{"v":1101718.51,"d":"1,101,718.51"},{"v":6922354.25,"d":"6,922,354.25"},{"v":806141.33,"d":"806,141.33"},{"v":4692950.77,"d":"4,692,950.77"},{"v":1544364.42,"d":"1,544,364.42"},{"v":335319.82,"d":"335,319.82"},{"v":1236245.75,"d":"1,236,245.75"},{"v":1807492.59,"d":"1,807,492.59"},{"v":1647647.44,"d":"1,647,647.44"},{"v":1373155.03,"d":"1,373,155.03"},{"v":4553334.97,"d":"4,553,334.97"},{"v":7110629.57,"d":"7,110,629.57"},{"v":480998.41,"d":"480,998.41"},{"v":213461.52,"d":"213,461.52"},{"v":5216719.4,"d":"5,216,719.40"},{"v":2390817.29,"d":"2,390,817.29"},{"v":2795194.97,"d":"2,795,194.97"},{"v":1738904.88,"d":"1,738,904.88"},{"v":5276297.44,"d":"5,276,297.44"},{"v":1822720.41,"d":"1,822,720.41"},{"v":2494021.9,"d":"2,494,021.90"},{"v":1643401.21,"d":"1,643,401.21"},{"v":2404873.95,"d":"2,404,873.95"},{"v":1067152.07,"d":"1,067,152.07"},{"v":5394327.11,"d":"5,394,327.11"},{"v":1967468.88,"d":"1,967,468.88"},{"v":649987.62,"d":"649,987.62"},{"v":693721.48,"d":"693,721.48"},{"v":4118093.42,"d":"4,118,093.42"},{"v":762305.29,"d":"762,305.29"},{"v":2858471.52,"d":"2,858,471.52"},{"v":19359411.71,"d":"19,359,411.71"},{"v":1199139.32,"d":"1,199,139.32"},{"$f":"SUM(E78:BB78)","v":{"v":184998999.98,"d":"184,998,999.98"}},{"$f":"SUM(E78:W78)","v":{"v":95344228.49000001,"d":"95,344,228.49"}},{"$f":"SUM(X78:AI78)","v":{"v":25801741.619999997,"d":"25,801,741.62"}},{"$f":"SUM(AJ78:BB78)","v":{"v":63853029.87,"d":"63,853,029.87"}}]
[null,null,401,"Impôts directs des personnes morales",{"v":189924.85,"d":"189,924.85"},{"v":50155.75,"d":"50,155.75"},{"v":8663.45,"d":"8,663.45"},{"v":31520.9,"d":"31,520.90"},{"v":608325.58,"d":"608,325.58"},{"v":681730.05,"d":"681,730.05"},{"v":334004.05,"d":"334,004.05"},{"v":7017666.5,"d":"7,017,666.50"},{"v":377957.7,"d":"377,957.70"},{"v":9732.59,"d":"9,732.59"},{"v":2699456.95,"d":"2,699,456.95"},{"v":23584.75,"d":"23,584.75"},45.15,{"v":29586.35,"d":"29,586.35"},{"v":10559.8,"d":"10,559.80"},{"v":31165.85,"d":"31,165.85"},{"v":14144.2,"d":"14,144.20"},{"v":269555.25,"d":"269,555.25"},{"v":481979.85,"d":"481,979.85"},{"v":-931.2,"d":"-931.20"},{"v":252125.35,"d":"252,125.35"},{"v":11577186.8,"d":"11,577,186.80"},{"v":5789.9,"d":"5,789.90"},{"v":156454.4,"d":"156,454.40"},{"v":90213.35,"d":"90,213.35"},{"v":16491.75,"d":"16,491.75"},{"v":52529.6,"d":"52,529.60"},{"v":4886974.8,"d":"4,886,974.80"},{"v":1149168.2,"d":"1,149,168.20"},{"v":48325.25,"d":"48,325.25"},{"v":11251.7,"d":"11,251.70"},{"v":635761.1,"d":"635,761.10"},{"v":112498.94,"d":"112,498.94"},{"v":137177.86,"d":"137,177.86"},{"v":187628.85,"d":"187,628.85"},{"v":2913964.1,"d":"2,913,964.10"},{"v":238533.5,"d":"238,533.50"},{"v":228211.1,"d":"228,211.10"},{"v":57851.17,"d":"57,851.17"},{"v":129092.35,"d":"129,092.35"},{"v":167435.4,"d":"167,435.40"},{"v":1297134.15,"d":"1,297,134.15"},{"v":136872.25,"d":"136,872.25"},{"v":14697.05,"d":"14,697.05"},{"v":98965.45,"d":"98,965.45"},{"v":360975.59,"d":"360,975.59"},{"v":5395.4,"d":"5,395.40"},{"v":194400.1,"d":"194,400.10"},{"v":4359563,"d":"4,359,563.00"},{"v":120514.8,"d":"120,514.80"},{"$f":"SUM(E79:BB79)","v":{"v":42512011.63000001,"d":"42,512,011.63"}},{"$f":"SUM(E79:W79)","v":{"v":12869759.57,"d":"12,869,759.57"}},{"$f":"SUM(X79:AI79)","v":{"v":18245579.9,"d":"18,245,579.90"}},{"$f":"SUM(AJ79:BB79)","v":{"v":11396672.16,"d":"11,396,672.16"}}]
[null,null,402,"Autres impôts directs",{"v":294456.8,"d":"294,456.80"},{"v":138198.45,"d":"138,198.45"},{"v":127589.65,"d":"127,589.65"},{"v":286716.3,"d":"286,716.30"},{"v":1786424.8,"d":"1,786,424.80"},{"v":920669.65,"d":"920,669.65"},{"v":1013806.25,"d":"1,013,806.25"},{"v":5331134.76,"d":"5,331,134.76"},{"v":359178.3,"d":"359,178.30"},{"v":49185.34,"d":"49,185.34"},{"v":2846557.36,"d":"2,846,557.36"},{"v":292559.08,"d":"292,559.08"},{"v":33628.45,"d":"33,628.45"},{"v":153121.2,"d":"153,121.20"},{"v":129134.75,"d":"129,134.75"},{"v":227086.71,"d":"227,086.71"},{"v":71868.1,"d":"71,868.10"},{"v":217215.55,"d":"217,215.55"},{"v":1177371.45,"d":"1,177,371.45"},{"v":142355,"d":"142,355.00"},{"v":352039.6,"d":"352,039.60"},{"v":591195.05,"d":"591,195.05"},{"v":73187.05,"d":"73,187.05"},{"v":189205.9,"d":"189,205.90"},{"v":311809.6,"d":"311,809.60"},{"v":276461.78,"d":"276,461.78"},{"v":192867.17,"d":"192,867.17"},{"v":947175.15,"d":"947,175.15"},{"v":1080085.65,"d":"1,080,085.65"},{"v":129774.25,"d":"129,774.25"},{"v":137634.15,"d":"137,634.15"},{"v":853115.53,"d":"853,115.53"},{"v":577428.35,"d":"577,428.35"},{"v":381975.31,"d":"381,975.31"},{"v":342745.42,"d":"342,745.42"},{"v":528535.7,"d":"528,535.70"},{"v":298234.25,"d":"298,234.25"},{"v":669665.6,"d":"669,665.60"},{"v":300650.8,"d":"300,650.80"},{"v":385099.34,"d":"385,099.34"},{"v":113070.4,"d":"113,070.40"},{"v":1099355.3,"d":"1,099,355.30"},{"v":382047.1,"d":"382,047.10"},{"v":152173.12,"d":"152,173.12"},{"v":172095.72,"d":"172,095.72"},{"v":644628.1,"d":"644,628.10"},{"v":172032.04,"d":"172,032.04"},{"v":481071.72,"d":"481,071.72"},{"v":3009987.35,"d":"3,009,987.35"},{"v":188072.6,"d":"188,072.60"},{"$f":"SUM(E80:BB80)","v":{"v":30631677.05000001,"d":"30,631,677.05"}},{"$f":"SUM(E80:W80)","v":{"v":15455902.95,"d":"15,455,902.95"}},{"$f":"SUM(X80:AI80)","v":{"v":4423790.35,"d":"4,423,790.35"}},{"$f":"SUM(AJ80:BB80)","v":{"v":10751983.749999998,"d":"10,751,983.75"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":13914.4,"d":"13,914.40"},{"v":4863,"d":"4,863.00"},{"v":6360,"d":"6,360.00"},{"v":2720,"d":"2,720.00"},{"v":60485.5,"d":"60,485.50"},{"v":21535.6,"d":"21,535.60"},{"v":22702,"d":"22,702.00"},{"v":107029.3,"d":"107,029.30"},{"v":5737.4,"d":"5,737.40"},{"v":2868.4,"d":"2,868.40"},{"v":54720,"d":"54,720.00"},{"v":3988.8,"d":"3,988.80"},{"v":4911.67,"d":"4,911.67"},{"v":16447.6,"d":"16,447.60"},{"v":12140.85,"d":"12,140.85"},{"v":3540,"d":"3,540.00"},{"v":11815.4,"d":"11,815.40"},{"v":5233,"d":"5,233.00"},{"v":49632.35,"d":"49,632.35"},{"v":28955.6,"d":"28,955.60"},{"v":32590.4,"d":"32,590.40"},{"v":19753.5,"d":"19,753.50"},{"v":3204,"d":"3,204.00"},{"v":10646.4,"d":"10,646.40"},{"v":16466,"d":"16,466.00"},{"v":31105.8,"d":"31,105.80"},{"v":14052.2,"d":"14,052.20"},{"v":24735.4,"d":"24,735.40"},{"v":78378.35,"d":"78,378.35"},{"v":5908.2,"d":"5,908.20"},{"v":42388.15,"d":"42,388.15"},{"v":11674.8,"d":"11,674.80"},{"v":52147.9,"d":"52,147.90"},{"v":21600,"d":"21,600.00"},{"v":19861.15,"d":"19,861.15"},{"v":2200.6,"d":"2,200.60"},{"v":8316,"d":"8,316.00"},{"v":119726.25,"d":"119,726.25"},{"v":6994.8,"d":"6,994.80"},{"v":14233.2,"d":"14,233.20"},{"v":4002.8,"d":"4,002.80"},{"v":13097,"d":"13,097.00"},{"v":5496,"d":"5,496.00"},{"v":2387.8,"d":"2,387.80"},{"v":7520,"d":"7,520.00"},{"v":24045.6,"d":"24,045.60"},{"v":15722.15,"d":"15,722.15"},{"v":66223.65,"d":"66,223.65"},{"v":56670.8,"d":"56,670.80"},{"v":8100,"d":"8,100.00"},{"$f":"SUM(E81:BB81)","v":{"v":1178849.77,"d":"1,178,849.77"}},{"$f":"SUM(E81:W81)","v":{"v":410645.2699999999,"d":"410,645.27"}},{"$f":"SUM(X81:AI81)","v":{"v":308184,"d":"308,184.00"}},{"$f":"SUM(AJ81:BB81)","v":{"v":460020.49999999994,"d":"460,020.50"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E84+E85+E86+E87","v":{"v":0,"d":"0.00"}},{"$f":"F84+F85+F86+F87","v":{"v":12919.5,"d":"12,919.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6427.1,"d":"6,427.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43865.2,"d":"43,865.20"},{"v":0,"d":"0.00"},{"v":89417.2,"d":"89,417.20"},{"v":10735,"d":"10,735.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13944.4,"d":"13,944.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7233,"d":"7,233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":643637.05,"d":"643,637.05"},{"v":292,"d":"292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16873.35,"d":"16,873.35"},{"v":3000,"d":"3,000.00"},{"v":84565.35,"d":"84,565.35"},{"v":25465.05,"d":"25,465.05"},{"v":10173.95,"d":"10,173.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},239.45,{"v":0,"d":"0.00"},{"v":41451.65,"d":"41,451.65"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8770.65,"d":"8,770.65"},{"v":0,"d":"0.00"},{"v":6959.25,"d":"6,959.25"},{"v":0,"d":"0.00"},{"v":93757.95,"d":"93,757.95"},{"v":3480,"d":"3,480.00"},{"v":325,"d":"325.00"},{"v":1132032.1,"d":"1,132,032.10"},{"v":184541.4,"d":"184,541.40"},{"v":784006.75,"d":"784,006.75"},{"v":163483.95,"d":"163,483.95"}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3212,"d":"3,212.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":325,"d":"325.00"},{"$f":"SUM(E84:BB84)","v":{"v":3537,"d":"3,537.00"}},{"$f":"SUM(E84:W84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X84:AI84)","v":{"v":3212,"d":"3,212.00"}},{"$f":"SUM(AJ84:BB84)","v":{"v":325,"d":"325.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81353.35,"d":"81,353.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E85:BB85)","v":{"v":81353.35,"d":"81,353.35"}},{"$f":"SUM(E85:W85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X85:AI85)","v":{"v":81353.35,"d":"81,353.35"}},{"$f":"SUM(AJ85:BB85)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":12919.5,"d":"12,919.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6427.1,"d":"6,427.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43865.2,"d":"43,865.20"},{"v":0,"d":"0.00"},{"v":89417.2,"d":"89,417.20"},{"v":10735,"d":"10,735.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13944.4,"d":"13,944.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7233,"d":"7,233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":643637.05,"d":"643,637.05"},{"v":292,"d":"292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16873.35,"d":"16,873.35"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":25465.05,"d":"25,465.05"},{"v":10173.95,"d":"10,173.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},239.45,{"v":0,"d":"0.00"},{"v":41451.65,"d":"41,451.65"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8770.65,"d":"8,770.65"},{"v":0,"d":"0.00"},{"v":6959.25,"d":"6,959.25"},{"v":0,"d":"0.00"},{"v":93757.95,"d":"93,757.95"},{"v":3480,"d":"3,480.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E86:BB86)","v":{"v":1047141.75,"d":"1,047,141.75"}},{"$f":"SUM(E86:W86)","v":{"v":184541.4,"d":"184,541.40"}},{"$f":"SUM(X86:AI86)","v":{"v":699441.4,"d":"699,441.40"}},{"$f":"SUM(AJ86:BB86)","v":{"v":163158.95,"d":"163,158.95"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E87:BB87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E87:W87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X87:AI87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ87:BB87)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97+E98","v":{"v":721130.67,"d":"721,130.67"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97+F98","v":{"v":215709.1,"d":"215,709.10"}},{"v":288417.66000000003,"d":"288,417.66"},{"v":617396.1599999999,"d":"617,396.16"},{"v":3793745.93,"d":"3,793,745.93"},{"v":3005271.45,"d":"3,005,271.45"},{"v":2003633.2900000003,"d":"2,003,633.29"},{"v":45287913.31,"d":"45,287,913.31"},{"v":3579836.46,"d":"3,579,836.46"},{"v":48637.700000000004,"d":"48,637.70"},{"v":5021206.870000001,"d":"5,021,206.87"},{"v":217930.69,"d":"217,930.69"},{"v":56747.3,"d":"56,747.30"},{"v":313608.58,"d":"313,608.58"},{"v":250996.78,"d":"250,996.78"},{"v":806411.0199999999,"d":"806,411.02"},{"v":204715.90000000002,"d":"204,715.90"},{"v":287383.44,"d":"287,383.44"},{"v":1917717.3,"d":"1,917,717.30"},{"v":336681.27,"d":"336,681.27"},{"v":1283728.97,"d":"1,283,728.97"},{"v":1830415.0999999999,"d":"1,830,415.10"},{"v":154199.2,"d":"154,199.20"},{"v":765394.85,"d":"765,394.85"},{"v":688194.25,"d":"688,194.25"},{"v":616576.3999999999,"d":"616,576.40"},{"v":651492.0599999999,"d":"651,492.06"},{"v":1679596.14,"d":"1,679,596.14"},{"v":2998900.1899999995,"d":"2,998,900.19"},{"v":241711.84000000003,"d":"241,711.84"},{"v":154538.30000000002,"d":"154,538.30"},{"v":1442085.0399999998,"d":"1,442,085.04"},{"v":1251884.4200000002,"d":"1,251,884.42"},{"v":919831.65,"d":"919,831.65"},{"v":1269765.6,"d":"1,269,765.60"},{"v":1420444.47,"d":"1,420,444.47"},{"v":483106.19999999995,"d":"483,106.20"},{"v":1580367.23,"d":"1,580,367.23"},{"v":677232.08,"d":"677,232.08"},{"v":927925.6500000001,"d":"927,925.65"},{"v":355635.86,"d":"355,635.86"},{"v":1478287.9700000002,"d":"1,478,287.97"},{"v":545518.23,"d":"545,518.23"},{"v":382421.89999999997,"d":"382,421.90"},{"v":248714.95,"d":"248,714.95"},{"v":1253402.7599999998,"d":"1,253,402.76"},{"v":339776.45,"d":"339,776.45"},{"v":1215893.16,"d":"1,215,893.16"},{"v":7203662.490000001,"d":"7,203,662.49"},{"v":468777.68000000005,"d":"468,777.68"},{"v":103504571.97,"d":"103,504,571.97"},{"v":68638409.61,"d":"68,638,409.61"},{"v":11401428.569999997,"d":"11,401,428.57"},{"v":23464733.790000003,"d":"23,464,733.79"}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":41596.15,"d":"41,596.15"},{"v":9545.2,"d":"9,545.20"},{"v":22666.95,"d":"22,666.95"},{"v":15818.9,"d":"15,818.90"},{"v":168829,"d":"168,829.00"},{"v":158196.7,"d":"158,196.70"},{"v":144652.45,"d":"144,652.45"},{"v":582335.3,"d":"582,335.30"},{"v":57929.55,"d":"57,929.55"},{"v":1618.25,"d":"1,618.25"},{"v":322781.15,"d":"322,781.15"},{"v":16465.7,"d":"16,465.70"},{"v":2753.65,"d":"2,753.65"},{"v":15123.95,"d":"15,123.95"},{"v":11679.85,"d":"11,679.85"},{"v":44841.95,"d":"44,841.95"},{"v":11345,"d":"11,345.00"},{"v":19795.2,"d":"19,795.20"},{"v":122144.25,"d":"122,144.25"},{"v":9054.4,"d":"9,054.40"},{"v":50761.05,"d":"50,761.05"},{"v":77265.7,"d":"77,265.70"},{"v":4538.1,"d":"4,538.10"},{"v":18819.8,"d":"18,819.80"},{"v":45278.45,"d":"45,278.45"},{"v":19072.05,"d":"19,072.05"},{"v":15211.5,"d":"15,211.50"},{"v":94719.75,"d":"94,719.75"},{"v":115779.55,"d":"115,779.55"},{"v":7434.1,"d":"7,434.10"},{"v":2364.1,"d":"2,364.10"},{"v":78512.65,"d":"78,512.65"},{"v":30531.6,"d":"30,531.60"},{"v":32728.55,"d":"32,728.55"},{"v":15264.3,"d":"15,264.30"},{"v":26469.35,"d":"26,469.35"},{"v":18375.4,"d":"18,375.40"},{"v":36363.8,"d":"36,363.80"},{"v":30533.75,"d":"30,533.75"},{"v":40787.6,"d":"40,787.60"},{"v":11777.5,"d":"11,777.50"},{"v":0,"d":"0.00"},{"v":23686.1,"d":"23,686.10"},{"v":8495.9,"d":"8,495.90"},{"v":6013.15,"d":"6,013.15"},{"v":60674.55,"d":"60,674.55"},{"v":9314.6,"d":"9,314.60"},{"v":31975.05,"d":"31,975.05"},{"v":210233.85,"d":"210,233.85"},{"v":16442.85,"d":"16,442.85"},{"$f":"SUM(E90:BB90)","v":{"v":2918598.2499999995,"d":"2,918,598.25"}},{"$f":"SUM(E90:W90)","v":{"v":1770119.15,"d":"1,770,119.15"}},{"$f":"SUM(X90:AI90)","v":{"v":460298.54999999993,"d":"460,298.55"}},{"$f":"SUM(AJ90:BB90)","v":{"v":688180.5499999999,"d":"688,180.55"}}]
[null,null,421,"Emoluments administratif",{"v":17362.57,"d":"17,362.57"},{"v":3680.8,"d":"3,680.80"},{"v":3599,"d":"3,599.00"},{"v":11918.54,"d":"11,918.54"},{"v":94193.43,"d":"94,193.43"},{"v":43545.06,"d":"43,545.06"},{"v":32749.9,"d":"32,749.90"},{"v":1204186.96,"d":"1,204,186.96"},{"v":20682.36,"d":"20,682.36"},763.05,{"v":246720.5,"d":"246,720.50"},{"v":13592.6,"d":"13,592.60"},{"v":4369.75,"d":"4,369.75"},{"v":6096.8,"d":"6,096.80"},{"v":35933.58,"d":"35,933.58"},{"v":9690.02,"d":"9,690.02"},{"v":1471.8,"d":"1,471.80"},{"v":15452.95,"d":"15,452.95"},{"v":41329.15,"d":"41,329.15"},{"v":5423.55,"d":"5,423.55"},{"v":19580.25,"d":"19,580.25"},{"v":9715.95,"d":"9,715.95"},{"v":1367.25,"d":"1,367.25"},{"v":0,"d":"0.00"},{"v":10456.85,"d":"10,456.85"},{"v":6926.5,"d":"6,926.50"},{"v":5910.03,"d":"5,910.03"},{"v":35709.2,"d":"35,709.20"},{"v":30098.05,"d":"30,098.05"},{"v":1867.75,"d":"1,867.75"},{"v":2499,"d":"2,499.00"},{"v":53875,"d":"53,875.00"},{"v":18591.5,"d":"18,591.50"},{"v":14745.25,"d":"14,745.25"},{"v":19885.6,"d":"19,885.60"},{"v":59748.52,"d":"59,748.52"},{"v":14507.7,"d":"14,507.70"},{"v":27383.92,"d":"27,383.92"},{"v":5089.15,"d":"5,089.15"},{"v":29108.3,"d":"29,108.30"},{"v":1785.42,"d":"1,785.42"},{"v":48017.27,"d":"48,017.27"},{"v":11966.73,"d":"11,966.73"},{"v":8457.25,"d":"8,457.25"},{"v":646.6,"d":"646.60"},{"v":27320.05,"d":"27,320.05"},{"v":4691.25,"d":"4,691.25"},{"v":17767.95,"d":"17,767.95"},{"v":613993.55,"d":"613,993.55"},{"v":6672.9,"d":"6,672.90"},{"v":2921147.11,"d":"2,921,147.11"},{"v":1807338.8200000003,"d":"1,807,338.82"},{"v":129554.37999999999,"d":"129,554.38"},{"v":984253.91,"d":"984,253.91"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"}]
[null,null,423,"Frais d'écolage",{"v":1360,"d":"1,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45090,"d":"45,090.00"},57.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090.9,"d":"1,090.90"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":32444.9,"d":"32,444.90"},{"v":0,"d":"0.00"},{"v":212510.9,"d":"212,510.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148716.3,"d":"148,716.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":21834.9,"d":"21,834.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12132,"d":"12,132.00"},{"v":36125,"d":"36,125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2400,"d":"2,400.00"},{"v":5370.35,"d":"5,370.35"},{"v":15209.55,"d":"15,209.55"},{"v":59900,"d":"59,900.00"},{"v":0,"d":"0.00"},{"v":610242.55,"d":"610,242.55"},{"v":59598.65,"d":"59,598.65"},{"v":393672.1,"d":"393,672.10"},{"v":156971.8,"d":"156,971.80"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":602854.55,"d":"602,854.55"},{"v":198848.2,"d":"198,848.20"},{"v":220592.35,"d":"220,592.35"},{"v":529065.28,"d":"529,065.28"},{"v":3296934.46,"d":"3,296,934.46"},{"v":2715864.36,"d":"2,715,864.36"},{"v":1464981.27,"d":"1,464,981.27"},{"v":42787344.74,"d":"42,787,344.74"},{"v":3288936.15,"d":"3,288,936.15"},{"v":46256.4,"d":"46,256.40"},{"v":3672201.55,"d":"3,672,201.55"},{"v":125349.25,"d":"125,349.25"},{"v":46172.65,"d":"46,172.65"},{"v":190273.75,"d":"190,273.75"},{"v":185856.8,"d":"185,856.80"},{"v":602331.7,"d":"602,331.70"},{"v":155240.25,"d":"155,240.25"},{"v":229514.25,"d":"229,514.25"},{"v":1643577.7,"d":"1,643,577.70"},{"v":231576.05,"d":"231,576.05"},{"v":1157053.4,"d":"1,157,053.40"},{"v":1403308.95,"d":"1,403,308.95"},{"v":100276.05,"d":"100,276.05"},{"v":504783.25,"d":"504,783.25"},{"v":447297.05,"d":"447,297.05"},{"v":484156.1,"d":"484,156.10"},{"v":398737.75,"d":"398,737.75"},{"v":1288614.2,"d":"1,288,614.20"},{"v":2371645.15,"d":"2,371,645.15"},{"v":164894.2,"d":"164,894.20"},{"v":127548.3,"d":"127,548.30"},{"v":1122476.68,"d":"1,122,476.68"},{"v":550813.3,"d":"550,813.30"},{"v":755806.6,"d":"755,806.60"},{"v":740907.05,"d":"740,907.05"},{"v":1319646.8,"d":"1,319,646.80"},{"v":343998.15,"d":"343,998.15"},{"v":992005.2,"d":"992,005.20"},{"v":396830.8,"d":"396,830.80"},{"v":760223.3,"d":"760,223.30"},{"v":228153.7,"d":"228,153.70"},{"v":1249571.3,"d":"1,249,571.30"},{"v":399321.15,"d":"399,321.15"},{"v":239616.5,"d":"239,616.50"},{"v":219673.7,"d":"219,673.70"},{"v":740480.21,"d":"740,480.21"},{"v":286671.35,"d":"286,671.35"},{"v":995971.18,"d":"995,971.18"},{"v":5796456.37,"d":"5,796,456.37"},{"v":228849.5,"d":"228,849.50"},{"v":88049558.95,"d":"88,049,558.95"},{"v":62002195.66,"d":"62,002,195.66"},{"v":8679890.45,"d":"8,679,890.45"},{"v":17367472.84,"d":"17,367,472.84"}]
[null,null,425,"Revenus des ventes",{"v":8371.3,"d":"8,371.30"},{"v":2020.65,"d":"2,020.65"},{"v":0,"d":"0.00"},{"v":414,"d":"414.00"},{"v":41179.69,"d":"41,179.69"},{"v":46188.62,"d":"46,188.62"},{"v":14377.07,"d":"14,377.07"},{"v":238303.27,"d":"238,303.27"},{"v":38452.85,"d":"38,452.85"},{"v":0,"d":"0.00"},{"v":347702.11,"d":"347,702.11"},{"v":8742.39,"d":"8,742.39"},{"v":711.4,"d":"711.40"},{"v":13821.63,"d":"13,821.63"},{"v":414.1,"d":"414.10"},{"v":0,"d":"0.00"},{"v":2337.6,"d":"2,337.60"},{"v":15325.69,"d":"15,325.69"},{"v":50306.85,"d":"50,306.85"},{"v":50838.67,"d":"50,838.67"},{"v":32487.02,"d":"32,487.02"},{"v":10239.9,"d":"10,239.90"},{"v":42563.35,"d":"42,563.35"},{"v":202117.8,"d":"202,117.80"},{"v":159263.2,"d":"159,263.20"},{"v":82859.15,"d":"82,859.15"},{"v":221955.33,"d":"221,955.33"},{"v":248963.19,"d":"248,963.19"},{"v":215026.03,"d":"215,026.03"},{"v":35046.15,"d":"35,046.15"},{"v":0,"d":"0.00"},{"v":182220.71,"d":"182,220.71"},{"v":582385.3,"d":"582,385.30"},{"v":282.5,"d":"282.50"},{"v":417410.75,"d":"417,410.75"},{"v":3844,"d":"3,844.00"},{"v":7950.8,"d":"7,950.80"},{"v":420771.81,"d":"420,771.81"},{"v":194070.85,"d":"194,070.85"},{"v":72267.8,"d":"72,267.80"},{"v":101683.94,"d":"101,683.94"},{"v":116164.1,"d":"116,164.10"},{"v":102994.75,"d":"102,994.75"},{"v":122144.2,"d":"122,144.20"},{"v":1768.5,"d":"1,768.50"},{"v":340053.8,"d":"340,053.80"},{"v":4195.5,"d":"4,195.50"},{"v":7311.78,"d":"7,311.78"},{"v":89165.45,"d":"89,165.45"},{"v":144857.03,"d":"144,857.03"},{"v":5041572.58,"d":"5,041,572.58"},{"v":828669.2199999999,"d":"828,669.22"},{"v":1301359.7899999998,"d":"1,301,359.79"},{"v":2911543.57,"d":"2,911,543.57"}]
[null,null,426,"remboursements",{"v":49386.1,"d":"49,386.10"},{"v":1614.25,"d":"1,614.25"},{"v":41559.36,"d":"41,559.36"},{"v":60179.44,"d":"60,179.44"},{"v":187569.35,"d":"187,569.35"},{"v":41476.71,"d":"41,476.71"},{"v":345787.3,"d":"345,787.30"},{"v":333596.92,"d":"333,596.92"},{"v":173777.8,"d":"173,777.80"},{"v":0,"d":"0.00"},{"v":369199.86,"d":"369,199.86"},{"v":53780.75,"d":"53,780.75"},{"v":2739.85,"d":"2,739.85"},{"v":88292.45,"d":"88,292.45"},{"v":17012.45,"d":"17,012.45"},{"v":149487.35,"d":"149,487.35"},{"v":32595.85,"d":"32,595.85"},{"v":7295.35,"d":"7,295.35"},{"v":48359.35,"d":"48,359.35"},{"v":6116.2,"d":"6,116.20"},{"v":23847.25,"d":"23,847.25"},{"v":12811.55,"d":"12,811.55"},{"v":4540.45,"d":"4,540.45"},{"v":39674,"d":"39,674.00"},{"v":25558.7,"d":"25,558.70"},{"v":23062.6,"d":"23,062.60"},{"v":9677.45,"d":"9,677.45"},{"v":9603.8,"d":"9,603.80"},{"v":99741.61,"d":"99,741.61"},{"v":32469.64,"d":"32,469.64"},{"v":18751.7,"d":"18,751.70"},{"v":5000,"d":"5,000.00"},{"v":65562.72,"d":"65,562.72"},{"v":94433.85,"d":"94,433.85"},{"v":76297.9,"d":"76,297.90"},{"v":1335,"d":"1,335.00"},{"v":98274.15,"d":"98,274.15"},{"v":91130.5,"d":"91,130.50"},{"v":14582.53,"d":"14,582.53"},{"v":25538.65,"d":"25,538.65"},{"v":1445.3,"d":"1,445.30"},{"v":62185.3,"d":"62,185.30"},{"v":6980.95,"d":"6,980.95"},{"v":3708.05,"d":"3,708.05"},{"v":20513,"d":"20,513.00"},{"v":81874.15,"d":"81,874.15"},{"v":29533.4,"d":"29,533.40"},{"v":147507.65,"d":"147,507.65"},{"v":277783.78,"d":"277,783.78"},{"v":71955.4,"d":"71,955.40"},{"v":3485207.7199999993,"d":"3,485,207.72"},{"v":2003710.4900000002,"d":"2,003,710.49"},{"v":305854.95,"d":"305,854.95"},{"v":1175642.28,"d":"1,175,642.28"}]
[null,null,427,"Amendes",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5040,"d":"5,040.00"},{"v":0,"d":"0.00"},{"v":1085.3,"d":"1,085.30"},{"v":97056.12,"d":"97,056.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52525,"d":"52,525.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":1986,"d":"1,986.00"},{"v":17893.5,"d":"17,893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":410,"d":"410.00"},{"v":0,"d":"0.00"},{"v":580,"d":"580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350,"d":"2,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":156129.49,"d":"156,129.49"},{"v":0,"d":"0.00"},{"v":337015.41,"d":"337,015.41"},{"v":156066.41999999998,"d":"156,066.42"},{"v":20729.5,"d":"20,729.50"},{"v":160219.49,"d":"160,219.49"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10076.7,"d":"10,076.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":634.5,"d":"634.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":877.5,"d":"877.50"},{"v":0,"d":"0.00"},{"v":104562.15,"d":"104,562.15"},{"v":914,"d":"914.00"},{"v":0,"d":"0.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3375.2,"d":"3,375.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8990.8,"d":"8,990.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},568.55,{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130439.4,"d":"130,439.40"},{"v":10711.2,"d":"10,711.20"},{"v":110068.84999999999,"d":"110,068.85"},{"v":9659.349999999999,"d":"9,659.35"}]
[]
[null,43,null,"Revenus divers",{"$f":"E101+E102+E103+E104","v":{"v":0,"d":"0.00"}},{"$f":"F101+F102+F103+F104","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4409596.39,"d":"4,409,596.39"},{"v":7085.4,"d":"7,085.40"},{"v":15788.65,"d":"15,788.65"},{"v":97395.2,"d":"97,395.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":784,"d":"784.00"},{"v":2990.82,"d":"2,990.82"},{"v":6419.6,"d":"6,419.60"},{"v":9910.22,"d":"9,910.22"},{"v":0,"d":"0.00"},{"v":-34522.3,"d":"-34,522.30"},{"v":0,"d":"0.00"},{"v":3867.75,"d":"3,867.75"},{"v":0,"d":"0.00"},{"v":3257.32,"d":"3,257.32"},{"v":4146.8,"d":"4,146.80"},{"v":1598.55,"d":"1,598.55"},{"v":11820,"d":"11,820.00"},{"v":61784.45,"d":"61,784.45"},{"v":0,"d":"0.00"},{"v":4030.2,"d":"4,030.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135,"d":"135.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2435,"d":"2,435.00"},{"v":1276.6,"d":"1,276.60"},{"v":0,"d":"0.00"},{"v":4611399.649999999,"d":"4,611,399.65"},{"v":4549970.279999999,"d":"4,549,970.28"},{"v":55982.76999999999,"d":"55,982.77"},{"v":5446.6,"d":"5,446.60"}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2024306.39,"d":"2,024,306.39"},{"v":7085.4,"d":"7,085.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4200,"d":"4,200.00"},{"v":9910.22,"d":"9,910.22"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":2050,"d":"2,050.00"},{"v":0,"d":"0.00"},{"v":3257.32,"d":"3,257.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61784.45,"d":"61,784.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135,"d":"135.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2435,"d":"2,435.00"},{"v":1276.6,"d":"1,276.60"},{"v":0,"d":"0.00"},{"$f":"SUM(E101:BB101)","v":{"v":2116540.38,"d":"2,116,540.38"}},{"$f":"SUM(E101:W101)","v":{"v":2045502.0099999998,"d":"2,045,502.01"}},{"$f":"SUM(X101:AI101)","v":{"v":67191.76999999999,"d":"67,191.77"}},{"$f":"SUM(AJ101:BB101)","v":{"v":3846.6,"d":"3,846.60"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97395.2,"d":"97,395.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1598.55,"d":"1,598.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E102:BB102)","v":{"v":98993.75,"d":"98,993.75"}},{"$f":"SUM(E102:W102)","v":{"v":97395.2,"d":"97,395.20"}},{"$f":"SUM(X102:AI102)","v":{"v":1598.55,"d":"1,598.55"}},{"$f":"SUM(AJ102:BB102)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":486.6,"d":"486.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-34622.3,"d":"-34,622.30"},{"v":0,"d":"0.00"},{"v":1767.75,"d":"1,767.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980.2,"d":"3,980.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E103:BB103)","v":{"v":-28387.750000000004,"d":"-28,387.75"}},{"$f":"SUM(E103:W103)","v":{"v":486.6,"d":"486.60"}},{"$f":"SUM(X103:AI103)","v":{"v":-28874.350000000002,"d":"-28,874.35"}},{"$f":"SUM(AJ103:BB103)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2385290,"d":"2,385,290.00"},{"v":0,"d":"0.00"},{"v":15788.65,"d":"15,788.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":784,"d":"784.00"},{"v":2990.82,"d":"2,990.82"},{"v":1733,"d":"1,733.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4146.8,"d":"4,146.80"},{"v":0,"d":"0.00"},{"v":11820,"d":"11,820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E104:BB104)","v":{"v":2424253.2699999996,"d":"2,424,253.27"}},{"$f":"SUM(E104:W104)","v":{"v":2406586.4699999997,"d":"2,406,586.47"}},{"$f":"SUM(X104:AI104)","v":{"v":16066.8,"d":"16,066.80"}},{"$f":"SUM(AJ104:BB104)","v":{"v":1600,"d":"1,600.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E107+E108+E109+E110+E111+E112+E113+E114+E115+E116","v":{"v":68631.01999999999,"d":"68,631.02"}},{"$f":"F107+F108+F109+F110+F111+F112+F113+F114+F115+F116","v":{"v":35702.3,"d":"35,702.30"}},{"v":142093.84999999998,"d":"142,093.85"},{"v":139219.2,"d":"139,219.20"},{"v":825166.76,"d":"825,166.76"},{"v":497781.38,"d":"497,781.38"},{"v":358434.32,"d":"358,434.32"},{"v":4792628.87,"d":"4,792,628.87"},{"v":217274.09,"d":"217,274.09"},{"v":23887.7,"d":"23,887.70"},{"v":854385.16,"d":"854,385.16"},{"v":80293.15,"d":"80,293.15"},{"v":17147.32,"d":"17,147.32"},{"v":53376.93,"d":"53,376.93"},{"v":570727.21,"d":"570,727.21"},{"v":1216778.9,"d":"1,216,778.90"},{"v":52720.66,"d":"52,720.66"},{"v":83145.78,"d":"83,145.78"},{"v":648783.71,"d":"648,783.71"},{"v":82659.70999999999,"d":"82,659.71"},{"v":131671.19,"d":"131,671.19"},{"v":314658.54000000004,"d":"314,658.54"},{"v":35055.47,"d":"35,055.47"},{"v":108210.54000000001,"d":"108,210.54"},{"v":161376.15999999997,"d":"161,376.16"},{"v":91123.63,"d":"91,123.63"},{"v":158692.16,"d":"158,692.16"},{"v":419685.43,"d":"419,685.43"},{"v":780157.1900000001,"d":"780,157.19"},{"v":47714.2,"d":"47,714.20"},{"v":33949.38,"d":"33,949.38"},{"v":239221.21000000002,"d":"239,221.21"},{"v":715137.28,"d":"715,137.28"},{"v":206416.2,"d":"206,416.20"},{"v":189721.57,"d":"189,721.57"},{"v":384219.54999999993,"d":"384,219.55"},{"v":187316.49,"d":"187,316.49"},{"v":662565.22,"d":"662,565.22"},{"v":90029.29,"d":"90,029.29"},{"v":241599.35,"d":"241,599.35"},{"v":71579.13,"d":"71,579.13"},{"v":205062.30999999997,"d":"205,062.31"},{"v":90758.08,"d":"90,758.08"},{"v":44538.34,"d":"44,538.34"},{"v":94734.39,"d":"94,734.39"},{"v":185575.7,"d":"185,575.70"},{"v":60577.10999999999,"d":"60,577.11"},{"v":318367.2,"d":"318,367.20"},{"v":1942812.42,"d":"1,942,812.42"},{"v":78099.17,"d":"78,099.17"},{"v":19051461.919999998,"d":"19,051,461.92"},{"v":10678178.31,"d":"10,678,178.31"},{"v":2364953.5999999996,"d":"2,364,953.60"},{"v":6008330.01,"d":"6,008,330.01"}]
[null,null,440,"Revenus des intérets",{"v":45009.97,"d":"45,009.97"},{"v":5777.3,"d":"5,777.30"},{"v":14139.45,"d":"14,139.45"},{"v":10419.3,"d":"10,419.30"},{"v":143869.39,"d":"143,869.39"},{"v":119029.86,"d":"119,029.86"},{"v":93488.82,"d":"93,488.82"},{"v":1216568.37,"d":"1,216,568.37"},{"v":48609.19,"d":"48,609.19"},{"v":2887.7,"d":"2,887.70"},{"v":365376.89,"d":"365,376.89"},{"v":16780.1,"d":"16,780.10"},{"v":3323.82,"d":"3,323.82"},{"v":23030.53,"d":"23,030.53"},{"v":20506.21,"d":"20,506.21"},{"v":37418.67,"d":"37,418.67"},{"v":6830.66,"d":"6,830.66"},{"v":23878.78,"d":"23,878.78"},{"v":111238,"d":"111,238.00"},{"v":14967.11,"d":"14,967.11"},{"v":59922.74,"d":"59,922.74"},{"v":270606.84,"d":"270,606.84"},{"v":9015.47,"d":"9,015.47"},{"v":21161.69,"d":"21,161.69"},{"v":17361.76,"d":"17,361.76"},{"v":65036.63,"d":"65,036.63"},{"v":26675.11,"d":"26,675.11"},{"v":87850.14,"d":"87,850.14"},{"v":114884.44,"d":"114,884.44"},{"v":16556.36,"d":"16,556.36"},{"v":6059.38,"d":"6,059.38"},{"v":99067.17,"d":"99,067.17"},{"v":167097.78,"d":"167,097.78"},{"v":66785.1,"d":"66,785.10"},{"v":42398.07,"d":"42,398.07"},{"v":83330.15,"d":"83,330.15"},{"v":35619.19,"d":"35,619.19"},{"v":43776.88,"d":"43,776.88"},{"v":28900.69,"d":"28,900.69"},{"v":87640.2,"d":"87,640.20"},{"v":13817.03,"d":"13,817.03"},{"v":110807.98,"d":"110,807.98"},{"v":35062.33,"d":"35,062.33"},{"v":19932.69,"d":"19,932.69"},{"v":19810.14,"d":"19,810.14"},{"v":84105.76,"d":"84,105.76"},{"v":21584.21,"d":"21,584.21"},{"v":61141.37,"d":"61,141.37"},{"v":323471.91,"d":"323,471.91"},{"v":23909.07,"d":"23,909.07"},{"$f":"SUM(E107:BB107)","v":{"v":4386538.399999999,"d":"4,386,538.40"}},{"$f":"SUM(E107:W107)","v":{"v":2308183.0100000002,"d":"2,308,183.01"}},{"$f":"SUM(X107:AI107)","v":{"v":710097.6699999999,"d":"710,097.67"}},{"$f":"SUM(AJ107:BB107)","v":{"v":1368257.7199999997,"d":"1,368,257.72"}}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127892.1,"d":"127,892.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53955,"d":"53,955.00"},{"v":2260,"d":"2,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":597,"d":"597.00"},{"v":113662.65,"d":"113,662.65"},{"v":18600,"d":"18,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7535,"d":"-7,535.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5729,"d":"5,729.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"v":5060,"d":"5,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":323720.75,"d":"323,720.75"},{"v":181847.1,"d":"181,847.10"},{"v":135119.65,"d":"135,119.65"},{"v":6754,"d":"6,754.00"}]
[null,null,442,"Revenus de participations du PF",-907.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10601.5,"d":"10,601.50"},{"v":3050,"d":"3,050.00"},{"v":0,"d":"0.00"},{"v":27253.5,"d":"27,253.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5907,"d":"5,907.00"},{"v":0,"d":"0.00"},{"v":28.5,"d":"28.50"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},390.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285,"d":"285.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"},{"v":112.5,"d":"112.50"},{"v":0,"d":"0.00"},{"v":11275,"d":"11,275.00"},{"v":369788.4,"d":"369,788.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1326,"d":"1,326.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10457.75,"d":"10,457.75"},{"v":8500,"d":"8,500.00"},{"v":386,"d":"386.00"},{"v":0,"d":"0.00"},{"v":1697.5,"d":"1,697.50"},{"v":2847.2,"d":"2,847.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},946.88,{"v":52479.88,"d":"52,479.88"},{"v":20,"d":"20.00"},{"v":506558.30000000005,"d":"506,558.30"},{"v":46613.69,"d":"46,613.69"},{"v":381203.4,"d":"381,203.40"},{"v":78741.20999999999,"d":"78,741.21"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":23511.5,"d":"23,511.50"},{"v":22230,"d":"22,230.00"},{"v":105524.4,"d":"105,524.40"},{"v":77719.9,"d":"77,719.90"},{"v":381829,"d":"381,829.00"},{"v":137710,"d":"137,710.00"},{"v":127831.25,"d":"127,831.25"},{"v":1096542.59,"d":"1,096,542.59"},{"v":17679.5,"d":"17,679.50"},{"v":21000,"d":"21,000.00"},{"v":106907.5,"d":"106,907.50"},{"v":24520,"d":"24,520.00"},{"v":10140,"d":"10,140.00"},{"v":28680,"d":"28,680.00"},{"v":14480,"d":"14,480.00"},{"v":53942.96,"d":"53,942.96"},{"v":0,"d":"0.00"},{"v":20308,"d":"20,308.00"},{"v":222409.35,"d":"222,409.35"},{"v":1210,"d":"1,210.00"},{"v":41765,"d":"41,765.00"},{"v":10050,"d":"10,050.00"},{"v":25760,"d":"25,760.00"},{"v":52679.2,"d":"52,679.20"},{"v":80879.7,"d":"80,879.70"},{"v":2561,"d":"2,561.00"},{"v":16249,"d":"16,249.00"},{"v":94909.6,"d":"94,909.60"},{"v":52010.6,"d":"52,010.60"},778.04,{"v":27760,"d":"27,760.00"},{"v":0,"d":"0.00"},{"v":250289.1,"d":"250,289.10"},{"v":81297.6,"d":"81,297.60"},{"v":35943.5,"d":"35,943.50"},{"v":265114.3,"d":"265,114.30"},{"v":16068.55,"d":"16,068.55"},{"v":423750.03,"d":"423,750.03"},{"v":29522.4,"d":"29,522.40"},{"v":79688.8,"d":"79,688.80"},{"v":40033.1,"d":"40,033.10"},{"v":0,"d":"0.00"},{"v":25428.55,"d":"25,428.55"},{"v":12901.55,"d":"12,901.55"},{"v":39581.8,"d":"39,581.80"},{"v":62397.8,"d":"62,397.80"},{"v":33816.7,"d":"33,816.70"},{"v":98472.75,"d":"98,472.75"},{"v":433352.44,"d":"433,352.44"},{"v":35332.6,"d":"35,332.60"},{"v":4862569.66,"d":"4,862,569.66"},{"v":2492965.95,"d":"2,492,965.95"},{"v":406612.13999999996,"d":"406,612.14"},{"v":1962991.5700000003,"d":"1,962,991.57"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19800,"d":"19,800.00"},{"v":0,"d":"0.00"},{"v":182680.49,"d":"182,680.49"},{"v":145681.67,"d":"145,681.67"},{"v":21728.25,"d":"21,728.25"},{"v":688400,"d":"688,400.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":4028,"d":"4,028.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":530000,"d":"530,000.00"},{"v":1119415.73,"d":"1,119,415.73"},{"v":28200,"d":"28,200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240,"d":"2,240.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420,"d":"420.00"},{"v":0,"d":"0.00"},{"v":34187.32,"d":"34,187.32"},{"v":0,"d":"0.00"},{"v":9065,"d":"9,065.00"},{"v":0,"d":"0.00"},{"v":7532,"d":"7,532.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15680,"d":"15,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":40,"d":"40.00"},{"v":820,"d":"820.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":2820558.46,"d":"2,820,558.46"},{"v":2740194.14,"d":"2,740,194.14"},{"v":3420,"d":"3,420.00"},{"v":76944.32,"d":"76,944.32"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146511,"d":"146,511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146511,"d":"146,511.00"},{"v":146511,"d":"146,511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1017.4,"d":"1,017.40"},{"v":7695,"d":"7,695.00"},{"v":2630,"d":"2,630.00"},{"v":51080,"d":"51,080.00"},{"v":106186.38,"d":"106,186.38"},{"v":92309.85,"d":"92,309.85"},{"v":115386,"d":"115,386.00"},{"v":1617353.41,"d":"1,617,353.41"},{"v":23053,"d":"23,053.00"},{"v":0,"d":"0.00"},{"v":372135.72,"d":"372,135.72"},{"v":38993.05,"d":"38,993.05"},{"v":3635,"d":"3,635.00"},{"v":1666.4,"d":"1,666.40"},{"v":5735,"d":"5,735.00"},{"v":5611.5,"d":"5,611.50"},{"v":17690,"d":"17,690.00"},{"v":38959,"d":"38,959.00"},{"v":259886.36,"d":"259,886.36"},{"v":64067.6,"d":"64,067.60"},{"v":29983.45,"d":"29,983.45"},{"v":34001.7,"d":"34,001.70"},{"v":0,"d":"0.00"},{"v":34369.65,"d":"34,369.65"},{"v":63092.2,"d":"63,092.20"},{"v":23413.5,"d":"23,413.50"},{"v":115171.05,"d":"115,171.05"},{"v":109744,"d":"109,744.00"},{"v":223993.75,"d":"223,993.75"},{"v":30379.8,"d":"30,379.80"},{"v":120,"d":"120.00"},{"v":140154.04,"d":"140,154.04"},{"v":291719.15,"d":"291,719.15"},{"v":58333.5,"d":"58,333.50"},{"v":79740,"d":"79,740.00"},{"v":43310.1,"d":"43,310.10"},{"v":126563.75,"d":"126,563.75"},{"v":184580.56,"d":"184,580.56"},{"v":15574.2,"d":"15,574.20"},{"v":73884.35,"d":"73,884.35"},{"v":12000,"d":"12,000.00"},{"v":90034.75,"d":"90,034.75"},{"v":11740,"d":"11,740.00"},{"v":11704.1,"d":"11,704.10"},{"v":35342.45,"d":"35,342.45"},{"v":37872.14,"d":"37,872.14"},{"v":1636.2,"d":"1,636.20"},{"v":151926.2,"d":"151,926.20"},{"v":1125508.19,"d":"1,125,508.19"},{"v":18837.5,"d":"18,837.50"},{"v":5999820.949999999,"d":"5,999,820.95"},{"v":2761023.0699999994,"d":"2,761,023.07"},{"v":728336.7,"d":"728,336.70"},{"v":2510461.1799999997,"d":"2,510,461.18"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":810,"d":"810.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2341.75,"d":"2,341.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3301.75,"d":"3,301.75"},{"v":810,"d":"810.00"},{"v":150,"d":"150.00"},{"v":2341.75,"d":"2,341.75"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},30.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,4.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":4285.25,"d":"4,285.25"},{"v":0,"d":"0.00"},{"v":-4969.07,"d":"-4,969.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2522.08,"d":"2,522.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1882.6500000000005,"d":"1,882.65"},30.35,14.04,{"v":1838.2600000000002,"d":"1,838.26"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E119+E120","v":{"v":11979.939999999999,"d":"11,979.94"}},{"$f":"F119+F120","v":{"v":18662.65,"d":"18,662.65"}},{"v":1173.65,"d":"1,173.65"},{"v":150254.51,"d":"150,254.51"},{"v":168863.65,"d":"168,863.65"},{"v":160199.77,"d":"160,199.77"},{"v":57291,"d":"57,291.00"},{"v":29494.75,"d":"29,494.75"},{"v":244135.68,"d":"244,135.68"},{"v":0,"d":"0.00"},{"v":382575.8,"d":"382,575.80"},{"v":0,"d":"0.00"},{"v":10875,"d":"10,875.00"},{"v":14077.06,"d":"14,077.06"},{"v":42185.5,"d":"42,185.50"},{"v":31442.89,"d":"31,442.89"},{"v":60682.9,"d":"60,682.90"},{"v":0,"d":"0.00"},{"v":81372.76,"d":"81,372.76"},{"v":7142.8,"d":"7,142.80"},-15.55,{"v":28092.629999999997,"d":"28,092.63"},348.85,{"v":1206.75,"d":"1,206.75"},{"v":0,"d":"0.00"},{"v":2084.7,"d":"2,084.70"},{"v":1202.5,"d":"1,202.50"},{"v":138402.77,"d":"138,402.77"},{"v":8436.35,"d":"8,436.35"},573.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3641.85,"d":"3,641.85"},{"v":128184.87,"d":"128,184.87"},{"v":6138.5,"d":"6,138.50"},{"v":0,"d":"0.00"},{"v":1495.95,"d":"1,495.95"},{"v":332760.61,"d":"332,760.61"},{"v":18502.65,"d":"18,502.65"},{"v":8175.95,"d":"8,175.95"},{"v":34094.65,"d":"34,094.65"},{"v":2749.08,"d":"2,749.08"},{"v":65105.189999999995,"d":"65,105.19"},{"v":6906.349999999999,"d":"6,906.35"},{"v":786.5,"d":"786.50"},{"v":3864.35,"d":"3,864.35"},{"v":44528.18,"d":"44,528.18"},{"v":160491.45,"d":"160,491.45"},{"v":239079.32,"d":"239,079.32"},{"v":120,"d":"120.00"},{"v":2709368.31,"d":"2,709,368.31"},{"v":1465267.51,"d":"1,465,267.51"},{"v":187475.34999999998,"d":"187,475.35"},{"v":1056625.4500000002,"d":"1,056,625.45"}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":11381.65,"d":"11,381.65"},{"v":0,"d":"0.00"},{"v":1173.65,"d":"1,173.65"},{"v":1057.2,"d":"1,057.20"},{"v":8566.85,"d":"8,566.85"},{"v":7989.25,"d":"7,989.25"},{"v":14676.75,"d":"14,676.75"},{"v":29494.75,"d":"29,494.75"},{"v":3237.55,"d":"3,237.55"},{"v":0,"d":"0.00"},{"v":17264.3,"d":"17,264.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":992.6,"d":"992.60"},{"v":817.8,"d":"817.80"},{"v":1724.05,"d":"1,724.05"},{"v":684,"d":"684.00"},{"v":0,"d":"0.00"},{"v":7728.2,"d":"7,728.20"},{"v":0,"d":"0.00"},-15.55,{"v":3894.35,"d":"3,894.35"},348.85,{"v":1206.75,"d":"1,206.75"},{"v":0,"d":"0.00"},{"v":1335.85,"d":"1,335.85"},{"v":1202.5,"d":"1,202.50"},{"v":4579.5,"d":"4,579.50"},{"v":6070.85,"d":"6,070.85"},573.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1495.95,"d":"1,495.95"},{"v":3074.55,"d":"3,074.55"},{"v":0,"d":"0.00"},{"v":2530.45,"d":"2,530.45"},754.65,{"v":2749.08,"d":"2,749.08"},{"v":1827.45,"d":"1,827.45"},{"v":853.2,"d":"853.20"},{"v":786.5,"d":"786.50"},{"v":3864.35,"d":"3,864.35"},{"v":0,"d":"0.00"},491.45,{"v":14939.75,"d":"14,939.75"},{"v":0,"d":"0.00"},{"$f":"SUM(E119:BB119)","v":{"v":159352.63000000006,"d":"159,352.63"}},{"$f":"SUM(E119:W119)","v":{"v":106788.60000000002,"d":"106,788.60"}},{"$f":"SUM(X119:AI119)","v":{"v":19196.649999999998,"d":"19,196.65"}},{"$f":"SUM(AJ119:BB119)","v":{"v":33367.380000000005,"d":"33,367.38"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",598.29,{"v":18662.65,"d":"18,662.65"},{"v":0,"d":"0.00"},{"v":149197.31,"d":"149,197.31"},{"v":160296.8,"d":"160,296.80"},{"v":152210.52,"d":"152,210.52"},{"v":42614.25,"d":"42,614.25"},{"v":0,"d":"0.00"},{"v":240898.13,"d":"240,898.13"},{"v":0,"d":"0.00"},{"v":365311.5,"d":"365,311.50"},{"v":0,"d":"0.00"},{"v":10875,"d":"10,875.00"},{"v":13084.46,"d":"13,084.46"},{"v":41367.7,"d":"41,367.70"},{"v":29718.84,"d":"29,718.84"},{"v":59998.9,"d":"59,998.90"},{"v":0,"d":"0.00"},{"v":73644.56,"d":"73,644.56"},{"v":7142.8,"d":"7,142.80"},{"v":0,"d":"0.00"},{"v":24198.28,"d":"24,198.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},748.85,{"v":0,"d":"0.00"},{"v":133823.27,"d":"133,823.27"},{"v":2365.5,"d":"2,365.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3641.85,"d":"3,641.85"},{"v":128184.87,"d":"128,184.87"},{"v":6138.5,"d":"6,138.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":329686.06,"d":"329,686.06"},{"v":18502.65,"d":"18,502.65"},{"v":5645.5,"d":"5,645.50"},{"v":33340,"d":"33,340.00"},{"v":0,"d":"0.00"},{"v":63277.74,"d":"63,277.74"},{"v":6053.15,"d":"6,053.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44528.18,"d":"44,528.18"},{"v":160000,"d":"160,000.00"},{"v":224139.57,"d":"224,139.57"},{"v":120,"d":"120.00"},{"$f":"SUM(E120:BB120)","v":{"v":2550015.68,"d":"2,550,015.68"}},{"$f":"SUM(E120:W120)","v":{"v":1358478.91,"d":"1,358,478.91"}},{"$f":"SUM(X120:AI120)","v":{"v":168278.69999999998,"d":"168,278.70"}},{"$f":"SUM(AJ120:BB120)","v":{"v":1023258.0700000001,"d":"1,023,258.07"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E123+E124+E125+E126+E127","v":{"v":410940.39,"d":"410,940.39"}},{"$f":"F123+F124+F125+F126+F127","v":{"v":326117.69999999995,"d":"326,117.70"}},{"v":23165.449999999997,"d":"23,165.45"},{"v":236691.25,"d":"236,691.25"},{"v":2306709.21,"d":"2,306,709.21"},{"v":1182663.05,"d":"1,182,663.05"},{"v":1806206.7000000002,"d":"1,806,206.70"},{"v":22628701.299999997,"d":"22,628,701.30"},{"v":1154956.7000000002,"d":"1,154,956.70"},{"v":107807.45,"d":"107,807.45"},{"v":3757497.25,"d":"3,757,497.25"},{"v":278559.7,"d":"278,559.70"},{"v":49665.25,"d":"49,665.25"},{"v":197148.35,"d":"197,148.35"},{"v":253425.65,"d":"253,425.65"},{"v":70701.11,"d":"70,701.11"},{"v":243106.2,"d":"243,106.20"},{"v":1213710.77,"d":"1,213,710.77"},{"v":1935469.3,"d":"1,935,469.30"},{"v":116335.45,"d":"116,335.45"},{"v":759768.09,"d":"759,768.09"},{"v":2175314.84,"d":"2,175,314.84"},{"v":163303.6,"d":"163,303.60"},{"v":231961.16,"d":"231,961.16"},{"v":599781.53,"d":"599,781.53"},{"v":484668.19999999995,"d":"484,668.20"},{"v":255734.75,"d":"255,734.75"},{"v":960835.33,"d":"960,835.33"},{"v":1355835.05,"d":"1,355,835.05"},{"v":203762.23,"d":"203,762.23"},{"v":156242.80000000002,"d":"156,242.80"},{"v":197234.59999999998,"d":"197,234.60"},{"v":845437.11,"d":"845,437.11"},{"v":1502933.4,"d":"1,502,933.40"},{"v":1678973.04,"d":"1,678,973.04"},{"v":338073.30000000005,"d":"338,073.30"},{"v":386887.91000000003,"d":"386,887.91"},{"v":1069244.8,"d":"1,069,244.80"},{"v":476324.1,"d":"476,324.10"},{"v":555117.2300000001,"d":"555,117.23"},{"v":61910.600000000006,"d":"61,910.60"},{"v":1914950.98,"d":"1,914,950.98"},{"v":195043.85000000003,"d":"195,043.85"},{"v":274750.19999999995,"d":"274,750.20"},{"v":190024.69999999998,"d":"190,024.70"},{"v":730763.7,"d":"730,763.70"},{"v":599943.16,"d":"599,943.16"},{"v":795293.4199999999,"d":"795,293.42"},{"v":8730717.49,"d":"8,730,717.49"},{"v":274314.24,"d":"274,314.24"},{"v":66464723.64,"d":"66,464,723.64"},{"v":38183242.78,"d":"38,183,242.78"},{"v":7463543.029999999,"d":"7,463,543.03"},{"v":20817937.83,"d":"20,817,937.83"}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":9995,"d":"9,995.00"},{"v":7259.5,"d":"7,259.50"},{"v":165,"d":"165.00"},{"v":0,"d":"0.00"},{"v":29892,"d":"29,892.00"},{"v":126946,"d":"126,946.00"},{"v":48150,"d":"48,150.00"},{"v":420079,"d":"420,079.00"},{"v":56660,"d":"56,660.00"},{"v":418,"d":"418.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3626.8,"d":"3,626.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2573,"d":"2,573.00"},{"v":0,"d":"0.00"},{"v":30974.9,"d":"30,974.90"},{"v":117493.75,"d":"117,493.75"},{"v":318,"d":"318.00"},{"v":9295,"d":"9,295.00"},{"v":670944,"d":"670,944.00"},{"v":661,"d":"661.00"},{"v":6646.6,"d":"6,646.60"},{"v":4346,"d":"4,346.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"},{"v":135534,"d":"135,534.00"},{"v":49267,"d":"49,267.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":5412,"d":"5,412.00"},{"v":5946,"d":"5,946.00"},{"v":170614,"d":"170,614.00"},{"v":6187,"d":"6,187.00"},{"v":0,"d":"0.00"},{"v":1294,"d":"1,294.00"},{"v":2531,"d":"2,531.00"},{"v":9966,"d":"9,966.00"},{"v":42744,"d":"42,744.00"},{"v":23435,"d":"23,435.00"},{"v":1262,"d":"1,262.00"},{"v":527,"d":"527.00"},{"v":2722,"d":"2,722.00"},{"v":292,"d":"292.00"},{"v":10734,"d":"10,734.00"},{"v":215120,"d":"215,120.00"},{"v":5643,"d":"5,643.00"},{"$f":"SUM(E123:BB123)","v":{"v":2238098.5500000003,"d":"2,238,098.55"}},{"$f":"SUM(E123:W123)","v":{"v":854232.9500000001,"d":"854,232.95"}},{"$f":"SUM(X123:AI123)","v":{"v":878436.6,"d":"878,436.60"}},{"$f":"SUM(AJ123:BB123)","v":{"v":505429,"d":"505,429.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":214629.59,"d":"214,629.59"},{"v":8423.35,"d":"8,423.35"},{"v":2463.6,"d":"2,463.60"},{"v":2440,"d":"2,440.00"},{"v":293064.31,"d":"293,064.31"},{"v":326059.8,"d":"326,059.80"},{"v":1500101.3,"d":"1,500,101.30"},{"v":10149558.66,"d":"10,149,558.66"},{"v":424807.3,"d":"424,807.30"},{"v":8997.4,"d":"8,997.40"},{"v":1319978.65,"d":"1,319,978.65"},{"v":5595,"d":"5,595.00"},{"v":10820,"d":"10,820.00"},{"v":51010.85,"d":"51,010.85"},{"v":62199.35,"d":"62,199.35"},{"v":40902.31,"d":"40,902.31"},{"v":7728.6,"d":"7,728.60"},{"v":1076818.57,"d":"1,076,818.57"},{"v":420156.7,"d":"420,156.70"},{"v":15538.45,"d":"15,538.45"},{"v":648800.3,"d":"648,800.30"},{"v":1075632.17,"d":"1,075,632.17"},{"v":56254.75,"d":"56,254.75"},{"v":66287.66,"d":"66,287.66"},{"v":410853.58,"d":"410,853.58"},{"v":164496.6,"d":"164,496.60"},{"v":611,"d":"611.00"},{"v":548233.95,"d":"548,233.95"},{"v":466841.45,"d":"466,841.45"},{"v":68716.28,"d":"68,716.28"},{"v":40041.45,"d":"40,041.45"},{"v":70952,"d":"70,952.00"},{"v":74758.66,"d":"74,758.66"},{"v":623892.25,"d":"623,892.25"},{"v":934016.91,"d":"934,016.91"},{"v":76477,"d":"76,477.00"},{"v":37872.7,"d":"37,872.70"},{"v":336166.8,"d":"336,166.80"},{"v":93857.25,"d":"93,857.25"},{"v":158759.01,"d":"158,759.01"},{"v":12475.75,"d":"12,475.75"},{"v":1679397.73,"d":"1,679,397.73"},{"v":71671.3,"d":"71,671.30"},{"v":2509,"d":"2,509.00"},{"v":11311.75,"d":"11,311.75"},{"v":144684.2,"d":"144,684.20"},{"v":223389.26,"d":"223,389.26"},{"v":667587.22,"d":"667,587.22"},{"v":6540805.65,"d":"6,540,805.65"},{"v":82322.4,"d":"82,322.40"},{"$f":"SUM(E124:BB124)","v":{"v":31330969.82,"d":"31,330,969.82"}},{"$f":"SUM(E124:W124)","v":{"v":15925755.34,"d":"15,925,755.34"}},{"$f":"SUM(X124:AI124)","v":{"v":3562307.64,"d":"3,562,307.64"}},{"$f":"SUM(AJ124:BB124)","v":{"v":11842906.84,"d":"11,842,906.84"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":278147,"d":"278,147.00"},{"v":0,"d":"0.00"},{"v":155990,"d":"155,990.00"},{"v":1284942,"d":"1,284,942.00"},{"v":316347,"d":"316,347.00"},{"v":0,"d":"0.00"},{"v":1034544.54,"d":"1,034,544.54"},{"v":49843,"d":"49,843.00"},{"v":87730,"d":"87,730.00"},{"v":1480997,"d":"1,480,997.00"},{"v":243182,"d":"243,182.00"},{"v":29286,"d":"29,286.00"},{"v":119912,"d":"119,912.00"},{"v":170278,"d":"170,278.00"},{"v":0,"d":"0.00"},{"v":212706,"d":"212,706.00"},{"v":0,"d":"0.00"},{"v":1071534,"d":"1,071,534.00"},{"v":9924,"d":"9,924.00"},{"v":0,"d":"0.00"},{"v":29505,"d":"29,505.00"},{"v":85944,"d":"85,944.00"},{"v":10620,"d":"10,620.00"},{"v":88752,"d":"88,752.00"},{"v":195454,"d":"195,454.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":334686,"d":"334,686.00"},{"v":107292,"d":"107,292.00"},{"v":81662,"d":"81,662.00"},{"v":0,"d":"0.00"},{"v":510778,"d":"510,778.00"},{"v":653812,"d":"653,812.00"},{"v":579697,"d":"579,697.00"},{"v":0,"d":"0.00"},{"v":160144,"d":"160,144.00"},{"v":533324,"d":"533,324.00"},{"v":300548,"d":"300,548.00"},{"v":222044,"d":"222,044.00"},{"v":0,"d":"0.00"},{"v":41286,"d":"41,286.00"},{"v":0,"d":"0.00"},{"v":209120,"d":"209,120.00"},{"v":157078,"d":"157,078.00"},{"v":383149,"d":"383,149.00"},{"v":284045,"d":"284,045.00"},{"v":0,"d":"0.00"},{"v":440269,"d":"440,269.00"},{"v":125736,"d":"125,736.00"},{"$f":"SUM(E125:BB125)","v":{"v":12080307.54,"d":"12,080,307.54"}},{"$f":"SUM(E125:W125)","v":{"v":6535438.54,"d":"6,535,438.54"}},{"$f":"SUM(X125:AI125)","v":{"v":943839,"d":"943,839.00"}},{"$f":"SUM(AJ125:BB125)","v":{"v":4601030,"d":"4,601,030.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":185756.9,"d":"185,756.90"},{"v":32262.3,"d":"32,262.30"},{"v":20536.85,"d":"20,536.85"},{"v":78112.9,"d":"78,112.90"},{"v":696524,"d":"696,524.00"},{"v":411620.55,"d":"411,620.55"},{"v":257341.85,"d":"257,341.85"},{"v":2397756.53,"d":"2,397,756.53"},{"v":187189.65,"d":"187,189.65"},{"v":10662.05,"d":"10,662.05"},{"v":920515.85,"d":"920,515.85"},{"v":29782.7,"d":"29,782.70"},{"v":5906.7,"d":"5,906.70"},{"v":26088.25,"d":"26,088.25"},{"v":20859.55,"d":"20,859.55"},{"v":27072.25,"d":"27,072.25"},{"v":22610.2,"d":"22,610.20"},{"v":105753.55,"d":"105,753.55"},{"v":324898.05,"d":"324,898.05"},{"v":89201.95,"d":"89,201.95"},{"v":95534.34,"d":"95,534.34"},{"v":398169.37,"d":"398,169.37"},{"v":19392.85,"d":"19,392.85"},{"v":146835.3,"d":"146,835.30"},{"v":93847.25,"d":"93,847.25"},{"v":122441.6,"d":"122,441.60"},{"v":255123.75,"d":"255,123.75"},{"v":272213.48,"d":"272,213.48"},{"v":503973.05,"d":"503,973.05"},{"v":27417.2,"d":"27,417.20"},{"v":34385.4,"d":"34,385.40"},{"v":123437.05,"d":"123,437.05"},{"v":231537,"d":"231,537.00"},{"v":216618.7,"d":"216,618.70"},{"v":156802.23,"d":"156,802.23"},{"v":90167.15,"d":"90,167.15"},{"v":177027.81,"d":"177,027.81"},{"v":196682.9,"d":"196,682.90"},{"v":78809.05,"d":"78,809.05"},{"v":170523.32,"d":"170,523.32"},{"v":38512.8,"d":"38,512.80"},{"v":148433.25,"d":"148,433.25"},{"v":98947.35,"d":"98,947.35"},{"v":57704.85,"d":"57,704.85"},{"v":18259.05,"d":"18,259.05"},{"v":197161.6,"d":"197,161.60"},{"v":92142.4,"d":"92,142.40"},{"v":116219.35,"d":"116,219.35"},{"v":1460835.89,"d":"1,460,835.89"},{"v":53362.49,"d":"53,362.49"},{"$f":"SUM(E126:BB126)","v":{"v":11542970.460000003,"d":"11,542,970.46"}},{"$f":"SUM(E126:W126)","v":{"v":5761250.68,"d":"5,761,250.68"}},{"$f":"SUM(X126:AI126)","v":{"v":2058535.5399999996,"d":"2,058,535.54"}},{"$f":"SUM(AJ126:BB126)","v":{"v":3723184.24,"d":"3,723,184.24"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":558.9,"d":"558.90"},25.55,{"v":0,"d":"0.00"},148.35,{"v":2286.9,"d":"2,286.90"},{"v":1689.7,"d":"1,689.70"},613.55,{"v":8626762.57,"d":"8,626,762.57"},{"v":436456.75,"d":"436,456.75"},{"v":0,"d":"0.00"},{"v":36005.75,"d":"36,005.75"},{"v":0,"d":"0.00"},25.75,137.25,88.75,153.55,{"v":61.4,"d":"61.40"},163.75,{"v":1386.8,"d":"1,386.80"},{"v":1353.05,"d":"1,353.05"},{"v":6138.45,"d":"6,138.45"},{"v":1064.3,"d":"1,064.30"},{"v":1051,"d":"1,051.00"},{"v":1571.6,"d":"1,571.60"},{"v":1982.7,"d":"1,982.70"},{"v":976,"d":"976.00"},{"v":0,"d":"0.00"},{"v":4853.9,"d":"4,853.90"},{"v":1067.55,"d":"1,067.55"},336.75,28.95,{"v":1845.55,"d":"1,845.55"},{"v":28363.45,"d":"28,363.45"},{"v":3198.45,"d":"3,198.45"},{"v":2510.9,"d":"2,510.90"},815.15,{"v":5656.4,"d":"5,656.40"},{"v":3071.1,"d":"3,071.10"},{"v":1815.8,"d":"1,815.80"},{"v":1259.9,"d":"1,259.90"},956.05,{"v":3090,"d":"3,090.00"},{"v":990.2,"d":"990.20"},{"v":4154.35,"d":"4,154.35"},{"v":2848.9,"d":"2,848.90"},{"v":3046.9,"d":"3,046.90"},{"v":74.5,"d":"74.50"},752.85,{"v":73686.95,"d":"73,686.95"},{"v":7250.35,"d":"7,250.35"},{"$f":"SUM(E127:BB127)","v":{"v":9272377.270000001,"d":"9,272,377.27"}},{"$f":"SUM(E127:W127)","v":{"v":9106565.270000001,"d":"9,106,565.27"}},{"$f":"SUM(X127:AI127)","v":{"v":20424.25,"d":"20,424.25"}},{"$f":"SUM(AJ127:BB127)","v":{"v":145387.75,"d":"145,387.75"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E130","v":{"v":0,"d":"0.00"}},{"$f":"F130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431783.6,"d":"431,783.60"},{"v":0,"d":"0.00"},{"v":583534.05,"d":"583,534.05"},{"v":199355.25,"d":"199,355.25"},{"v":152345.95,"d":"152,345.95"},{"v":0,"d":"0.00"},{"v":248254.5,"d":"248,254.50"},{"v":613271,"d":"613,271.00"},{"v":416312.75,"d":"416,312.75"},{"v":462715.25,"d":"462,715.25"},{"v":2864,"d":"2,864.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51178.5,"d":"51,178.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75362.65,"d":"75,362.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3246637.4999999995,"d":"3,246,637.50"},{"v":0,"d":"0.00"},{"v":3110436.3499999996,"d":"3,110,436.35"},{"v":136201.15,"d":"136,201.15"}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431783.6,"d":"431,783.60"},{"v":0,"d":"0.00"},{"v":583534.05,"d":"583,534.05"},{"v":199355.25,"d":"199,355.25"},{"v":152345.95,"d":"152,345.95"},{"v":0,"d":"0.00"},{"v":248254.5,"d":"248,254.50"},{"v":613271,"d":"613,271.00"},{"v":416312.75,"d":"416,312.75"},{"v":462715.25,"d":"462,715.25"},{"v":2864,"d":"2,864.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51178.5,"d":"51,178.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75362.65,"d":"75,362.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E130:BB130)","v":{"v":3246637.4999999995,"d":"3,246,637.50"}},{"$f":"SUM(E130:W130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X130:AI130)","v":{"v":3110436.3499999996,"d":"3,110,436.35"}},{"$f":"SUM(AJ130:BB130)","v":{"v":136201.15,"d":"136,201.15"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E133+E134+E135+E136+E137+E138+E139","v":{"v":18200.09,"d":"18,200.09"}},{"$f":"F133+F134+F135+F136+F137+F138+F139","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":14968.25,"d":"14,968.25"},{"v":0,"d":"0.00"},{"v":14467.75,"d":"14,467.75"},{"v":70244,"d":"70,244.00"},{"v":10700,"d":"10,700.00"},{"v":0,"d":"0.00"},{"v":416514.54,"d":"416,514.54"},{"v":3001.3,"d":"3,001.30"},{"v":17040,"d":"17,040.00"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":8700,"d":"8,700.00"},667.55,{"v":0,"d":"0.00"},{"v":13302.8,"d":"13,302.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101691.89,"d":"101,691.89"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":567,"d":"567.00"},{"v":1000000,"d":"1,000,000.00"},{"v":402693.85,"d":"402,693.85"},{"v":23132.37,"d":"23,132.37"},{"v":338,"d":"338.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":442,"d":"442.00"},{"v":311,"d":"311.00"},{"v":201597,"d":"201,597.00"},{"v":319,"d":"319.00"},{"v":1083.4,"d":"1,083.40"},{"v":980778.7,"d":"980,778.70"},{"v":0,"d":"0.00"},{"v":3615148.99,"d":"3,615,148.99"},{"v":608838.9299999999,"d":"608,838.93"},{"v":394414.74,"d":"394,414.74"},{"v":2611895.32,"d":"2,611,895.32"}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23132.37,"d":"23,132.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31551.7,"d":"31,551.70"},{"v":0,"d":"0.00"},{"$f":"SUM(E133:BB133)","v":{"v":54684.07,"d":"54,684.07"}},{"$f":"SUM(E133:W133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X133:AI133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ133:BB133)","v":{"v":54684.07,"d":"54,684.07"}}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100291.89,"d":"100,291.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":402271.85,"d":"402,271.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":602563.74,"d":"602,563.74"},{"v":100000,"d":"100,000.00"},{"v":100291.89,"d":"100,291.89"},{"v":402271.85,"d":"402,271.85"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":10294.8,"d":"10,294.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":253415,"d":"253,415.00"},{"v":0,"d":"0.00"},{"v":2040,"d":"2,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":949227,"d":"949,227.00"},{"v":0,"d":"0.00"},{"v":1216376.8,"d":"1,216,376.80"},{"v":265749.8,"d":"265,749.80"},{"v":1400,"d":"1,400.00"},{"v":949227,"d":"949,227.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13302.8,"d":"13,302.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13724.8,"d":"13,724.80"},{"v":13302.8,"d":"13,302.80"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":7905.29,"d":"7,905.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":14968.25,"d":"14,968.25"},{"v":0,"d":"0.00"},{"v":14467.75,"d":"14,467.75"},{"v":70244,"d":"70,244.00"},{"v":10700,"d":"10,700.00"},{"v":0,"d":"0.00"},{"v":63099.54,"d":"63,099.54"},{"v":3001.3,"d":"3,001.30"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8700,"d":"8,700.00"},667.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":567,"d":"567.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":442,"d":"442.00"},{"v":311,"d":"311.00"},{"v":201597,"d":"201,597.00"},{"v":319,"d":"319.00"},{"v":1083.4,"d":"1,083.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1699167.18,"d":"1,699,167.18"},{"v":211326.12999999998,"d":"211,326.13"},{"v":282550.65,"d":"282,550.65"},{"v":1205290.4,"d":"1,205,290.40"}]
[]
[null,49,null,"Imputations internes",{"$f":"E142+E143+E144+E145+E146+E147+E148+E149","v":{"v":0,"d":"0.00"}},{"$f":"F142+F143+F144+F145+F146+F147+F148+F149","v":{"v":26016.9,"d":"26,016.90"}},{"v":8129.6,"d":"8,129.60"},{"v":57589.2,"d":"57,589.20"},{"v":369500,"d":"369,500.00"},{"v":123170,"d":"123,170.00"},{"v":241440.6,"d":"241,440.60"},{"v":5412202.77,"d":"5,412,202.77"},{"v":114411.63999999998,"d":"114,411.64"},{"v":9376.05,"d":"9,376.05"},{"v":413802.5,"d":"413,802.50"},{"v":15146,"d":"15,146.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":65020,"d":"65,020.00"},{"v":265848.26,"d":"265,848.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52463.28,"d":"52,463.28"},{"v":0,"d":"0.00"},{"v":112779.99,"d":"112,779.99"},{"v":10064.75,"d":"10,064.75"},{"v":28970,"d":"28,970.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":51115.9,"d":"51,115.90"},{"v":84305.7,"d":"84,305.70"},{"v":66247.95,"d":"66,247.95"},{"v":31869.9,"d":"31,869.90"},{"v":0,"d":"0.00"},{"v":179515,"d":"179,515.00"},{"v":50509.22,"d":"50,509.22"},{"v":47034.6,"d":"47,034.60"},{"v":1000,"d":"1,000.00"},{"v":141737.3,"d":"141,737.30"},{"v":0,"d":"0.00"},{"v":6407.45,"d":"6,407.45"},{"v":0,"d":"0.00"},{"v":124115,"d":"124,115.00"},{"v":0,"d":"0.00"},{"v":49590.62,"d":"49,590.62"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":8289880.180000001,"d":"8,289,880.18"},{"v":7126653.52,"d":"7,126,653.52"},{"v":288278.02,"d":"288,278.02"},{"v":874948.6399999999,"d":"874,948.64"}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":288750,"d":"288,750.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":105925.5,"d":"105,925.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1150,"d":"1,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5583.75,"d":"5,583.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7285,"d":"7,285.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E142:BB142)","v":{"v":410894.25,"d":"410,894.25"}},{"$f":"SUM(E142:W142)","v":{"v":396075.5,"d":"396,075.50"}},{"$f":"SUM(X142:AI142)","v":{"v":6733.75,"d":"6,733.75"}},{"$f":"SUM(AJ142:BB142)","v":{"v":8085,"d":"8,085.00"}}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":5289.5,"d":"5,289.50"},{"v":5765.85,"d":"5,765.85"},{"v":57233.2,"d":"57,233.20"},{"v":369500,"d":"369,500.00"},{"v":123170,"d":"123,170.00"},{"v":128880,"d":"128,880.00"},{"v":1554448.05,"d":"1,554,448.05"},{"v":66687.65,"d":"66,687.65"},{"v":9376.05,"d":"9,376.05"},{"v":307877,"d":"307,877.00"},{"v":15146,"d":"15,146.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":65020,"d":"65,020.00"},{"v":94850,"d":"94,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51313.28,"d":"51,313.28"},{"v":0,"d":"0.00"},{"v":112779.99,"d":"112,779.99"},{"v":4481,"d":"4,481.00"},{"v":28970,"d":"28,970.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":3784,"d":"3,784.00"},{"v":65447.95,"d":"65,447.95"},{"v":31869.9,"d":"31,869.90"},{"v":0,"d":"0.00"},{"v":122385,"d":"122,385.00"},{"v":22557.1,"d":"22,557.10"},{"v":47034.6,"d":"47,034.60"},{"v":1000,"d":"1,000.00"},{"v":141737.3,"d":"141,737.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117615,"d":"117,615.00"},{"v":0,"d":"0.00"},{"v":49590.62,"d":"49,590.62"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":3650309.04,"d":"3,650,309.04"},{"v":2808243.3,"d":"2,808,243.30"},{"v":197544.27000000002,"d":"197,544.27"},{"v":644521.47,"d":"644,521.47"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212500,"d":"212,500.00"},{"v":128500,"d":"128,500.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2363.75,"d":"2,363.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12415,"d":"12,415.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13400,"d":"13,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5645,"d":"5,645.00"},{"v":2250,"d":"2,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36073.75,"d":"36,073.75"},{"v":28178.75,"d":"28,178.75"},{"v":0,"d":"0.00"},{"v":7895,"d":"7,895.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":20527.4,"d":"20,527.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100145.6,"d":"100,145.60"},{"v":1113589,"d":"1,113,589.00"},{"v":46523.99,"d":"46,523.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146098.26,"d":"146,098.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51115.9,"d":"51,115.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44200,"d":"44,200.00"},{"v":25702.12,"d":"25,702.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6407.45,"d":"6,407.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1554309.72,"d":"1,554,309.72"},{"v":1426884.25,"d":"1,426,884.25"},{"v":0,"d":"0.00"},{"v":127425.46999999999,"d":"127,425.47"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2335415.72,"d":"2,335,415.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2335415.72,"d":"2,335,415.72"},{"v":2335415.72,"d":"2,335,415.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80521.7,"d":"80,521.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90021.7,"d":"90,021.70"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":87021.7,"d":"87,021.70"}]
[{"$nulls":52},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E155+E156","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"F155+F156","v":{"v":40244.78,"d":"40,244.78"}},{"v":-113598.49999999999,"d":"-113,598.50 "},{"v":21887.81,"d":"21,887.81"},{"v":354522.49,"d":"354,522.49"},{"v":52103.66000000002,"d":"52,103.66"},{"v":-32226.75,"d":"-32,226.75 "},{"v":6546514.63,"d":"6,546,514.63"},{"v":-41527.16,"d":"-41,527.16 "},{"v":-9732.53,"d":"-9,732.53 "},{"v":1300857.85,"d":"1,300,857.85"},{"v":160861.66,"d":"160,861.66"},{"v":-43476.25,"d":"-43,476.25 "},{"v":-185206.75999999998,"d":"-185,206.76 "},{"v":21486.75,"d":"21,486.75"},{"v":80334.98999999999,"d":"80,334.99"},{"v":-14131.11,"d":"-14,131.11 "},{"v":51773.06,"d":"51,773.06"},{"v":229987.88,"d":"229,987.88"},{"v":9651.330000000002,"d":"9,651.33"},{"v":1107408.63,"d":"1,107,408.63"},{"v":1423923.1300000001,"d":"1,423,923.13"},{"v":54749.53,"d":"54,749.53"},{"v":-120138.51,"d":"-120,138.51 "},{"v":14874.09,"d":"14,874.09"},{"v":265657.4,"d":"265,657.40"},{"v":9456.220000000001,"d":"9,456.22"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":837681.98,"d":"837,681.98"},{"v":-3077.4,"d":"-3,077.40 "},{"v":46184.87,"d":"46,184.87"},{"v":258548.25,"d":"258,548.25"},{"v":20517.35,"d":"20,517.35"},{"v":134239.31,"d":"134,239.31"},{"v":227079.47,"d":"227,079.47"},{"v":552805.46,"d":"552,805.46"},{"v":73531.77,"d":"73,531.77"},{"v":-76753.3,"d":"-76,753.30 "},{"v":7448.950000000012,"d":"7,448.95"},{"v":11686.370000000003,"d":"11,686.37"},{"v":167924.81,"d":"167,924.81"},{"v":279815.44,"d":"279,815.44"},{"v":-270413.17,"d":"-270,413.17 "},{"v":-23696.57,"d":"-23,696.57 "},{"v":179841.21,"d":"179,841.21"},{"v":48829.850000000006,"d":"48,829.85"},{"v":67470.92,"d":"67,470.92"},{"v":93443.73000000001,"d":"93,443.73"},{"v":616995.6000000001,"d":"616,995.60"},{"v":-15482.669999999998,"d":"-15,482.67 "},{"v":17503684.39,"d":"17,503,684.39"},{"v":8557012.190000001,"d":"8,557,012.19"},{"v":6592839.420000001,"d":"6,592,839.42"},{"v":2353832.78,"d":"2,353,832.78"}]
[null,null,900,"Compte général (+ / -)",{"v":32723.24,"d":"32,723.24"},{"v":-2170.01,"d":"-2,170.01 "},{"v":-192123.55,"d":"-192,123.55 "},{"v":18230.22,"d":"18,230.22"},{"v":21004.33,"d":"21,004.33"},{"v":162638.14,"d":"162,638.14"},{"v":-247867.12,"d":"-247,867.12 "},{"v":5177998.41,"d":"5,177,998.41"},{"v":-177051.96,"d":"-177,051.96 "},292.31,{"v":976090.13,"d":"976,090.13"},{"v":70942.47,"d":"70,942.47"},{"v":-53582.05,"d":"-53,582.05 "},{"v":-155034.05,"d":"-155,034.05 "},{"v":41772.67,"d":"41,772.67"},{"v":50752.03,"d":"50,752.03"},{"v":-44574.54,"d":"-44,574.54 "},{"v":53635.71,"d":"53,635.71"},{"v":62227.48,"d":"62,227.48"},{"v":34361.58,"d":"34,361.58"},{"v":891933.95,"d":"891,933.95"},{"v":1228353.08,"d":"1,228,353.08"},{"v":28176.98,"d":"28,176.98"},{"v":0,"d":"0.00"},{"v":-4960.09,"d":"-4,960.09 "},{"v":169417.6,"d":"169,417.60"},{"v":-48613.72,"d":"-48,613.72 "},{"v":3148278.18,"d":"3,148,278.18"},{"v":425728.62,"d":"425,728.62"},{"v":2868.61,"d":"2,868.61"},{"v":5500.12,"d":"5,500.12"},{"v":177079.52,"d":"177,079.52"},{"v":14244.46,"d":"14,244.46"},{"v":82478.11,"d":"82,478.11"},{"v":233883.72,"d":"233,883.72"},{"v":450029.45,"d":"450,029.45"},{"v":137524.69,"d":"137,524.69"},{"v":22421.25,"d":"22,421.25"},{"v":77138.99,"d":"77,138.99"},{"v":-36451.42,"d":"-36,451.42 "},{"v":118134.73,"d":"118,134.73"},{"v":172836.65,"d":"172,836.65"},{"v":-268688.69,"d":"-268,688.69 "},{"v":14129.83,"d":"14,129.83"},{"v":99021.92,"d":"99,021.92"},{"v":17714.54,"d":"17,714.54"},{"v":20150.17,"d":"20,150.17"},{"v":113129.94,"d":"113,129.94"},{"v":304062.89,"d":"304,062.89"},{"v":11261.7,"d":"11,261.70"},{"$f":"SUM(E155:BB155)","v":{"v":13437051.219999999,"d":"13,437,051.22"}},{"$f":"SUM(E155:W155)","v":{"v":5795903.86,"d":"5,795,903.86"}},{"$f":"SUM(X155:AI155)","v":{"v":5881044.910000001,"d":"5,881,044.91"}},{"$f":"SUM(AJ155:BB155)","v":{"v":1760102.45,"d":"1,760,102.45"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":103612.45,"d":"103,612.45"},{"v":42414.79,"d":"42,414.79"},{"v":78525.05,"d":"78,525.05"},{"v":3657.59,"d":"3,657.59"},{"v":333518.16,"d":"333,518.16"},{"v":-110534.48,"d":"-110,534.48 "},{"v":215640.37,"d":"215,640.37"},{"v":1368516.22,"d":"1,368,516.22"},{"v":135524.8,"d":"135,524.80"},{"v":-10024.84,"d":"-10,024.84 "},{"v":324767.72,"d":"324,767.72"},{"v":89919.19,"d":"89,919.19"},{"v":10105.8,"d":"10,105.80"},{"v":-30172.71,"d":"-30,172.71 "},{"v":-20285.92,"d":"-20,285.92 "},{"v":29582.96,"d":"29,582.96"},{"v":30443.43,"d":"30,443.43"},{"v":-1862.65,"d":"-1,862.65 "},{"v":167760.4,"d":"167,760.40"},{"v":-24710.25,"d":"-24,710.25 "},{"v":215474.68,"d":"215,474.68"},{"v":195570.05,"d":"195,570.05"},{"v":26572.55,"d":"26,572.55"},{"v":-120138.51,"d":"-120,138.51 "},{"v":19834.18,"d":"19,834.18"},{"v":96239.8,"d":"96,239.80"},{"v":58069.94,"d":"58,069.94"},{"v":-201810.03,"d":"-201,810.03 "},{"v":411953.36,"d":"411,953.36"},{"v":-5946.01,"d":"-5,946.01 "},{"v":40684.75,"d":"40,684.75"},{"v":81468.73,"d":"81,468.73"},{"v":6272.89,"d":"6,272.89"},{"v":51761.2,"d":"51,761.20"},{"v":-6804.25,"d":"-6,804.25 "},{"v":102776.01,"d":"102,776.01"},{"v":-63992.92,"d":"-63,992.92 "},{"v":-99174.55,"d":"-99,174.55 "},{"v":-69690.04,"d":"-69,690.04 "},{"v":48137.79,"d":"48,137.79"},{"v":49790.08,"d":"49,790.08"},{"v":106978.79,"d":"106,978.79"},{"v":-1724.48,"d":"-1,724.48 "},{"v":-37826.4,"d":"-37,826.40 "},{"v":80819.29,"d":"80,819.29"},{"v":31115.31,"d":"31,115.31"},{"v":47320.75,"d":"47,320.75"},{"v":-19686.21,"d":"-19,686.21 "},{"v":312932.71,"d":"312,932.71"},{"v":-26744.37,"d":"-26,744.37 "},{"$f":"SUM(E156:BB156)","v":{"v":4066633.170000001,"d":"4,066,633.17"}},{"$f":"SUM(E156:W156)","v":{"v":2761108.33,"d":"2,761,108.33"}},{"$f":"SUM(X156:AI156)","v":{"v":711794.5099999999,"d":"711,794.51"}},{"$f":"SUM(AJ156:BB156)","v":{"v":593730.33,"d":"593,730.33"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E155+E156","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"F155+F156","v":{"v":40244.78,"d":"40,244.78"}},{"v":-113598.49999999999,"d":"-113,598.50 "},{"v":21887.81,"d":"21,887.81"},{"v":354522.49,"d":"354,522.49"},{"v":52103.66000000002,"d":"52,103.66"},{"v":-32226.75,"d":"-32,226.75 "},{"v":6546514.63,"d":"6,546,514.63"},{"v":-41527.16,"d":"-41,527.16 "},{"v":-9732.53,"d":"-9,732.53 "},{"v":1300857.85,"d":"1,300,857.85"},{"v":160861.66,"d":"160,861.66"},{"v":-43476.25,"d":"-43,476.25 "},{"v":-185206.75999999998,"d":"-185,206.76 "},{"v":21486.75,"d":"21,486.75"},{"v":80334.98999999999,"d":"80,334.99"},{"v":-14131.11,"d":"-14,131.11 "},{"v":51773.06,"d":"51,773.06"},{"v":229987.88,"d":"229,987.88"},{"v":9651.330000000002,"d":"9,651.33"},{"v":1107408.63,"d":"1,107,408.63"},{"v":1423923.1300000001,"d":"1,423,923.13"},{"v":54749.53,"d":"54,749.53"},{"v":-120138.51,"d":"-120,138.51 "},{"v":14874.09,"d":"14,874.09"},{"v":265657.4,"d":"265,657.40"},{"v":9456.220000000001,"d":"9,456.22"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":837681.98,"d":"837,681.98"},{"v":-3077.4,"d":"-3,077.40 "},{"v":46184.87,"d":"46,184.87"},{"v":258548.25,"d":"258,548.25"},{"v":20517.35,"d":"20,517.35"},{"v":134239.31,"d":"134,239.31"},{"v":227079.47,"d":"227,079.47"},{"v":552805.46,"d":"552,805.46"},{"v":73531.77,"d":"73,531.77"},{"v":-76753.3,"d":"-76,753.30 "},{"v":7448.950000000012,"d":"7,448.95"},{"v":11686.370000000003,"d":"11,686.37"},{"v":167924.81,"d":"167,924.81"},{"v":279815.44,"d":"279,815.44"},{"v":-270413.17,"d":"-270,413.17 "},{"v":-23696.57,"d":"-23,696.57 "},{"v":179841.21,"d":"179,841.21"},{"v":48829.850000000006,"d":"48,829.85"},{"v":67470.92,"d":"67,470.92"},{"v":93443.73000000001,"d":"93,443.73"},{"v":616995.6000000001,"d":"616,995.60"},{"v":-15482.669999999998,"d":"-15,482.67 "},{"v":17503684.39,"d":"17,503,684.39"},{"v":8557012.190000001,"d":"8,557,012.19"},{"v":6592839.420000001,"d":"6,592,839.42"},{"v":2353832.78,"d":"2,353,832.78"}]
[]
[{"$nulls":4},{"$f":"E76-E5","v":{"v":136335.68999999948,"d":"136,335.69"}},{"v":40244.78000000003,"d":"40,244.78"},{"v":-113598.50000000023,"d":"-113,598.50"},{"v":21887.810000000056,"d":"21,887.81"},{"v":354522.4900000021,"d":"354,522.49"},{"v":52103.66000000574,"d":"52,103.66"},{"v":-32226.749999996275,"d":"-32,226.75"},{"v":6546514.629999995,"d":"6,546,514.63"},{"v":-41527.16000000015,"d":"-41,527.16"},{"v":-9732.529999999912,"d":"-9,732.53"},{"v":1300857.8499999978,"d":"1,300,857.85"},{"v":160861.65999999992,"d":"160,861.66"},{"v":-43476.25,"d":"-43,476.25"},{"v":-185206.76,"d":"-185,206.76"},{"v":21486.75,"d":"21,486.75"},{"v":80334.99000000022,"d":"80,334.99"},{"v":-14131.10999999987,"d":"-14,131.11"},{"v":51773.06000000052,"d":"51,773.06"},{"v":229987.88000000082,"d":"229,987.88"},{"v":9651.330000000075,"d":"9,651.33"},{"v":1107408.63,"d":"1,107,408.63"},{"v":1423923.129999999,"d":"1,423,923.13"},{"v":54749.529999999795,"d":"54,749.53"},{"v":-120138.51000000024,"d":"-120,138.51"},{"v":14874.089999999851,"d":"14,874.09"},{"v":265657.3999999999,"d":"265,657.40"},{"v":9456.220000000205,"d":"9,456.22"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":837681.9799999986,"d":"837,681.98"},{"v":-3077.399999999907,"d":"-3,077.40"},{"v":46184.869999999995,"d":"46,184.87"},{"$f":"AJ76-AJ5","v":{"v":258548.25,"d":"258,548.25"}},{"v":20517.35000000056,"d":"20,517.35"},{"v":134239.30999999866,"d":"134,239.31"},{"v":227079.46999999974,"d":"227,079.47"},{"v":552805.4600000028,"d":"552,805.46"},{"v":73531.77000000095,"d":"73,531.77"},{"v":-76753.29999999888,"d":"-76,753.30"},{"v":7448.950000000186,"d":"7,448.95"},{"v":11686.370000000112,"d":"11,686.37"},{"v":167924.8099999996,"d":"167,924.81"},{"v":279815.4399999995,"d":"279,815.44"},{"v":-270413.1699999999,"d":"-270,413.17"},{"v":-23696.569999999832,"d":"-23,696.57"},{"v":179841.20999999973,"d":"179,841.21"},{"v":48829.84999999963,"d":"48,829.85"},{"v":67470.92000000016,"d":"67,470.92"},{"v":93443.73000000045,"d":"93,443.73"},{"v":616995.6000000015,"d":"616,995.60"},{"v":-15482.66999999946,"d":"-15,482.67"},{"v":17503684.390000045,"d":"17,503,684.39"},{"v":8557012.190000057,"d":"8,557,012.19"},{"v":6592839.419999987,"d":"6,592,839.42"},{"v":2353832.780000031,"d":"2,353,832.78"}]
[{"$nulls":3},"Contrôle",{"$f":"E158-E160","v":{"v":5.238689482212067e-10,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2.473825588822365e-10,"d":"0.00"},{"v":-5.4569682106375694E-11,"d":"-0.00"},{"v":-2.0954757928848267E-9,"d":"-0.00"},{"v":-5.7189026847481728E-9,"d":"-0.00"},{"v":-3.7252902984619141E-9,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":1.4551915228366852E-10,"d":"0.00"},{"v":-8.913048077374697e-11,"d":"-0.00"},{"v":2.3283064365386963E-9,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2.3283064365386963E-10,"d":"-0.00"},{"v":-1.3096723705530167E-10,"d":"-0.00"},{"v":-5.238689482212067e-10,"d":"-0.00"},{"v":-8.149072527885437E-10,"d":"-0.00"},{"v":-7.275957614183426e-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.0372681319713593E-10,"d":"0.00"},{"v":2.473825588822365e-10,"d":"0.00"},{"v":1.4915713109076023E-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2.0372681319713593E-10,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":1.3969838619232178E-9,"d":"0.00"},{"v":-9.322320693172514e-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"$f":"AJ158-AJ160","v":{"v":0,"d":"0.00"}},{"v":-5.602487362921238e-10,"d":"-0.00"},{"v":1.3387762010097504E-9,"d":"0.00"},{"v":2.6193447411060333E-10,"d":"0.00"},{"v":-2.7939677238464355E-9,"d":"-0.00"},{"v":-9.458744898438454e-10,"d":"-0.00"},{"v":-1.1204974725842476E-9,"d":"-0.00"},{"v":-1.7462298274040222E-10,"d":"-0.00"},{"v":-1.0913936421275139E-10,"d":"-0.00"},{"v":4.0745362639427185E-10,"d":"0.00"},{"v":5.238689482212067e-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1.673470251262188E-10,"d":"-0.00"},{"v":2.6193447411060333E-10,"d":"0.00"},{"v":3.7834979593753815E-10,"d":"0.00"},{"v":-1.6007106751203537E-10,"d":"-0.00"},{"v":-4.3655745685100555E-10,"d":"-0.00"},{"v":-1.3969838619232178E-9,"d":"-0.00"},{"v":-5.384208634495735e-10,"d":"-0.00"},{"v":-4.4703483581542969E-8,"d":"-0.00"},{"v":-5.5879354476928711E-8,"d":"-0.00"},{"v":1.3969838619232178E-8,"d":"0.00"},{"v":-3.119930624961853E-8,"d":"-0.00"}]
[]
[{"$nulls":3},"Comptes supplémentaires pour les indicateurs financiers"]
[null,null,4021,"Impôts fonciers",{"v":155267.9,"d":"155,267.90"},112656.05,{"v":67810.1,"d":"67,810.10"},{"v":94695.7,"d":"94,695.70"},{"v":725786.7,"d":"725,786.70"},{"v":535330.2,"d":"535,330.20"},{"v":414845.05,"d":"414,845.05"},{"v":3260782.84,"d":"3,260,782.84"},{"v":244659.8,"d":"244,659.80"},{"v":12118.55,"d":"12,118.55"},{"v":1309348.65,"d":"1,309,348.65"},{"v":145811.65,"d":"145,811.65"},{"v":21614.5,"d":"21,614.50"},{"v":70719.3,"d":"70,719.30"},{"v":73872.35,"d":"73,872.35"},{"v":111704.1,"d":"111,704.10"},{"v":43731.45,"d":"43,731.45"},{"v":102371.55,"d":"102,371.55"},{"v":616410.6,"d":"616,410.60"},{"v":59114.65,"d":"59,114.65"},{"v":185867.6,"d":"185,867.60"},{"v":283906.6,"d":"283,906.60"},{"v":40067.65,"d":"40,067.65"},{"v":96778.75,"d":"96,778.75"},{"v":185835.8,"d":"185,835.80"},{"v":140931.4,"d":"140,931.40"},{"v":157099.6,"d":"157,099.60"},{"v":474886.85,"d":"474,886.85"},{"v":610088.85,"d":"610,088.85"},{"v":37104.95,"d":"37,104.95"},{"v":66846.55,"d":"66,846.55"},{"v":480804.35,"d":"480,804.35"},{"v":291507.9,"d":"291,507.90"},{"v":259791.85,"d":"259,791.85"},{"v":175028.05,"d":"175,028.05"},{"v":282466.6,"d":"282,466.60"},{"v":115474.5,"d":"115,474.50"},{"v":409419.65,"d":"409,419.65"},{"v":178837.9,"d":"178,837.90"},{"v":211849.05,"d":"211,849.05"},{"v":47663.1,"d":"47,663.10"},{"v":564257.1,"d":"564,257.10"},{"v":185524.4,"d":"185,524.40"},{"v":95668.95,"d":"95,668.95"},{"v":89037.67,"d":"89,037.67"},{"v":356105.5,"d":"356,105.50"},{"v":123865.8,"d":"123,865.80"},{"v":310532.27,"d":"310,532.27"},{"v":1775497.85,"d":"1,775,497.85"},{"v":127835.65,"d":"127,835.65"},{"$f":"SUM(E164:BB164)","v":{"v":16539234.43,"d":"16,539,234.43"}},{"$f":"SUM(E164:W164)","v":{"v":8119537.039999998,"d":"8,119,537.04"}},{"$f":"SUM(X164:AI164)","v":{"v":2338529.25,"d":"2,338,529.25"}},{"$f":"SUM(AJ164:BB164)","v":{"v":6081168.140000001,"d":"6,081,168.14"}}]
[null,null,4490,"Revalorisation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E165:BB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E165:W165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X165:AI165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ165:BB165)","v":{"v":0,"d":"0.00"}}]
[4,40,40330,"Taxe des chiens",{"v":8400,"d":"8,400.00"},{"v":3360,"d":"3,360.00"},{"v":5160,"d":"5,160.00"},{"v":2720,"d":"2,720.00"},{"v":24500,"d":"24,500.00"},{"v":20335,"d":"20,335.00"},{"v":22114,"d":"22,114.00"},{"v":69279.3,"d":"69,279.30"},{"v":5640,"d":"5,640.00"},{"v":1920,"d":"1,920.00"},{"v":54720,"d":"54,720.00"},{"v":3930,"d":"3,930.00"},{"v":300,"d":"300.00"},{"v":4447.6,"d":"4,447.60"},{"v":2300.85,"d":"2,300.85"},{"v":3540,"d":"3,540.00"},{"v":3360,"d":"3,360.00"},{"v":4200,"d":"4,200.00"},{"v":26800,"d":"26,800.00"},{"v":3360,"d":"3,360.00"},{"v":10720,"d":"10,720.00"},{"v":10240,"d":"10,240.00"},{"v":1410,"d":"1,410.00"},{"v":5520,"d":"5,520.00"},{"v":7020,"d":"7,020.00"},{"v":4550,"d":"4,550.00"},{"v":4185,"d":"4,185.00"},{"v":11060,"d":"11,060.00"},{"v":17125.8,"d":"17,125.80"},{"v":2620,"d":"2,620.00"},{"v":1450,"d":"1,450.00"},{"v":10200,"d":"10,200.00"},{"v":16030,"d":"16,030.00"},{"v":7680,"d":"7,680.00"},{"v":9900,"d":"9,900.00"},{"v":1510,"d":"1,510.00"},{"v":4920,"d":"4,920.00"},{"v":10440,"d":"10,440.00"},{"v":5460,"d":"5,460.00"},{"v":13880,"d":"13,880.00"},{"v":2800,"d":"2,800.00"},{"v":12260,"d":"12,260.00"},{"v":4650,"d":"4,650.00"},{"v":2065.4,"d":"2,065.40"},{"v":5520,"d":"5,520.00"},{"v":13860,"d":"13,860.00"},{"v":4680,"d":"4,680.00"},{"v":16972,"d":"16,972.00"},{"v":41800,"d":"41,800.00"},{"v":4950,"d":"4,950.00"},{"$f":"SUM(E166:BB166)","v":{"v":535864.95,"d":"535,864.95"}},{"$f":"SUM(E166:W166)","v":{"v":267026.75,"d":"267,026.75"}},{"$f":"SUM(X166:AI166)","v":{"v":79260.8,"d":"79,260.80"}},{"$f":"SUM(AJ166:BB166)","v":{"v":189577.4,"d":"189,577.40"}}]
[]
[null,null,"690-590","Investissements nets",{"$f":"'6.1 Investissements'!E183","v":{"v":263175.39,"d":"263,175.39"}},{"$f":"'6.1 Investissements'!F183","v":{"v":16823.65,"d":"16,823.65"}},{"$f":"'6.1 Investissements'!G183","v":{"v":173184.05,"d":"173,184.05"}},{"$f":"'6.1 Investissements'!H183","v":{"v":138142.25,"d":"138,142.25"}},{"$f":"'6.1 Investissements'!I183","v":{"v":504139.07000000007,"d":"504,139.07"}},{"$f":"'6.1 Investissements'!J183","v":{"v":-547471.2899999997,"d":"-547,471.29"}},{"$f":"'6.1 Investissements'!K183","v":{"v":2316037.5,"d":"2,316,037.50"}},{"$f":"'6.1 Investissements'!L183","v":{"v":4560502.84,"d":"4,560,502.84"}},{"$f":"'6.1 Investissements'!M183","v":{"v":1092517.2100000004,"d":"1,092,517.21"}},{"$f":"'6.1 Investissements'!N183","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!O183","v":{"v":2332153.55,"d":"2,332,153.55"}},{"$f":"'6.1 Investissements'!P183","v":{"v":-67545.3,"d":"-67,545.30"}},{"$f":"'6.1 Investissements'!Q183","v":{"v":4483.8,"d":"4,483.80"}},{"$f":"'6.1 Investissements'!R183","v":{"v":216928.70999999996,"d":"216,928.71"}},{"$f":"'6.1 Investissements'!S183","v":{"v":-16199.220000000001,"d":"-16,199.22"}},{"$f":"'6.1 Investissements'!T183","v":{"v":130374.28,"d":"130,374.28"}},{"$f":"'6.1 Investissements'!U183","v":{"v":142837.75,"d":"142,837.75"}},{"$f":"'6.1 Investissements'!V183","v":{"v":-6985.1,"d":"-6,985.10"}},{"$f":"'6.1 Investissements'!W183","v":{"v":1557825.9000000004,"d":"1,557,825.90"}},{"$f":"'6.1 Investissements'!X183","v":{"v":217929.85,"d":"217,929.85"}},{"$f":"'6.1 Investissements'!Y183","v":{"v":551507.8,"d":"551,507.80"}},{"$f":"'6.1 Investissements'!Z183","v":{"v":776345.5,"d":"776,345.50"}},{"$f":"'6.1 Investissements'!AA183","v":{"v":49737.049999999996,"d":"49,737.05"}},{"$f":"'6.1 Investissements'!AB183","v":{"v":104776,"d":"104,776.00"}},{"$f":"'6.1 Investissements'!AC183","v":{"v":-10477.350000000006,"d":"-10,477.35"}},{"$f":"'6.1 Investissements'!AD183","v":{"v":165022.55,"d":"165,022.55"}},{"$f":"'6.1 Investissements'!AE183","v":{"v":117839.69999999998,"d":"117,839.70"}},{"$f":"'6.1 Investissements'!AF183","v":{"v":1542435.3000000003,"d":"1,542,435.30"}},{"$f":"'6.1 Investissements'!AG183","v":{"v":1441466.72,"d":"1,441,466.72"}},{"$f":"'6.1 Investissements'!AH183","v":{"v":-36503.29999999999,"d":"-36,503.30"}},{"$f":"'6.1 Investissements'!AI183","v":{"v":600106,"d":"600,106.00"}},{"$f":"'6.1 Investissements'!AJ183","v":{"v":1460393.6000000003,"d":"1,460,393.60"}},{"$f":"'6.1 Investissements'!AK183","v":{"v":157267.05,"d":"157,267.05"}},{"$f":"'6.1 Investissements'!AL183","v":{"v":584017.5000000002,"d":"584,017.50"}},{"$f":"'6.1 Investissements'!AM183","v":{"v":2784298.3699999996,"d":"2,784,298.37"}},{"$f":"'6.1 Investissements'!AN183","v":{"v":1110521.75,"d":"1,110,521.75"}},{"$f":"'6.1 Investissements'!AO183","v":{"v":456656.95,"d":"456,656.95"}},{"$f":"'6.1 Investissements'!AP183","v":{"v":767941.6499999999,"d":"767,941.65"}},{"$f":"'6.1 Investissements'!AQ183","v":{"v":834809.02,"d":"834,809.02"}},{"$f":"'6.1 Investissements'!AR183","v":{"v":45773.09999999998,"d":"45,773.10"}},{"$f":"'6.1 Investissements'!AS183","v":{"v":1303091.95,"d":"1,303,091.95"}},{"$f":"'6.1 Investissements'!AT183","v":{"v":170148.55000000005,"d":"170,148.55"}},{"$f":"'6.1 Investissements'!AU183","v":{"v":1791858.61,"d":"1,791,858.61"}},{"$f":"'6.1 Investissements'!AV183","v":{"v":2259.649999999994,"d":"2,259.65"}},{"$f":"'6.1 Investissements'!AW183","v":{"v":242935.24000000002,"d":"242,935.24"}},{"$f":"'6.1 Investissements'!AX183","v":{"v":83087.6,"d":"83,087.60"}},{"$f":"'6.1 Investissements'!AY183","v":{"v":119553.59,"d":"119,553.59"}},{"$f":"'6.1 Investissements'!AZ183","v":{"v":161224.76,"d":"161,224.76"}},{"$f":"'6.1 Investissements'!BA183","v":{"v":2614540.42,"d":"2,614,540.42"}},{"$f":"'6.1 Investissements'!BB183","v":{"v":-2745.8700000000244,"d":"-2,745.87"}},{"$f":"'6.1 Investissements'!BC183","v":{"v":33018744.349999998,"d":"33,018,744.35"}},{"$f":"'6.1 Investissements'!BD183","v":{"v":12810925.040000003,"d":"12,810,925.04"}},{"$f":"'6.1 Investissements'!BE183","v":{"v":5520185.82,"d":"5,520,185.82"}},{"$f":"'6.1 Investissements'!BF183","v":{"v":14687633.490000002,"d":"14,687,633.49"}}]
[]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E65-E141","v":{"v":0,"d":"0.00"}},{"$f":"F65-F141","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9376.05,"d":"-9,376.05 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1109.4500000000007,"d":"1,109.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1793.5,"d":"-1,793.50 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8400.100000000559,"d":"8,400.10"},{"v":9084.150000000373,"d":"9,084.15"},{"v":1109.4500000000116,"d":"1,109.45"},{"v":-1793.5,"d":"-1,793.50 "}]
[]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E6+E16+E28+E40+E44+E54","v":{"v":3925154.5700000003,"d":"3,925,154.57"}},{"$f":"F6+F16+F28+F40+F44+F54","v":{"v":1171285.97,"d":"1,171,285.97"}},{"v":1633171.93,"d":"1,633,171.93"},{"v":2177469.6799999997,"d":"2,177,469.68"},{"v":16352426.21,"d":"16,352,426.21"},{"v":14179910.45,"d":"14,179,910.45"},{"v":12691883.469999999,"d":"12,691,883.47"},{"v":112817369.94,"d":"112,817,369.94"},{"v":9065377.4,"d":"9,065,377.40"},{"v":468559.06,"d":"468,559.06"},{"v":29895490.490000002,"d":"29,895,490.49"},{"v":1797656.1400000001,"d":"1,797,656.14"},{"v":424262.72,"d":"424,262.72"},{"v":1693716,"d":"1,693,716.00"},{"v":1449367.0899999999,"d":"1,449,367.09"},{"v":2997885.23,"d":"2,997,885.23"},{"v":1120911.6400000001,"d":"1,120,911.64"},{"v":3065911.3899999997,"d":"3,065,911.39"},{"v":12111811.85,"d":"12,111,811.85"},{"v":1831905.02,"d":"1,831,905.02"},{"v":6261182.32,"d":"6,261,182.32"},{"v":16957970.5,"d":"16,957,970.50"},{"v":833833.4099999999,"d":"833,833.41"},{"v":2974815.6700000004,"d":"2,974,815.67"},{"v":3332442.91,"d":"3,332,442.91"},{"v":2966884.51,"d":"2,966,884.51"},{"v":3501366.08,"d":"3,501,366.08"},{"v":9945881.41,"d":"9,945,881.41"},{"v":12159808.639999999,"d":"12,159,808.64"},{"v":1168918.53,"d":"1,168,918.53"},{"v":675878.37,"d":"675,878.37"},{"v":7141386.39,"d":"7,141,386.39"},{"v":5645073.760000001,"d":"5,645,073.76"},{"v":5434167.350000001,"d":"5,434,167.35"},{"v":5086455.53,"d":"5,086,455.53"},{"v":8655778.69,"d":"8,655,778.69"},{"v":3165750.31,"d":"3,165,750.31"},{"v":6976998.209999999,"d":"6,976,998.21"},{"v":3421029.91,"d":"3,421,029.91"},{"v":4479065.66,"d":"4,479,065.66"},{"v":1459915.9700000002,"d":"1,459,915.97"},{"v":10432906.91,"d":"10,432,906.91"},{"v":3599615.38,"d":"3,599,615.38"},{"v":1544448.8,"d":"1,544,448.80"},{"v":1304579.17,"d":"1,304,579.17"},{"v":7161039.289999999,"d":"7,161,039.29"},{"v":1821918.55,"d":"1,821,918.55"},{"v":5813138.9399999995,"d":"5,813,138.94"},{"v":41185091.54000001,"d":"41,185,091.54"},{"v":2269290.58,"d":"2,269,290.58"},{"v":418248159.53999996,"d":"418,248,159.54"},{"v":229039621.23,"d":"229,039,621.23"},{"v":62610887.370000005,"d":"62,610,887.37"},{"v":126597650.94,"d":"126,597,650.94"}]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E77+E83+E89+E100+E118+E122+E129","v":{"v":4169858.96,"d":"4,169,858.96"}},{"$f":"F77+F83+F89+F100+F118+F122+F129","v":{"v":1212470.89,"d":"1,212,470.89"}},{"v":1464194.6699999997,"d":"1,464,194.67"},{"v":2157287.5599999996,"d":"2,157,287.56"},{"v":17001418.38,"d":"17,001,418.38"},{"v":14082638.330000002,"d":"14,082,638.33"},{"v":12537493.100000001,"d":"12,537,493.10"},{"v":118273027.82,"d":"118,273,027.82"},{"v":8945654.29,"d":"8,945,654.29"},{"v":436761.0800000001,"d":"436,761.08"},{"v":31498131.38,"d":"31,498,131.38"},{"v":1925035.29,"d":"1,925,035.29"},{"v":358692.12,"d":"358,692.12"},{"v":1520767.9100000001,"d":"1,520,767.91"},{"v":1425590.98,"d":"1,425,590.98"},{"v":3331932.7800000003,"d":"3,331,932.78"},{"v":1076735.72,"d":"1,076,735.72"},{"v":3101236.12,"d":"3,101,236.12"},{"v":12583040.48,"d":"12,583,040.48"},{"v":1868463.85,"d":"1,868,463.85"},{"v":7338665.329999999,"d":"7,338,665.33"},{"v":18993493.44,"d":"18,993,493.44"},{"v":938867.4199999999,"d":"938,867.42"},{"v":2743461.16,"d":"2,743,461.16"},{"v":3517214.6399999997,"d":"3,517,214.64"},{"v":3327437.37,"d":"3,327,437.37"},{"v":3172776.21,"d":"3,172,776.21"},{"v":13622187.31,"d":"13,622,187.31"},{"v":14390498.409999998,"d":"14,390,498.41"},{"v":1139382.78,"d":"1,139,382.78"},{"v":729720.77,"d":"729,720.77"},{"v":8356590.47,"d":"8,356,590.47"},{"v":5233855.86,"d":"5,233,855.86"},{"v":5886898.0600000005,"d":"5,886,898.06"},{"v":5244017.4399999995,"d":"5,244,017.44"},{"v":10479515.610000001,"d":"10,479,515.61"},{"v":3239294.2200000007,"d":"3,239,294.22"},{"v":6545550.44,"d":"6,545,550.44"},{"v":3180956.81,"d":"3,180,956.81"},{"v":4465969.320000001,"d":"4,465,969.32"},{"v":1803301.7799999998,"d":"1,803,301.78"},{"v":11283764.24,"d":"11,283,764.24"},{"v":3308811.5,"d":"3,308,811.50"},{"v":1492094.6900000002,"d":"1,492,094.69"},{"v":1411828.7999999998,"d":"1,411,828.80"},{"v":7142732.769999999,"d":"7,142,732.77"},{"v":1939702.67,"d":"1,939,702.67"},{"v":5868037.97,"d":"5,868,037.97"},{"v":42963848.760000005,"d":"42,963,848.76"},{"v":2259363.6400000006,"d":"2,259,363.64"},{"v":440990271.59999996,"d":"440,990,271.60"},{"v":237101967.86,"d":"237,101,967.86"},{"v":71782168.69,"d":"71,782,168.69"},{"v":132106135.05000001,"d":"132,106,135.05"}]
[]
[]
[]
[]
[{"$nulls":3},"Comptes supplémentaires pour les indicateurs financiers"]
[3,31,3180,"Réévaluations de créances",{"v":2642.4,"d":"2,642.40"},{"v":-1121.15,"d":"-1,121.15 "},{"v":0,"d":"0.00"},{"$f":"H25","v":{"v":71297.43,"d":"71,297.43"}},{"v":183673.63,"d":"183,673.63"},{"v":34000,"d":"34,000.00"},{"v":53873.56,"d":"53,873.56"},{"v":376362.1,"d":"376,362.10"},{"v":-5986.18,"d":"-5,986.18 "},{"v":0,"d":"0.00"},{"v":82619,"d":"82,619.00"},{"v":-6600.19,"d":"-6,600.19 "},{"v":0,"d":"0.00"},{"v":4193.19,"d":"4,193.19"},{"v":10145.19,"d":"10,145.19"},{"v":5699.4,"d":"5,699.40"},{"v":-150.2,"d":"-150.20 "},{"v":-6407.85,"d":"-6,407.85 "},{"v":45743.56,"d":"45,743.56"},{"v":9442.45,"d":"9,442.45"},{"v":1197.85,"d":"1,197.85"},{"v":12501.28,"d":"12,501.28"},{"v":2982.75,"d":"2,982.75"},{"v":9600,"d":"9,600.00"},{"v":5100,"d":"5,100.00"},{"v":700,"d":"700.00"},{"v":7545.5,"d":"7,545.50"},{"v":-56640,"d":"-56,640.00 "},{"v":44984.83,"d":"44,984.83"},{"v":6733.65,"d":"6,733.65"},{"v":-9946.75,"d":"-9,946.75 "},{"v":8966.92,"d":"8,966.92"},{"v":70446.45,"d":"70,446.45"},{"v":10371.71,"d":"10,371.71"},{"v":46292.55,"d":"46,292.55"},{"v":10141.3,"d":"10,141.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13169.9,"d":"-13,169.90 "},{"v":-25124.17,"d":"-25,124.17 "},{"v":1898.42,"d":"1,898.42"},{"v":53178.9,"d":"53,178.90"},{"v":-20550.03,"d":"-20,550.03 "},{"v":3504.75,"d":"3,504.75"},{"v":1616.98,"d":"1,616.98"},{"v":3270,"d":"3,270.00"},{"v":3143.73,"d":"3,143.73"},{"v":35235.29,"d":"35,235.29"},{"v":0,"d":"0.00"},{"v":11300.84,"d":"11,300.84"},{"$f":"SUM(E179:BB179)","v":{"v":1084709.19,"d":"1,084,709.19"}},{"$f":"SUM(E179:W179)","v":{"v":849983.8899999999,"d":"849,983.89"}},{"$f":"SUM(X179:AI179)","v":{"v":34201.560000000005,"d":"34,201.56"}},{"$f":"SUM(AJ179:BB179)","v":{"v":200523.74000000002,"d":"200,523.74"}}]
[null,36,36227,"Péréquation financière horizontale",{"$f":"E47","v":{"v":23962,"d":"23,962.00"}},{"v":0,"d":"0.00"},{"$f":"G47","v":{"v":15823,"d":"15,823.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":394401,"d":"394,401.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32762,"d":"32,762.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73637,"d":"73,637.00"},{"v":6786913,"d":"6,786,913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31946,"d":"31,946.00"},{"v":251486,"d":"251,486.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58815,"d":"58,815.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2096162,"d":"2,096,162.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13382,"d":"13,382.00"},{"v":0,"d":"0.00"},{"v":24564,"d":"24,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52283,"d":"52,283.00"},{"v":6047,"d":"6,047.00"},{"v":5781,"d":"5,781.00"},{"v":327575,"d":"327,575.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E180:BB180)","v":{"v":10195539,"d":"10,195,539.00"}},{"$f":"SUM(E180:W180)","v":{"v":466948,"d":"466,948.00"}},{"$f":"SUM(X180:AI180)","v":{"v":7143982,"d":"7,143,982.00"}},{"$f":"SUM(AJ180:BB180)","v":{"v":2584609,"d":"2,584,609.00"}}]
[null,null,36228,"Contributions aux communes-centres",{"v":0,"d":"0.00"},{"v":6501,"d":"6,501.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":155540,"d":"155,540.00"},{"v":141163,"d":"141,163.00"},{"v":0,"d":"0.00"},{"v":229016.5,"d":"229,016.50"},{"v":58108,"d":"58,108.00"},{"v":0,"d":"0.00"},{"v":244473,"d":"244,473.00"},{"v":0,"d":"0.00"},{"v":3560,"d":"3,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31279,"d":"31,279.00"},{"v":4535,"d":"4,535.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19720,"d":"19,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E181:BB181)","v":{"v":893895.5,"d":"893,895.50"}},{"$f":"SUM(E181:W181)","v":{"v":874175.5,"d":"874,175.50"}},{"$f":"SUM(X181:AI181)","v":{"v":0,"d":"0.00"}},{"v":19720,"d":"19,720.00"}]
[null,38,389,"Attributions aux capitaux propres",{"$f":"E63","v":{"v":0,"d":"0.00"}},{"$f":"F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":610000,"d":"610,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":832100,"d":"832,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":695650,"d":"695,650.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":135000,"d":"135,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":87002.46,"d":"87,002.46"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":110000,"d":"110,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":100000,"d":"100,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E182:BB182)","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"SUM(E182:W182)","v":{"v":4017750,"d":"4,017,750.00"}},{"$f":"SUM(X182:AI182)","v":{"v":4565000,"d":"4,565,000.00"}},{"v":8017002.46,"d":"8,017,002.46"}]
[]
[4,44,4490,"Réévaluation du patrimoine administratif",{"$f":"E116","v":{"v":0,"d":"0.00"}},{"$f":"F116","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},30.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":4285.25,"d":"4,285.25"},{"v":0,"d":"0.00"},{"v":-4969.07,"d":"-4,969.07 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2522.08,"d":"2,522.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E184:BB184)","v":{"v":1882.6500000000005,"d":"1,882.65"}},{"$f":"SUM(E184:W184)","v":30.35},{"$f":"SUM(X184:AI184)","v":14.04},{"v":1838.2600000000002,"d":"1,838.26"}]
[null,46,46227,"Péréquation financière horizontale",{"$f":"E125","v":{"v":0,"d":"0.00"}},{"$f":"F125","v":{"v":278147,"d":"278,147.00"}},{"v":0,"d":"0.00"},{"v":155990,"d":"155,990.00"},{"v":1284942,"d":"1,284,942.00"},{"v":316347,"d":"316,347.00"},{"v":0,"d":"0.00"},{"v":1034544.54,"d":"1,034,544.54"},{"v":49843,"d":"49,843.00"},{"v":87730,"d":"87,730.00"},{"v":1480997,"d":"1,480,997.00"},{"v":243182,"d":"243,182.00"},{"v":29286,"d":"29,286.00"},{"v":119912,"d":"119,912.00"},{"v":170278,"d":"170,278.00"},{"v":0,"d":"0.00"},{"v":212706,"d":"212,706.00"},{"v":0,"d":"0.00"},{"v":1071534,"d":"1,071,534.00"},{"v":9924,"d":"9,924.00"},{"v":0,"d":"0.00"},{"v":29505,"d":"29,505.00"},{"v":85944,"d":"85,944.00"},{"v":10620,"d":"10,620.00"},{"v":88752,"d":"88,752.00"},{"v":195454,"d":"195,454.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":334686,"d":"334,686.00"},{"v":107292,"d":"107,292.00"},{"v":81662,"d":"81,662.00"},{"v":0,"d":"0.00"},{"v":510778,"d":"510,778.00"},{"v":653812,"d":"653,812.00"},{"v":579697,"d":"579,697.00"},{"v":0,"d":"0.00"},{"v":160144,"d":"160,144.00"},{"v":533324,"d":"533,324.00"},{"v":300548,"d":"300,548.00"},{"v":222044,"d":"222,044.00"},{"v":0,"d":"0.00"},{"v":41286,"d":"41,286.00"},{"v":0,"d":"0.00"},{"v":209120,"d":"209,120.00"},{"v":157078,"d":"157,078.00"},{"v":383149,"d":"383,149.00"},{"v":284045,"d":"284,045.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125736,"d":"125,736.00"},{"$f":"SUM(E185:BB185)","v":{"v":11640038.54,"d":"11,640,038.54"}},{"$f":"SUM(E185:W185)","v":{"v":6535438.54,"d":"6,535,438.54"}},{"$f":"SUM(X185:AI185)","v":{"v":943839,"d":"943,839.00"}},{"v":4160761,"d":"4,160,761.00"}]
[null,null,46228,"Contributions aux communes-centres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":440269,"d":"440,269.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E186:BB186)","v":{"v":440269,"d":"440,269.00"}},{"$f":"SUM(E186:W186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X186:AI186)","v":{"v":0,"d":"0.00"}},{"v":440269,"d":"440,269.00"}]
[null,48,4896,"Prélèvement sur la réserve liée de réévaluation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E187:BB187)","v":{"v":3627.45,"d":"3,627.45"}},{"$f":"SUM(E187:W187)","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"SUM(X187:AI187)","v":{"v":0,"d":"0.00"}},{"v":1055,"d":"1,055.00"}]
[]
[9,90,9031,"Clôture d'autres capitaux propres / excédent de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E189:BB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E189:W189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X189:AI189)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[]
[9,90,9029,"Clôture d'autres capitaux propres / excédent de produits",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E191:BB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E191:W191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X191:AI191)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]

{"sheet":"Résultats 2020-2024","index":4,"n_rows":9495,"n_cols":10,"rows_kept":9495,"hidden":true,"merged":[[5637,4,5637,7],[7569,4,7569,6]]}
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1+1","v":2024},"Variation"]
["Boécourt",{"$nulls":3},923,947,951,961,{"$f":"'Base de données pop.'!$C$2","v":961},{"$f":"H2-E2","v":38}]
[{"$nulls":4},"Boécourt","Boécourt","Boécourt","Boécourt",{"$f":"H3","v":"Boécourt"},"Boécourt"]
[3,null,null,"Charges",{"$f":"E5+E15+E27+E31+E39+E43+E53+E56+E64","v":{"v":4023666.78,"d":"4,023,666.78"}},{"$f":"F5+F15+F27+F31+F39+F43+F53+F56+F64","v":{"v":3547928.06,"d":"3,547,928.06"}},{"v":3735431.19,"d":"3,735,431.19"},{"v":3875935.6499999994,"d":"3,875,935.65"},{"v":4120354.38,"d":"4,120,354.38"},{"$f":"I4-E4","v":{"v":96687.6000000001,"d":"96,687.60"}}]
[null,30,null,"Charges du personnel",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":469778.3,"d":"469,778.30"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":450690.30000000005,"d":"450,690.30"}},{"v":474056.55000000005,"d":"474,056.55"},{"v":482187.44999999995,"d":"482,187.45"},{"v":509417.02999999997,"d":"509,417.03"},{"v":39638.72999999998,"d":"39,638.73"}]
[null,null,300,"Autorités et commissions",{"v":39726.8,"d":"39,726.80"},{"v":40562,"d":"40,562.00"},{"v":44845,"d":"44,845.00"},{"v":42148.35,"d":"42,148.35"},{"v":41005.1,"d":"41,005.10"},{"v":1278.2999999999956,"d":"1,278.30"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":353234.5,"d":"353,234.50"},{"v":342108.95,"d":"342,108.95"},{"v":356986.4,"d":"356,986.40"},{"v":368947.05,"d":"368,947.05"},{"v":395144,"d":"395,144.00"},{"v":41909.5,"d":"41,909.50"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":71655.3,"d":"71,655.30"},{"v":67257.35,"d":"67,257.35"},{"v":71318.15,"d":"71,318.15"},{"v":66948.5,"d":"66,948.50"},{"v":70799.93,"d":"70,799.93"},{"v":-855.3700000000099,"d":"-855.37 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":5161.7,"d":"5,161.70"},{"v":762,"d":"762.00"},{"v":907,"d":"907.00"},{"v":4143.55,"d":"4,143.55"},{"v":2468,"d":"2,468.00"},{"v":-2693.7,"d":"-2,693.70 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23+E24+E25","v":{"v":519678.63000000006,"d":"519,678.63"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23+F24+F25","v":{"v":549823.39,"d":"549,823.39"}},{"v":583887.39,"d":"583,887.39"},{"v":597375.05,"d":"597,375.05"},{"v":568269.66,"d":"568,269.66"},{"$f":"I15-E15","v":{"v":48591.02999999997,"d":"48,591.03"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":55216.9,"d":"55,216.90"},{"v":82979.55,"d":"82,979.55"},{"v":71520.05,"d":"71,520.05"},{"v":60361.57,"d":"60,361.57"},{"v":58987.1,"d":"58,987.10"},{"v":3770.199999999997,"d":"3,770.20"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":56305.05,"d":"56,305.05"},{"v":30604.4,"d":"30,604.40"},{"v":23290.6,"d":"23,290.60"},{"v":44414.85,"d":"44,414.85"},{"v":54649.55,"d":"54,649.55"},{"v":-1655.5,"d":"-1,655.50 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":66682.35,"d":"66,682.35"},{"v":83786.7,"d":"83,786.70"},{"v":109076.9,"d":"109,076.90"},{"v":90500.75,"d":"90,500.75"},{"v":76002.79,"d":"76,002.79"},{"v":9320.439999999988,"d":"9,320.44"}]
[null,null,313,"Prestations de services et honoraires",{"v":79418.28,"d":"79,418.28"},{"v":137664.14,"d":"137,664.14"},{"v":201212.12,"d":"201,212.12"},{"v":167671.21,"d":"167,671.21"},{"v":203178.96,"d":"203,178.96"},{"v":123760.68,"d":"123,760.68"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":115774.2,"d":"115,774.20"},{"v":183317,"d":"183,317.00"},{"v":117627.35,"d":"117,627.35"},{"v":131974.35,"d":"131,974.35"},{"v":93059.75,"d":"93,059.75"},{"v":-22714.449999999997,"d":"-22,714.45 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":33160.45,"d":"33,160.45"},{"v":49935.55,"d":"49,935.55"},{"v":50105.4,"d":"50,105.40"},{"v":55447.55,"d":"55,447.55"},{"v":45162,"d":"45,162.00"},{"v":12001.550000000003,"d":"12,001.55"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":3877.2,"d":"3,877.20"},{"v":3877.2,"d":"3,877.20"},{"v":3877.2,"d":"3,877.20"},{"v":3877.2,"d":"3,877.20"},{"v":3891.6,"d":"3,891.60"},{"v":14.400000000000091,"d":"14.40"}]
[null,null,317,"Indemnités et dédommagements",{"v":17503.35,"d":"17,503.35"},{"v":23606.65,"d":"23,606.65"},{"v":22594.15,"d":"22,594.15"},{"v":20034.3,"d":"20,034.30"},{"v":17661.1,"d":"17,661.10"},157.75]
[null,null,318,"Réévaluations de créances",{"v":89412.95,"d":"89,412.95"},{"v":-46864.3,"d":"-46,864.30"},{"v":-25400.88,"d":"-25,400.88"},{"v":21664.77,"d":"21,664.77"},{"v":9934.56,"d":"9,934.56"},{"v":-79478.39,"d":"-79,478.39 "}]
[null,null,319,"Divers charges d'exploitation",{"v":2327.9,"d":"2,327.90"},{"v":916.5,"d":"916.50"},{"v":9984.5,"d":"9,984.50"},{"v":1428.5,"d":"1,428.50"},{"v":5742.25,"d":"5,742.25"},{"v":3414.35,"d":"3,414.35"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E28+E29","v":{"v":505358.98,"d":"505,358.98"}},{"$f":"F28+F29","v":{"v":282130.74,"d":"282,130.74"}},{"v":273439.17,"d":"273,439.17"},{"v":271969.69,"d":"271,969.69"},{"v":277068,"d":"277,068.00"},{"$f":"I27-E27","v":{"v":-228290.97999999998,"d":"-228,290.98 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":472574.35,"d":"472,574.35"},{"v":282130.74,"d":"282,130.74"},{"v":273439.17,"d":"273,439.17"},{"v":271969.69,"d":"271,969.69"},{"v":277068,"d":"277,068.00"},{"$f":"I28-E28","v":{"v":-195506.34999999998,"d":"-195,506.35 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":32784.63,"d":"32,784.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I29-E29","v":{"v":-32784.63,"d":"-32,784.63 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E32+E33+E34+E35+E36+E37","v":{"v":37127.64,"d":"37,127.64"}},{"$f":"F32+F33+F34+F35+F36+F37","v":{"v":38934.65,"d":"38,934.65"}},{"v":54405.36,"d":"54,405.36"},{"v":156645.15,"d":"156,645.15"},{"v":194590.16,"d":"194,590.16"},{"$f":"I31-E31","v":{"v":157462.52000000002,"d":"157,462.52"}}]
[null,null,340,"Charges d'intérets",{"v":37127.64,"d":"37,127.64"},{"v":38934.65,"d":"38,934.65"},{"v":54405.36,"d":"54,405.36"},{"v":156645.15,"d":"156,645.15"},{"v":194590.16,"d":"194,590.16"},{"v":157462.52000000002,"d":"157,462.52"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E40+E41","v":{"v":21282.55,"d":"21,282.55"}},{"$f":"F40+F41","v":{"v":16978.75,"d":"16,978.75"}},{"v":13669.95,"d":"13,669.95"},{"v":9169.55,"d":"9,169.55"},{"v":60816.55,"d":"60,816.55"},{"$f":"I39-E39","v":{"v":39534,"d":"39,534.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I40-E40","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":21282.55,"d":"21,282.55"},{"v":16978.75,"d":"16,978.75"},{"v":13669.95,"d":"13,669.95"},{"v":9169.55,"d":"9,169.55"},{"v":60816.55,"d":"60,816.55"},{"$f":"I41-E41","v":{"v":39534,"d":"39,534.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":2101514.6799999997,"d":"2,101,514.68"}},{"$f":"F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":2209370.23,"d":"2,209,370.23"}},{"v":2335972.77,"d":"2,335,972.77"},{"v":2345563.26,"d":"2,345,563.26"},{"v":2509583.33,"d":"2,509,583.33"},{"$f":"I43-E43","v":{"v":408068.6500000004,"d":"408,068.65"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1410.1,"d":"1,410.10"},{"v":4379.6,"d":"4,379.60"},{"v":5823.35,"d":"5,823.35"},{"v":5729.8,"d":"5,729.80"},{"v":5843.75,"d":"5,843.75"},{"v":4433.65,"d":"4,433.65"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1617649.88,"d":"1,617,649.88"},{"v":1642996.43,"d":"1,642,996.43"},{"v":1730003.38,"d":"1,730,003.38"},{"v":1790032.22,"d":"1,790,032.22"},{"v":1972307.59,"d":"1,972,307.59"},{"v":354657.7100000002,"d":"354,657.71"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":22114,"d":"22,114.00"},{"v":38535,"d":"38,535.00"},{"v":0,"d":"0.00"},{"v":23962,"d":"23,962.00"},{"v":23962,"d":"23,962.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":474228.7,"d":"474,228.70"},{"v":531555.2,"d":"531,555.20"},{"v":553705.75,"d":"553,705.75"},{"v":541895.95,"d":"541,895.95"},{"v":499564.7,"d":"499,564.70"},{"v":25336,"d":"25,336.00"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7905.29,"d":"7,905.29"},{"v":7905.29,"d":"7,905.29"},{"v":7905.29,"d":"7,905.29"},{"v":7905.29,"d":"7,905.29"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":8226,"d":"8,226.00"},{"v":8325,"d":"8,325.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8226,"d":"-8,226.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E54","v":{"v":0,"d":"0.00"}},{"$f":"F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I53-E53","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E57+E58+E59+E60+E61+E62","v":{"v":320000,"d":"320,000.00"}},{"$f":"F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":13025.5,"d":"13,025.50"},609.65,{"v":-319390.35,"d":"-319,390.35 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13025.5,"d":"13,025.50"},609.65,609.65]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-320000,"d":"-320,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":48926,"d":"48,926.00"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I64-E64","v":{"v":-48926,"d":"-48,926.00 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":48926,"d":"48,926.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-48926,"d":"-48,926.00 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E76+E82+E88+E99+E105+E117+E121+E128+E131+E140","v":{"v":4361735.78,"d":"4,361,735.78"}},{"$f":"F76+F82+F88+F99+F105+F117+F121+F128+F131+F140","v":{"v":3592856.1599999997,"d":"3,592,856.16"}},{"v":3851613.9499999997,"d":"3,851,613.95"},{"v":4173515.8,"d":"4,173,515.80"},{"v":4256690.069999999,"d":"4,256,690.07"},{"$f":"I75-E75","v":{"v":-105045.7100000009,"d":"-105,045.71 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E77+E78+E79+E80","v":{"v":3330906.65,"d":"3,330,906.65"}},{"$f":"F77+F78+F79+F80","v":{"v":2484648.4499999997,"d":"2,484,648.45"}},{"v":2612688.97,"d":"2,612,688.97"},{"v":2880010.86,"d":"2,880,010.86"},{"v":3025807.96,"d":"3,025,807.96"},{"v":-305098.68999999994,"d":"-305,098.69 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2399050.6,"d":"2,399,050.60"},{"v":2089448.2,"d":"2,089,448.20"},{"v":2262700.1,"d":"2,262,700.10"},{"v":2486627.65,"d":"2,486,627.65"},{"v":2527511.91,"d":"2,527,511.91"},{"v":128461.31000000006,"d":"128,461.31"}]
[null,null,401,"Impôts directs des personnes morales",{"v":186863.75,"d":"186,863.75"},{"v":99854.85,"d":"99,854.85"},{"v":104082.17,"d":"104,082.17"},{"v":167849.81,"d":"167,849.81"},{"v":189924.85,"d":"189,924.85"},{"v":3061.100000000006,"d":"3,061.10"}]
[null,null,402,"Autres impôts directs",{"v":731404.75,"d":"731,404.75"},{"v":281123.4,"d":"281,123.40"},{"v":232616.5,"d":"232,616.50"},{"v":212821.75,"d":"212,821.75"},{"v":294456.8,"d":"294,456.80"},{"v":-436947.95,"d":"-436,947.95 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":13587.55,"d":"13,587.55"},{"v":14222,"d":"14,222.00"},{"v":13290.2,"d":"13,290.20"},{"v":12711.65,"d":"12,711.65"},{"v":13914.4,"d":"13,914.40"},{"v":326.85000000000036,"d":"326.85"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E83+E84+E85+E86","v":{"v":0,"d":"0.00"}},{"$f":"F83+F84+F85+F86","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I82-E82","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I83-E83","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I84-E84","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I85-E85","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I86-E86","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":643920.7300000001,"d":"643,920.73"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":619770.7000000001,"d":"619,770.70"}},{"v":758551.2999999999,"d":"758,551.30"},{"v":726475.41,"d":"726,475.41"},{"v":721130.67,"d":"721,130.67"},{"$f":"I88-E88","v":{"v":77209.93999999994,"d":"77,209.94"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":36109.75,"d":"36,109.75"},{"v":38676.55,"d":"38,676.55"},{"v":36366.4,"d":"36,366.40"},{"v":37584.35,"d":"37,584.35"},{"v":41596.15,"d":"41,596.15"},{"v":5486.4000000000015,"d":"5,486.40"}]
[null,null,421,"Emoluments administratif",{"v":11893.75,"d":"11,893.75"},{"v":18730.75,"d":"18,730.75"},{"v":14767.55,"d":"14,767.55"},{"v":12592.43,"d":"12,592.43"},{"v":17362.57,"d":"17,362.57"},{"v":5468.82,"d":"5,468.82"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":4080,"d":"4,080.00"},{"v":2720,"d":"2,720.00"},{"v":2720,"d":"2,720.00"},{"v":1360,"d":"1,360.00"},{"v":1360,"d":"1,360.00"},{"v":-2720,"d":"-2,720.00 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":544175.3,"d":"544,175.30"},{"v":517639.85,"d":"517,639.85"},{"v":615870.45,"d":"615,870.45"},{"v":626477.23,"d":"626,477.23"},{"v":602854.55,"d":"602,854.55"},{"v":58679.25,"d":"58,679.25"}]
[null,null,425,"Revenus des ventes",{"v":7424.65,"d":"7,424.65"},{"v":10532.15,"d":"10,532.15"},{"v":12011.4,"d":"12,011.40"},{"v":9021.8,"d":"9,021.80"},{"v":8371.3,"d":"8,371.30"},{"v":946.6499999999996,"d":"946.65"}]
[null,null,426,"remboursements",{"v":40017.28,"d":"40,017.28"},{"v":31271.4,"d":"31,271.40"},{"v":76515.5,"d":"76,515.50"},{"v":39139.6,"d":"39,139.60"},{"v":49386.1,"d":"49,386.10"},{"v":9368.82,"d":"9,368.82"}]
[null,null,427,"Amendes",{"v":220,"d":"220.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":200,"d":"200.00"},{"v":-20,"d":"-20.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E100+E101+E102+E103","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I99-E99","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I100-E100","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I101-E101","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I102-E102","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I103-E103","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E106+E107+E108+E109+E110+E111+E112+E113+E114+E115","v":{"v":47757.149999999994,"d":"47,757.15"}},{"$f":"F106+F107+F108+F109+F110+F111+F112+F113+F114+F115","v":{"v":102093.45999999999,"d":"102,093.46"}},{"v":58184.759999999995,"d":"58,184.76"},{"v":67439.51,"d":"67,439.51"},{"v":68631.01999999999,"d":"68,631.02"},{"$f":"I105-E105","v":{"v":20873.869999999995,"d":"20,873.87"}}]
[null,null,440,"Revenus des intérets",{"v":23418.3,"d":"23,418.30"},{"v":17852.91,"d":"17,852.91"},{"v":20774.76,"d":"20,774.76"},{"v":41590.01,"d":"41,590.01"},{"v":45009.97,"d":"45,009.97"},{"v":21591.670000000002,"d":"21,591.67"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10419.9,"d":"10,419.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":60.1,"d":"60.10"},{"v":39,"d":"39.00"},{"v":177,"d":"177.00"},{"v":1152.2,"d":"1,152.20"},-907.85,{"v":-967.95,"d":"-967.95 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":22991.5,"d":"22,991.50"},{"v":23061.5,"d":"23,061.50"},{"v":23831.5,"d":"23,831.50"},{"v":23711.5,"d":"23,711.50"},{"v":23511.5,"d":"23,511.50"},{"v":520,"d":"520.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":59653.15,"d":"59,653.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1287.25,"d":"1,287.25"},{"v":1486.9,"d":"1,486.90"},{"v":2981.6,"d":"2,981.60"},{"v":985.8,"d":"985.80"},{"v":1017.4,"d":"1,017.40"},{"v":-269.85,"d":"-269.85 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E118+E119","v":{"v":2612.45,"d":"2,612.45"}},{"$f":"F118+F119","v":{"v":46777.4,"d":"46,777.40"}},{"v":2234.6,"d":"2,234.60"},{"v":12959.55,"d":"12,959.55"},{"v":11979.939999999999,"d":"11,979.94"},{"$f":"I117-E117","v":{"v":9367.489999999998,"d":"9,367.49"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":2612.45,"d":"2,612.45"},{"v":4212,"d":"4,212.00"},{"v":2234.6,"d":"2,234.60"},{"v":5409.5,"d":"5,409.50"},{"v":11381.65,"d":"11,381.65"},{"$f":"I118-E118","v":{"v":8769.2,"d":"8,769.20"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":42565.4,"d":"42,565.40"},{"v":0,"d":"0.00"},{"v":7550.05,"d":"7,550.05"},598.29,{"$f":"I119-E119","v":598.29}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E122+E123+E124+E125+E126","v":{"v":287612.80000000005,"d":"287,612.80"}},{"$f":"F122+F123+F124+F125+F126","v":{"v":339566.15,"d":"339,566.15"}},{"v":412481.65,"d":"412,481.65"},{"v":479157.6,"d":"479,157.60"},{"v":410940.39,"d":"410,940.39"},{"$f":"I121-E121","v":{"v":123327.58999999997,"d":"123,327.59"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":4183,"d":"4,183.00"},{"v":8028,"d":"8,028.00"},{"v":8663,"d":"8,663.00"},{"v":8846,"d":"8,846.00"},{"v":9995,"d":"9,995.00"},{"v":5812,"d":"5,812.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":145642.25,"d":"145,642.25"},{"v":275266.75,"d":"275,266.75"},{"v":340584.05,"d":"340,584.05"},{"v":346531.5,"d":"346,531.50"},{"v":214629.59,"d":"214,629.59"},{"v":68987.34,"d":"68,987.34"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":93242,"d":"93,242.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21092,"d":"21,092.00"},{"v":0,"d":"0.00"},{"v":-93242,"d":"-93,242.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":44349.15,"d":"44,349.15"},{"v":56165.5,"d":"56,165.50"},{"v":62908.7,"d":"62,908.70"},{"v":102435.05,"d":"102,435.05"},{"v":185756.9,"d":"185,756.90"},{"v":141407.75,"d":"141,407.75"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":196.4,"d":"196.40"},{"v":105.9,"d":"105.90"},{"v":325.9,"d":"325.90"},253.05,{"v":558.9,"d":"558.90"},{"v":362.5,"d":"362.50"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E129","v":{"v":0,"d":"0.00"}},{"$f":"F129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I128-E128","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I129-E129","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E132+E133+E134+E135+E136+E137+E138","v":{"v":0,"d":"0.00"}},{"$f":"F132+F133+F134+F135+F136+F137+F138","v":{"v":0,"d":"0.00"}},{"v":7472.67,"d":"7,472.67"},{"v":7472.87,"d":"7,472.87"},{"v":18200.09,"d":"18,200.09"},{"$f":"I131-E131","v":{"v":18200.09,"d":"18,200.09"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10294.8,"d":"10,294.80"},{"v":10294.8,"d":"10,294.80"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7472.67,"d":"7,472.67"},{"v":7472.87,"d":"7,472.87"},{"v":7905.29,"d":"7,905.29"},{"v":7905.29,"d":"7,905.29"}]
[]
[null,49,null,"Imputations internes",{"$f":"E141+E142+E143+E144+E145+E146+E147+E148","v":{"v":48926,"d":"48,926.00"}},{"$f":"F141+F142+F143+F144+F145+F146+F147+F148","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I140-E140","v":{"v":-48926,"d":"-48,926.00 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":48926,"d":"48,926.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-48926,"d":"-48,926.00 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E154+E155","v":{"v":338069,"d":"338,069.00"}},{"$f":"F154+F155","v":{"v":44928.100000000006,"d":"44,928.10"}},{"v":116182.76000000001,"d":"116,182.76"},{"v":297580.15,"d":"297,580.15"},{"v":136335.69,"d":"136,335.69"},{"$f":"I153-E153","v":{"v":-201733.31,"d":"-201,733.31 "}}]
[null,null,900,"Compte général (+ / -)",{"v":6015.15,"d":"6,015.15"},{"v":-157625.18,"d":"-157,625.18"},{"v":-206117.81,"d":"-206,117.81"},{"v":23179.87,"d":"23,179.87"},{"v":32723.24,"d":"32,723.24"},{"$f":"I154-E154","v":{"v":26708.090000000004,"d":"26,708.09"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":332053.85,"d":"332,053.85"},{"v":202553.28,"d":"202,553.28"},{"v":322300.57,"d":"322,300.57"},{"v":274400.28,"d":"274,400.28"},{"v":103612.45,"d":"103,612.45"},{"$f":"I155-E155","v":{"v":-228441.39999999997,"d":"-228,441.40 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E154+E155","v":{"v":338069,"d":"338,069.00"}},{"$f":"F154+F155","v":{"v":44928.100000000006,"d":"44,928.10"}},{"v":116182.76000000001,"d":"116,182.76"},{"v":297580.15,"d":"297,580.15"},{"v":136335.69,"d":"136,335.69"},{"$f":"I157-E157","v":{"v":-201733.31,"d":"-201,733.31 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,{"$f":"H162+1","v":2024},"Variation"]
["Bourrignon",{"$nulls":3},270,265,258,261,{"$f":"'Base de données pop.'!C3","v":263},{"$f":"I163-E163","v":{"v":-7,"d":"-7 "}}]
[{"$nulls":4},"Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon"]
[3,null,null,"Charges",{"$f":"E166+E176+E188+E192+E200+E204+E214+E217+E225","v":{"v":1024476.5899999999,"d":"1,024,476.59"}},{"$f":"F166+F176+F188+F192+F200+F204+F214+F217+F225","v":{"v":1104222.5899999999,"d":"1,104,222.59"}},{"v":1254678.52,"d":"1,254,678.52"},{"v":1084338.1300000001,"d":"1,084,338.13"},{"v":1233945.3099999998,"d":"1,233,945.31"},{"$f":"I165-E165","v":{"v":209468.71999999997,"d":"209,468.72"}}]
[null,30,null,"Charges du personnel",{"$f":"E167+E168+E169+E170+E171+E172+E173+E174","v":{"v":52868.7,"d":"52,868.70"}},{"$f":"F167+F168+F169+F170+F171+F172+F173+F174","v":{"v":53889.4,"d":"53,889.40"}},{"v":55628.950000000004,"d":"55,628.95"},{"v":51802.35,"d":"51,802.35"},{"v":45593.75,"d":"45,593.75"},{"v":-7274.949999999997,"d":"-7,274.95 "}]
[null,null,300,"Autorités et commissions",{"v":20005,"d":"20,005.00"},{"v":21005.75,"d":"21,005.75"},{"v":21132.75,"d":"21,132.75"},{"v":18572,"d":"18,572.00"},{"v":16194.5,"d":"16,194.50"},{"v":-3810.5,"d":"-3,810.50 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":29497.5,"d":"29,497.50"},{"v":29533.75,"d":"29,533.75"},{"v":30302.5,"d":"30,302.50"},{"v":29355,"d":"29,355.00"},{"v":26181.25,"d":"26,181.25"},{"v":-3316.25,"d":"-3,316.25 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":3196.7,"d":"3,196.70"},{"v":3301.8,"d":"3,301.80"},{"v":3616.15,"d":"3,616.15"},{"v":3402.65,"d":"3,402.65"},{"v":2865.1,"d":"2,865.10"},{"v":-331.5999999999999,"d":"-331.60 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":169.5,"d":"169.50"},{"v":48.1,"d":"48.10"},577.55,{"v":472.7,"d":"472.70"},{"v":352.9,"d":"352.90"},{"v":183.39999999999998,"d":"183.40"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E177+E178+E179+E180+E181+E182+E183+E184+E185+E186","v":{"v":202592.19999999998,"d":"202,592.20"}},{"$f":"F177+F178+F179+F180+F181+F182+F183+F184+F185+F186","v":{"v":254518.51,"d":"254,518.51"}},{"v":229366.63000000003,"d":"229,366.63"},{"v":201802.98,"d":"201,802.98"},{"v":209371.07000000004,"d":"209,371.07"},{"$f":"I176-E176","v":{"v":6778.870000000054,"d":"6,778.87"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":17773.2,"d":"17,773.20"},{"v":19047.05,"d":"19,047.05"},{"v":12786.45,"d":"12,786.45"},{"v":11406.9,"d":"11,406.90"},{"v":12245.8,"d":"12,245.80"},{"v":-5527.4000000000015,"d":"-5,527.40 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":3401.3,"d":"3,401.30"},{"v":6200,"d":"6,200.00"},{"v":13356.35,"d":"13,356.35"},{"v":1823.6,"d":"1,823.60"},{"v":2165.65,"d":"2,165.65"},{"v":-1235.65,"d":"-1,235.65 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":52326.5,"d":"52,326.50"},{"v":46861.55,"d":"46,861.55"},{"v":49190.93,"d":"49,190.93"},{"v":47973.73,"d":"47,973.73"},{"v":61485.51,"d":"61,485.51"},{"v":9159.010000000002,"d":"9,159.01"}]
[null,null,313,"Prestations de services et honoraires",{"v":80937.6,"d":"80,937.60"},{"v":93116.79,"d":"93,116.79"},{"v":93087.69,"d":"93,087.69"},{"v":88558.12,"d":"88,558.12"},{"v":82782.07,"d":"82,782.07"},{"v":1844.4700000000012,"d":"1,844.47"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":57280,"d":"57,280.00"},{"v":55885.55,"d":"55,885.55"},{"v":37046.78,"d":"37,046.78"},{"v":32777.74,"d":"32,777.74"},{"v":28990.35,"d":"28,990.35"},{"v":-28289.65,"d":"-28,289.65 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":13144,"d":"13,144.00"},{"v":14158.25,"d":"14,158.25"},{"v":13407.45,"d":"13,407.45"},{"v":12387.1,"d":"12,387.10"},{"v":14484.7,"d":"14,484.70"},{"v":1340.7000000000007,"d":"1,340.70"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2836.05,"d":"2,836.05"},{"v":2981.4,"d":"2,981.40"},{"v":2753.2,"d":"2,753.20"},{"v":3256.45,"d":"3,256.45"},{"v":2817.4,"d":"2,817.40"},{"v":-18.65000000000009,"d":"-18.65 "}]
[null,null,317,"Indemnités et dédommagements",{"v":1752.4,"d":"1,752.40"},{"v":2177.6,"d":"2,177.60"},{"v":2493.5,"d":"2,493.50"},{"v":3238.4,"d":"3,238.40"},{"v":3345.05,"d":"3,345.05"},{"v":1592.65,"d":"1,592.65"}]
[null,null,318,"Réévaluations de créances",{"v":-26908.85,"d":"-26,908.85"},{"v":12688.92,"d":"12,688.92"},{"v":4844.28,"d":"4,844.28"},280.94,248.14,{"v":27156.989999999998,"d":"27,156.99"}]
[null,null,319,"Divers charges d'exploitation",{"v":50,"d":"50.00"},{"v":1401.4,"d":"1,401.40"},{"v":400,"d":"400.00"},{"v":100,"d":"100.00"},{"v":806.4,"d":"806.40"},{"v":756.4,"d":"756.40"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E189+E190","v":{"v":79584,"d":"79,584.00"}},{"$f":"F189+F190","v":{"v":82434,"d":"82,434.00"}},{"v":83034,"d":"83,034.00"},{"v":89135,"d":"89,135.00"},{"v":89160,"d":"89,160.00"},{"$f":"I188-E188","v":{"v":9576,"d":"9,576.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":67904,"d":"67,904.00"},{"v":70754,"d":"70,754.00"},{"v":70754,"d":"70,754.00"},{"v":76855,"d":"76,855.00"},{"v":76880,"d":"76,880.00"},{"$f":"I189-E189","v":{"v":8976,"d":"8,976.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":11680,"d":"11,680.00"},{"v":11680,"d":"11,680.00"},{"v":12280,"d":"12,280.00"},{"v":12280,"d":"12,280.00"},{"v":12280,"d":"12,280.00"},{"$f":"I190-E190","v":{"v":600,"d":"600.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E193+E194+E195+E196+E197+E198","v":{"v":62765.89,"d":"62,765.89"}},{"$f":"F193+F194+F195+F196+F197+F198","v":{"v":47203.630000000005,"d":"47,203.63"}},{"v":124634.59000000001,"d":"124,634.59"},{"v":41407.5,"d":"41,407.50"},{"v":36642.44,"d":"36,642.44"},{"$f":"I192-E192","v":{"v":-26123.449999999997,"d":"-26,123.45 "}}]
[null,null,340,"Charges d'intérets",{"v":43881.44,"d":"43,881.44"},{"v":37718.33,"d":"37,718.33"},{"v":28132.15,"d":"28,132.15"},{"v":30817.39,"d":"30,817.39"},{"v":29062.04,"d":"29,062.04"},{"v":-14819.400000000001,"d":"-14,819.40 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":18879.75,"d":"18,879.75"},{"v":9485.3,"d":"9,485.30"},{"v":9181.59,"d":"9,181.59"},{"v":10589.81,"d":"10,589.81"},{"v":7580.3,"d":"7,580.30"},{"v":-11299.45,"d":"-11,299.45 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87320,"d":"87,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":4.7,"d":"4.70"},{"v":0,"d":"0.00"},0.85,{"v":0.3,"d":"0.30"},{"v":0.1,"d":"0.10"},{"v":-4.6000000000000005,"d":"-4.60 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E201+E202","v":{"v":5654.61,"d":"5,654.61"}},{"$f":"F201+F202","v":{"v":15022.35,"d":"15,022.35"}},{"v":22425.32,"d":"22,425.32"},{"v":18787.24,"d":"18,787.24"},{"v":53469.75,"d":"53,469.75"},{"$f":"I200-E200","v":{"v":47815.14,"d":"47,815.14"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I201-E201","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":5654.61,"d":"5,654.61"},{"v":15022.35,"d":"15,022.35"},{"v":22425.32,"d":"22,425.32"},{"v":18787.24,"d":"18,787.24"},{"v":53469.75,"d":"53,469.75"},{"$f":"I202-E202","v":{"v":47815.14,"d":"47,815.14"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E205+E206+E207+E208+E209+E210+E211+E212","v":{"v":589661.2,"d":"589,661.20"}},{"$f":"F205+F206+F207+F208+F209+F210+F211+F212","v":{"v":627387.05,"d":"627,387.05"}},{"v":715593.75,"d":"715,593.75"},{"v":654032.8,"d":"654,032.80"},{"v":773691.3999999999,"d":"773,691.40"},{"$f":"I204-E204","v":{"v":184030.19999999995,"d":"184,030.20"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1400,"d":"1,400.00"},{"v":1560,"d":"1,560.00"},{"v":1540,"d":"1,540.00"},{"v":1380,"d":"1,380.00"},{"v":1360,"d":"1,360.00"},{"v":-40,"d":"-40.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":415740.25,"d":"415,740.25"},{"v":426368.55,"d":"426,368.55"},{"v":476459.45,"d":"476,459.45"},{"v":419258.9,"d":"419,258.90"},{"v":586692.7,"d":"586,692.70"},{"v":170952.44999999995,"d":"170,952.45"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":6500,"d":"6,500.00"},{"v":6240,"d":"6,240.00"},{"v":6399,"d":"6,399.00"},{"v":6832,"d":"6,832.00"},{"v":6501,"d":"6,501.00"},{"v":1,"d":"1.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":164166.95,"d":"164,166.95"},{"v":191274.5,"d":"191,274.50"},{"v":229359.3,"d":"229,359.30"},{"v":224698.9,"d":"224,698.90"},{"v":177319.7,"d":"177,319.70"},{"v":13152.75,"d":"13,152.75"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1854,"d":"1,854.00"},{"v":1944,"d":"1,944.00"},{"v":1836,"d":"1,836.00"},{"v":1863,"d":"1,863.00"},{"v":1818,"d":"1,818.00"},{"v":-36,"d":"-36.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E215","v":{"v":0,"d":"0.00"}},{"$f":"F215","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I214-E214","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I215-E215","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E218+E219+E220+E221+E222+E223","v":{"v":0,"d":"0.00"}},{"$f":"F218+F219+F220+F221+F222+F223","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I217-E217","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E226+E227+E228+E229+E230+E231+E232+E233","v":{"v":31349.989999999998,"d":"31,349.99"}},{"$f":"F226+F227+F228+F229+F230+F231+F232+F233","v":{"v":23767.65,"d":"23,767.65"}},{"v":23995.28,"d":"23,995.28"},{"v":27370.260000000002,"d":"27,370.26"},{"v":26016.9,"d":"26,016.90"},{"$f":"I225-E225","v":{"v":-5333.0899999999965,"d":"-5,333.09 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":6201.55,"d":"6,201.55"},{"v":2645.2,"d":"2,645.20"},{"v":3916.8,"d":"3,916.80"},{"v":5207.35,"d":"5,207.35"},{"v":5289.5,"d":"5,289.50"},{"v":-912.0500000000002,"d":"-912.05 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":24948.44,"d":"24,948.44"},{"v":20922.45,"d":"20,922.45"},{"v":19878.48,"d":"19,878.48"},{"v":21962.91,"d":"21,962.91"},{"v":20527.4,"d":"20,527.40"},{"v":-4421.039999999997,"d":"-4,421.04 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E237+E243+E249+E260+E266+E278+E282+E289+E292+E301","v":{"v":1207844.12,"d":"1,207,844.12"}},{"$f":"F237+F243+F249+F260+F266+F278+F282+F289+F292+F301","v":{"v":1055665.27,"d":"1,055,665.27"}},{"v":1053880.0999999999,"d":"1,053,880.10"},{"v":1250774.7000000002,"d":"1,250,774.70"},{"v":1274190.0899999999,"d":"1,274,190.09"},{"$f":"I236-E236","v":{"v":66345.96999999974,"d":"66,345.97"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E238+E239+E240+E241","v":{"v":679306.05,"d":"679,306.05"}},{"$f":"F238+F239+F240+F241","v":{"v":639537.71,"d":"639,537.71"}},{"v":538794.5,"d":"538,794.50"},{"v":723578.55,"d":"723,578.55"},{"v":639061.94,"d":"639,061.94"},{"v":-40244.1100000001,"d":"-40,244.11 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":470355.45,"d":"470,355.45"},{"v":492282.79,"d":"492,282.79"},{"v":394584.4,"d":"394,584.40"},{"v":545589.65,"d":"545,589.65"},{"v":445844.74,"d":"445,844.74"},{"v":-24510.71000000002,"d":"-24,510.71 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":10969.3,"d":"10,969.30"},{"v":3715.57,"d":"3,715.57"},{"v":4199.7,"d":"4,199.70"},{"v":31072.85,"d":"31,072.85"},{"v":50155.75,"d":"50,155.75"},{"v":39186.45,"d":"39,186.45"}]
[null,null,402,"Autres impôts directs",{"v":193083.3,"d":"193,083.30"},{"v":138262.35,"d":"138,262.35"},{"v":134798.4,"d":"134,798.40"},{"v":141998.05,"d":"141,998.05"},{"v":138198.45,"d":"138,198.45"},{"v":-54884.84999999998,"d":"-54,884.85 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4898,"d":"4,898.00"},{"v":5277,"d":"5,277.00"},{"v":5212,"d":"5,212.00"},{"v":4918,"d":"4,918.00"},{"v":4863,"d":"4,863.00"},{"v":-35,"d":"-35.00 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E244+E245+E246+E247","v":{"v":11528.7,"d":"11,528.70"}},{"$f":"F244+F245+F246+F247","v":{"v":11160.5,"d":"11,160.50"}},{"v":12860.46,"d":"12,860.46"},{"v":11770.75,"d":"11,770.75"},{"v":12919.5,"d":"12,919.50"},{"$f":"I243-E243","v":{"v":1390.7999999999993,"d":"1,390.80"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I244-E244","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I245-E245","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":11528.7,"d":"11,528.70"},{"v":11160.5,"d":"11,160.50"},{"v":12860.46,"d":"12,860.46"},{"v":11770.75,"d":"11,770.75"},{"v":12919.5,"d":"12,919.50"},{"$f":"I246-E246","v":{"v":1390.7999999999993,"d":"1,390.80"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I247-E247","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E250+E251+E252+E253+E254+E255+E256+E257+E258","v":{"v":210150.25,"d":"210,150.25"}},{"$f":"F250+F251+F252+F253+F254+F255+F256+F257+F258","v":{"v":190344.80000000002,"d":"190,344.80"}},{"v":199397.87,"d":"199,397.87"},{"v":220371.15,"d":"220,371.15"},{"v":215709.1,"d":"215,709.10"},{"$f":"I249-E249","v":{"v":5558.850000000006,"d":"5,558.85"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":8261.65,"d":"8,261.65"},{"v":7974,"d":"7,974.00"},{"v":8550.95,"d":"8,550.95"},{"v":8420.5,"d":"8,420.50"},{"v":9545.2,"d":"9,545.20"},{"v":1283.550000000001,"d":"1,283.55"}]
[null,null,421,"Emoluments administratif",{"v":4675.25,"d":"4,675.25"},{"v":3256,"d":"3,256.00"},{"v":2174.95,"d":"2,174.95"},{"v":3119.3,"d":"3,119.30"},{"v":3680.8,"d":"3,680.80"},{"v":-994.4499999999998,"d":"-994.45 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":186332,"d":"186,332.00"},{"v":174972.75,"d":"174,972.75"},{"v":177175.42,"d":"177,175.42"},{"v":202982.5,"d":"202,982.50"},{"v":198848.2,"d":"198,848.20"},{"v":12516.200000000012,"d":"12,516.20"}]
[null,null,425,"Revenus des ventes",{"v":1896.85,"d":"1,896.85"},{"v":2848.35,"d":"2,848.35"},{"v":6920.4,"d":"6,920.40"},{"v":2023,"d":"2,023.00"},{"v":2020.65,"d":"2,020.65"},{"v":123.80000000000018,"d":"123.80"}]
[null,null,426,"remboursements",{"v":8984.5,"d":"8,984.50"},{"v":1293.7,"d":"1,293.70"},{"v":4576.15,"d":"4,576.15"},{"v":3825.85,"d":"3,825.85"},{"v":1614.25,"d":"1,614.25"},{"v":-7370.25,"d":"-7,370.25 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E261+E262+E263+E264","v":{"v":3178.3,"d":"3,178.30"}},{"$f":"F261+F262+F263+F264","v":{"v":2377.5,"d":"2,377.50"}},{"v":1267.84,"d":"1,267.84"},{"v":1769.8,"d":"1,769.80"},{"v":0,"d":"0.00"},{"$f":"I260-E260","v":{"v":-3178.3,"d":"-3,178.30 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":3178.3,"d":"3,178.30"},{"v":2377.5,"d":"2,377.50"},{"v":1267.84,"d":"1,267.84"},{"v":1769.8,"d":"1,769.80"},{"v":0,"d":"0.00"},{"$f":"I261-E261","v":{"v":-3178.3,"d":"-3,178.30 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I262-E262","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I263-E263","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I264-E264","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E267+E268+E269+E270+E271+E272+E273+E274+E275+E276","v":{"v":35245.93,"d":"35,245.93"}},{"$f":"F267+F268+F269+F270+F271+F272+F273+F274+F275+F276","v":{"v":42452.96,"d":"42,452.96"}},{"v":29788.6,"d":"29,788.60"},{"v":33692.59,"d":"33,692.59"},{"v":35702.3,"d":"35,702.30"},{"$f":"I266-E266","v":{"v":456.3700000000026,"d":"456.37"}}]
[null,null,440,"Revenus des intérets",{"v":14525.93,"d":"14,525.93"},{"v":14092.86,"d":"14,092.86"},{"v":3458.6,"d":"3,458.60"},{"v":5897.59,"d":"5,897.59"},{"v":5777.3,"d":"5,777.30"},{"v":-8748.630000000001,"d":"-8,748.63 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":19700,"d":"19,700.00"},{"v":26770.1,"d":"26,770.10"},{"v":22320,"d":"22,320.00"},{"v":22320,"d":"22,320.00"},{"v":22230,"d":"22,230.00"},{"v":2530,"d":"2,530.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1020,"d":"1,020.00"},{"v":1590,"d":"1,590.00"},{"v":4010,"d":"4,010.00"},{"v":5475,"d":"5,475.00"},{"v":7695,"d":"7,695.00"},{"v":6675,"d":"6,675.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E279+E280","v":{"v":0,"d":"0.00"}},{"$f":"F279+F280","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18662.65,"d":"18,662.65"},{"$f":"I278-E278","v":{"v":18662.65,"d":"18,662.65"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I279-E279","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18662.65,"d":"18,662.65"},{"$f":"I280-E280","v":{"v":18662.65,"d":"18,662.65"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E283+E284+E285+E286+E287","v":{"v":237084.9,"d":"237,084.90"}},{"$f":"F283+F284+F285+F286+F287","v":{"v":146024.15000000002,"d":"146,024.15"}},{"v":247775.55,"d":"247,775.55"},{"v":232221.6,"d":"232,221.60"},{"v":326117.69999999995,"d":"326,117.70"},{"$f":"I282-E282","v":{"v":89032.79999999996,"d":"89,032.80"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":77,"d":"77.00"},{"v":0,"d":"0.00"},{"v":4459,"d":"4,459.00"},{"v":4325,"d":"4,325.00"},{"v":7259.5,"d":"7,259.50"},{"v":7182.5,"d":"7,182.50"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":9055.35,"d":"9,055.35"},{"v":6250.55,"d":"6,250.55"},{"v":9906.55,"d":"9,906.55"},{"v":7855.25,"d":"7,855.25"},{"v":8423.35,"d":"8,423.35"},{"v":-632,"d":"-632.00 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":211892,"d":"211,892.00"},{"v":114138,"d":"114,138.00"},{"v":127563,"d":"127,563.00"},{"v":159548,"d":"159,548.00"},{"v":278147,"d":"278,147.00"},{"v":66255,"d":"66,255.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":16037,"d":"16,037.00"},{"v":25625.9,"d":"25,625.90"},{"v":105821,"d":"105,821.00"},{"v":60472.15,"d":"60,472.15"},{"v":32262.3,"d":"32,262.30"},{"v":16225.3,"d":"16,225.30"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",23.55,{"v":9.7,"d":"9.70"},{"v":26,"d":"26.00"},{"v":21.2,"d":"21.20"},25.55,{"v":2,"d":"2.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E290","v":{"v":0,"d":"0.00"}},{"$f":"F290","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I289-E289","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I290-E290","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E293+E294+E295+E296+E297+E298+E299","v":{"v":0,"d":"0.00"}},{"$f":"F293+F294+F295+F296+F297+F298+F299","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I292-E292","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E302+E303+E304+E305+E306+E307+E308+E309","v":{"v":31349.989999999998,"d":"31,349.99"}},{"$f":"F302+F303+F304+F305+F306+F307+F308+F309","v":{"v":23767.65,"d":"23,767.65"}},{"v":23995.28,"d":"23,995.28"},{"v":27370.260000000002,"d":"27,370.26"},{"v":26016.9,"d":"26,016.90"},{"$f":"I301-E301","v":{"v":-5333.0899999999965,"d":"-5,333.09 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":6201.55,"d":"6,201.55"},{"v":2645.2,"d":"2,645.20"},{"v":3916.8,"d":"3,916.80"},{"v":5207.35,"d":"5,207.35"},{"v":5289.5,"d":"5,289.50"},{"v":-912.0500000000002,"d":"-912.05 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":24948.44,"d":"24,948.44"},{"v":20922.45,"d":"20,922.45"},{"v":19878.48,"d":"19,878.48"},{"v":21962.91,"d":"21,962.91"},{"v":20527.4,"d":"20,527.40"},{"v":-4421.039999999997,"d":"-4,421.04 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E315+E316","v":{"v":183367.53000000003,"d":"183,367.53"}},{"$f":"F315+F316","v":{"v":-48557.31999999999,"d":"-48,557.32"}},{"v":-200798.41999999998,"d":"-200,798.42 "},{"v":166436.57,"d":"166,436.57"},{"v":40244.78,"d":"40,244.78"},{"$f":"I314-E314","v":{"v":-143122.75000000003,"d":"-143,122.75 "}}]
[null,null,900,"Compte général (+ / -)",{"v":149441.67,"d":"149,441.67"},{"v":-70505.29,"d":"-70,505.29"},{"v":-230931.74,"d":"-230,931.74 "},{"v":114823.3,"d":"114,823.30"},{"v":-2170.01,"d":"-2,170.01 "},{"$f":"I315-E315","v":{"v":-151611.68000000002,"d":"-151,611.68 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":33925.86,"d":"33,925.86"},{"v":21947.97,"d":"21,947.97"},{"v":30133.32,"d":"30,133.32"},{"v":51613.27,"d":"51,613.27"},{"v":42414.79,"d":"42,414.79"},{"$f":"I316-E316","v":{"v":8488.93,"d":"8,488.93"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E315+E316","v":{"v":183367.53000000003,"d":"183,367.53"}},{"$f":"F315+F316","v":{"v":-48557.31999999999,"d":"-48,557.32 "}},{"v":-200798.41999999998,"d":"-200,798.42 "},{"v":166436.57,"d":"166,436.57"},{"v":40244.78,"d":"40,244.78"},{"$f":"I318-E318","v":{"v":-143122.75000000003,"d":"-143,122.75 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Châtillon",{"$nulls":3},485,469,471,494,{"$f":"'Base de données pop.'!C4","v":475},{"$f":"I324-E324","v":{"v":-10,"d":"-10 "}}]
[{"$nulls":4},"Châtillon","Châtillon","Châtillon","Châtillon","Châtillon","Châtillon"]
[3,null,null,"Charges",{"$f":"E327+E337+E349+E353+E361+E365+E375+E378+E386","v":{"v":1740654.2199999997,"d":"1,740,654.22"}},{"$f":"F327+F337+F349+F353+F361+F365+F375+F378+F386","v":{"v":1636998.6900000002,"d":"1,636,998.69"}},{"v":1612463.15,"d":"1,612,463.15"},{"v":1612097.11,"d":"1,612,097.11"},{"v":1728016.62,"d":"1,728,016.62"},{"$f":"I326-E326","v":{"v":-12637.599999999627,"d":"-12,637.60 "}}]
[null,30,null,"Charges du personnel",{"$f":"E328+E329+E330+E331+E332+E333+E334+E335","v":{"v":138719.95,"d":"138,719.95"}},{"$f":"F328+F329+F330+F331+F332+F333+F334+F335","v":{"v":132393.1,"d":"132,393.10"}},{"v":130298.9,"d":"130,298.90"},{"v":131921.65000000002,"d":"131,921.65"},{"v":142775.80000000002,"d":"142,775.80"},{"v":4055.850000000006,"d":"4,055.85"}]
[null,null,300,"Autorités et commissions",{"v":28557.55,"d":"28,557.55"},{"v":29595.6,"d":"29,595.60"},{"v":26642.7,"d":"26,642.70"},{"v":27445.25,"d":"27,445.25"},{"v":34375.55,"d":"34,375.55"},{"v":5818.000000000004,"d":"5,818.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":93244.3,"d":"93,244.30"},{"v":87870.4,"d":"87,870.40"},{"v":86406.3,"d":"86,406.30"},{"v":87403.05,"d":"87,403.05"},{"v":89191.2,"d":"89,191.20"},{"v":-4053.100000000006,"d":"-4,053.10 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":15608.2,"d":"15,608.20"},{"v":14825.1,"d":"14,825.10"},{"v":14481.45,"d":"14,481.45"},{"v":15774.35,"d":"15,774.35"},{"v":16542.45,"d":"16,542.45"},934.25]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1309.9,"d":"1,309.90"},{"v":102,"d":"102.00"},{"v":2768.45,"d":"2,768.45"},{"v":1299,"d":"1,299.00"},{"v":2666.6,"d":"2,666.60"},{"v":1356.6999999999998,"d":"1,356.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E338+E339+E340+E341+E342+E343+E344+E345+E346+E347","v":{"v":246367.93000000002,"d":"246,367.93"}},{"$f":"F338+F339+F340+F341+F342+F343+F344+F345+F346+F347","v":{"v":248418.09000000003,"d":"248,418.09"}},{"v":283655.17,"d":"283,655.17"},{"v":171913.55999999997,"d":"171,913.56"},{"v":201320.41,"d":"201,320.41"},{"$f":"I337-E337","v":{"v":-45047.52000000002,"d":"-45,047.52 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":13179,"d":"13,179.00"},{"v":25065.15,"d":"25,065.15"},{"v":27793.55,"d":"27,793.55"},{"v":12809.95,"d":"12,809.95"},{"v":16751.2,"d":"16,751.20"},{"v":3572.2000000000007,"d":"3,572.20"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":13078.2,"d":"13,078.20"},{"v":11514.27,"d":"11,514.27"},{"v":6434.85,"d":"6,434.85"},{"v":4750.08,"d":"4,750.08"},{"v":3001.15,"d":"3,001.15"},{"v":-10077.050000000001,"d":"-10,077.05 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":23694.8,"d":"23,694.80"},{"v":27368.35,"d":"27,368.35"},{"v":18108.1,"d":"18,108.10"},{"v":18953.85,"d":"18,953.85"},{"v":18976.25,"d":"18,976.25"},{"v":-4718.549999999999,"d":"-4,718.55 "}]
[null,null,313,"Prestations de services et honoraires",{"v":107112.58,"d":"107,112.58"},{"v":81140.05,"d":"81,140.05"},{"v":138066.53,"d":"138,066.53"},{"v":95334.29,"d":"95,334.29"},{"v":94956.62,"d":"94,956.62"},{"v":-12155.960000000006,"d":"-12,155.96 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":59538.49,"d":"59,538.49"},{"v":73430.06,"d":"73,430.06"},{"v":44655.6,"d":"44,655.60"},{"v":54316.1,"d":"54,316.10"},{"v":58014.25,"d":"58,014.25"},{"v":-1524.239999999998,"d":"-1,524.24 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":13012.65,"d":"13,012.65"},{"v":7399.1,"d":"7,399.10"},{"v":3413.65,"d":"3,413.65"},{"v":7855.25,"d":"7,855.25"},{"v":5803.1,"d":"5,803.10"},{"v":-7209.549999999999,"d":"-7,209.55 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",592.35,{"v":710.7,"d":"710.70"},{"v":710.8,"d":"710.80"},{"v":710.9,"d":"710.90"},{"v":3713.4,"d":"3,713.40"},{"v":3121.05,"d":"3,121.05"}]
[null,null,317,"Indemnités et dédommagements",604.65,{"v":1364,"d":"1,364.00"},{"v":1017.5,"d":"1,017.50"},872.55,268.25,{"v":-336.4,"d":"-336.40 "}]
[null,null,318,"Réévaluations de créances",{"v":11187.51,"d":"11,187.51"},{"v":14365.11,"d":"14,365.11"},{"v":32596.24,"d":"32,596.24"},{"v":-28380.41,"d":"-28,380.41 "},{"v":-2805.97,"d":"-2,805.97 "},{"v":-13993.48,"d":"-13,993.48 "}]
[null,null,319,"Divers charges d'exploitation",{"v":4367.7,"d":"4,367.70"},{"v":6061.3,"d":"6,061.30"},{"v":10858.35,"d":"10,858.35"},{"v":4691,"d":"4,691.00"},{"v":2642.16,"d":"2,642.16"},{"v":-1725.54,"d":"-1,725.54 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E350+E351","v":{"v":36441,"d":"36,441.00"}},{"$f":"F350+F351","v":{"v":75868.4,"d":"75,868.40"}},{"v":78515.15,"d":"78,515.15"},{"v":78515.15,"d":"78,515.15"},{"v":83585.16,"d":"83,585.16"},{"$f":"I349-E349","v":{"v":47144.16,"d":"47,144.16"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":34694.5,"d":"34,694.50"},{"v":74121.9,"d":"74,121.90"},{"v":76768.65,"d":"76,768.65"},{"v":76768.65,"d":"76,768.65"},{"v":81838.66,"d":"81,838.66"},{"$f":"I350-E350","v":{"v":47144.16,"d":"47,144.16"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":1746.5,"d":"1,746.50"},{"v":1746.5,"d":"1,746.50"},{"v":1746.5,"d":"1,746.50"},{"v":1746.5,"d":"1,746.50"},{"v":1746.5,"d":"1,746.50"},{"$f":"I351-E351","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E354+E355+E356+E357+E358+E359","v":{"v":112446.58000000002,"d":"112,446.58"}},{"$f":"F354+F355+F356+F357+F358+F359","v":{"v":100058.82,"d":"100,058.82"}},{"v":74666.79000000001,"d":"74,666.79"},{"v":71642.9,"d":"71,642.90"},{"v":86715.09,"d":"86,715.09"},{"$f":"I353-E353","v":{"v":-25731.49000000002,"d":"-25,731.49 "}}]
[null,null,340,"Charges d'intérets",{"v":66290.35,"d":"66,290.35"},{"v":63703.07,"d":"63,703.07"},{"v":54021.44,"d":"54,021.44"},{"v":53361.35,"d":"53,361.35"},{"v":52300.29,"d":"52,300.29"},{"v":-13990.060000000005,"d":"-13,990.06 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":46156.23,"d":"46,156.23"},{"v":36355.75,"d":"36,355.75"},{"v":20645.35,"d":"20,645.35"},{"v":18281.55,"d":"18,281.55"},{"v":34414.8,"d":"34,414.80"},{"v":-11741.43,"d":"-11,741.43 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E362+E363","v":{"v":1061.63,"d":"1,061.63"}},{"$f":"F362+F363","v":{"v":4842.95,"d":"4,842.95"}},{"v":5326.55,"d":"5,326.55"},{"v":64197.5,"d":"64,197.50"},{"v":64150.55,"d":"64,150.55"},{"$f":"I361-E361","v":{"v":63088.920000000006,"d":"63,088.92"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I362-E362","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":1061.63,"d":"1,061.63"},{"v":4842.95,"d":"4,842.95"},{"v":5326.55,"d":"5,326.55"},{"v":64197.5,"d":"64,197.50"},{"v":64150.55,"d":"64,150.55"},{"$f":"I363-E363","v":{"v":63088.920000000006,"d":"63,088.92"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E366+E367+E368+E369+E370+E371+E372+E373","v":{"v":1202802.73,"d":"1,202,802.73"}},{"$f":"F366+F367+F368+F369+F370+F371+F372+F373","v":{"v":1067999.6300000001,"d":"1,067,999.63"}},{"v":1029040.3899999999,"d":"1,029,040.39"},{"v":1087397.1,"d":"1,087,397.10"},{"v":1141340.01,"d":"1,141,340.01"},{"$f":"I365-E365","v":{"v":-61462.71999999997,"d":"-61,462.72 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1413.5,"d":"1,413.50"},{"v":1440,"d":"1,440.00"},{"v":1480,"d":"1,480.00"},{"v":1480,"d":"1,480.00"},{"v":1700,"d":"1,700.00"},{"v":286.5,"d":"286.50"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":908649.38,"d":"908,649.38"},{"v":870822.43,"d":"870,822.43"},{"v":836856.94,"d":"836,856.94"},{"v":883953.05,"d":"883,953.05"},{"v":926890.86,"d":"926,890.86"},{"v":18241.47999999998,"d":"18,241.48"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15823,"d":"15,823.00"},{"v":15823,"d":"15,823.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":292739.85,"d":"292,739.85"},{"v":195737.2,"d":"195,737.20"},{"v":190703.45,"d":"190,703.45"},{"v":201964.05,"d":"201,964.05"},{"v":196926.15,"d":"196,926.15"},{"v":-95813.69999999998,"d":"-95,813.70 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E376","v":{"v":0,"d":"0.00"}},{"$f":"F376","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I375-E375","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E379+E380+E381+E382+E383+E384","v":{"v":0,"d":"0.00"}},{"$f":"F379+F380+F381+F382+F383+F384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E387+E388+E389+E390+E391+E392+E393+E394","v":{"v":2814.4,"d":"2,814.40"}},{"$f":"F387+F388+F389+F390+F391+F392+F393+F394","v":{"v":7417.7,"d":"7,417.70"}},{"v":10960.2,"d":"10,960.20"},{"v":6509.25,"d":"6,509.25"},{"v":8129.6,"d":"8,129.60"},{"$f":"I386-E386","v":{"v":5315.200000000001,"d":"5,315.20"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":4400,"d":"4,400.00"},{"v":4681.6,"d":"4,681.60"},{"v":4579,"d":"4,579.00"},{"v":5765.85,"d":"5,765.85"},{"v":5765.85,"d":"5,765.85"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3036.5,"d":"3,036.50"},{"v":1930.25,"d":"1,930.25"},{"v":2363.75,"d":"2,363.75"},{"v":2363.75,"d":"2,363.75"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":2814.4,"d":"2,814.40"},{"v":3017.7,"d":"3,017.70"},{"v":3242.1,"d":"3,242.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2814.4,"d":"-2,814.40 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E398+E404+E410+E421+E427+E439+E443+E450+E453+E462","v":{"v":1711332.94,"d":"1,711,332.94"}},{"$f":"F398+F404+F410+F421+F427+F439+F443+F450+F453+F462","v":{"v":1542170.0899999999,"d":"1,542,170.09"}},{"v":1889903.7700000005,"d":"1,889,903.77"},{"v":1723517.38,"d":"1,723,517.38"},{"v":1614418.1199999999,"d":"1,614,418.12"},{"$f":"I397-E397","v":{"v":-96914.82000000007,"d":"-96,914.82 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E399+E400+E401+E402","v":{"v":1158191.25,"d":"1,158,191.25"}},{"$f":"F399+F400+F401+F402","v":{"v":1097662.03,"d":"1,097,662.03"}},{"v":1322190.5300000003,"d":"1,322,190.53"},{"v":926754.0499999999,"d":"926,754.05"},{"v":1151437.91,"d":"1,151,437.91"},{"v":-6753.340000000084,"d":"-6,753.34 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":955512.5,"d":"955,512.50"},{"v":949917.15,"d":"949,917.15"},{"v":1139128.03,"d":"1,139,128.03"},{"v":836100.5,"d":"836,100.50"},{"v":1008824.81,"d":"1,008,824.81"},{"v":53312.310000000056,"d":"53,312.31"}]
[null,null,401,"Impôts directs des personnes morales",{"v":72576.7,"d":"72,576.70"},{"v":31467.08,"d":"31,467.08"},{"v":-8741.45,"d":"-8,741.45 "},{"v":-23744.65,"d":"-23,744.65 "},{"v":8663.45,"d":"8,663.45"},{"v":-63913.25,"d":"-63,913.25 "}]
[null,null,402,"Autres impôts directs",{"v":125370.05,"d":"125,370.05"},{"v":110576.6,"d":"110,576.60"},{"v":185978.35,"d":"185,978.35"},{"v":108936.6,"d":"108,936.60"},{"v":127589.65,"d":"127,589.65"},{"v":2219.5999999999913,"d":"2,219.60"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4732,"d":"4,732.00"},{"v":5701.2,"d":"5,701.20"},{"v":5825.6,"d":"5,825.60"},{"v":5461.6,"d":"5,461.60"},{"v":6360,"d":"6,360.00"},{"v":1628,"d":"1,628.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E405+E406+E407+E408","v":{"v":0,"d":"0.00"}},{"$f":"F405+F406+F407+F408","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I404-E404","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I405-E405","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I406-E406","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I407-E407","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I408-E408","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E411+E412+E413+E414+E415+E416+E417+E418+E419","v":{"v":179660.35,"d":"179,660.35"}},{"$f":"F411+F412+F413+F414+F415+F416+F417+F418+F419","v":{"v":183024.4,"d":"183,024.40"}},{"v":200691,"d":"200,691.00"},{"v":283681.60000000003,"d":"283,681.60"},{"v":288417.66000000003,"d":"288,417.66"},{"$f":"I410-E410","v":{"v":108757.31000000003,"d":"108,757.31"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":21451.35,"d":"21,451.35"},{"v":21411.65,"d":"21,411.65"},{"v":21066.1,"d":"21,066.10"},{"v":19803.5,"d":"19,803.50"},{"v":22666.95,"d":"22,666.95"},{"v":1215.6000000000022,"d":"1,215.60"}]
[null,null,421,"Emoluments administratif",{"v":2925.5,"d":"2,925.50"},{"v":2814.75,"d":"2,814.75"},{"v":2066,"d":"2,066.00"},{"v":1610.25,"d":"1,610.25"},{"v":3599,"d":"3,599.00"},{"v":673.5,"d":"673.50"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":142499.2,"d":"142,499.20"},{"v":145067.95,"d":"145,067.95"},{"v":166467.45,"d":"166,467.45"},{"v":247505,"d":"247,505.00"},{"v":220592.35,"d":"220,592.35"},{"v":78093.15,"d":"78,093.15"}]
[null,null,425,"Revenus des ventes",{"v":0,"d":"0.00"},{"v":102,"d":"102.00"},{"v":54.4,"d":"54.40"},{"v":2548.7,"d":"2,548.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,426,"remboursements",{"v":12684.3,"d":"12,684.30"},{"v":13528.05,"d":"13,528.05"},{"v":11037.05,"d":"11,037.05"},{"v":12214.15,"d":"12,214.15"},{"v":41559.36,"d":"41,559.36"},{"v":28875.06,"d":"28,875.06"}]
[null,null,427,"Amendes",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100,"d":"-100.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E422+E423+E424+E425","v":{"v":308,"d":"308.00"}},{"$f":"F422+F423+F424+F425","v":{"v":251,"d":"251.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I421-E421","v":{"v":-308,"d":"-308.00 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I422-E422","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I423-E423","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":308,"d":"308.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I424-E424","v":{"v":-308,"d":"-308.00 "}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I425-E425","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E428+E429+E430+E431+E432+E433+E434+E435+E436+E437","v":{"v":114694.29000000001,"d":"114,694.29"}},{"$f":"F428+F429+F430+F431+F432+F433+F434+F435+F436+F437","v":{"v":117991.16,"d":"117,991.16"}},{"v":243370.84,"d":"243,370.84"},{"v":357085.65,"d":"357,085.65"},{"v":142093.84999999998,"d":"142,093.85"},{"$f":"I427-E427","v":{"v":27399.55999999997,"d":"27,399.56"}}]
[null,null,440,"Revenus des intérets",{"v":8419.74,"d":"8,419.74"},{"v":7262.16,"d":"7,262.16"},{"v":8650.19,"d":"8,650.19"},{"v":16077.69,"d":"16,077.69"},{"v":14139.45,"d":"14,139.45"},{"v":5719.710000000001,"d":"5,719.71"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":106274.55,"d":"106,274.55"},{"v":108449,"d":"108,449.00"},{"v":101852.4,"d":"101,852.40"},{"v":113427.2,"d":"113,427.20"},{"v":105524.4,"d":"105,524.40"},{"v":-750.1500000000087,"d":"-750.15 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129798.25,"d":"129,798.25"},{"v":224370.76,"d":"224,370.76"},{"v":19800,"d":"19,800.00"},{"v":19800,"d":"19,800.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":0,"d":"0.00"},{"v":2280,"d":"2,280.00"},{"v":3070,"d":"3,070.00"},{"v":3210,"d":"3,210.00"},{"v":2630,"d":"2,630.00"},{"v":2630,"d":"2,630.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E440+E441","v":{"v":52538.2,"d":"52,538.20"}},{"$f":"F440+F441","v":{"v":22529.05,"d":"22,529.05"}},{"v":1088.35,"d":"1,088.35"},{"v":12408.2,"d":"12,408.20"},{"v":1173.65,"d":"1,173.65"},{"$f":"I439-E439","v":{"v":-51364.549999999996,"d":"-51,364.55 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":6966.4,"d":"6,966.40"},{"v":1088.35,"d":"1,088.35"},{"v":1193.35,"d":"1,193.35"},{"v":1173.65,"d":"1,173.65"},{"$f":"I440-E440","v":{"v":1173.65,"d":"1,173.65"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":52538.2,"d":"52,538.20"},{"v":15562.65,"d":"15,562.65"},{"v":0,"d":"0.00"},{"v":11214.85,"d":"11,214.85"},{"v":0,"d":"0.00"},{"$f":"I441-E441","v":{"v":-52538.2,"d":"-52,538.20 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E444+E445+E446+E447+E448","v":{"v":203126.45,"d":"203,126.45"}},{"$f":"F444+F445+F446+F447+F448","v":{"v":113294.75,"d":"113,294.75"}},{"v":111602.85,"d":"111,602.85"},{"v":137078.63,"d":"137,078.63"},{"v":23165.449999999997,"d":"23,165.45"},{"$f":"I443-E443","v":{"v":-179961,"d":"-179,961.00 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":1018,"d":"1,018.00"},{"v":2479,"d":"2,479.00"},{"v":2100,"d":"2,100.00"},{"v":591,"d":"591.00"},{"v":165,"d":"165.00"},{"v":-853,"d":"-853.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":54493.5,"d":"54,493.50"},{"v":30198,"d":"30,198.00"},{"v":22206.3,"d":"22,206.30"},{"v":28903.35,"d":"28,903.35"},{"v":2463.6,"d":"2,463.60"},{"v":-52029.9,"d":"-52,029.90 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":81088,"d":"81,088.00"},{"v":58930,"d":"58,930.00"},{"v":65232,"d":"65,232.00"},{"v":73018,"d":"73,018.00"},{"v":0,"d":"0.00"},{"v":-81088,"d":"-81,088.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":66526.95,"d":"66,526.95"},{"v":21687.75,"d":"21,687.75"},{"v":22064.55,"d":"22,064.55"},{"v":34566.28,"d":"34,566.28"},{"v":20536.85,"d":"20,536.85"},{"v":-45990.1,"d":"-45,990.10 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E451","v":{"v":0,"d":"0.00"}},{"$f":"F451","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I450-E450","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I451-E451","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E454+E455+E456+E457+E458+E459+E460","v":{"v":0,"d":"0.00"}},{"$f":"F454+F455+F456+F457+F458+F459+F460","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I453-E453","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E463+E464+E465+E466+E467+E468+E469+E470","v":{"v":2814.4,"d":"2,814.40"}},{"$f":"F463+F464+F465+F466+F467+F468+F469+F470","v":{"v":7417.7,"d":"7,417.70"}},{"v":10960.2,"d":"10,960.20"},{"v":6509.25,"d":"6,509.25"},{"v":8129.6,"d":"8,129.60"},{"$f":"I462-E462","v":{"v":5315.200000000001,"d":"5,315.20"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":4400,"d":"4,400.00"},{"v":4681.6,"d":"4,681.60"},{"v":4579,"d":"4,579.00"},{"v":5765.85,"d":"5,765.85"},{"v":5765.85,"d":"5,765.85"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3036.5,"d":"3,036.50"},{"v":1930.25,"d":"1,930.25"},{"v":2363.75,"d":"2,363.75"},{"v":2363.75,"d":"2,363.75"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":2814.4,"d":"2,814.40"},{"v":3017.7,"d":"3,017.70"},{"v":3242.1,"d":"3,242.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2814.4,"d":"-2,814.40 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E476+E477","v":{"v":-29321.28,"d":"-29,321.28 "}},{"$f":"F476+F477","v":{"v":-94828.59999999999,"d":"-94,828.60 "}},{"v":277440.62,"d":"277,440.62"},{"v":111420.26999999999,"d":"111,420.27"},{"v":-113598.49999999999,"d":"-113,598.50 "},{"$f":"I475-E475","v":{"v":-84277.21999999999,"d":"-84,277.22 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-35747.06,"d":"-35,747.06 "},{"v":-111577.93,"d":"-111,577.93 "},{"v":236110.02,"d":"236,110.02"},{"v":51061.06,"d":"51,061.06"},{"v":-192123.55,"d":"-192,123.55 "},{"$f":"I476-E476","v":{"v":-156376.49,"d":"-156,376.49 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":6425.78,"d":"6,425.78"},{"v":16749.33,"d":"16,749.33"},{"v":41330.6,"d":"41,330.60"},{"v":60359.21,"d":"60,359.21"},{"v":78525.05,"d":"78,525.05"},{"$f":"I477-E477","v":{"v":72099.27,"d":"72,099.27"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E476+E477","v":{"v":-29321.28,"d":"-29,321.28 "}},{"$f":"F476+F477","v":{"v":-94828.59999999999,"d":"-94,828.60 "}},{"v":277440.62,"d":"277,440.62"},{"v":111420.26999999999,"d":"111,420.27"},{"v":-113598.49999999999,"d":"-113,598.50 "},{"$f":"I479-E479","v":{"v":-84277.21999999999,"d":"-84,277.22 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courchapoix",{"$nulls":3},446,439,441,445,{"$f":"'Base de données pop.'!C5","v":449},{"$f":"I485-E485","v":3}]
[{"$nulls":4},"Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix"]
[3,null,null,"Charges",{"$f":"E488+E498+E510+E514+E522+E526+E536+E539+E547","v":{"v":1738507.71,"d":"1,738,507.71"}},{"$f":"F488+F498+F510+F514+F522+F526+F536+F539+F547","v":{"v":1871483.1900000002,"d":"1,871,483.19"}},{"v":1979557.98,"d":"1,979,557.98"},{"v":2125952.1199999996,"d":"2,125,952.12"},{"v":2334780.6,"d":"2,334,780.60"},{"$f":"I487-E487","v":{"v":596272.8900000001,"d":"596,272.89"}}]
[null,30,null,"Charges du personnel",{"$f":"E489+E490+E491+E492+E493+E494+E495+E496","v":{"v":234232.2,"d":"234,232.20"}},{"$f":"F489+F490+F491+F492+F493+F494+F495+F496","v":{"v":258390.40000000002,"d":"258,390.40"}},{"v":307735.60000000003,"d":"307,735.60"},{"v":291460.85,"d":"291,460.85"},{"v":329675.64999999997,"d":"329,675.65"},{"v":95443.44999999995,"d":"95,443.45"}]
[null,null,300,"Autorités et commissions",{"v":40361.7,"d":"40,361.70"},{"v":39883.85,"d":"39,883.85"},{"v":44106.25,"d":"44,106.25"},{"v":50414.85,"d":"50,414.85"},{"v":54561.1,"d":"54,561.10"},{"v":14199.400000000001,"d":"14,199.40"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":155747.8,"d":"155,747.80"},{"v":188391.97,"d":"188,391.97"},{"v":217464.7,"d":"217,464.70"},{"v":199240.65,"d":"199,240.65"},{"v":222311.25,"d":"222,311.25"},{"v":66563.45000000001,"d":"66,563.45"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":36391.7,"d":"36,391.70"},{"v":30114.58,"d":"30,114.58"},{"v":43486.25,"d":"43,486.25"},{"v":41805.35,"d":"41,805.35"},{"v":49445.7,"d":"49,445.70"},{"v":13054,"d":"13,054.00"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1731,"d":"1,731.00"},{"v":0,"d":"0.00"},{"v":2678.4,"d":"2,678.40"},{"v":0,"d":"0.00"},{"v":3357.6,"d":"3,357.60"},{"v":1626.6,"d":"1,626.60"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E499+E500+E501+E502+E503+E504+E505+E506+E507+E508","v":{"v":280771.84,"d":"280,771.84"}},{"$f":"F499+F500+F501+F502+F503+F504+F505+F506+F507+F508","v":{"v":410875.5800000001,"d":"410,875.58"}},{"v":418572.44000000006,"d":"418,572.44"},{"v":537755.7999999999,"d":"537,755.80"},{"v":572883.63,"d":"572,883.63"},{"$f":"I498-E498","v":{"v":292111.79,"d":"292,111.79"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":29018.05,"d":"29,018.05"},{"v":35886.98,"d":"35,886.98"},{"v":34804.61,"d":"34,804.61"},{"v":35774.88,"d":"35,774.88"},{"v":33024.96,"d":"33,024.96"},{"v":4006.91,"d":"4,006.91"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":13830.3,"d":"13,830.30"},{"v":25459.75,"d":"25,459.75"},{"v":9879.55,"d":"9,879.55"},{"v":5345.95,"d":"5,345.95"},{"v":9622.78,"d":"9,622.78"},{"v":-4207.519999999999,"d":"-4,207.52 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":22343.25,"d":"22,343.25"},{"v":96086.75,"d":"96,086.75"},{"v":163356.8,"d":"163,356.80"},{"v":200500.7,"d":"200,500.70"},{"v":186371.74,"d":"186,371.74"},{"v":164028.49,"d":"164,028.49"}]
[null,null,313,"Prestations de services et honoraires",{"v":28598.65,"d":"28,598.65"},{"v":74728.79,"d":"74,728.79"},{"v":53794.03,"d":"53,794.03"},{"v":124746.73,"d":"124,746.73"},{"v":95785.78,"d":"95,785.78"},{"v":67187.13,"d":"67,187.13"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":146517.05,"d":"146,517.05"},{"v":72823.45,"d":"72,823.45"},{"v":36701.7,"d":"36,701.70"},{"v":43411.49,"d":"43,411.49"},{"v":60016.93,"d":"60,016.93"},{"v":-86500.12,"d":"-86,500.12 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":19904.35,"d":"19,904.35"},{"v":20877.15,"d":"20,877.15"},{"v":27725.6,"d":"27,725.60"},{"v":19732.4,"d":"19,732.40"},{"v":18072.1,"d":"18,072.10"},{"v":-1832.25,"d":"-1,832.25 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":4124.9,"d":"4,124.90"},{"v":71392.55,"d":"71,392.55"},{"v":64165.65,"d":"64,165.65"},{"v":86238.2,"d":"86,238.20"},{"v":91433.2,"d":"91,433.20"},{"v":87308.3,"d":"87,308.30"}]
[null,null,317,"Indemnités et dédommagements",899.24,{"v":2580.4,"d":"2,580.40"},{"v":5687.65,"d":"5,687.65"},{"v":7029.85,"d":"7,029.85"},{"v":3891.66,"d":"3,891.66"},{"v":2992.42,"d":"2,992.42"}]
[null,null,318,"Réévaluations de créances",{"v":12827.4,"d":"12,827.40"},{"v":5876.46,"d":"5,876.46"},{"v":15620.9,"d":"15,620.90"},{"v":9932.25,"d":"9,932.25"},{"v":71297.43,"d":"71,297.43"},{"v":58470.02999999999,"d":"58,470.03"}]
[null,null,319,"Divers charges d'exploitation",{"v":2708.65,"d":"2,708.65"},{"v":5163.3,"d":"5,163.30"},{"v":6835.95,"d":"6,835.95"},{"v":5043.35,"d":"5,043.35"},{"v":3367.05,"d":"3,367.05"},{"v":658.4000000000001,"d":"658.40"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E511+E512","v":{"v":100260,"d":"100,260.00"}},{"$f":"F511+F512","v":{"v":97710,"d":"97,710.00"}},{"v":93170.3,"d":"93,170.30"},{"v":135852.9,"d":"135,852.90"},{"v":238223.4,"d":"238,223.40"},{"$f":"I510-E510","v":{"v":137963.4,"d":"137,963.40"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":100260,"d":"100,260.00"},{"v":97710,"d":"97,710.00"},{"v":93170.3,"d":"93,170.30"},{"v":135852.9,"d":"135,852.90"},{"v":238223.4,"d":"238,223.40"},{"$f":"I511-E511","v":{"v":137963.4,"d":"137,963.40"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I512-E512","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E515+E516+E517+E518+E519+E520","v":{"v":79602.07,"d":"79,602.07"}},{"$f":"F515+F516+F517+F518+F519+F520","v":{"v":72918.87,"d":"72,918.87"}},{"v":80672.25,"d":"80,672.25"},{"v":75086.97,"d":"75,086.97"},{"v":99380.97,"d":"99,380.97"},{"$f":"I514-E514","v":{"v":19778.899999999994,"d":"19,778.90"}}]
[null,null,340,"Charges d'intérets",{"v":62822.72,"d":"62,822.72"},{"v":50695.97,"d":"50,695.97"},{"v":57098.85,"d":"57,098.85"},{"v":60888.62,"d":"60,888.62"},{"v":64472.77,"d":"64,472.77"},{"v":1650.0499999999956,"d":"1,650.05"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":16779.35,"d":"16,779.35"},{"v":22222.9,"d":"22,222.90"},{"v":23573.4,"d":"23,573.40"},{"v":14198.35,"d":"14,198.35"},{"v":34908.2,"d":"34,908.20"},{"v":18128.85,"d":"18,128.85"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E523+E524","v":{"v":120781.35,"d":"120,781.35"}},{"$f":"F523+F524","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I522-E522","v":{"v":-120781.35,"d":"-120,781.35 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":120781.35,"d":"120,781.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I523-E523","v":{"v":-120781.35,"d":"-120,781.35 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I524-E524","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E527+E528+E529+E530+E531+E532+E533+E534","v":{"v":907863.06,"d":"907,863.06"}},{"$f":"F527+F528+F529+F530+F531+F532+F533+F534","v":{"v":993032.24,"d":"993,032.24"}},{"v":1038611.89,"d":"1,038,611.89"},{"v":1029945.8,"d":"1,029,945.80"},{"v":1036687,"d":"1,036,687.00"},{"$f":"I526-E526","v":{"v":128823.93999999994,"d":"128,823.94"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1040,"d":"1,040.00"},{"v":1000,"d":"1,000.00"},{"v":1020,"d":"1,020.00"},{"v":960,"d":"960.00"},{"v":1000,"d":"1,000.00"},{"v":-40,"d":"-40.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":659241.76,"d":"659,241.76"},{"v":727515,"d":"727,515.00"},{"v":743646.4,"d":"743,646.40"},{"v":708666.93,"d":"708,666.93"},{"v":685105.72,"d":"685,105.72"},{"v":25863.959999999963,"d":"25,863.96"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":247581.3,"d":"247,581.30"},{"v":233517.97,"d":"233,517.97"},{"v":254348.9,"d":"254,348.90"},{"v":275425.2,"d":"275,425.20"},{"v":283220.4,"d":"283,220.40"},{"v":35639.100000000035,"d":"35,639.10"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":2572.45,"d":"2,572.45"},{"v":2572.45,"d":"2,572.45"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":30999.27,"d":"30,999.27"},{"v":39596.59,"d":"39,596.59"},{"v":42321.22,"d":"42,321.22"},{"v":64788.43,"d":"64,788.43"},{"v":64788.43,"d":"64,788.43"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E537","v":{"v":0,"d":"0.00"}},{"$f":"F537","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I536-E536","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E540+E541+E542+E543+E544+E545","v":541.19},{"$f":"F540+F541+F542+F543+F544+F545","v":{"v":339.5,"d":"339.50"}},{"v":339.5,"d":"339.50"},{"v":341,"d":"341.00"},340.75,{"v":-200.44000000000005,"d":"-200.44 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340.75,340.75]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":339.5,"d":"339.50"},{"v":339.5,"d":"339.50"},{"v":339.5,"d":"339.50"},{"v":341,"d":"341.00"},{"v":0,"d":"0.00"},{"v":-339.5,"d":"-339.50 "}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",201.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-201.69,"d":"-201.69 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E548+E549+E550+E551+E552+E553+E554+E555","v":{"v":14456,"d":"14,456.00"}},{"$f":"F548+F549+F550+F551+F552+F553+F554+F555","v":{"v":38216.6,"d":"38,216.60"}},{"v":40456,"d":"40,456.00"},{"v":55508.8,"d":"55,508.80"},{"v":57589.2,"d":"57,589.20"},{"$f":"I547-E547","v":{"v":43133.2,"d":"43,133.20"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":14100,"d":"14,100.00"},{"v":37860.6,"d":"37,860.60"},{"v":40100,"d":"40,100.00"},{"v":55152.8,"d":"55,152.80"},{"v":57233.2,"d":"57,233.20"},{"v":43133.2,"d":"43,133.20"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E559+E565+E571+E582+E588+E600+E604+E611+E614+E623","v":{"v":1760161.37,"d":"1,760,161.37"}},{"$f":"F559+F565+F571+F582+F588+F600+F604+F611+F614+F623","v":{"v":1977595.9800000004,"d":"1,977,595.98"}},{"v":1924661.97,"d":"1,924,661.97"},{"v":2249327.85,"d":"2,249,327.85"},{"v":2356668.41,"d":"2,356,668.41"},{"$f":"I558-E558","v":{"v":596507.04,"d":"596,507.04"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E560+E561+E562+E563","v":{"v":1080025.8,"d":"1,080,025.80"}},{"$f":"F560+F561+F562+F563","v":{"v":1055174.8,"d":"1,055,174.80"}},{"v":1061305.54,"d":"1,061,305.54"},{"v":1094557.3199999998,"d":"1,094,557.32"},{"v":1152945.64,"d":"1,152,945.64"},{"v":72919.83999999985,"d":"72,919.84"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":877308.4,"d":"877,308.40"},{"v":841221.18,"d":"841,221.18"},{"v":950656.41,"d":"950,656.41"},{"v":902667.22,"d":"902,667.22"},{"v":831988.44,"d":"831,988.44"},{"v":-45319.96000000008,"d":"-45,319.96 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":82257.15,"d":"82,257.15"},{"v":40843.8,"d":"40,843.80"},{"v":-15810.9,"d":"-15,810.90 "},{"v":27430.2,"d":"27,430.20"},{"v":31520.9,"d":"31,520.90"},{"v":-50736.24999999999,"d":"-50,736.25 "}]
[null,null,402,"Autres impôts directs",{"v":117300.25,"d":"117,300.25"},{"v":170449.82,"d":"170,449.82"},{"v":123590.03,"d":"123,590.03"},{"v":161599.9,"d":"161,599.90"},{"v":286716.3,"d":"286,716.30"},{"v":169416.05,"d":"169,416.05"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":3160,"d":"3,160.00"},{"v":2660,"d":"2,660.00"},{"v":2870,"d":"2,870.00"},{"v":2860,"d":"2,860.00"},{"v":2720,"d":"2,720.00"},{"v":-440,"d":"-440.00 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E566+E567+E568+E569","v":{"v":0,"d":"0.00"}},{"$f":"F566+F567+F568+F569","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I565-E565","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I566-E566","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I567-E567","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I568-E568","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I569-E569","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E572+E573+E574+E575+E576+E577+E578+E579+E580","v":{"v":194525.8,"d":"194,525.80"}},{"$f":"F572+F573+F574+F575+F576+F577+F578+F579+F580","v":{"v":559020.2100000001,"d":"559,020.21"}},{"v":541558.78,"d":"541,558.78"},{"v":778797.76,"d":"778,797.76"},{"v":617396.1599999999,"d":"617,396.16"},{"$f":"I571-E571","v":{"v":422870.3599999999,"d":"422,870.36"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":15262.8,"d":"15,262.80"},{"v":15906.7,"d":"15,906.70"},{"v":15200.55,"d":"15,200.55"},{"v":14797.05,"d":"14,797.05"},{"v":15818.9,"d":"15,818.90"},{"v":556.1000000000004,"d":"556.10"}]
[null,null,421,"Emoluments administratif",{"v":7180.8,"d":"7,180.80"},{"v":14392.76,"d":"14,392.76"},{"v":11219.75,"d":"11,219.75"},{"v":11459.6,"d":"11,459.60"},{"v":11918.54,"d":"11,918.54"},{"v":4737.740000000001,"d":"4,737.74"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":135369.5,"d":"135,369.50"},{"v":476978.2,"d":"476,978.20"},{"v":471261.14,"d":"471,261.14"},{"v":717948.8,"d":"717,948.80"},{"v":529065.28,"d":"529,065.28"},{"v":393695.78,"d":"393,695.78"}]
[null,null,425,"Revenus des ventes",{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":540,"d":"540.00"},{"v":720,"d":"720.00"},{"v":414,"d":"414.00"},{"v":414,"d":"414.00"}]
[null,null,426,"remboursements",{"v":36712.7,"d":"36,712.70"},{"v":50842.55,"d":"50,842.55"},{"v":43337.34,"d":"43,337.34"},{"v":33872.31,"d":"33,872.31"},{"v":60179.44,"d":"60,179.44"},{"v":23466.740000000005,"d":"23,466.74"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E583+E584+E585+E586","v":{"v":0,"d":"0.00"}},{"$f":"F583+F584+F585+F586","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I582-E582","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I583-E583","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I584-E584","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I585-E585","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I586-E586","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E589+E590+E591+E592+E593+E594+E595+E596+E597+E598","v":{"v":133251.86,"d":"133,251.86"}},{"$f":"F589+F590+F591+F592+F593+F594+F595+F596+F597+F598","v":{"v":133431.52000000002,"d":"133,431.52"}},{"v":134945,"d":"134,945.00"},{"v":136105.03999999998,"d":"136,105.04"},{"v":139219.2,"d":"139,219.20"},{"$f":"I588-E588","v":{"v":5967.340000000026,"d":"5,967.34"}}]
[null,null,440,"Revenus des intérets",{"v":8186.86,"d":"8,186.86"},{"v":7231.52,"d":"7,231.52"},{"v":7673,"d":"7,673.00"},{"v":7211.04,"d":"7,211.04"},{"v":10419.3,"d":"10,419.30"},{"v":2232.4399999999996,"d":"2,232.44"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":75065,"d":"75,065.00"},{"v":75900,"d":"75,900.00"},{"v":75465,"d":"75,465.00"},{"v":78099,"d":"78,099.00"},{"v":77719.9,"d":"77,719.90"},{"v":2654.899999999994,"d":"2,654.90"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":50000,"d":"50,000.00"},{"v":50300,"d":"50,300.00"},{"v":51807,"d":"51,807.00"},{"v":50795,"d":"50,795.00"},{"v":51080,"d":"51,080.00"},{"v":1080,"d":"1,080.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E601+E602","v":{"v":88690.26,"d":"88,690.26"}},{"$f":"F601+F602","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":40836.5,"d":"40,836.50"},{"v":150254.51,"d":"150,254.51"},{"$f":"I600-E600","v":{"v":61564.250000000015,"d":"61,564.25"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1235,"d":"1,235.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1057.2,"d":"1,057.20"},{"$f":"I601-E601","v":{"v":-177.79999999999995,"d":"-177.80 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":87455.26,"d":"87,455.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40836.5,"d":"40,836.50"},{"v":149197.31,"d":"149,197.31"},{"$f":"I602-E602","v":{"v":61742.05,"d":"61,742.05"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E605+E606+E607+E608+E609","v":{"v":232121.80000000002,"d":"232,121.80"}},{"$f":"F605+F606+F607+F608+F609","v":{"v":191752.84999999998,"d":"191,752.85"}},{"v":146396.65,"d":"146,396.65"},{"v":140949.98,"d":"140,949.98"},{"v":236691.25,"d":"236,691.25"},{"$f":"I604-E604","v":{"v":4569.4499999999825,"d":"4,569.45"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":3703,"d":"3,703.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3703,"d":"-3,703.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1763,"d":"1,763.00"},{"v":1909.4,"d":"1,909.40"},{"v":1673,"d":"1,673.00"},{"v":2788.98,"d":"2,788.98"},{"v":2440,"d":"2,440.00"},{"v":677,"d":"677.00"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":159252,"d":"159,252.00"},{"v":147310,"d":"147,310.00"},{"v":137174,"d":"137,174.00"},{"v":135724,"d":"135,724.00"},{"v":155990,"d":"155,990.00"},{"v":-3262,"d":"-3,262.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":67303.45,"d":"67,303.45"},{"v":42480.15,"d":"42,480.15"},{"v":7384.85,"d":"7,384.85"},{"v":2321.3,"d":"2,321.30"},{"v":78112.9,"d":"78,112.90"},{"v":10809.449999999997,"d":"10,809.45"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",100.35,{"v":53.3,"d":"53.30"},{"v":164.8,"d":"164.80"},{"v":115.7,"d":"115.70"},148.35,{"v":48,"d":"48.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E612","v":{"v":0,"d":"0.00"}},{"$f":"F612","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I611-E611","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I612-E612","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E615+E616+E617+E618+E619+E620+E621","v":{"v":0,"d":"0.00"}},{"$f":"F615+F616+F617+F618+F619+F620+F621","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":2572.45,"d":"2,572.45"},{"$f":"I614-E614","v":{"v":2572.45,"d":"2,572.45"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":2572.45,"d":"2,572.45"},{"v":2572.45,"d":"2,572.45"}]
[]
[null,49,null,"Imputations internes",{"$f":"E624+E625+E626+E627+E628+E629+E630+E631","v":{"v":31545.85,"d":"31,545.85"}},{"$f":"F624+F625+F626+F627+F628+F629+F630+F631","v":{"v":38216.6,"d":"38,216.60"}},{"v":40456,"d":"40,456.00"},{"v":55508.8,"d":"55,508.80"},{"v":57589.2,"d":"57,589.20"},{"$f":"I623-E623","v":{"v":26043.35,"d":"26,043.35"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":31189.85,"d":"31,189.85"},{"v":37860.6,"d":"37,860.60"},{"v":40100,"d":"40,100.00"},{"v":55152.8,"d":"55,152.80"},{"v":57233.2,"d":"57,233.20"},{"v":26043.35,"d":"26,043.35"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E637+E638","v":{"v":21653.66,"d":"21,653.66"}},{"$f":"F637+F638","v":{"v":106112.79000000001,"d":"106,112.79"}},{"v":-54896.009999999995,"d":"-54,896.01 "},{"v":123375.72999999998,"d":"123,375.73"},{"v":21887.81,"d":"21,887.81"},{"$f":"I636-E636","v":{"v":234.15000000000146,"d":"234.15"}}]
[null,null,900,"Compte général (+ / -)",{"v":21653.66,"d":"21,653.66"},{"v":-14608.67,"d":"-14,608.67 "},{"v":-99527.26,"d":"-99,527.26 "},{"v":-62293.63,"d":"-62,293.63 "},{"v":18230.22,"d":"18,230.22"},{"$f":"I637-E637","v":{"v":-3423.4399999999987,"d":"-3,423.44 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":120721.46,"d":"120,721.46"},{"v":44631.25,"d":"44,631.25"},{"v":185669.36,"d":"185,669.36"},{"v":3657.59,"d":"3,657.59"},{"$f":"I638-E638","v":{"v":3657.59,"d":"3,657.59"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E637+E638","v":{"v":21653.66,"d":"21,653.66"}},{"$f":"F637+F638","v":{"v":106112.79000000001,"d":"106,112.79"}},{"v":-54896.009999999995,"d":"-54,896.01 "},{"v":123375.72999999998,"d":"123,375.73"},{"v":21887.81,"d":"21,887.81"},{"$f":"I640-E640","v":{"v":234.15000000000146,"d":"234.15"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courrendlin",{"$nulls":3},{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"I646-E646","v":56}]
[{"$nulls":4},"Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin"]
[3,null,null,"Charges",{"$f":"E649+E659+E671+E675+E683+E687+E697+E700+E708","v":{"v":14077081.509999998,"d":"14,077,081.51"}},{"$f":"F649+F659+F671+F675+F683+F687+F697+F700+F708","v":{"v":15364623.41,"d":"15,364,623.41"}},{"v":16511229.340000002,"d":"16,511,229.34"},{"v":17419563.23,"d":"17,419,563.23"},{"v":17856530.9,"d":"17,856,530.90"},{"$f":"I648-E648","v":{"v":3779449.3900000006,"d":"3,779,449.39"}}]
[null,30,null,"Charges du personnel",{"$f":"E650+E651+E652+E653+E654+E655+E656+E657","v":{"v":2617814.3999999994,"d":"2,617,814.40"}},{"$f":"F650+F651+F652+F653+F654+F655+F656+F657","v":{"v":2657324.5,"d":"2,657,324.50"}},{"v":2761930.75,"d":"2,761,930.75"},{"v":2888125.87,"d":"2,888,125.87"},{"v":2965308.22,"d":"2,965,308.22"},{"v":347493.82000000076,"d":"347,493.82"}]
[null,null,300,"Autorités et commissions",{"v":184074.8,"d":"184,074.80"},{"v":172990,"d":"172,990.00"},{"v":176465,"d":"176,465.00"},{"v":149419.3,"d":"149,419.30"},{"v":150240.6,"d":"150,240.60"},{"v":-33834.19999999998,"d":"-33,834.20 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1972008,"d":"1,972,008.00"},{"v":2008127.05,"d":"2,008,127.05"},{"v":2064785.9,"d":"2,064,785.90"},{"v":2207165.79,"d":"2,207,165.79"},{"v":2264144.15,"d":"2,264,144.15"},{"v":292136.1499999999,"d":"292,136.15"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":441332.05,"d":"441,332.05"},{"v":460421.25,"d":"460,421.25"},{"v":486452.1,"d":"486,452.10"},{"v":511493.85,"d":"511,493.85"},{"v":533007.6,"d":"533,007.60"},{"v":91675.54999999999,"d":"91,675.55"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":3029.75,"d":"3,029.75"},{"v":3029.75,"d":"3,029.75"},{"v":3029.75,"d":"3,029.75"},{"v":2458.1,"d":"2,458.10"},743.15,{"v":-2286.6,"d":"-2,286.60 "}]
[null,null,309,"Autres charges du personnel",{"v":17369.8,"d":"17,369.80"},{"v":12756.45,"d":"12,756.45"},{"v":31198,"d":"31,198.00"},{"v":17588.83,"d":"17,588.83"},{"v":17172.72,"d":"17,172.72"},{"v":-197.0799999999981,"d":"-197.08 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E660+E661+E662+E663+E664+E665+E666+E667+E668+E669","v":{"v":2704298.4299999997,"d":"2,704,298.43"}},{"$f":"F660+F661+F662+F663+F664+F665+F666+F667+F668+F669","v":{"v":3068964.72,"d":"3,068,964.72"}},{"v":3969854.4400000004,"d":"3,969,854.44"},{"v":4231856.3100000005,"d":"4,231,856.31"},{"v":3631920.5199999996,"d":"3,631,920.52"},{"$f":"I659-E659","v":{"v":927622.0899999999,"d":"927,622.09"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":299491.6,"d":"299,491.60"},{"v":337414.18,"d":"337,414.18"},{"v":350063.01,"d":"350,063.01"},{"v":398834.11,"d":"398,834.11"},{"v":366445.1,"d":"366,445.10"},{"v":66953.5,"d":"66,953.50"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":92166.9,"d":"92,166.90"},{"v":99929.9,"d":"99,929.90"},{"v":112567.06,"d":"112,567.06"},{"v":54216.53,"d":"54,216.53"},{"v":82672.93,"d":"82,672.93"},{"v":-9493.970000000001,"d":"-9,493.97 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":773407.2,"d":"773,407.20"},{"v":966970.76,"d":"966,970.76"},{"v":1747285.85,"d":"1,747,285.85"},{"v":1969498.13,"d":"1,969,498.13"},{"v":1425373.97,"d":"1,425,373.97"},{"v":651966.77,"d":"651,966.77"}]
[null,null,313,"Prestations de services et honoraires",{"v":757052.24,"d":"757,052.24"},{"v":771419.03,"d":"771,419.03"},{"v":785408.62,"d":"785,408.62"},{"v":791616.41,"d":"791,616.41"},{"v":747255.63,"d":"747,255.63"},{"v":-9796.609999999986,"d":"-9,796.61 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":441044.57,"d":"441,044.57"},{"v":377076.77,"d":"377,076.77"},{"v":413569.85,"d":"413,569.85"},{"v":446352.48,"d":"446,352.48"},{"v":371423.83,"d":"371,423.83"},{"v":-69620.73999999999,"d":"-69,620.74 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":139783.15,"d":"139,783.15"},{"v":136852.59,"d":"136,852.59"},{"v":175135.7,"d":"175,135.70"},{"v":184512.49,"d":"184,512.49"},{"v":208420.55,"d":"208,420.55"},{"v":68637.4,"d":"68,637.40"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":67837.45,"d":"67,837.45"},{"v":77392.1,"d":"77,392.10"},{"v":77181.15,"d":"77,181.15"},{"v":38996.45,"d":"38,996.45"},{"v":35799.4,"d":"35,799.40"},{"v":-32038.049999999996,"d":"-32,038.05 "}]
[null,null,317,"Indemnités et dédommagements",{"v":28163.15,"d":"28,163.15"},{"v":40021.85,"d":"40,021.85"},{"v":79816.35,"d":"79,816.35"},{"v":75651.55,"d":"75,651.55"},{"v":106854.75,"d":"106,854.75"},{"v":78691.6,"d":"78,691.60"}]
[null,null,318,"Réévaluations de créances",{"v":72341.65,"d":"72,341.65"},{"v":207963.42,"d":"207,963.42"},{"v":187709.23,"d":"187,709.23"},{"v":236894.2,"d":"236,894.20"},{"v":242315.02,"d":"242,315.02"},{"v":169973.37,"d":"169,973.37"}]
[null,null,319,"Divers charges d'exploitation",{"v":33010.52,"d":"33,010.52"},{"v":53924.12,"d":"53,924.12"},{"v":41117.62,"d":"41,117.62"},{"v":35283.96,"d":"35,283.96"},{"v":45359.34,"d":"45,359.34"},{"v":12348.82,"d":"12,348.82"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E672+E673","v":{"v":742648.8,"d":"742,648.80"}},{"$f":"F672+F673","v":{"v":967279.79,"d":"967,279.79"}},{"v":858686.09,"d":"858,686.09"},{"v":1007048.9,"d":"1,007,048.90"},{"v":1184075.67,"d":"1,184,075.67"},{"$f":"I671-E671","v":{"v":441426.8699999999,"d":"441,426.87"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":724428.8,"d":"724,428.80"},{"v":949055.79,"d":"949,055.79"},{"v":858686.09,"d":"858,686.09"},{"v":1007048.9,"d":"1,007,048.90"},{"v":1184075.67,"d":"1,184,075.67"},{"$f":"I672-E672","v":{"v":459646.8699999999,"d":"459,646.87"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":18220,"d":"18,220.00"},{"v":18224,"d":"18,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I673-E673","v":{"v":-18220,"d":"-18,220.00 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E676+E677+E678+E679+E680+E681","v":{"v":644111.71,"d":"644,111.71"}},{"$f":"F676+F677+F678+F679+F680+F681","v":{"v":575915.76,"d":"575,915.76"}},{"v":457925.83,"d":"457,925.83"},{"v":465914.24,"d":"465,914.24"},{"v":524625.45,"d":"524,625.45"},{"$f":"I675-E675","v":{"v":-119486.26000000001,"d":"-119,486.26 "}}]
[null,null,340,"Charges d'intérets",{"v":476365.76,"d":"476,365.76"},{"v":441586.42,"d":"441,586.42"},{"v":295408.9,"d":"295,408.90"},{"v":296135.36,"d":"296,135.36"},{"v":354698.02,"d":"354,698.02"},{"v":-121667.73999999999,"d":"-121,667.74 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":166165.95,"d":"166,165.95"},{"v":129733.34,"d":"129,733.34"},{"v":162516.93,"d":"162,516.93"},{"v":169602.88,"d":"169,602.88"},{"v":149868.43,"d":"149,868.43"},{"v":-16297.520000000019,"d":"-16,297.52 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":1580,"d":"1,580.00"},{"v":4596,"d":"4,596.00"},{"v":0,"d":"0.00"},{"v":176,"d":"176.00"},{"v":20059,"d":"20,059.00"},{"v":18479,"d":"18,479.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E684+E685","v":{"v":19367.9,"d":"19,367.90"}},{"$f":"F684+F685","v":{"v":112388.8,"d":"112,388.80"}},{"v":287118.55,"d":"287,118.55"},{"v":433297.06,"d":"433,297.06"},{"v":436845.5,"d":"436,845.50"},{"$f":"I683-E683","v":{"v":417477.6,"d":"417,477.60"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":13700.35,"d":"13,700.35"},{"v":12819.55,"d":"12,819.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I684-E684","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":19367.9,"d":"19,367.90"},{"v":98688.45,"d":"98,688.45"},{"v":274299,"d":"274,299.00"},{"v":433297.06,"d":"433,297.06"},{"v":436845.5,"d":"436,845.50"},{"$f":"I685-E685","v":{"v":417477.6,"d":"417,477.60"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E688+E689+E690+E691+E692+E693+E694+E695","v":{"v":7034034.5,"d":"7,034,034.50"}},{"$f":"F688+F689+F690+F691+F692+F693+F694+F695","v":{"v":7195314.74,"d":"7,195,314.74"}},{"v":7564693.62,"d":"7,564,693.62"},{"v":7923859.15,"d":"7,923,859.15"},{"v":8134276.3,"d":"8,134,276.30"},{"$f":"I687-E687","v":{"v":1100241.7999999998,"d":"1,100,241.80"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":11662.5,"d":"11,662.50"},{"v":16200.7,"d":"16,200.70"},{"v":18033.75,"d":"18,033.75"},{"v":17277.82,"d":"17,277.82"},{"v":18324.85,"d":"18,324.85"},{"v":6662.3499999999985,"d":"6,662.35"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":4522563.7,"d":"4,522,563.70"},{"v":4562345.73,"d":"4,562,345.73"},{"v":4724297.73,"d":"4,724,297.73"},{"v":4881499.57,"d":"4,881,499.57"},{"v":4840662.8,"d":"4,840,662.80"},{"v":318099.0999999996,"d":"318,099.10"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":144368,"d":"144,368.00"},{"v":140230,"d":"140,230.00"},{"v":144150,"d":"144,150.00"},{"v":158900,"d":"158,900.00"},{"v":155540,"d":"155,540.00"},{"v":11172,"d":"11,172.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":2355440.3,"d":"2,355,440.30"},{"v":2476538.31,"d":"2,476,538.31"},{"v":2676470.34,"d":"2,676,470.34"},{"v":2699785.16,"d":"2,699,785.16"},{"v":3104779.95,"d":"3,104,779.95"},{"v":749339.6500000004,"d":"749,339.65"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1741.8,"d":"1,741.80"},{"v":166396.6,"d":"166,396.60"},{"v":14968.7,"d":"14,968.70"},{"v":14968.7,"d":"14,968.70"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E698","v":{"v":0,"d":"0.00"}},{"$f":"F698","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I697-E697","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E701+E702+E703+E704+E705+E706","v":105.77},{"$f":"F701+F702+F703+F704+F705+F706","v":{"v":470135.1,"d":"470,135.10"}},{"v":299720.06,"d":"299,720.06"},{"v":150011.7,"d":"150,011.70"},{"v":609979.24,"d":"609,979.24"},{"v":609873.47,"d":"609,873.47"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",105.77,{"v":135.1,"d":"135.10"},{"v":-279.94,"d":"-279.94 "},{"v":11.7,"d":"11.70"},{"v":-20.76,"d":"-20.76 "},{"v":-126.53,"d":"-126.53 "}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":470000,"d":"470,000.00"},{"v":300000,"d":"300,000.00"},{"v":150000,"d":"150,000.00"},{"v":610000,"d":"610,000.00"},{"v":610000,"d":"610,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E709+E710+E711+E712+E713+E714+E715+E716","v":{"v":314700,"d":"314,700.00"}},{"$f":"F709+F710+F711+F712+F713+F714+F715+F716","v":{"v":317300,"d":"317,300.00"}},{"v":311300,"d":"311,300.00"},{"v":319450,"d":"319,450.00"},{"v":369500,"d":"369,500.00"},{"$f":"I708-E708","v":{"v":54800,"d":"54,800.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":21400,"d":"21,400.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":-12900,"d":"-12,900.00 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":293300,"d":"293,300.00"},{"v":308800,"d":"308,800.00"},{"v":302800,"d":"302,800.00"},{"v":310950,"d":"310,950.00"},{"v":361000,"d":"361,000.00"},{"v":67700,"d":"67,700.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E720+E726+E732+E743+E749+E761+E765+E772+E775+E784","v":{"v":14538705.14,"d":"14,538,705.14"}},{"$f":"F720+F726+F732+F743+F749+F761+F765+F772+F775+F784","v":{"v":15874152.979999999,"d":"15,874,152.98"}},{"v":16678003.560000002,"d":"16,678,003.56"},{"v":17577200.880000003,"d":"17,577,200.88"},{"v":18211053.39,"d":"18,211,053.39"},{"$f":"I719-E719","v":{"v":3672348.25,"d":"3,672,348.25"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E721+E722+E723+E724","v":{"v":8115298.7,"d":"8,115,298.70"}},{"$f":"F721+F722+F723+F724","v":{"v":9379199.54,"d":"9,379,199.54"}},{"v":9435219.450000001,"d":"9,435,219.45"},{"v":9689490.06,"d":"9,689,490.06"},{"v":10725672.49,"d":"10,725,672.49"},{"v":2610373.79,"d":"2,610,373.79"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":6506300,"d":"6,506,300.00"},{"v":7675746.36,"d":"7,675,746.36"},{"v":7671730.67,"d":"7,671,730.67"},{"v":7837296.01,"d":"7,837,296.01"},{"v":8270436.61,"d":"8,270,436.61"},{"v":1764136.6100000003,"d":"1,764,136.61"}]
[null,null,401,"Impôts directs des personnes morales",{"v":402269.8,"d":"402,269.80"},{"v":307672.43,"d":"307,672.43"},{"v":410566.15,"d":"410,566.15"},{"v":250202.95,"d":"250,202.95"},{"v":608325.58,"d":"608,325.58"},{"v":206055.77999999997,"d":"206,055.78"}]
[null,null,402,"Autres impôts directs",{"v":1155162.85,"d":"1,155,162.85"},{"v":1335684.75,"d":"1,335,684.75"},{"v":1290471.23,"d":"1,290,471.23"},{"v":1549409.5,"d":"1,549,409.50"},{"v":1786424.8,"d":"1,786,424.80"},{"v":631261.95,"d":"631,261.95"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":51566.05,"d":"51,566.05"},{"v":60096,"d":"60,096.00"},{"v":62451.4,"d":"62,451.40"},{"v":52581.6,"d":"52,581.60"},{"v":60485.5,"d":"60,485.50"},{"v":8919.449999999997,"d":"8,919.45"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E727+E728+E729+E730","v":636.75},{"$f":"F727+F728+F729+F730","v":{"v":477,"d":"477.00"}},{"v":0,"d":"0.00"},{"v":4749.75,"d":"4,749.75"},{"v":6427.1,"d":"6,427.10"},{"$f":"I726-E726","v":{"v":5790.35,"d":"5,790.35"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I727-E727","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I728-E728","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",636.75,{"v":477,"d":"477.00"},{"v":0,"d":"0.00"},{"v":4749.75,"d":"4,749.75"},{"v":6427.1,"d":"6,427.10"},{"$f":"I729-E729","v":{"v":5790.35,"d":"5,790.35"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I730-E730","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E733+E734+E735+E736+E737+E738+E739+E740+E741","v":{"v":3219220.6899999995,"d":"3,219,220.69"}},{"$f":"F733+F734+F735+F736+F737+F738+F739+F740+F741","v":{"v":3365331.39,"d":"3,365,331.39"}},{"v":4295788.49,"d":"4,295,788.49"},{"v":4467397.470000001,"d":"4,467,397.47"},{"v":3793745.93,"d":"3,793,745.93"},{"$f":"I732-E732","v":{"v":574525.2400000007,"d":"574,525.24"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":158088.75,"d":"158,088.75"},{"v":168023.6,"d":"168,023.60"},{"v":170019.5,"d":"170,019.50"},{"v":151163.9,"d":"151,163.90"},{"v":168829,"d":"168,829.00"},{"v":10740.25,"d":"10,740.25"}]
[null,null,421,"Emoluments administratif",{"v":81586.36,"d":"81,586.36"},{"v":96510.7,"d":"96,510.70"},{"v":96152.27,"d":"96,152.27"},{"v":95662.88,"d":"95,662.88"},{"v":94193.43,"d":"94,193.43"},{"v":12607.069999999992,"d":"12,607.07"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":10015,"d":"10,015.00"},{"v":5910,"d":"5,910.00"},{"v":3940,"d":"3,940.00"},{"v":11605,"d":"11,605.00"},{"v":0,"d":"0.00"},{"v":-10015,"d":"-10,015.00 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":2844792.63,"d":"2,844,792.63"},{"v":2978470.04,"d":"2,978,470.04"},{"v":3846499.32,"d":"3,846,499.32"},{"v":4008568.24,"d":"4,008,568.24"},{"v":3296934.46,"d":"3,296,934.46"},{"v":452141.8300000001,"d":"452,141.83"}]
[null,null,425,"Revenus des ventes",{"v":49352.9,"d":"49,352.90"},{"v":40516.6,"d":"40,516.60"},{"v":52526.5,"d":"52,526.50"},{"v":44728.2,"d":"44,728.20"},{"v":41179.69,"d":"41,179.69"},{"v":-8173.209999999999,"d":"-8,173.21 "}]
[null,null,426,"remboursements",{"v":72325.05,"d":"72,325.05"},{"v":75340.45,"d":"75,340.45"},{"v":122710.9,"d":"122,710.90"},{"v":154749.25,"d":"154,749.25"},{"v":187569.35,"d":"187,569.35"},{"v":115244.3,"d":"115,244.30"}]
[null,null,427,"Amendes",{"v":3060,"d":"3,060.00"},{"v":560,"d":"560.00"},{"v":3940,"d":"3,940.00"},{"v":920,"d":"920.00"},{"v":5040,"d":"5,040.00"},{"v":1980,"d":"1,980.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E744+E745+E746+E747","v":{"v":0,"d":"0.00"}},{"$f":"F744+F745+F746+F747","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I743-E743","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I744-E744","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I745-E745","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I746-E746","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I747-E747","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E750+E751+E752+E753+E754+E755+E756+E757+E758+E759","v":{"v":669906.4500000001,"d":"669,906.45"}},{"$f":"F750+F751+F752+F753+F754+F755+F756+F757+F758+F759","v":{"v":667441.6999999998,"d":"667,441.70"}},{"v":577891.41,"d":"577,891.41"},{"v":627492.2999999999,"d":"627,492.30"},{"v":825166.76,"d":"825,166.76"},{"$f":"I749-E749","v":{"v":155260.30999999994,"d":"155,260.31"}}]
[null,null,440,"Revenus des intérets",{"v":153171.55,"d":"153,171.55"},{"v":147881.9,"d":"147,881.90"},{"v":92820.74,"d":"92,820.74"},{"v":118201.59,"d":"118,201.59"},{"v":143869.39,"d":"143,869.39"},{"v":-9302.159999999974,"d":"-9,302.16 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":6026,"d":"6,026.00"},{"v":7367.22,"d":"7,367.22"},{"v":6509,"d":"6,509.00"},{"v":9946.5,"d":"9,946.50"},{"v":10601.5,"d":"10,601.50"},{"v":4575.5,"d":"4,575.50"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":385439,"d":"385,439.00"},{"v":397286.05,"d":"397,286.05"},{"v":390253.15,"d":"390,253.15"},{"v":373832.85,"d":"373,832.85"},{"v":381829,"d":"381,829.00"},{"v":-3610,"d":"-3,610.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":61160,"d":"61,160.00"},{"v":42885,"d":"42,885.00"},{"v":18080,"d":"18,080.00"},{"v":50600,"d":"50,600.00"},{"v":182680.49,"d":"182,680.49"},{"v":121520.48999999999,"d":"121,520.49"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":64109.9,"d":"64,109.90"},{"v":72763.2,"d":"72,763.20"},{"v":70600.79,"d":"70,600.79"},{"v":74911.36,"d":"74,911.36"},{"v":106186.38,"d":"106,186.38"},{"v":42076.48,"d":"42,076.48"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":-741.67,"d":"-741.67 "},{"v":-372.27,"d":"-372.27 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E762+E763","v":{"v":13041.1,"d":"13,041.10"}},{"$f":"F762+F763","v":{"v":58900,"d":"58,900.00"}},{"v":15115,"d":"15,115.00"},{"v":184415.3,"d":"184,415.30"},{"v":168863.65,"d":"168,863.65"},{"$f":"I761-E761","v":{"v":155822.55,"d":"155,822.55"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":9924.85,"d":"9,924.85"},{"v":8900,"d":"8,900.00"},{"v":15115,"d":"15,115.00"},{"v":9177.8,"d":"9,177.80"},{"v":8566.85,"d":"8,566.85"},{"$f":"I762-E762","v":{"v":-1358,"d":"-1,358.00 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":3116.25,"d":"3,116.25"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":175237.5,"d":"175,237.50"},{"v":160296.8,"d":"160,296.80"},{"$f":"I763-E763","v":{"v":157180.55,"d":"157,180.55"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E766+E767+E768+E769+E770","v":{"v":1911301.4500000002,"d":"1,911,301.45"}},{"$f":"F766+F767+F768+F769+F770","v":{"v":2085503.35,"d":"2,085,503.35"}},{"v":2042689.21,"d":"2,042,689.21"},{"v":2119551.1999999997,"d":"2,119,551.20"},{"v":2306709.21,"d":"2,306,709.21"},{"$f":"I765-E765","v":{"v":395407.7599999998,"d":"395,407.76"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":33792,"d":"33,792.00"},{"v":34259,"d":"34,259.00"},{"v":27693,"d":"27,693.00"},{"v":29779,"d":"29,779.00"},{"v":29892,"d":"29,892.00"},{"v":-3900,"d":"-3,900.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":561343.85,"d":"561,343.85"},{"v":453632.85,"d":"453,632.85"},{"v":467868.81,"d":"467,868.81"},{"v":669310.5,"d":"669,310.50"},{"v":293064.31,"d":"293,064.31"},{"v":-268279.54,"d":"-268,279.54 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":1174020,"d":"1,174,020.00"},{"v":1307908,"d":"1,307,908.00"},{"v":1350784,"d":"1,350,784.00"},{"v":1230396,"d":"1,230,396.00"},{"v":1284942,"d":"1,284,942.00"},{"v":110922,"d":"110,922.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":141979.55,"d":"141,979.55"},{"v":288697.65,"d":"288,697.65"},{"v":194472.65,"d":"194,472.65"},{"v":188111.15,"d":"188,111.15"},{"v":696524,"d":"696,524.00"},{"v":554544.45,"d":"554,544.45"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",166.05,{"v":1005.85,"d":"1,005.85"},{"v":1870.75,"d":"1,870.75"},{"v":1954.55,"d":"1,954.55"},{"v":2286.9,"d":"2,286.90"},{"v":2120.85,"d":"2,120.85"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E773","v":{"v":0,"d":"0.00"}},{"$f":"F773","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I772-E772","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I773-E773","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E776+E777+E778+E779+E780+E781+E782","v":{"v":300000,"d":"300,000.00"}},{"$f":"F776+F777+F778+F779+F780+F781+F782","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":164654.8,"d":"164,654.80"},{"v":14968.25,"d":"14,968.25"},{"$f":"I775-E775","v":{"v":-285031.75,"d":"-285,031.75 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":164654.8,"d":"164,654.80"},{"v":14968.25,"d":"14,968.25"},{"v":-285031.75,"d":"-285,031.75 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E785+E786+E787+E788+E789+E790+E791+E792","v":{"v":309300,"d":"309,300.00"}},{"$f":"F785+F786+F787+F788+F789+F790+F791+F792","v":{"v":317300,"d":"317,300.00"}},{"v":311300,"d":"311,300.00"},{"v":319450,"d":"319,450.00"},{"v":369500,"d":"369,500.00"},{"$f":"I784-E784","v":{"v":60200,"d":"60,200.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":309300,"d":"309,300.00"},{"v":317300,"d":"317,300.00"},{"v":311300,"d":"311,300.00"},{"v":319450,"d":"319,450.00"},{"v":369500,"d":"369,500.00"},{"v":60200,"d":"60,200.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E798+E799","v":{"v":461623.62999999995,"d":"461,623.63"}},{"$f":"F798+F799","v":{"v":509529.57,"d":"509,529.57"}},{"v":166774.22,"d":"166,774.22"},{"v":157637.65,"d":"157,637.65"},{"v":354522.49,"d":"354,522.49"},{"$f":"I797-E797","v":{"v":-107101.13999999996,"d":"-107,101.14 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-197032.69,"d":"-197,032.69 "},{"v":28923.83,"d":"28,923.83"},{"v":7190.95,"d":"7,190.95"},{"v":33918.5,"d":"33,918.50"},{"v":21004.33,"d":"21,004.33"},{"$f":"I798-E798","v":{"v":218037.02000000002,"d":"218,037.02"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":658656.32,"d":"658,656.32"},{"v":480605.74,"d":"480,605.74"},{"v":159583.27,"d":"159,583.27"},{"v":123719.15,"d":"123,719.15"},{"v":333518.16,"d":"333,518.16"},{"$f":"I799-E799","v":{"v":-325138.16,"d":"-325,138.16 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E798+E799","v":{"v":461623.62999999995,"d":"461,623.63"}},{"$f":"F798+F799","v":{"v":509529.57,"d":"509,529.57"}},{"v":166774.22,"d":"166,774.22"},{"v":157637.65,"d":"157,637.65"},{"v":354522.49,"d":"354,522.49"},{"$f":"I801-E801","v":{"v":-107101.13999999996,"d":"-107,101.14 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courroux",{"$nulls":3},{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"I807-E807","v":130}]
[{"$nulls":4},"Courroux","Courroux","Courroux","Courroux","Courroux","Courroux"]
[3,null,null,"Charges",{"$f":"E810+E820+E832+E836+E844+E848+E858+E861+E869","v":{"v":13356921.64,"d":"13,356,921.64"}},{"$f":"F810+F820+F832+F836+F844+F848+F858+F861+F869","v":{"v":13172921.879999999,"d":"13,172,921.88"}},{"v":14125788.549999999,"d":"14,125,788.55"},{"v":14948995.18,"d":"14,948,995.18"},{"v":14651486.049999997,"d":"14,651,486.05"},{"$f":"I809-E809","v":{"v":1294564.4099999964,"d":"1,294,564.41"}}]
[null,30,null,"Charges du personnel",{"$f":"E811+E812+E813+E814+E815+E816+E817+E818","v":{"v":2914897.7000000007,"d":"2,914,897.70"}},{"$f":"F811+F812+F813+F814+F815+F816+F817+F818","v":{"v":3047621.84,"d":"3,047,621.84"}},{"v":3005501.54,"d":"3,005,501.54"},{"v":3034162.3200000003,"d":"3,034,162.32"},{"v":3227002.3000000003,"d":"3,227,002.30"},{"v":312104.5999999996,"d":"312,104.60"}]
[null,null,300,"Autorités et commissions",{"v":138815.6,"d":"138,815.60"},{"v":142933.5,"d":"142,933.50"},{"v":143841.3,"d":"143,841.30"},{"v":148762,"d":"148,762.00"},{"v":148673.1,"d":"148,673.10"},{"v":9857.5,"d":"9,857.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":2148131,"d":"2,148,131.00"},{"v":2314297.55,"d":"2,314,297.55"},{"v":2272423.5,"d":"2,272,423.50"},{"v":2298953.21,"d":"2,298,953.21"},{"v":2454635,"d":"2,454,635.00"},{"v":306504,"d":"306,504.00"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":21891.7,"d":"21,891.70"},{"v":22262.9,"d":"22,262.90"},{"v":17914.6,"d":"17,914.60"},{"v":11682.94,"d":"11,682.94"},{"v":16115.75,"d":"16,115.75"},{"v":-5775.950000000001,"d":"-5,775.95 "}]
[null,null,305,"Charges de l'employeur",{"v":587782.3,"d":"587,782.30"},{"v":548303,"d":"548,303.00"},{"v":535838.55,"d":"535,838.55"},{"v":545706.3,"d":"545,706.30"},{"v":586212,"d":"586,212.00"},{"v":-1570.3000000000466,"d":"-1,570.30 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":18277.1,"d":"18,277.10"},{"v":19824.89,"d":"19,824.89"},{"v":35483.59,"d":"35,483.59"},{"v":29057.87,"d":"29,057.87"},{"v":21366.45,"d":"21,366.45"},{"v":3089.350000000002,"d":"3,089.35"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E821+E822+E823+E824+E825+E826+E827+E828+E829+E830","v":{"v":1972283.5099999998,"d":"1,972,283.51"}},{"$f":"F821+F822+F823+F824+F825+F826+F827+F828+F829+F830","v":{"v":2179901.38,"d":"2,179,901.38"}},{"v":3095150.9899999998,"d":"3,095,150.99"},{"v":3175860.9299999992,"d":"3,175,860.93"},{"v":2648177.8,"d":"2,648,177.80"},{"$f":"I820-E820","v":{"v":675894.29,"d":"675,894.29"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":280154.94,"d":"280,154.94"},{"v":254165.25,"d":"254,165.25"},{"v":266725.54,"d":"266,725.54"},{"v":274980.17,"d":"274,980.17"},{"v":320068.25,"d":"320,068.25"},{"v":39913.31,"d":"39,913.31"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":23736.65,"d":"23,736.65"},{"v":42789.81,"d":"42,789.81"},{"v":136297.13,"d":"136,297.13"},{"v":50458.31,"d":"50,458.31"},{"v":54752.91,"d":"54,752.91"},{"v":31016.260000000002,"d":"31,016.26"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":663417.5,"d":"663,417.50"},{"v":780872.75,"d":"780,872.75"},{"v":1507531.5,"d":"1,507,531.50"},{"v":1653766.42,"d":"1,653,766.42"},{"v":931230.43,"d":"931,230.43"},{"v":267812.93000000005,"d":"267,812.93"}]
[null,null,313,"Prestations de services et honoraires",{"v":643962.64,"d":"643,962.64"},{"v":630922.47,"d":"630,922.47"},{"v":612595.12,"d":"612,595.12"},{"v":706491.81,"d":"706,491.81"},{"v":758772,"d":"758,772.00"},{"v":114809.35999999999,"d":"114,809.36"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":224906.54,"d":"224,906.54"},{"v":227851.4,"d":"227,851.40"},{"v":266569.56,"d":"266,569.56"},{"v":257937.92,"d":"257,937.92"},{"v":308050.96,"d":"308,050.96"},{"v":83144.42000000001,"d":"83,144.42"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":14920.45,"d":"14,920.45"},{"v":16607.45,"d":"16,607.45"},{"v":30265.7,"d":"30,265.70"},{"v":22236.4,"d":"22,236.40"},{"v":26638.86,"d":"26,638.86"},{"v":11718.41,"d":"11,718.41"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":35406.95,"d":"35,406.95"},{"v":35405.5,"d":"35,405.50"},{"v":36753.15,"d":"36,753.15"},{"v":34737.05,"d":"34,737.05"},{"v":35108.07,"d":"35,108.07"},{"v":-298.8799999999974,"d":"-298.88 "}]
[null,null,317,"Indemnités et dédommagements",{"v":42359.65,"d":"42,359.65"},{"v":37193.95,"d":"37,193.95"},{"v":45698.55,"d":"45,698.55"},{"v":50748.52,"d":"50,748.52"},{"v":50048.5,"d":"50,048.50"},{"v":7688.8499999999985,"d":"7,688.85"}]
[null,null,318,"Réévaluations de créances",{"v":19718.15,"d":"19,718.15"},{"v":129749.7,"d":"129,749.70"},{"v":162075.28,"d":"162,075.28"},{"v":97571.78,"d":"97,571.78"},{"v":139707.42,"d":"139,707.42"},{"v":119989.27000000002,"d":"119,989.27"}]
[null,null,319,"Divers charges d'exploitation",{"v":23700.04,"d":"23,700.04"},{"v":24343.1,"d":"24,343.10"},{"v":30639.46,"d":"30,639.46"},{"v":26932.55,"d":"26,932.55"},{"v":23800.4,"d":"23,800.40"},{"v":100.36000000000058,"d":"100.36"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E833+E834","v":{"v":1008330.1,"d":"1,008,330.10"}},{"$f":"F833+F834","v":{"v":1031388.2899999999,"d":"1,031,388.29"}},{"v":1089085.63,"d":"1,089,085.63"},{"v":1027120.2799999999,"d":"1,027,120.28"},{"v":1015735.44,"d":"1,015,735.44"},{"$f":"I832-E832","v":{"v":7405.339999999967,"d":"7,405.34"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":999558.7,"d":"999,558.70"},{"v":1017897.2,"d":"1,017,897.20"},{"v":1068489.14,"d":"1,068,489.14"},{"v":1000141.09,"d":"1,000,141.09"},{"v":987926.25,"d":"987,926.25"},{"$f":"I833-E833","v":{"v":-11632.449999999953,"d":"-11,632.45 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":8771.4,"d":"8,771.40"},{"v":13491.09,"d":"13,491.09"},{"v":20596.49,"d":"20,596.49"},{"v":26979.19,"d":"26,979.19"},{"v":27809.19,"d":"27,809.19"},{"$f":"I834-E834","v":{"v":19037.79,"d":"19,037.79"}}]
[]
[null,34,null,"Charges financières",{"$f":"E837+E838+E839+E840+E841+E842","v":{"v":388099.94999999995,"d":"388,099.95"}},{"$f":"F837+F838+F839+F840+F841+F842","v":{"v":311634.11,"d":"311,634.11"}},{"v":209906.21999999997,"d":"209,906.22"},{"v":363924.84,"d":"363,924.84"},{"v":348405.6,"d":"348,405.60"},{"$f":"I836-E836","v":{"v":-39694.34999999998,"d":"-39,694.35 "}}]
[null,null,340,"Charges d'intérets",{"v":324152.54,"d":"324,152.54"},{"v":256881.91,"d":"256,881.91"},{"v":193845.61,"d":"193,845.61"},{"v":322862.84,"d":"322,862.84"},{"v":330578.3,"d":"330,578.30"},{"v":6425.760000000009,"d":"6,425.76"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":32347.41,"d":"32,347.41"},{"v":54752.2,"d":"54,752.20"},{"v":16060.61,"d":"16,060.61"},{"v":41052,"d":"41,052.00"},{"v":17827.3,"d":"17,827.30"},{"v":-14520.11,"d":"-14,520.11 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":31600,"d":"31,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":-31600,"d":"-31,600.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E845+E846","v":{"v":8283.8,"d":"8,283.80"}},{"$f":"F845+F846","v":{"v":8283.21,"d":"8,283.21"}},{"v":8240.7,"d":"8,240.70"},{"v":191890.75,"d":"191,890.75"},{"v":375508.6,"d":"375,508.60"},{"$f":"I844-E844","v":{"v":367224.8,"d":"367,224.80"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I845-E845","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":8283.8,"d":"8,283.80"},{"v":8283.21,"d":"8,283.21"},{"v":8240.7,"d":"8,240.70"},{"v":191890.75,"d":"191,890.75"},{"v":375508.6,"d":"375,508.60"},{"$f":"I846-E846","v":{"v":367224.8,"d":"367,224.80"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E849+E850+E851+E852+E853+E854+E855+E856","v":{"v":6605868.58,"d":"6,605,868.58"}},{"$f":"F849+F850+F851+F852+F853+F854+F855+F856","v":{"v":6522316.05,"d":"6,522,316.05"}},{"v":6645093.47,"d":"6,645,093.47"},{"v":6872706.199999999,"d":"6,872,706.20"},{"v":6913486.31,"d":"6,913,486.31"},{"$f":"I848-E848","v":{"v":307617.7299999995,"d":"307,617.73"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":161013.05,"d":"161,013.05"},{"v":118930.7,"d":"118,930.70"},{"v":120560.35,"d":"120,560.35"},{"v":124428.85,"d":"124,428.85"},{"v":129581,"d":"129,581.00"},{"v":-31432.04999999999,"d":"-31,432.05 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":4188846.43,"d":"4,188,846.43"},{"v":4166628.05,"d":"4,166,628.05"},{"v":4308067.69,"d":"4,308,067.69"},{"v":4492830.14,"d":"4,492,830.14"},{"v":4453554.5,"d":"4,453,554.50"},{"v":264708.06999999983,"d":"264,708.07"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":137171,"d":"137,171.00"},{"v":130811,"d":"130,811.00"},{"v":132354,"d":"132,354.00"},{"v":143390,"d":"143,390.00"},{"v":141163,"d":"141,163.00"},{"v":3992,"d":"3,992.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":2089732.1,"d":"2,089,732.10"},{"v":2076831.3,"d":"2,076,831.30"},{"v":2084111.43,"d":"2,084,111.43"},{"v":2068721.32,"d":"2,068,721.32"},{"v":2071963,"d":"2,071,963.00"},{"v":-17769.100000000093,"d":"-17,769.10 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":29106,"d":"29,106.00"},{"v":29115,"d":"29,115.00"},{"v":0,"d":"0.00"},{"v":43335.89,"d":"43,335.89"},{"v":117224.81,"d":"117,224.81"},{"v":88118.81,"d":"88,118.81"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E859","v":{"v":0,"d":"0.00"}},{"$f":"F859","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I858-E858","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E862+E863+E864+E865+E866+E867","v":{"v":400000,"d":"400,000.00"}},{"$f":"F862+F863+F864+F865+F866+F867","v":{"v":0,"d":"0.00"}},{"v":7340,"d":"7,340.00"},{"v":191759.86,"d":"191,759.86"},{"v":0,"d":"0.00"},{"v":-400000,"d":"-400,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7340,"d":"7,340.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190359.86,"d":"190,359.86"},{"v":0,"d":"0.00"},{"v":-400000,"d":"-400,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E870+E871+E872+E873+E874+E875+E876+E877","v":{"v":59158,"d":"59,158.00"}},{"$f":"F870+F871+F872+F873+F874+F875+F876+F877","v":{"v":71777,"d":"71,777.00"}},{"v":65470,"d":"65,470.00"},{"v":91570,"d":"91,570.00"},{"v":123170,"d":"123,170.00"},{"$f":"I869-E869","v":{"v":64012,"d":"64,012.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":59158,"d":"59,158.00"},{"v":71777,"d":"71,777.00"},{"v":65470,"d":"65,470.00"},{"v":91570,"d":"91,570.00"},{"v":123170,"d":"123,170.00"},{"v":64012,"d":"64,012.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E881+E887+E893+E904+E910+E922+E926+E933+E936+E945","v":{"v":14408137.58,"d":"14,408,137.58"}},{"$f":"F881+F887+F893+F904+F910+F922+F926+F933+F936+F945","v":{"v":13528253.02,"d":"13,528,253.02"}},{"v":14443183.44,"d":"14,443,183.44"},{"v":15225981.55,"d":"15,225,981.55"},{"v":14703589.710000003,"d":"14,703,589.71"},{"$f":"I880-E880","v":{"v":295452.1300000027,"d":"295,452.13"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E882+E883+E884+E885","v":{"v":9445275.55,"d":"9,445,275.55"}},{"$f":"F882+F883+F884+F885","v":{"v":9171089.56,"d":"9,171,089.56"}},{"v":9146314.39,"d":"9,146,314.39"},{"v":10053432.760000002,"d":"10,053,432.76"},{"v":9734504.06,"d":"9,734,504.06"},{"v":289228.5099999998,"d":"289,228.51"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":7933663.85,"d":"7,933,663.85"},{"v":7567612.57,"d":"7,567,612.57"},{"v":7674815.98,"d":"7,674,815.98"},{"v":7895666.12,"d":"7,895,666.12"},{"v":8110568.76,"d":"8,110,568.76"},{"v":176904.91000000015,"d":"176,904.91"}]
[null,null,401,"Impôts directs des personnes morales",{"v":637302.1,"d":"637,302.10"},{"v":443475.74,"d":"443,475.74"},{"v":435109.2,"d":"435,109.20"},{"v":1118275.85,"d":"1,118,275.85"},{"v":681730.05,"d":"681,730.05"},{"v":44427.95000000007,"d":"44,427.95"}]
[null,null,402,"Autres impôts directs",{"v":858889.8,"d":"858,889.80"},{"v":1139394.45,"d":"1,139,394.45"},{"v":1014914.21,"d":"1,014,914.21"},{"v":1006708.79,"d":"1,006,708.79"},{"v":920669.65,"d":"920,669.65"},{"v":61779.84999999998,"d":"61,779.85"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":15419.8,"d":"15,419.80"},{"v":20606.8,"d":"20,606.80"},{"v":21475,"d":"21,475.00"},{"v":32782,"d":"32,782.00"},{"v":21535.6,"d":"21,535.60"},{"v":6115.799999999999,"d":"6,115.80"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E888+E889+E890+E891","v":{"v":0,"d":"0.00"}},{"$f":"F888+F889+F890+F891","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I887-E887","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I888-E888","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I889-E889","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I890-E890","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I891-E891","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E894+E895+E896+E897+E898+E899+E900+E901+E902","v":{"v":2633199.91,"d":"2,633,199.91"}},{"$f":"F894+F895+F896+F897+F898+F899+F900+F901+F902","v":{"v":2610446.2399999998,"d":"2,610,446.24"}},{"v":3563628.52,"d":"3,563,628.52"},{"v":3421399.92,"d":"3,421,399.92"},{"v":3005271.45,"d":"3,005,271.45"},{"$f":"I893-E893","v":{"v":372071.54000000004,"d":"372,071.54"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":154651.48,"d":"154,651.48"},{"v":153375.05,"d":"153,375.05"},{"v":151736.9,"d":"151,736.90"},{"v":156248,"d":"156,248.00"},{"v":158196.7,"d":"158,196.70"},{"v":3545.220000000001,"d":"3,545.22"}]
[null,null,421,"Emoluments administratif",{"v":35181.05,"d":"35,181.05"},{"v":45208.17,"d":"45,208.17"},{"v":47809.65,"d":"47,809.65"},{"v":43827.53,"d":"43,827.53"},{"v":43545.06,"d":"43,545.06"},{"v":8364.009999999995,"d":"8,364.01"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":2379891.7,"d":"2,379,891.70"},{"v":2350535.54,"d":"2,350,535.54"},{"v":3250305.6,"d":"3,250,305.60"},{"v":3139655.14,"d":"3,139,655.14"},{"v":2715864.36,"d":"2,715,864.36"},{"v":335972.6599999997,"d":"335,972.66"}]
[null,null,425,"Revenus des ventes",{"v":30055.3,"d":"30,055.30"},{"v":30963.88,"d":"30,963.88"},{"v":35569.74,"d":"35,569.74"},{"v":28413.93,"d":"28,413.93"},{"v":46188.62,"d":"46,188.62"},{"v":16133.320000000003,"d":"16,133.32"}]
[null,null,426,"remboursements",{"v":32220.38,"d":"32,220.38"},{"v":30363.6,"d":"30,363.60"},{"v":77706.63,"d":"77,706.63"},{"v":53095.32,"d":"53,095.32"},{"v":41476.71,"d":"41,476.71"},{"v":9256.329999999998,"d":"9,256.33"}]
[null,null,427,"Amendes",{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":-1200,"d":"-1,200.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E905+E906+E907+E908","v":{"v":0,"d":"0.00"}},{"$f":"F905+F906+F907+F908","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I904-E904","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I905-E905","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I906-E906","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I907-E907","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I908-E908","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E911+E912+E913+E914+E915+E916+E917+E918+E919+E920","v":{"v":332842.94,"d":"332,842.94"}},{"$f":"F911+F912+F913+F914+F915+F916+F917+F918+F919+F920","v":{"v":285068.72,"d":"285,068.72"}},{"v":294068.26,"d":"294,068.26"},{"v":321947.46,"d":"321,947.46"},{"v":497781.38,"d":"497,781.38"},{"$f":"I910-E910","v":{"v":164938.44,"d":"164,938.44"}}]
[null,null,440,"Revenus des intérets",{"v":129767.64,"d":"129,767.64"},{"v":110134.57,"d":"110,134.57"},{"v":85392.02,"d":"85,392.02"},{"v":94570.16,"d":"94,570.16"},{"v":119029.86,"d":"119,029.86"},{"v":-10737.779999999999,"d":"-10,737.78 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":37,"d":"37.00"},{"v":1524,"d":"1,524.00"},{"v":36,"d":"36.00"},{"v":2039.5,"d":"2,039.50"},{"v":3050,"d":"3,050.00"},{"v":3013,"d":"3,013.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":130480,"d":"130,480.00"},{"v":129261.4,"d":"129,261.40"},{"v":131630,"d":"131,630.00"},{"v":136680,"d":"136,680.00"},{"v":137710,"d":"137,710.00"},{"v":7230,"d":"7,230.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":145681.67,"d":"145,681.67"},{"v":145681.67,"d":"145,681.67"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":72558.3,"d":"72,558.30"},{"v":43288.75,"d":"43,288.75"},{"v":76970.24,"d":"76,970.24"},{"v":88657.8,"d":"88,657.80"},{"v":92309.85,"d":"92,309.85"},{"v":19751.550000000003,"d":"19,751.55"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E923+E924","v":{"v":9247.6,"d":"9,247.60"}},{"$f":"F923+F924","v":{"v":8198.85,"d":"8,198.85"}},{"v":98995.8,"d":"98,995.80"},{"v":87595.03,"d":"87,595.03"},{"v":160199.77,"d":"160,199.77"},{"$f":"I922-E922","v":{"v":150952.16999999998,"d":"150,952.17"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":9247.6,"d":"9,247.60"},{"v":8198.85,"d":"8,198.85"},{"v":7816.6,"d":"7,816.60"},{"v":11000.3,"d":"11,000.30"},{"v":7989.25,"d":"7,989.25"},{"$f":"I923-E923","v":{"v":-1258.3500000000004,"d":"-1,258.35 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91179.2,"d":"91,179.20"},{"v":76594.73,"d":"76,594.73"},{"v":152210.52,"d":"152,210.52"},{"$f":"I924-E924","v":{"v":152210.52,"d":"152,210.52"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E927+E928+E929+E930+E931","v":{"v":1900093.5799999998,"d":"1,900,093.58"}},{"$f":"F927+F928+F929+F930+F931","v":{"v":1378727.7,"d":"1,378,727.70"}},{"v":1083306.6099999999,"d":"1,083,306.61"},{"v":1250036.38,"d":"1,250,036.38"},{"v":1182663.05,"d":"1,182,663.05"},{"$f":"I926-E926","v":{"v":-717430.5299999998,"d":"-717,430.53 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":25406,"d":"25,406.00"},{"v":26406,"d":"26,406.00"},{"v":73758,"d":"73,758.00"},{"v":75801,"d":"75,801.00"},{"v":126946,"d":"126,946.00"},{"v":101540,"d":"101,540.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":806770.23,"d":"806,770.23"},{"v":872433.25,"d":"872,433.25"},{"v":279579.48,"d":"279,579.48"},{"v":637322.36,"d":"637,322.36"},{"v":326059.8,"d":"326,059.80"},{"v":-480710.43,"d":"-480,710.43 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":534289,"d":"534,289.00"},{"v":154551,"d":"154,551.00"},{"v":15099,"d":"15,099.00"},{"v":204796,"d":"204,796.00"},{"v":316347,"d":"316,347.00"},{"v":-217942,"d":"-217,942.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":532344.7,"d":"532,344.70"},{"v":324639.05,"d":"324,639.05"},{"v":712863.63,"d":"712,863.63"},{"v":330497.62,"d":"330,497.62"},{"v":411620.55,"d":"411,620.55"},{"v":-120724.14999999997,"d":"-120,724.15 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1283.65,"d":"1,283.65"},{"v":698.4,"d":"698.40"},{"v":2006.5,"d":"2,006.50"},{"v":1619.4,"d":"1,619.40"},{"v":1689.7,"d":"1,689.70"},{"v":406.04999999999995,"d":"406.05"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E934","v":{"v":0,"d":"0.00"}},{"$f":"F934","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I933-E933","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I934-E934","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E937+E938+E939+E940+E941+E942+E943","v":{"v":28320,"d":"28,320.00"}},{"$f":"F937+F938+F939+F940+F941+F942+F943","v":{"v":2944.95,"d":"2,944.95"}},{"v":191399.86,"d":"191,399.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I936-E936","v":{"v":-28320,"d":"-28,320.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":28320,"d":"28,320.00"},{"v":0,"d":"0.00"},{"v":1040,"d":"1,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28320,"d":"-28,320.00 "}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":2944.95,"d":"2,944.95"},{"v":190359.86,"d":"190,359.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E946+E947+E948+E949+E950+E951+E952+E953","v":{"v":59158,"d":"59,158.00"}},{"$f":"F946+F947+F948+F949+F950+F951+F952+F953","v":{"v":71777,"d":"71,777.00"}},{"v":65470,"d":"65,470.00"},{"v":91570,"d":"91,570.00"},{"v":123170,"d":"123,170.00"},{"$f":"I945-E945","v":{"v":64012,"d":"64,012.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":59158,"d":"59,158.00"},{"v":71777,"d":"71,777.00"},{"v":65470,"d":"65,470.00"},{"v":91570,"d":"91,570.00"},{"v":123170,"d":"123,170.00"},{"v":64012,"d":"64,012.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E959+E960","v":{"v":1051215.94,"d":"1,051,215.94"}},{"$f":"F959+F960","v":{"v":355331.14,"d":"355,331.14"}},{"v":317394.89,"d":"317,394.89"},{"v":276986.37,"d":"276,986.37"},{"v":52103.66000000002,"d":"52,103.66"},{"$f":"I958-E958","v":{"v":-999112.2799999999,"d":"-999,112.28 "}}]
[null,null,900,"Compte général (+ / -)",{"v":643336.21,"d":"643,336.21"},{"v":101053.96,"d":"101,053.96"},{"v":0,"d":"0.00"},{"v":490967.6,"d":"490,967.60"},{"v":162638.14,"d":"162,638.14"},{"$f":"I959-E959","v":{"v":-480698.06999999995,"d":"-480,698.07 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":407879.73,"d":"407,879.73"},{"v":254277.18,"d":"254,277.18"},{"v":317394.89,"d":"317,394.89"},{"v":-213981.23,"d":"-213,981.23 "},{"v":-110534.48,"d":"-110,534.48 "},{"$f":"I960-E960","v":{"v":-518414.20999999996,"d":"-518,414.21 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E959+E960","v":{"v":1051215.94,"d":"1,051,215.94"}},{"$f":"F959+F960","v":{"v":355331.14,"d":"355,331.14"}},{"v":317394.89,"d":"317,394.89"},{"v":276986.37,"d":"276,986.37"},{"v":52103.66000000002,"d":"52,103.66"},{"$f":"I962-E962","v":{"v":-999112.2799999999,"d":"-999,112.28 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courtételle",{"$nulls":3},{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"I968-E968","v":144}]
[{"$nulls":4},"Courtételle","Courtételle","Courtételle","Courtételle","Courtételle","Courtételle"]
[3,null,null,"Charges",{"$f":"E971+E981+E993+E997+E1005+E1009+E1019+E1022+E1030","v":{"v":10198838.44,"d":"10,198,838.44"}},{"$f":"F971+F981+F993+F997+F1005+F1009+F1019+F1022+F1030","v":{"v":10016815.94,"d":"10,016,815.94"}},{"v":11523053,"d":"11,523,053.00"},{"v":11921701.65,"d":"11,921,701.65"},{"v":13184062.519999998,"d":"13,184,062.52"},{"$f":"I970-E970","v":{"v":2985224.079999998,"d":"2,985,224.08"}}]
[null,30,null,"Charges du personnel",{"$f":"E972+E973+E974+E975+E976+E977+E978+E979","v":{"v":1077446.9,"d":"1,077,446.90"}},{"$f":"F972+F973+F974+F975+F976+F977+F978+F979","v":{"v":1079335.8499999999,"d":"1,079,335.85"}},{"v":1153633.3,"d":"1,153,633.30"},{"v":1141069.6,"d":"1,141,069.60"},{"v":1321725.2,"d":"1,321,725.20"},{"v":244278.30000000005,"d":"244,278.30"}]
[null,null,300,"Autorités et commissions",{"v":101565.45,"d":"101,565.45"},{"v":116958.8,"d":"116,958.80"},{"v":125738,"d":"125,738.00"},{"v":143861.4,"d":"143,861.40"},{"v":164752.55,"d":"164,752.55"},{"v":63187.09999999999,"d":"63,187.10"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":756238.9,"d":"756,238.90"},{"v":755542.5,"d":"755,542.50"},{"v":813652.5,"d":"813,652.50"},{"v":782026.2,"d":"782,026.20"},{"v":893310,"d":"893,310.00"},{"v":137071.09999999998,"d":"137,071.10"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":182192.4,"d":"182,192.40"},{"v":195838.15,"d":"195,838.15"},{"v":195261.25,"d":"195,261.25"},{"v":197335.4,"d":"197,335.40"},{"v":226499.9,"d":"226,499.90"},{"v":44307.5,"d":"44,307.50"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":37450.15,"d":"37,450.15"},{"v":10996.4,"d":"10,996.40"},{"v":18981.55,"d":"18,981.55"},{"v":17846.6,"d":"17,846.60"},{"v":37162.75,"d":"37,162.75"},{"v":-287.40000000000146,"d":"-287.40 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E982+E983+E984+E985+E986+E987+E988+E989+E990+E991","v":{"v":1626060.57,"d":"1,626,060.57"}},{"$f":"F982+F983+F984+F985+F986+F987+F988+F989+F990+F991","v":{"v":1530298.89,"d":"1,530,298.89"}},{"v":1907924.1899999997,"d":"1,907,924.19"},{"v":1846362.1099999999,"d":"1,846,362.11"},{"v":1829163.03,"d":"1,829,163.03"},{"$f":"I981-E981","v":{"v":203102.45999999996,"d":"203,102.46"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":232572.43,"d":"232,572.43"},{"v":175073.9,"d":"175,073.90"},{"v":198925.25,"d":"198,925.25"},{"v":201622.35,"d":"201,622.35"},{"v":200754.91,"d":"200,754.91"},{"v":-31817.51999999999,"d":"-31,817.52 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":30295.15,"d":"30,295.15"},{"v":38038.8,"d":"38,038.80"},{"v":33984.9,"d":"33,984.90"},{"v":26250.13,"d":"26,250.13"},{"v":38664.86,"d":"38,664.86"},{"v":8369.71,"d":"8,369.71"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":363053.15,"d":"363,053.15"},{"v":359895.85,"d":"359,895.85"},{"v":553193.7,"d":"553,193.70"},{"v":434734.89,"d":"434,734.89"},{"v":360175.89,"d":"360,175.89"},{"v":-2877.2600000000093,"d":"-2,877.26 "}]
[null,null,313,"Prestations de services et honoraires",{"v":344199.73,"d":"344,199.73"},{"v":439838.14,"d":"439,838.14"},{"v":430831.43,"d":"430,831.43"},{"v":405191.88,"d":"405,191.88"},{"v":474864.24,"d":"474,864.24"},{"v":130664.51000000001,"d":"130,664.51"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":464857.1,"d":"464,857.10"},{"v":316912.85,"d":"316,912.85"},{"v":430852.85,"d":"430,852.85"},{"v":533317.86,"d":"533,317.86"},{"v":492958.07,"d":"492,958.07"},{"v":28100.97000000003,"d":"28,100.97"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":87676.21,"d":"87,676.21"},{"v":96871.63,"d":"96,871.63"},{"v":73128.15,"d":"73,128.15"},{"v":84710.82,"d":"84,710.82"},{"v":110114.95,"d":"110,114.95"},{"v":22438.73999999999,"d":"22,438.74"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":32914,"d":"32,914.00"},{"v":33077.9,"d":"33,077.90"},{"v":36519.2,"d":"36,519.20"},{"v":43011.75,"d":"43,011.75"},{"v":43282.8,"d":"43,282.80"},{"v":10368.800000000003,"d":"10,368.80"}]
[null,null,317,"Indemnités et dédommagements",{"v":18593.9,"d":"18,593.90"},{"v":23077.05,"d":"23,077.05"},{"v":24782.3,"d":"24,782.30"},{"v":24418,"d":"24,418.00"},{"v":27144.3,"d":"27,144.30"},{"v":8550.399999999998,"d":"8,550.40"}]
[null,null,318,"Réévaluations de créances",{"v":30462.05,"d":"30,462.05"},{"v":32397.02,"d":"32,397.02"},{"v":96777.45,"d":"96,777.45"},{"v":72987.14,"d":"72,987.14"},{"v":53873.56,"d":"53,873.56"},{"v":23411.51,"d":"23,411.51"}]
[null,null,319,"Divers charges d'exploitation",{"v":21436.85,"d":"21,436.85"},{"v":15115.75,"d":"15,115.75"},{"v":28928.96,"d":"28,928.96"},{"v":20117.29,"d":"20,117.29"},{"v":27329.45,"d":"27,329.45"},{"v":5892.600000000002,"d":"5,892.60"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E994+E995","v":{"v":562251.4,"d":"562,251.40"}},{"$f":"F994+F995","v":{"v":507798.55,"d":"507,798.55"}},{"v":632517.34,"d":"632,517.34"},{"v":584488.2999999999,"d":"584,488.30"},{"v":713304.91,"d":"713,304.91"},{"$f":"I993-E993","v":{"v":151053.51,"d":"151,053.51"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":562251.4,"d":"562,251.40"},{"v":505810.85,"d":"505,810.85"},{"v":630529.64,"d":"630,529.64"},{"v":582500.6,"d":"582,500.60"},{"v":497734.96,"d":"497,734.96"},{"$f":"I994-E994","v":{"v":-64516.44,"d":"-64,516.44 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":1987.7,"d":"1,987.70"},{"v":1987.7,"d":"1,987.70"},{"v":1987.7,"d":"1,987.70"},{"v":215569.95,"d":"215,569.95"},{"$f":"I995-E995","v":{"v":215569.95,"d":"215,569.95"}}]
[]
[null,34,null,"Charges financières",{"$f":"E998+E999+E1000+E1001+E1002+E1003","v":{"v":190806.37,"d":"190,806.37"}},{"$f":"F998+F999+F1000+F1001+F1002+F1003","v":{"v":212656.85,"d":"212,656.85"}},{"v":163713.56,"d":"163,713.56"},{"v":225427.17,"d":"225,427.17"},{"v":250738.45,"d":"250,738.45"},{"$f":"I997-E997","v":{"v":59932.080000000016,"d":"59,932.08"}}]
[null,null,340,"Charges d'intérets",{"v":131053.32,"d":"131,053.32"},{"v":135437.13,"d":"135,437.13"},{"v":102743.65,"d":"102,743.65"},{"v":155775.39,"d":"155,775.39"},{"v":181688.95,"d":"181,688.95"},{"v":50635.630000000005,"d":"50,635.63"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":57281.15,"d":"57,281.15"},{"v":72909.3,"d":"72,909.30"},{"v":60179.27,"d":"60,179.27"},{"v":62999.23,"d":"62,999.23"},{"v":69049.5,"d":"69,049.50"},{"v":11768.349999999999,"d":"11,768.35"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":2471.9,"d":"2,471.90"},{"v":4290.42,"d":"4,290.42"},790.64,{"v":6652.55,"d":"6,652.55"},{"v":0,"d":"0.00"},{"v":-2471.9,"d":"-2,471.90 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1006+E1007","v":{"v":122829.97,"d":"122,829.97"}},{"$f":"F1006+F1007","v":{"v":30083.4,"d":"30,083.40"}},{"v":29873.4,"d":"29,873.40"},{"v":214405.7,"d":"214,405.70"},{"v":210911.53,"d":"210,911.53"},{"$f":"I1005-E1005","v":{"v":88081.56,"d":"88,081.56"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1006-E1006","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":122829.97,"d":"122,829.97"},{"v":30083.4,"d":"30,083.40"},{"v":29873.4,"d":"29,873.40"},{"v":214405.7,"d":"214,405.70"},{"v":210911.53,"d":"210,911.53"},{"$f":"I1007-E1007","v":{"v":88081.56,"d":"88,081.56"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1010+E1011+E1012+E1013+E1014+E1015+E1016+E1017","v":{"v":6436830.13,"d":"6,436,830.13"}},{"$f":"F1010+F1011+F1012+F1013+F1014+F1015+F1016+F1017","v":{"v":6360565.75,"d":"6,360,565.75"}},{"v":6799431.96,"d":"6,799,431.96"},{"v":6793787.67,"d":"6,793,787.67"},{"v":8616778.799999999,"d":"8,616,778.80"},{"$f":"I1009-E1009","v":{"v":2179948.669999999,"d":"2,179,948.67"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":4100,"d":"4,100.00"},{"v":39560,"d":"39,560.00"},{"v":4420,"d":"4,420.00"},{"v":4300,"d":"4,300.00"},{"v":4440,"d":"4,440.00"},{"v":340,"d":"340.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":4764292.92,"d":"4,764,292.92"},{"v":4728107.15,"d":"4,728,107.15"},{"v":4834795.41,"d":"4,834,795.41"},{"v":4984679.38,"d":"4,984,679.38"},{"v":6575972.27,"d":"6,575,972.27"},{"v":1811679.3499999996,"d":"1,811,679.35"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":182436,"d":"182,436.00"},{"v":128164,"d":"128,164.00"},{"v":212945,"d":"212,945.00"},{"v":241355,"d":"241,355.00"},{"v":394401,"d":"394,401.00"},{"v":211965,"d":"211,965.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1486001.21,"d":"1,486,001.21"},{"v":1464734.6,"d":"1,464,734.60"},{"v":1602594.05,"d":"1,602,594.05"},{"v":1548985.54,"d":"1,548,985.54"},{"v":1627497.78,"d":"1,627,497.78"},{"v":141496.57000000007,"d":"141,496.57"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144677.5,"d":"144,677.50"},{"v":14467.75,"d":"14,467.75"},{"v":14467.75,"d":"14,467.75"},{"v":14467.75,"d":"14,467.75"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1020","v":{"v":0,"d":"0.00"}},{"$f":"F1020","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1019-E1019","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1023+E1024+E1025+E1026+E1027+E1028","v":{"v":0,"d":"0.00"}},{"$f":"F1023+F1024+F1025+F1026+F1027+F1028","v":{"v":100000,"d":"100,000.00"}},{"v":650000,"d":"650,000.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":650000,"d":"650,000.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1031+E1032+E1033+E1034+E1035+E1036+E1037+E1038","v":{"v":182613.1,"d":"182,613.10"}},{"$f":"F1031+F1032+F1033+F1034+F1035+F1036+F1037+F1038","v":{"v":196076.65,"d":"196,076.65"}},{"v":185959.25,"d":"185,959.25"},{"v":216161.1,"d":"216,161.10"},{"v":241440.6,"d":"241,440.60"},{"$f":"I1030-E1030","v":{"v":58827.5,"d":"58,827.50"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":182613.1,"d":"182,613.10"},{"v":129750,"d":"129,750.00"},{"v":111315,"d":"111,315.00"},{"v":123955,"d":"123,955.00"},{"v":128880,"d":"128,880.00"},{"v":-53733.100000000006,"d":"-53,733.10 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":9627.8,"d":"9,627.80"},{"v":15093,"d":"15,093.00"},{"v":15054,"d":"15,054.00"},{"v":12415,"d":"12,415.00"},{"v":12415,"d":"12,415.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":56698.85,"d":"56,698.85"},{"v":59551.25,"d":"59,551.25"},{"v":77152.1,"d":"77,152.10"},{"v":100145.6,"d":"100,145.60"},{"v":100145.6,"d":"100,145.60"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1042+E1048+E1054+E1065+E1071+E1083+E1087+E1094+E1097+E1106","v":{"v":10452694.92,"d":"10,452,694.92"}},{"$f":"F1042+F1048+F1054+F1065+F1071+F1083+F1087+F1094+F1097+F1106","v":{"v":10538476.91,"d":"10,538,476.91"}},{"v":11992734.959999999,"d":"11,992,734.96"},{"v":11966048.100000003,"d":"11,966,048.10"},{"v":13151835.770000001,"d":"13,151,835.77"},{"$f":"I1041-E1041","v":{"v":2699140.8500000015,"d":"2,699,140.85"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1043+E1044+E1045+E1046","v":{"v":7112250.36,"d":"7,112,250.36"}},{"$f":"F1043+F1044+F1045+F1046","v":{"v":7224616.47,"d":"7,224,616.47"}},{"v":8272966.930000001,"d":"8,272,966.93"},{"v":8417926.290000001,"d":"8,417,926.29"},{"v":8670362.11,"d":"8,670,362.11"},{"v":1558111.749999999,"d":"1,558,111.75"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":5544167.3,"d":"5,544,167.30"},{"v":5914223.33,"d":"5,914,223.33"},{"v":6509158.82,"d":"6,509,158.82"},{"v":6471945.99,"d":"6,471,945.99"},{"v":7299849.81,"d":"7,299,849.81"},{"v":1755682.5099999998,"d":"1,755,682.51"}]
[null,null,401,"Impôts directs des personnes morales",{"v":948116.15,"d":"948,116.15"},{"v":609166.69,"d":"609,166.69"},{"v":1158851.46,"d":"1,158,851.46"},{"v":1223349.05,"d":"1,223,349.05"},{"v":334004.05,"d":"334,004.05"},{"v":-614112.1000000001,"d":"-614,112.10 "}]
[null,null,402,"Autres impôts directs",{"v":603788.86,"d":"603,788.86"},{"v":683222,"d":"683,222.00"},{"v":583017.75,"d":"583,017.75"},{"v":701452.45,"d":"701,452.45"},{"v":1013806.25,"d":"1,013,806.25"},{"v":410017.39,"d":"410,017.39"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":16178.05,"d":"16,178.05"},{"v":18004.45,"d":"18,004.45"},{"v":21938.9,"d":"21,938.90"},{"v":21178.8,"d":"21,178.80"},{"v":22702,"d":"22,702.00"},{"v":6523.950000000001,"d":"6,523.95"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1049+E1050+E1051+E1052","v":{"v":0,"d":"0.00"}},{"$f":"F1049+F1050+F1051+F1052","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1048-E1048","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1049-E1049","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1050-E1050","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1051-E1051","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1052-E1052","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E1055+E1056+E1057+E1058+E1059+E1060+E1061+E1062+E1063","v":{"v":1989720.58,"d":"1,989,720.58"}},{"$f":"F1055+F1056+F1057+F1058+F1059+F1060+F1061+F1062+F1063","v":{"v":1798390.2700000003,"d":"1,798,390.27"}},{"v":2036976.99,"d":"2,036,976.99"},{"v":1925383.9600000004,"d":"1,925,383.96"},{"v":2003633.2900000003,"d":"2,003,633.29"},{"$f":"I1054-E1054","v":{"v":13912.710000000196,"d":"13,912.71"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":136765.45,"d":"136,765.45"},{"v":134587.9,"d":"134,587.90"},{"v":134226.6,"d":"134,226.60"},{"v":134507.05,"d":"134,507.05"},{"v":144652.45,"d":"144,652.45"},{"v":7887,"d":"7,887.00"}]
[null,null,421,"Emoluments administratif",{"v":32579.88,"d":"32,579.88"},{"v":31943.95,"d":"31,943.95"},{"v":27559.8,"d":"27,559.80"},{"v":35860.8,"d":"35,860.80"},{"v":32749.9,"d":"32,749.90"},{"v":170.02000000000044,"d":"170.02"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1431571.03,"d":"1,431,571.03"},{"v":1365163.1,"d":"1,365,163.10"},{"v":1571025.55,"d":"1,571,025.55"},{"v":1411879.62,"d":"1,411,879.62"},{"v":1464981.27,"d":"1,464,981.27"},{"v":33410.23999999999,"d":"33,410.24"}]
[null,null,425,"Revenus des ventes",{"v":13407.6,"d":"13,407.60"},{"v":17918,"d":"17,918.00"},{"v":21609.95,"d":"21,609.95"},{"v":17212.37,"d":"17,212.37"},{"v":14377.07,"d":"14,377.07"},{"v":969.4699999999993,"d":"969.47"}]
[null,null,426,"remboursements",{"v":374996.62,"d":"374,996.62"},{"v":247135.32,"d":"247,135.32"},{"v":282255.09,"d":"282,255.09"},{"v":325924.12,"d":"325,924.12"},{"v":345787.3,"d":"345,787.30"},{"v":-29209.320000000007,"d":"-29,209.32 "}]
[null,null,427,"Amendes",{"v":400,"d":"400.00"},{"v":1642,"d":"1,642.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":1085.3,"d":"1,085.30"},{"v":685.3,"d":"685.30"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1066+E1067+E1068+E1069","v":{"v":120,"d":"120.00"}},{"$f":"F1066+F1067+F1068+F1069","v":{"v":0,"d":"0.00"}},{"v":204,"d":"204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1065-E1065","v":{"v":-120,"d":"-120.00 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":204,"d":"204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1066-E1066","v":{"v":-120,"d":"-120.00 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1067-E1067","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1068-E1068","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1069-E1069","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1072+E1073+E1074+E1075+E1076+E1077+E1078+E1079+E1080+E1081","v":{"v":262823.25,"d":"262,823.25"}},{"$f":"F1072+F1073+F1074+F1075+F1076+F1077+F1078+F1079+F1080+F1081","v":{"v":325915.6,"d":"325,915.60"}},{"v":283312.95,"d":"283,312.95"},{"v":305626.57,"d":"305,626.57"},{"v":358434.32,"d":"358,434.32"},{"$f":"I1071-E1071","v":{"v":95611.07,"d":"95,611.07"}}]
[null,null,440,"Revenus des intérets",{"v":41256.25,"d":"41,256.25"},{"v":92398.8,"d":"92,398.80"},{"v":50590.25,"d":"50,590.25"},{"v":61629.97,"d":"61,629.97"},{"v":93488.82,"d":"93,488.82"},{"v":52232.57000000001,"d":"52,232.57"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":130147,"d":"130,147.00"},{"v":133596.8,"d":"133,596.80"},{"v":125140.2,"d":"125,140.20"},{"v":130178.6,"d":"130,178.60"},{"v":127831.25,"d":"127,831.25"},{"v":-2315.75,"d":"-2,315.75 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21728.25,"d":"21,728.25"},{"v":21728.25,"d":"21,728.25"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":91420,"d":"91,420.00"},{"v":99920,"d":"99,920.00"},{"v":107582.5,"d":"107,582.50"},{"v":113818,"d":"113,818.00"},{"v":115386,"d":"115,386.00"},{"v":23966,"d":"23,966.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1084+E1085","v":{"v":25559.85,"d":"25,559.85"}},{"$f":"F1084+F1085","v":{"v":130846.1,"d":"130,846.10"}},{"v":156127.19,"d":"156,127.19"},{"v":71539.9,"d":"71,539.90"},{"v":57291,"d":"57,291.00"},{"$f":"I1083-E1083","v":{"v":31731.15,"d":"31,731.15"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":12779.5,"d":"12,779.50"},{"v":12584.25,"d":"12,584.25"},{"v":13777.65,"d":"13,777.65"},{"v":44292.25,"d":"44,292.25"},{"v":14676.75,"d":"14,676.75"},{"$f":"I1084-E1084","v":{"v":1897.25,"d":"1,897.25"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":12780.35,"d":"12,780.35"},{"v":118261.85,"d":"118,261.85"},{"v":142349.54,"d":"142,349.54"},{"v":27247.65,"d":"27,247.65"},{"v":42614.25,"d":"42,614.25"},{"$f":"I1085-E1085","v":{"v":29833.9,"d":"29,833.90"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1088+E1089+E1090+E1091+E1092","v":{"v":895208.3500000001,"d":"895,208.35"}},{"$f":"F1088+F1089+F1090+F1091+F1092","v":{"v":856187.34,"d":"856,187.34"}},{"v":910918.02,"d":"910,918.02"},{"v":996390.2999999999,"d":"996,390.30"},{"v":1806206.7000000002,"d":"1,806,206.70"},{"$f":"I1087-E1087","v":{"v":910998.3500000001,"d":"910,998.35"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":32775,"d":"32,775.00"},{"v":46754,"d":"46,754.00"},{"v":53102,"d":"53,102.00"},{"v":53377,"d":"53,377.00"},{"v":48150,"d":"48,150.00"},{"v":15375,"d":"15,375.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":675740.3,"d":"675,740.30"},{"v":677270.44,"d":"677,270.44"},{"v":657463.6,"d":"657,463.60"},{"v":776047.95,"d":"776,047.95"},{"v":1500101.3,"d":"1,500,101.30"},{"v":824361,"d":"824,361.00"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":186329.9,"d":"186,329.90"},{"v":131950.3,"d":"131,950.30"},{"v":199741.92,"d":"199,741.92"},{"v":166441.2,"d":"166,441.20"},{"v":257341.85,"d":"257,341.85"},{"v":71011.95000000001,"d":"71,011.95"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",363.15,{"v":212.6,"d":"212.60"},{"v":610.5,"d":"610.50"},524.15,613.55,{"v":250.39999999999998,"d":"250.40"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1095","v":{"v":0,"d":"0.00"}},{"$f":"F1095","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1094-E1094","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1095-E1095","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1098+E1099+E1100+E1101+E1102+E1103+E1104","v":{"v":1254.78,"d":"1,254.78"}},{"$f":"F1098+F1099+F1100+F1101+F1102+F1103+F1104","v":{"v":6444.48,"d":"6,444.48"}},{"v":146269.63,"d":"146,269.63"},{"v":33019.979999999996,"d":"33,019.98"},{"v":14467.75,"d":"14,467.75"},{"$f":"I1097-E1097","v":{"v":13212.97,"d":"13,212.97"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":4680,"d":"4,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":1254.78,"d":"1,254.78"},{"v":1764.48,"d":"1,764.48"},{"v":1592.13,"d":"1,592.13"},{"v":18552.23,"d":"18,552.23"},{"v":0,"d":"0.00"},{"v":-1254.78,"d":"-1,254.78 "}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144677.5,"d":"144,677.50"},{"v":14467.75,"d":"14,467.75"},{"v":14467.75,"d":"14,467.75"},{"v":14467.75,"d":"14,467.75"}]
[]
[null,49,null,"Imputations internes",{"$f":"E1107+E1108+E1109+E1110+E1111+E1112+E1113+E1114","v":{"v":165757.75,"d":"165,757.75"}},{"$f":"F1107+F1108+F1109+F1110+F1111+F1112+F1113+F1114","v":{"v":196076.65,"d":"196,076.65"}},{"v":185959.25,"d":"185,959.25"},{"v":216161.1,"d":"216,161.10"},{"v":241440.6,"d":"241,440.60"},{"$f":"I1106-E1106","v":{"v":75682.85,"d":"75,682.85"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":128170,"d":"128,170.00"},{"v":129750,"d":"129,750.00"},{"v":111315,"d":"111,315.00"},{"v":123955,"d":"123,955.00"},{"v":128880,"d":"128,880.00"},{"v":710,"d":"710.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":11206,"d":"11,206.00"},{"v":9627.8,"d":"9,627.80"},{"v":15093,"d":"15,093.00"},{"v":15054,"d":"15,054.00"},{"v":12415,"d":"12,415.00"},{"v":1209,"d":"1,209.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":26381.75,"d":"26,381.75"},{"v":56698.85,"d":"56,698.85"},{"v":59551.25,"d":"59,551.25"},{"v":77152.1,"d":"77,152.10"},{"v":100145.6,"d":"100,145.60"},{"v":73763.85,"d":"73,763.85"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1120+E1121","v":{"v":253856.48,"d":"253,856.48"}},{"$f":"F1120+F1121","v":{"v":521660.97000000003,"d":"521,660.97"}},{"v":469681.96,"d":"469,681.96"},{"v":44346.45,"d":"44,346.45"},{"v":-32226.75,"d":"-32,226.75 "},{"$f":"I1119-E1119","v":{"v":-286083.23,"d":"-286,083.23 "}}]
[null,null,900,"Compte général (+ / -)",{"v":33519.97,"d":"33,519.97"},{"v":5411.09,"d":"5,411.09"},{"v":23773.27,"d":"23,773.27"},{"v":15593.4,"d":"15,593.40"},{"v":-247867.12,"d":"-247,867.12 "},{"$f":"I1120-E1120","v":{"v":-281387.08999999997,"d":"-281,387.09 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":220336.51,"d":"220,336.51"},{"v":516249.88,"d":"516,249.88"},{"v":445908.69,"d":"445,908.69"},{"v":28753.05,"d":"28,753.05"},{"v":215640.37,"d":"215,640.37"},{"$f":"I1121-E1121","v":{"v":-4696.140000000014,"d":"-4,696.14 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1120+E1121","v":{"v":253856.48,"d":"253,856.48"}},{"$f":"F1120+F1121","v":{"v":521660.97000000003,"d":"521,660.97"}},{"v":469681.96,"d":"469,681.96"},{"v":44346.45,"d":"44,346.45"},{"v":-32226.75,"d":"-32,226.75 "},{"$f":"I1123-E1123","v":{"v":-286083.23,"d":"-286,083.23 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Delémont",{"$nulls":3},{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12736,"d":"12,736"},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"I1129-E1129","v":195}]
[{"$nulls":4},"Delémont","Delémont","Delémont","Delémont","Delémont","Delémont"]
[3,null,null,"Charges",{"$f":"E1132+E1142+E1154+E1158+E1166+E1170+E1180+E1183+E1191","v":{"v":99120550.02999999,"d":"99,120,550.03"}},{"$f":"F1132+F1142+F1154+F1158+F1166+F1170+F1180+F1183+F1191","v":{"v":100800554.63999999,"d":"100,800,554.64"}},{"v":108915528.7,"d":"108,915,528.70"},{"v":122162863.33000001,"d":"122,162,863.33"},{"v":122001588.83,"d":"122,001,588.83"},{"$f":"I1131-E1131","v":{"v":22881038.800000012,"d":"22,881,038.80"}}]
[null,30,null,"Charges du personnel",{"$f":"E1133+E1134+E1135+E1136+E1137+E1138+E1139+E1140","v":{"v":23819035.590000004,"d":"23,819,035.59"}},{"$f":"F1133+F1134+F1135+F1136+F1137+F1138+F1139+F1140","v":{"v":24161377.409999996,"d":"24,161,377.41"}},{"v":24870275.21,"d":"24,870,275.21"},{"v":25458251.55,"d":"25,458,251.55"},{"v":24659325.79,"d":"24,659,325.79"},{"v":840290.1999999955,"d":"840,290.20"}]
[null,null,300,"Autorités et commissions",{"v":740241.35,"d":"740,241.35"},{"v":752043.75,"d":"752,043.75"},{"v":806929.25,"d":"806,929.25"},{"v":662390.5,"d":"662,390.50"},{"v":684779.05,"d":"684,779.05"},{"v":-55462.29999999993,"d":"-55,462.30 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":18872107.21,"d":"18,872,107.21"},{"v":19164611.38,"d":"19,164,611.38"},{"v":19725387.95,"d":"19,725,387.95"},{"v":20317382.62,"d":"20,317,382.62"},{"v":19713406.2,"d":"19,713,406.20"},{"v":841298.9899999984,"d":"841,298.99"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":3909190.34,"d":"3,909,190.34"},{"v":4015822.77,"d":"4,015,822.77"},{"v":4055630,"d":"4,055,630.00"},{"v":4189189.15,"d":"4,189,189.15"},{"v":3992935.25,"d":"3,992,935.25"},{"v":83744.91000000015,"d":"83,744.91"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":52415.5,"d":"52,415.50"},{"v":51641.7,"d":"51,641.70"},{"v":45078.3,"d":"45,078.30"},{"v":44464.1,"d":"44,464.10"},{"v":42859.25,"d":"42,859.25"},{"v":-9556.25,"d":"-9,556.25 "}]
[null,null,309,"Autres charges du personnel",{"v":245081.19,"d":"245,081.19"},{"v":177257.81,"d":"177,257.81"},{"v":237249.71,"d":"237,249.71"},{"v":244825.18,"d":"244,825.18"},{"v":225346.04,"d":"225,346.04"},{"v":-19735.149999999994,"d":"-19,735.15 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1143+E1144+E1145+E1146+E1147+E1148+E1149+E1150+E1151+E1152","v":{"v":19861849.819999997,"d":"19,861,849.82"}},{"$f":"F1143+F1144+F1145+F1146+F1147+F1148+F1149+F1150+F1151+F1152","v":{"v":22441748.619999997,"d":"22,441,748.62"}},{"v":28949572.649999995,"d":"28,949,572.65"},{"v":37726336.370000005,"d":"37,726,336.37"},{"v":38023861.019999996,"d":"38,023,861.02"},{"$f":"I1142-E1142","v":{"v":18162011.2,"d":"18,162,011.20"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":1813266.84,"d":"1,813,266.84"},{"v":2147342.65,"d":"2,147,342.65"},{"v":2209272.09,"d":"2,209,272.09"},{"v":1975227.37,"d":"1,975,227.37"},{"v":1995857.88,"d":"1,995,857.88"},{"v":182591.0399999998,"d":"182,591.04"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":588837.65,"d":"588,837.65"},{"v":678473.94,"d":"678,473.94"},{"v":646700.14,"d":"646,700.14"},{"v":428532.43,"d":"428,532.43"},{"v":459533.82,"d":"459,533.82"},{"v":-129303.83000000002,"d":"-129,303.83 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":10872252.63,"d":"10,872,252.63"},{"v":12689084.34,"d":"12,689,084.34"},{"v":19257305.83,"d":"19,257,305.83"},{"v":28308975.99,"d":"28,308,975.99"},{"v":28154348.07,"d":"28,154,348.07"},{"v":17282095.439999998,"d":"17,282,095.44"}]
[null,null,313,"Prestations de services et honoraires",{"v":3351727.32,"d":"3,351,727.32"},{"v":3323080.94,"d":"3,323,080.94"},{"v":3331566.72,"d":"3,331,566.72"},{"v":3508810.72,"d":"3,508,810.72"},{"v":3482733.56,"d":"3,482,733.56"},{"v":131006.24000000022,"d":"131,006.24"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":1338737.31,"d":"1,338,737.31"},{"v":1274166.15,"d":"1,274,166.15"},{"v":1058424.09,"d":"1,058,424.09"},{"v":1074125.66,"d":"1,074,125.66"},{"v":1052653.78,"d":"1,052,653.78"},{"v":-286083.53,"d":"-286,083.53 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":961037.26,"d":"961,037.26"},{"v":921142.08,"d":"921,142.08"},{"v":902994.89,"d":"902,994.89"},{"v":962161.68,"d":"962,161.68"},{"v":1010493.67,"d":"1,010,493.67"},{"v":49456.41000000003,"d":"49,456.41"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":918761.95,"d":"918,761.95"},{"v":844355.6,"d":"844,355.60"},{"v":785752.55,"d":"785,752.55"},{"v":773693.2,"d":"773,693.20"},{"v":774088.5,"d":"774,088.50"},{"v":-144673.44999999995,"d":"-144,673.45 "}]
[null,null,317,"Indemnités et dédommagements",{"v":64472.58,"d":"64,472.58"},{"v":76479.25,"d":"76,479.25"},{"v":84128.15,"d":"84,128.15"},{"v":74308.24,"d":"74,308.24"},{"v":82282.22,"d":"82,282.22"},{"v":17809.64,"d":"17,809.64"}]
[null,null,318,"Réévaluations de créances",{"v":-232397.17,"d":"-232,397.17 "},{"v":322665.22,"d":"322,665.22"},{"v":544662.49,"d":"544,662.49"},{"v":467592.63,"d":"467,592.63"},{"v":847075.16,"d":"847,075.16"},{"v":1079472.33,"d":"1,079,472.33"}]
[null,null,319,"Divers charges d'exploitation",{"v":185153.45,"d":"185,153.45"},{"v":164958.45,"d":"164,958.45"},{"v":128765.7,"d":"128,765.70"},{"v":152908.45,"d":"152,908.45"},{"v":164794.36,"d":"164,794.36"},{"v":-20359.090000000026,"d":"-20,359.09 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1155+E1156","v":{"v":5119062.61,"d":"5,119,062.61"}},{"$f":"F1155+F1156","v":{"v":5626924.5,"d":"5,626,924.50"}},{"v":5967644.75,"d":"5,967,644.75"},{"v":6377739.12,"d":"6,377,739.12"},{"v":6406442.33,"d":"6,406,442.33"},{"$f":"I1154-E1154","v":{"v":1287379.7199999997,"d":"1,287,379.72"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":5119062.61,"d":"5,119,062.61"},{"v":5532820.27,"d":"5,532,820.27"},{"v":5850591.38,"d":"5,850,591.38"},{"v":6260685.75,"d":"6,260,685.75"},{"v":6276417.46,"d":"6,276,417.46"},{"$f":"I1154-E1154","v":{"v":1287379.7199999997,"d":"1,287,379.72"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":94104.23,"d":"94,104.23"},{"v":117053.37,"d":"117,053.37"},{"v":117053.37,"d":"117,053.37"},{"v":130024.87,"d":"130,024.87"},{"$f":"I1155-E1155","v":{"v":1157354.8499999996,"d":"1,157,354.85"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1159+E1160+E1161+E1162+E1163+E1164","v":{"v":2138375.63,"d":"2,138,375.63"}},{"$f":"F1159+F1160+F1161+F1162+F1163+F1164","v":{"v":1762202.0899999999,"d":"1,762,202.09"}},{"v":2157423.07,"d":"2,157,423.07"},{"v":3137578.96,"d":"3,137,578.96"},{"v":3772016.12,"d":"3,772,016.12"},{"$f":"I1158-E1158","v":{"v":1633640.4900000002,"d":"1,633,640.49"}}]
[null,null,340,"Charges d'intérets",{"v":1943625.13,"d":"1,943,625.13"},{"v":1605830.89,"d":"1,605,830.89"},{"v":1809808.42,"d":"1,809,808.42"},{"v":2529551.12,"d":"2,529,551.12"},{"v":3224545.98,"d":"3,224,545.98"},{"v":1280920.85,"d":"1,280,920.85"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":194150.5,"d":"194,150.50"},{"v":156371.2,"d":"156,371.20"},{"v":347614.65,"d":"347,614.65"},{"v":608027.84,"d":"608,027.84"},{"v":547470.14,"d":"547,470.14"},{"v":353319.64,"d":"353,319.64"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-600,"d":"-600.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1167+E1168","v":{"v":0,"d":"0.00"}},{"$f":"F1167+F1168","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1166-E1166","v":{"v":0,"d":"0.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1167-E1167","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1168-E1168","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1171+E1172+E1173+E1174+E1175+E1176+E1177+E1178","v":{"v":41767548.05,"d":"41,767,548.05"}},{"$f":"F1171+F1172+F1173+F1174+F1175+F1176+F1177+F1178","v":{"v":41645193.56999999,"d":"41,645,193.57"}},{"v":42498373.26,"d":"42,498,373.26"},{"v":44381760.15,"d":"44,381,760.15"},{"v":43727740.8,"d":"43,727,740.80"},{"$f":"I1170-E1170","v":{"v":1960192.75,"d":"1,960,192.75"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":19717.45,"d":"19,717.45"},{"v":26242.15,"d":"26,242.15"},{"v":29125.75,"d":"29,125.75"},{"v":26576.65,"d":"26,576.65"},{"v":28864.08,"d":"28,864.08"},{"v":9146.630000000001,"d":"9,146.63"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":17681550.86,"d":"17,681,550.86"},{"v":17598891.06,"d":"17,598,891.06"},{"v":18497661.68,"d":"18,497,661.68"},{"v":19311602.37,"d":"19,311,602.37"},{"v":18827213.78,"d":"18,827,213.78"},{"v":1145662.9200000018,"d":"1,145,662.92"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":920430.5,"d":"920,430.50"},{"v":929100.5,"d":"929,100.50"},{"v":426800.5,"d":"426,800.50"},{"v":860589,"d":"860,589.00"},{"v":229016.5,"d":"229,016.50"},{"v":-691414,"d":"-691,414.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":19014344.16,"d":"19,014,344.16"},{"v":18483918.25,"d":"18,483,918.25"},{"v":18921066.08,"d":"18,921,066.08"},{"v":18912762.06,"d":"18,912,762.06"},{"v":18511859.57,"d":"18,511,859.57"},{"v":-502484.58999999985,"d":"-502,484.59 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":603909,"d":"603,909.00"},{"v":78641,"d":"78,641.00"},{"v":78641,"d":"78,641.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":4131505.08,"d":"4,131,505.08"},{"v":4607041.61,"d":"4,607,041.61"},{"v":4623719.25,"d":"4,623,719.25"},{"v":4666321.07,"d":"4,666,321.07"},{"v":6052145.87,"d":"6,052,145.87"},{"v":1920640.79,"d":"1,920,640.79"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1181","v":{"v":0,"d":"0.00"}},{"$f":"F1181","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1180-E1180","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1181-E1181","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E1184+E1185+E1186+E1187+E1188+E1189","v":{"v":0,"d":"0.00"}},{"$f":"F1184+F1185+F1186+F1187+F1188+F1189","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1183-E1183","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1192+E1193+E1194+E1195+E1196+E1197+E1198+E1199","v":{"v":6414678.33,"d":"6,414,678.33"}},{"$f":"F1192+F1193+F1194+F1195+F1196+F1197+F1198+F1199","v":{"v":5163108.45,"d":"5,163,108.45"}},{"v":4472239.760000001,"d":"4,472,239.76"},{"v":5081197.18,"d":"5,081,197.18"},{"v":5412202.77,"d":"5,412,202.77"},{"$f":"I1191-E1191","v":{"v":-1002475.5600000005,"d":"-1,002,475.56 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":30000,"d":"30,000.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":165000,"d":"165,000.00"},{"v":195000,"d":"195,000.00"},{"v":165000,"d":"165,000.00"}]
[null,null,391,"Prestations de services",{"v":1164503.75,"d":"1,164,503.75"},{"v":994584.25,"d":"994,584.25"},{"v":1470128.86,"d":"1,470,128.86"},{"v":1558160.15,"d":"1,558,160.15"},{"v":1648198.05,"d":"1,648,198.05"},{"v":483694.30000000005,"d":"483,694.30"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":60000,"d":"60,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":692394,"d":"692,394.00"},{"v":554500,"d":"554,500.00"},{"v":499217,"d":"499,217.00"},{"v":820982,"d":"820,982.00"},{"v":1113589,"d":"1,113,589.00"},{"v":421195,"d":"421,195.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":2465786.82,"d":"2,465,786.82"},{"v":2367133.34,"d":"2,367,133.34"},{"v":2394832.87,"d":"2,394,832.87"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.09999999963,"d":"-130,371.10 "}]
[null,null,399,"Autres imputations internes",{"v":1951993.76,"d":"1,951,993.76"},{"v":1096890.86,"d":"1,096,890.86"},{"v":-1938.97,"d":"-1,938.97 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1951993.76,"d":"-1,951,993.76 "}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1203+E1209+E1215+E1226+E1232+E1244+E1248+E1255+E1258+E1267","v":{"v":101210223.21,"d":"101,210,223.21"}},{"$f":"F1203+F1209+F1215+F1226+F1232+F1244+F1248+F1255+F1258+F1267","v":{"v":104352081.14000002,"d":"104,352,081.14"}},{"v":107873400.12999998,"d":"107,873,400.13"},{"v":121245036.62,"d":"121,245,036.62"},{"v":128548103.46,"d":"128,548,103.46"},{"$f":"I1202-E1202","v":{"v":27337880.25,"d":"27,337,880.25"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1204+E1205+E1206+E1207","v":{"v":39079842.800000004,"d":"39,079,842.80"}},{"$f":"F1204+F1205+F1206+F1207","v":{"v":41044039.39,"d":"41,044,039.39"}},{"v":37935665.5,"d":"37,935,665.50"},{"v":40830117.849999994,"d":"40,830,117.85"},{"v":45917322.07,"d":"45,917,322.07"},{"$f":"I1203-E1203","v":{"v":6837479.269999996,"d":"6,837,479.27"}}]
[null,null,400,"Impôts directs des personnes physiques",{"v":28553161.5,"d":"28,553,161.50"},{"v":28291546.28,"d":"28,291,546.28"},{"v":29188230.37,"d":"29,188,230.37"},{"v":30641401.23,"d":"30,641,401.23"},{"v":33461491.51,"d":"33,461,491.51"},{"$f":"I1204-E1204","v":{"v":4908330.010000002,"d":"4,908,330.01"}}]
[null,null,401,"Impôts directs des personnes morales",{"v":5630325.2,"d":"5,630,325.20"},{"v":7757076.18,"d":"7,757,076.18"},{"v":4132816.72,"d":"4,132,816.72"},{"v":5362165.45,"d":"5,362,165.45"},{"v":7017666.5,"d":"7,017,666.50"},{"$f":"I1205-E1205","v":{"v":1387341.2999999998,"d":"1,387,341.30"}}]
[null,null,402,"Autres impôts directs",{"v":4805039.65,"d":"4,805,039.65"},{"v":4912126.33,"d":"4,912,126.33"},{"v":4520498.41,"d":"4,520,498.41"},{"v":4720047.37,"d":"4,720,047.37"},{"v":5331134.76,"d":"5,331,134.76"},{"v":526095.1099999994,"d":"526,095.11"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":91316.45,"d":"91,316.45"},{"v":83290.6,"d":"83,290.60"},{"v":94120,"d":"94,120.00"},{"v":106503.8,"d":"106,503.80"},{"v":107029.3,"d":"107,029.30"},{"v":15712.850000000006,"d":"15,712.85"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1210+E1211+E1212+E1213","v":{"v":0,"d":"0.00"}},{"$f":"F1210+F1211+F1212+F1213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1209-E1209","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1210-E1210","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,42,null,"Taxes",{"$f":"E1216+E1217+E1218+E1219+E1220+E1221+E1222+E1223+E1224","v":{"v":27309855.42,"d":"27,309,855.42"}},{"$f":"F1216+F1217+F1218+F1219+F1220+F1221+F1222+F1223+F1224","v":{"v":29676947.590000004,"d":"29,676,947.59"}},{"v":35515440.37,"d":"35,515,440.37"},{"v":44236569.059999995,"d":"44,236,569.06"},{"v":45287913.31,"d":"45,287,913.31"},{"$f":"I1215-E1215","v":{"v":17978057.89,"d":"17,978,057.89"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":539040.53,"d":"539,040.53"},{"v":518672.2,"d":"518,672.20"},{"v":521247.45,"d":"521,247.45"},{"v":505027.54,"d":"505,027.54"},{"v":582335.3,"d":"582,335.30"},{"$f":"I1216-E1216","v":{"v":43294.77000000002,"d":"43,294.77"}}]
[null,null,421,"Emoluments administratif",{"v":1059550.73,"d":"1,059,550.73"},{"v":957610.48,"d":"957,610.48"},{"v":1095193.59,"d":"1,095,193.59"},{"v":991792.1,"d":"991,792.10"},{"v":1204186.96,"d":"1,204,186.96"},{"v":144636.22999999998,"d":"144,636.23"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":37448.9,"d":"37,448.90"},{"v":40787,"d":"40,787.00"},{"v":41657,"d":"41,657.00"},{"v":37443,"d":"37,443.00"},{"v":45090,"d":"45,090.00"},{"v":7641.0999999999985,"d":"7,641.10"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":24861771.06,"d":"24,861,771.06"},{"v":27242466.51,"d":"27,242,466.51"},{"v":32902421.42,"d":"32,902,421.42"},{"v":42070173.01,"d":"42,070,173.01"},{"v":42787344.74,"d":"42,787,344.74"},{"v":17925573.680000003,"d":"17,925,573.68"}]
[null,null,425,"Revenus des ventes",{"v":213621.44,"d":"213,621.44"},{"v":253407.35,"d":"253,407.35"},{"v":293842.9,"d":"293,842.90"},{"v":221347.65,"d":"221,347.65"},{"v":238303.27,"d":"238,303.27"},{"v":24681.829999999987,"d":"24,681.83"}]
[null,null,426,"remboursements",{"v":473034.66,"d":"473,034.66"},{"v":511864.7,"d":"511,864.70"},{"v":482469.86,"d":"482,469.86"},{"v":301834.48,"d":"301,834.48"},{"v":333596.92,"d":"333,596.92"},{"v":-139437.74,"d":"-139,437.74 "}]
[null,null,427,"Amendes",{"v":125388.1,"d":"125,388.10"},{"v":152139.35,"d":"152,139.35"},{"v":178608.15,"d":"178,608.15"},{"v":108951.28,"d":"108,951.28"},{"v":97056.12,"d":"97,056.12"},{"v":-28331.98000000001,"d":"-28,331.98 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1227+E1228+E1229+E1230","v":{"v":1514196.64,"d":"1,514,196.64"}},{"$f":"F1227+F1228+F1229+F1230","v":{"v":2069049.95,"d":"2,069,049.95"}},{"v":2114560.74,"d":"2,114,560.74"},{"v":2119262.76,"d":"2,119,262.76"},{"v":4409596.39,"d":"4,409,596.39"},{"$f":"I1226-E1226","v":{"v":2895399.75,"d":"2,895,399.75"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":1514196.64,"d":"1,514,196.64"},{"v":2069049.95,"d":"2,069,049.95"},{"v":2114560.74,"d":"2,114,560.74"},{"v":2119262.76,"d":"2,119,262.76"},{"v":2024306.39,"d":"2,024,306.39"},{"$f":"I1227-E1227","v":{"v":510109.75,"d":"510,109.75"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2385290,"d":"2,385,290.00"},{"v":2385290,"d":"2,385,290.00"}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1233+E1234+E1235+E1236+E1237+E1238+E1239+E1240+E1241+E1242","v":{"v":3069513.2,"d":"3,069,513.20"}},{"$f":"F1233+F1234+F1235+F1236+F1237+F1238+F1239+F1240+F1241+F1242","v":{"v":2762813.04,"d":"2,762,813.04"}},{"v":3392682.58,"d":"3,392,682.58"},{"v":5958525.09,"d":"5,958,525.09"},{"v":4792628.87,"d":"4,792,628.87"},{"$f":"I1232-E1232","v":{"v":1723115.67,"d":"1,723,115.67"}}]
[null,null,440,"Revenus des intérets",{"v":914586.27,"d":"914,586.27"},{"v":839026.92,"d":"839,026.92"},{"v":916525.13,"d":"916,525.13"},{"v":1060688.7,"d":"1,060,688.70"},{"v":1216568.37,"d":"1,216,568.37"},{"$f":"I1233-E1233","v":{"v":301982.1000000001,"d":"301,982.10"}}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":56657.5,"d":"56,657.50"},{"v":35152.5,"d":"35,152.50"},{"v":22013.6,"d":"22,013.60"},{"v":43573,"d":"43,573.00"},{"v":27253.5,"d":"27,253.50"},{"v":-29404,"d":"-29,404.00 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":570442.55,"d":"570,442.55"},{"v":463774.9,"d":"463,774.90"},{"v":824370.55,"d":"824,370.55"},{"v":1138534.74,"d":"1,138,534.74"},{"v":1096542.59,"d":"1,096,542.59"},{"v":526100.04,"d":"526,100.04"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1925593.4,"d":"1,925,593.40"},{"v":688400,"d":"688,400.00"},{"v":688400,"d":"688,400.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":173538,"d":"173,538.00"},{"v":180579,"d":"180,579.00"},{"v":97804,"d":"97,804.00"},{"v":149987,"d":"149,987.00"},{"v":146511,"d":"146,511.00"},{"v":-27027,"d":"-27,027.00 "}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1354288.88,"d":"1,354,288.88"},{"v":1244279.72,"d":"1,244,279.72"},{"v":1531969.3,"d":"1,531,969.30"},{"v":1640148.25,"d":"1,640,148.25"},{"v":1617353.41,"d":"1,617,353.41"},{"v":263064.53,"d":"263,064.53"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1245+E1246","v":{"v":41211.35,"d":"41,211.35"}},{"$f":"F1245+F1246","v":{"v":34397.55,"d":"34,397.55"}},{"v":33917.85,"d":"33,917.85"},{"v":316084.8,"d":"316,084.80"},{"v":29494.75,"d":"29,494.75"},{"$f":"I1244-E1244","v":{"v":-11716.599999999999,"d":"-11,716.60 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":41211.35,"d":"41,211.35"},{"v":34397.55,"d":"34,397.55"},{"v":33917.85,"d":"33,917.85"},{"v":316084.8,"d":"316,084.80"},{"v":29494.75,"d":"29,494.75"},{"$f":"I1245-E1245","v":{"v":-11716.599999999999,"d":"-11,716.60 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1249+E1250+E1251+E1252+E1253","v":{"v":22665071.86,"d":"22,665,071.86"}},{"$f":"F1249+F1250+F1251+F1252+F1253","v":{"v":22291725.169999998,"d":"22,291,725.17"}},{"v":21908893.35,"d":"21,908,893.35"},{"v":21449370.88,"d":"21,449,370.88"},{"v":22628701.299999997,"d":"22,628,701.30"},{"$f":"I1248-E1248","v":{"v":-36370.560000002384,"d":"-36,370.56 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":484147,"d":"484,147.00"},{"v":501013,"d":"501,013.00"},{"v":475379,"d":"475,379.00"},{"v":482071,"d":"482,071.00"},{"v":420079,"d":"420,079.00"},{"$f":"I1249-E1249","v":{"v":-64068,"d":"-64,068.00 "}}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":12310929.5,"d":"12,310,929.50"},{"v":11716682.03,"d":"11,716,682.03"},{"v":10882008.67,"d":"10,882,008.67"},{"v":10133796.1,"d":"10,133,796.10"},{"v":10149558.66,"d":"10,149,558.66"},{"v":-2161370.84,"d":"-2,161,370.84 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":962414.35,"d":"962,414.35"},{"v":929584.2,"d":"929,584.20"},{"v":882357.8,"d":"882,357.80"},{"v":1018740.6,"d":"1,018,740.60"},{"v":1034544.54,"d":"1,034,544.54"},{"v":72130.19000000006,"d":"72,130.19"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":1825790.92,"d":"1,825,790.92"},{"v":1772632.44,"d":"1,772,632.44"},{"v":2399831.21,"d":"2,399,831.21"},{"v":2204417.42,"d":"2,204,417.42"},{"v":2397756.53,"d":"2,397,756.53"},{"v":571965.6099999999,"d":"571,965.61"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":7081790.09,"d":"7,081,790.09"},{"v":7371813.5,"d":"7,371,813.50"},{"v":7269316.67,"d":"7,269,316.67"},{"v":7610345.76,"d":"7,610,345.76"},{"v":8626762.57,"d":"8,626,762.57"},{"v":1544972.4800000004,"d":"1,544,972.48"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1256","v":{"v":0,"d":"0.00"}},{"$f":"F1256","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1255-E1255","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1256-E1256","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1259+E1260+E1261+E1262+E1263+E1264+E1265","v":{"v":1100000,"d":"1,100,000.00"}},{"$f":"F1259+F1260+F1261+F1262+F1263+F1264+F1265","v":{"v":1310000,"d":"1,310,000.00"}},{"v":2500000,"d":"2,500,000.00"},{"v":1253909,"d":"1,253,909.00"},{"v":70244,"d":"70,244.00"},{"$f":"I1258-E1258","v":{"v":-1029756,"d":"-1,029,756.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1259-E1259","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":1100000,"d":"1,100,000.00"},{"v":1310000,"d":"1,310,000.00"},{"v":2500000,"d":"2,500,000.00"},{"v":1253909,"d":"1,253,909.00"},{"v":70244,"d":"70,244.00"},{"v":-1029756,"d":"-1,029,756.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E1268+E1269+E1270+E1271+E1272+E1273+E1274+E1275","v":{"v":6430531.9399999995,"d":"6,430,531.94"}},{"$f":"F1268+F1269+F1270+F1271+F1272+F1273+F1274+F1275","v":{"v":5163108.45,"d":"5,163,108.45"}},{"v":4472239.74,"d":"4,472,239.74"},{"v":5081197.18,"d":"5,081,197.18"},{"v":5412202.77,"d":"5,412,202.77"},{"$f":"I1267-E1267","v":{"v":-1018329.1699999999,"d":"-1,018,329.17 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":30000,"d":"30,000.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":255000,"d":"255,000.00"},{"v":288750,"d":"288,750.00"},{"$f":"I1268-E1268","v":{"v":258750,"d":"258,750.00"}}]
[null,null,491,"Prestations de services",{"v":1132234.15,"d":"1,132,234.15"},{"v":963635.05,"d":"963,635.05"},{"v":1449664.55,"d":"1,449,664.55"},{"v":1444806.35,"d":"1,444,806.35"},{"v":1554448.05,"d":"1,554,448.05"},{"v":422213.90000000014,"d":"422,213.90"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":60000,"d":"60,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":32269.5,"d":"32,269.50"},{"v":30949.2,"d":"30,949.20"},{"v":20464.3,"d":"20,464.30"},{"v":23353.8,"d":"23,353.80"},{"v":0,"d":"0.00"},{"v":-32269.5,"d":"-32,269.50 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":714657,"d":"714,657.00"},{"v":554500,"d":"554,500.00"},{"v":499217,"d":"499,217.00"},{"v":820982,"d":"820,982.00"},{"v":1113589,"d":"1,113,589.00"},{"v":398932,"d":"398,932.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":2465786.81,"d":"2,465,786.81"},{"v":2367133.34,"d":"2,367,133.34"},{"v":2394832.86,"d":"2,394,832.86"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.08999999985,"d":"-130,371.09 "}]
[null,null,499,"Autres imputations internes",{"v":1945584.48,"d":"1,945,584.48"},{"v":1096890.86,"d":"1,096,890.86"},{"v":-1938.97,"d":"-1,938.97 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1945584.48,"d":"-1,945,584.48 "}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1281+E1282","v":{"v":2089673.1800000002,"d":"2,089,673.18"}},{"$f":"F1281+F1282","v":{"v":3551526.5,"d":"3,551,526.50"}},{"v":-1042128.5700000003,"d":"-1,042,128.57 "},{"v":-917826.7100000002,"d":"-917,826.71 "},{"v":6546514.63,"d":"6,546,514.63"},{"$f":"I1280-E1280","v":{"v":4456841.449999999,"d":"4,456,841.45"}}]
[null,null,900,"Compte général (+ / -)",{"v":-574634.73,"d":"-574,634.73 "},{"v":-67.2,"d":"-67.20 "},{"v":-3253493.74,"d":"-3,253,493.74 "},{"v":-2174361.6,"d":"-2,174,361.60 "},{"v":5177998.41,"d":"5,177,998.41"},{"$f":"I1281-E1281","v":{"v":5752633.140000001,"d":"5,752,633.14"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":2664307.91,"d":"2,664,307.91"},{"v":3551593.7,"d":"3,551,593.70"},{"v":2211365.17,"d":"2,211,365.17"},{"v":1256534.89,"d":"1,256,534.89"},{"v":1368516.22,"d":"1,368,516.22"},{"$f":"I1282-E1282","v":{"v":-1295791.6900000002,"d":"-1,295,791.69 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1281+E1282","v":{"v":2089673.1800000002,"d":"2,089,673.18"}},{"$f":"F1281+F1282","v":{"v":3551526.5,"d":"3,551,526.50"}},{"v":-1042128.5700000003,"d":"-1,042,128.57 "},{"v":-917826.7100000002,"d":"-917,826.71 "},{"v":6546514.63,"d":"6,546,514.63"},{"$f":"I1284-E1284","v":{"v":4456841.449999999,"d":"4,456,841.45"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Develier",{"$nulls":3},{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"I1290-E1290","v":22}]
[{"$nulls":4},"Develier","Develier","Develier","Develier","Develier","Develier"]
[3,null,null,"Charges",{"$f":"E1293+E1303+E1315+E1319+E1327+E1331+E1341+E1344+E1352","v":{"v":7172640.66,"d":"7,172,640.66"}},{"$f":"F1293+F1303+F1315+F1319+F1327+F1331+F1341+F1344+F1352","v":{"v":7481291.83,"d":"7,481,291.83"}},{"v":8020140.310000001,"d":"8,020,140.31"},{"v":8367889.039999999,"d":"8,367,889.04"},{"v":9329567.18,"d":"9,329,567.18"},{"$f":"I1292-E1292","v":{"v":2156926.5199999996,"d":"2,156,926.52"}}]
[null,30,null,"Charges du personnel",{"$f":"E1294+E1295+E1296+E1297+E1298+E1299+E1300+E1301","v":{"v":1243052.8,"d":"1,243,052.80"}},{"$f":"F1294+F1295+F1296+F1297+F1298+F1299+F1300+F1301","v":{"v":1263436.2499999998,"d":"1,263,436.25"}},{"v":1252476.4200000002,"d":"1,252,476.42"},{"v":1264390.4,"d":"1,264,390.40"},{"v":1322433.9000000001,"d":"1,322,433.90"},{"v":79381.1000000001,"d":"79,381.10"}]
[null,null,300,"Autorités et commissions",{"v":64924.7,"d":"64,924.70"},{"v":71414.5,"d":"71,414.50"},{"v":70262.5,"d":"70,262.50"},{"v":66933.75,"d":"66,933.75"},{"v":63095,"d":"63,095.00"},{"v":-1829.699999999997,"d":"-1,829.70 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":986668.75,"d":"986,668.75"},{"v":999556.45,"d":"999,556.45"},{"v":971663.25,"d":"971,663.25"},{"v":992571.55,"d":"992,571.55"},{"v":1046888.05,"d":"1,046,888.05"},{"v":60219.30000000005,"d":"60,219.30"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":4000,"d":"4,000.00"},{"v":4430.9,"d":"4,430.90"},{"v":3679.75,"d":"3,679.75"},{"v":2197,"d":"2,197.00"},{"v":3577.05,"d":"3,577.05"},{"v":-422.9499999999998,"d":"-422.95 "}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":181654.75,"d":"181,654.75"},{"v":177678.75,"d":"177,678.75"},{"v":181566.35,"d":"181,566.35"},{"v":178073.95,"d":"178,073.95"},{"v":178600.1,"d":"178,600.10"},{"v":-3054.649999999994,"d":"-3,054.65 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":5804.6,"d":"5,804.60"},{"v":10355.65,"d":"10,355.65"},{"v":25304.57,"d":"25,304.57"},{"v":24614.15,"d":"24,614.15"},{"v":30273.7,"d":"30,273.70"},{"v":24469.1,"d":"24,469.10"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1304+E1305+E1306+E1307+E1308+E1309+E1310+E1311+E1312+E1313","v":{"v":1747147.69,"d":"1,747,147.69"}},{"$f":"F1304+F1305+F1306+F1307+F1308+F1309+F1310+F1311+F1312+F1313","v":{"v":2000847.41,"d":"2,000,847.41"}},{"v":2221486.8600000003,"d":"2,221,486.86"},{"v":2482281.44,"d":"2,482,281.44"},{"v":3333120.0900000003,"d":"3,333,120.09"},{"$f":"I1303-E1303","v":{"v":1585972.4000000004,"d":"1,585,972.40"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":195669.4,"d":"195,669.40"},{"v":182333.93,"d":"182,333.93"},{"v":205043.2,"d":"205,043.20"},{"v":187189.36,"d":"187,189.36"},{"v":208040.14,"d":"208,040.14"},{"v":12370.74000000002,"d":"12,370.74"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":154568.4,"d":"154,568.40"},{"v":81693.55,"d":"81,693.55"},{"v":81939.15,"d":"81,939.15"},{"v":115005.85,"d":"115,005.85"},{"v":58636.19,"d":"58,636.19"},{"v":-95932.20999999999,"d":"-95,932.21 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":852361,"d":"852,361.00"},{"v":1009509.95,"d":"1,009,509.95"},{"v":1168823,"d":"1,168,823.00"},{"v":1512739.65,"d":"1,512,739.65"},{"v":2304561.22,"d":"2,304,561.22"},{"v":1452200.2200000002,"d":"1,452,200.22"}]
[null,null,313,"Prestations de services et honoraires",{"v":232953.69,"d":"232,953.69"},{"v":272838.94,"d":"272,838.94"},{"v":276192.21,"d":"276,192.21"},{"v":246679.36,"d":"246,679.36"},{"v":261135.76,"d":"261,135.76"},{"v":28182.070000000007,"d":"28,182.07"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":216524,"d":"216,524.00"},{"v":251241.6,"d":"251,241.60"},{"v":267836,"d":"267,836.00"},{"v":208615.17,"d":"208,615.17"},{"v":234223.45,"d":"234,223.45"},{"v":17699.45000000001,"d":"17,699.45"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":60398.75,"d":"60,398.75"},{"v":77186.65,"d":"77,186.65"},{"v":80403.85,"d":"80,403.85"},{"v":87377.38,"d":"87,377.38"},{"v":94594.65,"d":"94,594.65"},{"v":34195.899999999994,"d":"34,195.90"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":31486.55,"d":"31,486.55"},{"v":28402.5,"d":"28,402.50"},{"v":26898.25,"d":"26,898.25"},{"v":27390.2,"d":"27,390.20"},{"v":26729.4,"d":"26,729.40"},{"v":-4757.149999999998,"d":"-4,757.15 "}]
[null,null,317,"Indemnités et dédommagements",{"v":12326.15,"d":"12,326.15"},{"v":16667.5,"d":"16,667.50"},{"v":23870.1,"d":"23,870.10"},{"v":18626.45,"d":"18,626.45"},{"v":26599.55,"d":"26,599.55"},{"v":14273.4,"d":"14,273.40"}]
[null,null,318,"Réévaluations de créances",{"v":-62640.25,"d":"-62,640.25 "},{"v":28228.79,"d":"28,228.79"},{"v":30955.2,"d":"30,955.20"},{"v":21419.07,"d":"21,419.07"},{"v":48027.8,"d":"48,027.80"},{"v":110668.05,"d":"110,668.05"}]
[null,null,319,"Divers charges d'exploitation",{"v":53500,"d":"53,500.00"},{"v":52744,"d":"52,744.00"},{"v":59525.9,"d":"59,525.90"},{"v":57238.95,"d":"57,238.95"},{"v":70571.93,"d":"70,571.93"},{"v":17071.929999999993,"d":"17,071.93"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1316+E1317","v":{"v":264426.14,"d":"264,426.14"}},{"$f":"F1316+F1317","v":{"v":236080,"d":"236,080.00"}},{"v":613168.35,"d":"613,168.35"},{"v":408424.05,"d":"408,424.05"},{"v":383425.4,"d":"383,425.40"},{"$f":"I1315-E1315","v":{"v":118999.26000000001,"d":"118,999.26"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":262596.14,"d":"262,596.14"},{"v":229350,"d":"229,350.00"},{"v":603738.35,"d":"603,738.35"},{"v":396594.05,"d":"396,594.05"},{"v":371595.4,"d":"371,595.40"},{"$f":"I1316-E1316","v":{"v":108999.26000000001,"d":"108,999.26"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":1830,"d":"1,830.00"},{"v":6730,"d":"6,730.00"},{"v":9430,"d":"9,430.00"},{"v":11830,"d":"11,830.00"},{"v":11830,"d":"11,830.00"},{"$f":"I1317-E1317","v":{"v":10000,"d":"10,000.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1320+E1321+E1322+E1323+E1324+E1325","v":{"v":72055.42,"d":"72,055.42"}},{"$f":"F1320+F1321+F1322+F1323+F1324+F1325","v":{"v":67667.07,"d":"67,667.07"}},{"v":51006.45,"d":"51,006.45"},{"v":71454.46999999999,"d":"71,454.47"},{"v":149778.14,"d":"149,778.14"},{"$f":"I1319-E1319","v":{"v":77722.72000000002,"d":"77,722.72"}}]
[null,null,340,"Charges d'intérets",{"v":61736.9,"d":"61,736.90"},{"v":44645.69,"d":"44,645.69"},{"v":42381.92,"d":"42,381.92"},{"v":56437.21,"d":"56,437.21"},{"v":124223.56,"d":"124,223.56"},{"v":62486.659999999996,"d":"62,486.66"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22270,"d":"22,270.00"},{"v":22270,"d":"22,270.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":10282.55,"d":"10,282.55"},{"v":23006.85,"d":"23,006.85"},{"v":8620.1,"d":"8,620.10"},{"v":15007,"d":"15,007.00"},{"v":3275.7,"d":"3,275.70"},{"v":-7006.849999999999,"d":"-7,006.85 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",35.97,14.53,4.43,0.26,8.88,{"v":-27.089999999999996,"d":"-27.09 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1328+E1329","v":{"v":117208.31,"d":"117,208.31"}},{"$f":"F1328+F1329","v":{"v":108697.49,"d":"108,697.49"}},{"v":94598.63,"d":"94,598.63"},{"v":104202.19,"d":"104,202.19"},{"v":107549.6,"d":"107,549.60"},{"$f":"I1327-E1327","v":{"v":-9658.709999999992,"d":"-9,658.71 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1328-E1328","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":117208.31,"d":"117,208.31"},{"v":108697.49,"d":"108,697.49"},{"v":94598.63,"d":"94,598.63"},{"v":104202.19,"d":"104,202.19"},{"v":107549.6,"d":"107,549.60"},{"$f":"I1329-E1329","v":{"v":-9658.709999999992,"d":"-9,658.71 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1332+E1333+E1334+E1335+E1336+E1337+E1338+E1339","v":{"v":3627365.89,"d":"3,627,365.89"}},{"$f":"F1332+F1333+F1334+F1335+F1336+F1337+F1338+F1339","v":{"v":3711345.35,"d":"3,711,345.35"}},{"v":3698764.9600000004,"d":"3,698,764.96"},{"v":3945444.9299999997,"d":"3,945,444.93"},{"v":3918848.41,"d":"3,918,848.41"},{"$f":"I1331-E1331","v":{"v":291482.52,"d":"291,482.52"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2760,"d":"2,760.00"},{"v":2880,"d":"2,880.00"},{"v":2720,"d":"2,720.00"},{"v":2980,"d":"2,980.00"},{"v":2840,"d":"2,840.00"},{"v":80,"d":"80.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2502956.42,"d":"2,502,956.42"},{"v":2579016.69,"d":"2,579,016.69"},{"v":2546451.89,"d":"2,546,451.89"},{"v":2778276.67,"d":"2,778,276.67"},{"v":2729072.65,"d":"2,729,072.65"},{"v":226116.22999999998,"d":"226,116.23"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":56291,"d":"56,291.00"},{"v":96891,"d":"96,891.00"},{"v":54924,"d":"54,924.00"},{"v":58468,"d":"58,468.00"},{"v":58108,"d":"58,108.00"},{"v":1817,"d":"1,817.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":858100.35,"d":"858,100.35"},{"v":813424,"d":"813,424.00"},{"v":848719.3,"d":"848,719.30"},{"v":867127.05,"d":"867,127.05"},{"v":779557.85,"d":"779,557.85"},{"v":-78542.5,"d":"-78,542.50 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":207258.12,"d":"207,258.12"},{"v":219133.66,"d":"219,133.66"},{"v":235249.77,"d":"235,249.77"},{"v":227893.21,"d":"227,893.21"},{"v":338569.91,"d":"338,569.91"},{"v":131311.78999999998,"d":"131,311.79"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1342","v":{"v":1665,"d":"1,665.00"}},{"$f":"F1342","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1341-E1341","v":{"v":-1665,"d":"-1,665.00 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1665,"d":"-1,665.00 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1345+E1346+E1347+E1348+E1349+E1350","v":{"v":0,"d":"0.00"}},{"$f":"F1345+F1346+F1347+F1348+F1349+F1350","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1353+E1354+E1355+E1356+E1357+E1358+E1359+E1360","v":{"v":99719.41,"d":"99,719.41"}},{"$f":"F1353+F1354+F1355+F1356+F1357+F1358+F1359+F1360","v":{"v":93218.26000000001,"d":"93,218.26"}},{"v":88638.64,"d":"88,638.64"},{"v":91691.56,"d":"91,691.56"},{"v":114411.63999999998,"d":"114,411.64"},{"$f":"I1352-E1352","v":{"v":14692.229999999981,"d":"14,692.23"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":55922.4,"d":"55,922.40"},{"v":58141,"d":"58,141.00"},{"v":55142.5,"d":"55,142.50"},{"v":59255.15,"d":"59,255.15"},{"v":66687.65,"d":"66,687.65"},{"v":10765.249999999993,"d":"10,765.25"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":42597.01,"d":"42,597.01"},{"v":33877.26,"d":"33,877.26"},{"v":32296.14,"d":"32,296.14"},{"v":31236.41,"d":"31,236.41"},{"v":46523.99,"d":"46,523.99"},{"v":3926.979999999996,"d":"3,926.98"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1364+E1370+E1376+E1387+E1393+E1405+E1409+E1416+E1419+E1428","v":{"v":7171287.800000001,"d":"7,171,287.80"}},{"$f":"F1364+F1370+F1376+F1387+F1393+F1405+F1409+F1416+F1419+F1428","v":{"v":7769549.899999999,"d":"7,769,549.90"}},{"v":7906926.87,"d":"7,906,926.87"},{"v":8604374.270000001,"d":"8,604,374.27"},{"v":9288040.02,"d":"9,288,040.02"},{"$f":"I1363-E1363","v":{"v":2116752.219999999,"d":"2,116,752.22"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1365+E1366+E1367+E1368","v":{"v":3500855.94,"d":"3,500,855.94"}},{"$f":"F1365+F1366+F1367+F1368","v":{"v":3757997.74,"d":"3,757,997.74"}},{"v":3584848.6599999997,"d":"3,584,848.66"},{"v":4114879.2800000003,"d":"4,114,879.28"},{"v":3915774.85,"d":"3,915,774.85"},{"v":414918.91000000015,"d":"414,918.91"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2748752.09,"d":"2,748,752.09"},{"v":2993299.47,"d":"2,993,299.47"},{"v":3029773.01,"d":"3,029,773.01"},{"v":3258211.33,"d":"3,258,211.33"},{"v":3172901.45,"d":"3,172,901.45"},{"v":424149.36000000034,"d":"424,149.36"}]
[null,null,401,"Impôts directs des personnes morales",{"v":440551.95,"d":"440,551.95"},{"v":296224.62,"d":"296,224.62"},{"v":169303.3,"d":"169,303.30"},{"v":401506.1,"d":"401,506.10"},{"v":377957.7,"d":"377,957.70"},{"v":-62594.25,"d":"-62,594.25 "}]
[null,null,402,"Autres impôts directs",{"v":306027,"d":"306,027.00"},{"v":462554.85,"d":"462,554.85"},{"v":380573.95,"d":"380,573.95"},{"v":449218.85,"d":"449,218.85"},{"v":359178.3,"d":"359,178.30"},{"v":53151.29999999999,"d":"53,151.30"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":5524.9,"d":"5,524.90"},{"v":5918.8,"d":"5,918.80"},{"v":5198.4,"d":"5,198.40"},{"v":5943,"d":"5,943.00"},{"v":5737.4,"d":"5,737.40"},{"v":212.5,"d":"212.50"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1371+E1372+E1373+E1374","v":{"v":46976.2,"d":"46,976.20"}},{"$f":"F1371+F1372+F1373+F1374","v":{"v":51953.3,"d":"51,953.30"}},{"v":51651,"d":"51,651.00"},{"v":50238.45,"d":"50,238.45"},{"v":43865.2,"d":"43,865.20"},{"$f":"I1370-E1370","v":{"v":-3111,"d":"-3,111.00 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1371-E1371","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1372-E1372","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":46976.2,"d":"46,976.20"},{"v":51953.3,"d":"51,953.30"},{"v":51651,"d":"51,651.00"},{"v":50238.45,"d":"50,238.45"},{"v":43865.2,"d":"43,865.20"},{"$f":"I1373-E1373","v":{"v":-3111,"d":"-3,111.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1374-E1374","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E1377+E1378+E1379+E1380+E1381+E1382+E1383+E1384+E1385","v":{"v":2122949.6799999997,"d":"2,122,949.68"}},{"$f":"F1377+F1378+F1379+F1380+F1381+F1382+F1383+F1384+F1385","v":{"v":2305636.65,"d":"2,305,636.65"}},{"v":2371669.4299999997,"d":"2,371,669.43"},{"v":2858660.6799999997,"d":"2,858,660.68"},{"v":3579836.46,"d":"3,579,836.46"},{"$f":"I1376-E1376","v":{"v":1456886.7800000003,"d":"1,456,886.78"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":56180.45,"d":"56,180.45"},{"v":56970.6,"d":"56,970.60"},{"v":57943.35,"d":"57,943.35"},{"v":57050.75,"d":"57,050.75"},{"v":57929.55,"d":"57,929.55"},{"v":1749.1000000000058,"d":"1,749.10"}]
[null,null,421,"Emoluments administratif",{"v":13959.75,"d":"13,959.75"},{"v":19827.95,"d":"19,827.95"},{"v":18812.9,"d":"18,812.90"},{"v":18519.05,"d":"18,519.05"},{"v":20682.36,"d":"20,682.36"},{"v":6722.610000000001,"d":"6,722.61"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":468.3,"d":"468.30"},{"v":0,"d":"0.00"},{"v":2087.1,"d":"2,087.10"},57.75,57.75]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1946298.8,"d":"1,946,298.80"},{"v":2115461.55,"d":"2,115,461.55"},{"v":2136370.25,"d":"2,136,370.25"},{"v":2577624.6,"d":"2,577,624.60"},{"v":3288936.15,"d":"3,288,936.15"},{"v":1342637.3499999999,"d":"1,342,637.35"}]
[null,null,425,"Revenus des ventes",{"v":54031.4,"d":"54,031.40"},{"v":29564.05,"d":"29,564.05"},{"v":37551.8,"d":"37,551.80"},{"v":88784.4,"d":"88,784.40"},{"v":38452.85,"d":"38,452.85"},{"v":-15578.550000000003,"d":"-15,578.55 "}]
[null,null,426,"remboursements",{"v":52479.28,"d":"52,479.28"},{"v":83344.2,"d":"83,344.20"},{"v":120991.13,"d":"120,991.13"},{"v":114594.78,"d":"114,594.78"},{"v":173777.8,"d":"173,777.80"},{"v":121298.51999999999,"d":"121,298.52"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1388+E1389+E1390+E1391","v":{"v":4059.9,"d":"4,059.90"}},{"$f":"F1388+F1389+F1390+F1391","v":{"v":4456.2,"d":"4,456.20"}},{"v":4936,"d":"4,936.00"},{"v":8390.95,"d":"8,390.95"},{"v":7085.4,"d":"7,085.40"},{"$f":"I1387-E1387","v":{"v":3025.4999999999995,"d":"3,025.50"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":4059.9,"d":"4,059.90"},{"v":4456.2,"d":"4,456.20"},{"v":4936,"d":"4,936.00"},{"v":8390.95,"d":"8,390.95"},{"v":7085.4,"d":"7,085.40"},{"$f":"I1388-E1388","v":{"v":3025.4999999999995,"d":"3,025.50"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1389-E1389","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1390-E1390","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1391-E1391","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1394+E1395+E1396+E1397+E1398+E1399+E1400+E1401+E1402+E1403","v":{"v":79612.88,"d":"79,612.88"}},{"$f":"F1394+F1395+F1396+F1397+F1398+F1399+F1400+F1401+F1402+F1403","v":{"v":240416.06,"d":"240,416.06"}},{"v":82763.14,"d":"82,763.14"},{"v":81625.97,"d":"81,625.97"},{"v":217274.09,"d":"217,274.09"},{"$f":"I1393-E1393","v":{"v":137661.21,"d":"137,661.21"}}]
[null,null,440,"Revenus des intérets",{"v":43961.48,"d":"43,961.48"},{"v":42133.76,"d":"42,133.76"},{"v":34510.09,"d":"34,510.09"},{"v":41934.67,"d":"41,934.67"},{"v":48609.19,"d":"48,609.19"},{"v":4647.709999999999,"d":"4,647.71"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":161440,"d":"161,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127892.1,"d":"127,892.10"},{"v":127892.1,"d":"127,892.10"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":20756.9,"d":"20,756.90"},{"v":17322.3,"d":"17,322.30"},{"v":19882.1,"d":"19,882.10"},{"v":17428.8,"d":"17,428.80"},{"v":17679.5,"d":"17,679.50"},{"v":-3077.4000000000015,"d":"-3,077.40 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":140,"d":"140.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":-100,"d":"-100.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":14754.5,"d":"14,754.50"},{"v":19510,"d":"19,510.00"},{"v":28330.95,"d":"28,330.95"},{"v":22262.5,"d":"22,262.50"},{"v":23053,"d":"23,053.00"},{"v":8298.5,"d":"8,298.50"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1406+E1407","v":{"v":3896.35,"d":"3,896.35"}},{"$f":"F1406+F1407","v":{"v":55705.49,"d":"55,705.49"}},{"v":517063.14999999997,"d":"517,063.15"},{"v":284011.98000000004,"d":"284,011.98"},{"v":244135.68,"d":"244,135.68"},{"$f":"I1405-E1405","v":{"v":240239.33,"d":"240,239.33"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":3896.35,"d":"3,896.35"},{"v":3392.6,"d":"3,392.60"},{"v":3171.6,"d":"3,171.60"},{"v":3438.45,"d":"3,438.45"},{"v":3237.55,"d":"3,237.55"},{"$f":"I1406-E1406","v":{"v":-658.7999999999997,"d":"-658.80 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":52312.89,"d":"52,312.89"},{"v":513891.55,"d":"513,891.55"},{"v":280573.53,"d":"280,573.53"},{"v":240898.13,"d":"240,898.13"},{"$f":"I1407-E1407","v":{"v":240898.13,"d":"240,898.13"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1410+E1411+E1412+E1413+E1414","v":{"v":1271552.44,"d":"1,271,552.44"}},{"$f":"F1410+F1411+F1412+F1413+F1414","v":{"v":1260166.2,"d":"1,260,166.20"}},{"v":1194656.85,"d":"1,194,656.85"},{"v":1104175.4,"d":"1,104,175.40"},{"v":1154956.7000000002,"d":"1,154,956.70"},{"$f":"I1409-E1409","v":{"v":-116595.73999999976,"d":"-116,595.74 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":31239,"d":"31,239.00"},{"v":32374,"d":"32,374.00"},{"v":40125,"d":"40,125.00"},{"v":40683,"d":"40,683.00"},{"v":56660,"d":"56,660.00"},{"v":25421,"d":"25,421.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":711261.6,"d":"711,261.60"},{"v":758943.45,"d":"758,943.45"},{"v":673634.05,"d":"673,634.05"},{"v":564009.75,"d":"564,009.75"},{"v":424807.3,"d":"424,807.30"},{"v":-286454.3,"d":"-286,454.30 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56476,"d":"56,476.00"},{"v":0,"d":"0.00"},{"v":49843,"d":"49,843.00"},{"v":49843,"d":"49,843.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":199719.59,"d":"199,719.59"},{"v":104873.05,"d":"104,873.05"},{"v":61894.75,"d":"61,894.75"},{"v":138144.8,"d":"138,144.80"},{"v":187189.65,"d":"187,189.65"},{"v":-12529.940000000002,"d":"-12,529.94 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":329332.25,"d":"329,332.25"},{"v":363975.7,"d":"363,975.70"},{"v":362527.05,"d":"362,527.05"},{"v":361337.85,"d":"361,337.85"},{"v":436456.75,"d":"436,456.75"},{"v":107124.5,"d":"107,124.50"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1417","v":{"v":1665,"d":"1,665.00"}},{"$f":"F1417","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1416-E1416","v":{"v":-1665,"d":"-1,665.00 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1417-E1417","v":{"v":-1665,"d":"-1,665.00 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1420+E1421+E1422+E1423+E1424+E1425+E1426","v":{"v":40000,"d":"40,000.00"}},{"$f":"F1420+F1421+F1422+F1423+F1424+F1425+F1426","v":{"v":0,"d":"0.00"}},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"},{"$f":"I1419-E1419","v":{"v":-29300,"d":"-29,300.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"},{"v":0,"d":"0.00"},{"v":-40000,"d":"-40,000.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E1429+E1430+E1431+E1432+E1433+E1434+E1435+E1436","v":{"v":99719.41,"d":"99,719.41"}},{"$f":"F1429+F1430+F1431+F1432+F1433+F1434+F1435+F1436","v":{"v":93218.26000000001,"d":"93,218.26"}},{"v":88638.64,"d":"88,638.64"},{"v":91691.56,"d":"91,691.56"},{"v":114411.63999999998,"d":"114,411.64"},{"$f":"I1428-E1428","v":{"v":14692.229999999981,"d":"14,692.23"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":55922.4,"d":"55,922.40"},{"v":58141,"d":"58,141.00"},{"v":55142.5,"d":"55,142.50"},{"v":59255.15,"d":"59,255.15"},{"v":66687.65,"d":"66,687.65"},{"v":10765.249999999993,"d":"10,765.25"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":42597.01,"d":"42,597.01"},{"v":33877.26,"d":"33,877.26"},{"v":32296.14,"d":"32,296.14"},{"v":31236.41,"d":"31,236.41"},{"v":46523.99,"d":"46,523.99"},{"v":3926.979999999996,"d":"3,926.98"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1442+E1443","v":{"v":-1352.8600000000151,"d":"-1,352.86 "}},{"$f":"F1442+F1443","v":{"v":288258.07,"d":"288,258.07"}},{"v":-113213.43999999997,"d":"-113,213.44 "},{"v":236485.23,"d":"236,485.23"},{"v":-41527.16,"d":"-41,527.16 "},{"$f":"I1441-E1441","v":{"v":-40174.29999999999,"d":"-40,174.30 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-144001.48,"d":"-144,001.48 "},{"v":89897.07,"d":"89,897.07"},{"v":-288991.67,"d":"-288,991.67 "},{"v":30502.48,"d":"30,502.48"},{"v":-177051.96,"d":"-177,051.96 "},{"$f":"I1442-E1442","v":{"v":-33050.47999999998,"d":"-33,050.48 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":142648.62,"d":"142,648.62"},{"v":198361,"d":"198,361.00"},{"v":175778.23,"d":"175,778.23"},{"v":205982.75,"d":"205,982.75"},{"v":135524.8,"d":"135,524.80"},{"$f":"I1443-E1443","v":{"v":-7123.820000000007,"d":"-7,123.82 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1442+E1443","v":{"v":-1352.8600000000151,"d":"-1,352.86 "}},{"$f":"F1442+F1443","v":{"v":288258.07,"d":"288,258.07"}},{"v":-113213.43999999997,"d":"-113,213.44 "},{"v":236485.23,"d":"236,485.23"},{"v":-41527.16,"d":"-41,527.16 "},{"$f":"I1445-E1445","v":{"v":-40174.29999999999,"d":"-40,174.30 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Ederswiler",{"$nulls":3},118,117,112,117,{"$f":"'Base de données pop.'!C11","v":115},{"$f":"I1451-E1451","v":{"v":-3,"d":"-3 "}}]
[{"$nulls":4},"Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"H1452","v":"Ederswiler"},"Ederswiler"]
[3,null,null,"Charges",{"$f":"E1454+E1464+E1476+E1480+E1488+E1492+E1502+E1505+E1513","v":{"v":465190.74,"d":"465,190.74"}},{"$f":"F1454+F1464+F1476+F1480+F1488+F1492+F1502+F1505+F1513","v":{"v":536020.65,"d":"536,020.65"}},{"v":461420.53,"d":"461,420.53"},{"v":532005.37,"d":"532,005.37"},{"v":479757.36,"d":"479,757.36"},{"$f":"I1453-E1453","v":{"v":14566.619999999995,"d":"14,566.62"}}]
[null,30,null,"Charges du personnel",{"$f":"E1455+E1456+E1457+E1458+E1459+E1460+E1461+E1462","v":{"v":41572.05000000001,"d":"41,572.05"}},{"$f":"F1455+F1456+F1457+F1458+F1459+F1460+F1461+F1462","v":{"v":54332.7,"d":"54,332.70"}},{"v":61533.25,"d":"61,533.25"},{"v":61677.939999999995,"d":"61,677.94"},{"v":63950.49,"d":"63,950.49"},{"v":22378.439999999988,"d":"22,378.44"}]
[null,null,300,"Autorités et commissions",{"v":17779.15,"d":"17,779.15"},{"v":18321.8,"d":"18,321.80"},{"v":17893.15,"d":"17,893.15"},{"v":19296.5,"d":"19,296.50"},{"v":17970.75,"d":"17,970.75"},{"v":191.59999999999854,"d":"191.60"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":19295.7,"d":"19,295.70"},{"v":29117.4,"d":"29,117.40"},{"v":34797.96,"d":"34,797.96"},{"v":35645.84,"d":"35,645.84"},{"v":36204.2,"d":"36,204.20"},{"v":16908.499999999996,"d":"16,908.50"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":3432.4,"d":"3,432.40"},{"v":5353.5,"d":"5,353.50"},{"v":5016.19,"d":"5,016.19"},{"v":5795.6,"d":"5,795.60"},{"v":5766.04,"d":"5,766.04"},{"v":2333.64,"d":"2,333.64"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1064.8,"d":"1,064.80"},{"v":1540,"d":"1,540.00"},{"v":3825.95,"d":"3,825.95"},{"v":940,"d":"940.00"},{"v":4009.5,"d":"4,009.50"},{"v":2944.7,"d":"2,944.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1465+E1466+E1467+E1468+E1469+E1470+E1471+E1472+E1473+E1474","v":{"v":68313.8,"d":"68,313.80"}},{"$f":"F1465+F1466+F1467+F1468+F1469+F1470+F1471+F1472+F1473+F1474","v":{"v":80647.23000000001,"d":"80,647.23"}},{"v":96509.63,"d":"96,509.63"},{"v":146137.36999999997,"d":"146,137.37"},{"v":89845.91,"d":"89,845.91"},{"$f":"I1464-E1464","v":{"v":21532.11,"d":"21,532.11"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":8782.2,"d":"8,782.20"},{"v":7351.5,"d":"7,351.50"},{"v":5446.35,"d":"5,446.35"},{"v":4234.6,"d":"4,234.60"},{"v":2457.4,"d":"2,457.40"},{"v":-6324.800000000001,"d":"-6,324.80 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":5300.4,"d":"5,300.40"},{"v":7770,"d":"7,770.00"},{"v":9633.65,"d":"9,633.65"},{"v":51359.2,"d":"51,359.20"},{"v":14196.9,"d":"14,196.90"},{"v":8896.5,"d":"8,896.50"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":12277.65,"d":"12,277.65"},{"v":11952.5,"d":"11,952.50"},{"v":15754.47,"d":"15,754.47"},{"v":11077.7,"d":"11,077.70"},{"v":15797.55,"d":"15,797.55"},{"v":3519.8999999999996,"d":"3,519.90"}]
[null,null,313,"Prestations de services et honoraires",{"v":18347.6,"d":"18,347.60"},{"v":23964.35,"d":"23,964.35"},{"v":29146.93,"d":"29,146.93"},{"v":40328.71,"d":"40,328.71"},{"v":24526.02,"d":"24,526.02"},{"v":6178.420000000002,"d":"6,178.42"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":6753.8,"d":"6,753.80"},{"v":17281.5,"d":"17,281.50"},{"v":24921.35,"d":"24,921.35"},{"v":30246.75,"d":"30,246.75"},{"v":16021.25,"d":"16,021.25"},{"v":9267.45,"d":"9,267.45"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":2010.9,"d":"2,010.90"},{"v":0,"d":"0.00"},{"v":1773.9,"d":"1,773.90"},{"v":6467.55,"d":"6,467.55"},{"v":7315.4,"d":"7,315.40"},{"v":5304.5,"d":"5,304.50"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":5694.3,"d":"5,694.30"},{"v":4494.3,"d":"4,494.30"}]
[null,null,317,"Indemnités et dédommagements",{"v":155,"d":"155.00"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"},{"v":291,"d":"291.00"},{"v":23.8,"d":"23.80"},{"v":-131.2,"d":"-131.20 "}]
[null,null,318,"Réévaluations de créances",{"v":10535.05,"d":"10,535.05"},{"v":10138.58,"d":"10,138.58"},{"v":-220.12,"d":"-220.12 "},31.86,{"v":1403.49,"d":"1,403.49"},{"v":-9131.56,"d":"-9,131.56 "}]
[null,null,319,"Divers charges d'exploitation",{"v":2951.2,"d":"2,951.20"},{"v":972,"d":"972.00"},{"v":8853.1,"d":"8,853.10"},{"v":900,"d":"900.00"},{"v":2409.8,"d":"2,409.80"},{"v":-541.3999999999996,"d":"-541.40 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1477+E1478","v":{"v":54734.79,"d":"54,734.79"}},{"$f":"F1477+F1478","v":{"v":50797.67,"d":"50,797.67"}},{"v":50799.23,"d":"50,799.23"},{"v":61045.22,"d":"61,045.22"},{"v":50189.6,"d":"50,189.60"},{"$f":"I1476-E1476","v":{"v":-4545.190000000002,"d":"-4,545.19 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":54734.79,"d":"54,734.79"},{"v":50797.67,"d":"50,797.67"},{"v":50799.23,"d":"50,799.23"},{"v":61045.22,"d":"61,045.22"},{"v":50189.6,"d":"50,189.60"},{"$f":"I1477-E1477","v":{"v":-4545.190000000002,"d":"-4,545.19 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1478-E1478","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1481+E1482+E1483+E1484+E1485+E1486","v":{"v":7695.9,"d":"7,695.90"}},{"$f":"F1481+F1482+F1483+F1484+F1485+F1486","v":{"v":8121.91,"d":"8,121.91"}},{"v":7268.05,"d":"7,268.05"},{"v":6710.34,"d":"6,710.34"},{"v":11198.3,"d":"11,198.30"},{"$f":"I1480-E1480","v":{"v":3502.3999999999996,"d":"3,502.40"}}]
[null,null,340,"Charges d'intérets",{"v":7695.9,"d":"7,695.90"},{"v":8121.91,"d":"8,121.91"},{"v":7268.05,"d":"7,268.05"},{"v":6710.34,"d":"6,710.34"},{"v":11198.3,"d":"11,198.30"},{"v":3502.3999999999996,"d":"3,502.40"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1489+E1490","v":{"v":15373.15,"d":"15,373.15"}},{"$f":"F1489+F1490","v":{"v":9500,"d":"9,500.00"}},{"v":19000,"d":"19,000.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"$f":"I1488-E1488","v":{"v":-15373.15,"d":"-15,373.15 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":8500,"d":"8,500.00"},{"v":9500,"d":"9,500.00"},{"v":19000,"d":"19,000.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"$f":"I1489-E1489","v":{"v":-8500,"d":"-8,500.00 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":6873.15,"d":"6,873.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1490-E1490","v":{"v":-6873.15,"d":"-6,873.15 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1493+E1494+E1495+E1496+E1497+E1498+E1499+E1500","v":{"v":277501.05,"d":"277,501.05"}},{"$f":"F1493+F1494+F1495+F1496+F1497+F1498+F1499+F1500","v":{"v":332621.14,"d":"332,621.14"}},{"v":226310.37,"d":"226,310.37"},{"v":246934.5,"d":"246,934.50"},{"v":264573.06,"d":"264,573.06"},{"$f":"I1492-E1492","v":{"v":-12927.98999999999,"d":"-12,927.99 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":0,"d":"0.00"},{"v":660,"d":"660.00"},{"v":680,"d":"680.00"},{"v":640,"d":"640.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":148016.25,"d":"148,016.25"},{"v":142621.8,"d":"142,621.80"},{"v":141150.35,"d":"141,150.35"},{"v":141289.5,"d":"141,289.50"},{"v":157654.91,"d":"157,654.91"},{"v":9638.660000000003,"d":"9,638.66"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":42332.1,"d":"42,332.10"},{"v":48680.34,"d":"48,680.34"},599.97,{"v":-235.5,"d":"-235.50 "},{"v":0,"d":"0.00"},{"v":-42332.1,"d":"-42,332.10 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":85840.7,"d":"85,840.70"},{"v":140659,"d":"140,659.00"},{"v":83880.05,"d":"83,880.05"},{"v":105240.5,"d":"105,240.50"},{"v":106118.15,"d":"106,118.15"},{"v":20277.449999999997,"d":"20,277.45"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1312,"d":"1,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1312,"d":"-1,312.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1503","v":{"v":0,"d":"0.00"}},{"$f":"F1503","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1502-E1502","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1506+E1507+E1508+E1509+E1510+E1511","v":{"v":0,"d":"0.00"}},{"$f":"F1506+F1507+F1508+F1509+F1510+F1511","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1514+E1515+E1516+E1517+E1518+E1519+E1520+E1521","v":{"v":0,"d":"0.00"}},{"$f":"F1514+F1515+F1516+F1517+F1518+F1519+F1520+F1521","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1513-E1513","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1525+E1531+E1537+E1548+E1554+E1566+E1570+E1577+E1580+E1589","v":{"v":401271.81999999995,"d":"401,271.82"}},{"$f":"F1525+F1531+F1537+F1548+F1554+F1566+F1570+F1577+F1580+F1589","v":{"v":526788.5299999999,"d":"526,788.53"}},{"v":466521.6,"d":"466,521.60"},{"v":521636.49000000005,"d":"521,636.49"},{"v":470024.8300000001,"d":"470,024.83"},{"$f":"I1524-E1524","v":{"v":68753.01000000013,"d":"68,753.01"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1526+E1527+E1528+E1529","v":{"v":203641.17,"d":"203,641.17"}},{"$f":"F1526+F1527+F1528+F1529","v":{"v":202212.85,"d":"202,212.85"}},{"v":244172.31,"d":"244,172.31"},{"v":269469.9,"d":"269,469.90"},{"v":264527.28,"d":"264,527.28"},{"v":60886.110000000015,"d":"60,886.11"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":181518.4,"d":"181,518.40"},{"v":178520.05,"d":"178,520.05"},{"v":191379.45,"d":"191,379.45"},{"v":239784.65,"d":"239,784.65"},{"v":202740.95,"d":"202,740.95"},{"v":21222.550000000017,"d":"21,222.55"}]
[null,null,401,"Impôts directs des personnes morales",{"v":3668.35,"d":"3,668.35"},{"v":5310.2,"d":"5,310.20"},{"v":10437.31,"d":"10,437.31"},{"v":9754.25,"d":"9,754.25"},{"v":9732.59,"d":"9,732.59"},{"v":6064.24,"d":"6,064.24"}]
[null,null,402,"Autres impôts directs",{"v":3577.35,"d":"3,577.35"},{"v":16427,"d":"16,427.00"},{"v":27755.9,"d":"27,755.90"},{"v":16956.6,"d":"16,956.60"},{"v":49185.34,"d":"49,185.34"},{"v":45607.99,"d":"45,607.99"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":14877.07,"d":"14,877.07"},{"v":1955.6,"d":"1,955.60"},{"v":14599.65,"d":"14,599.65"},{"v":2974.4,"d":"2,974.40"},{"v":2868.4,"d":"2,868.40"},{"v":-12008.67,"d":"-12,008.67 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1532+E1533+E1534+E1535","v":{"v":0,"d":"0.00"}},{"$f":"F1532+F1533+F1534+F1535","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1531-E1531","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1532-E1532","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1533-E1533","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1534-E1534","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1535-E1535","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E1538+E1539+E1540+E1541+E1542+E1543+E1544+E1545+E1546","v":{"v":42041.549999999996,"d":"42,041.55"}},{"$f":"F1538+F1539+F1540+F1541+F1542+F1543+F1544+F1545+F1546","v":{"v":46184.95,"d":"46,184.95"}},{"v":44480.81,"d":"44,480.81"},{"v":49937.15,"d":"49,937.15"},{"v":48637.700000000004,"d":"48,637.70"},{"$f":"I1537-E1537","v":{"v":6596.150000000009,"d":"6,596.15"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":1195.2,"d":"1,195.20"},{"v":1069.35,"d":"1,069.35"},{"v":1014.1,"d":"1,014.10"},{"v":1188.05,"d":"1,188.05"},{"v":1618.25,"d":"1,618.25"},{"v":423.04999999999995,"d":"423.05"}]
[null,null,421,"Emoluments administratif",{"v":-166,"d":"-166.00 "},{"v":1020,"d":"1,020.00"},{"v":1776.81,"d":"1,776.81"},{"v":1166.8,"d":"1,166.80"},763.05,929.05]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157,"d":"157.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":41012.35,"d":"41,012.35"},{"v":44095.6,"d":"44,095.60"},{"v":41532.9,"d":"41,532.90"},{"v":47582.3,"d":"47,582.30"},{"v":46256.4,"d":"46,256.40"},{"v":5244.050000000003,"d":"5,244.05"}]
[null,null,425,"Revenus des ventes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,426,"remboursements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1549+E1550+E1551+E1552","v":{"v":18032.25,"d":"18,032.25"}},{"$f":"F1549+F1550+F1551+F1552","v":{"v":15761.4,"d":"15,761.40"}},{"v":16864.05,"d":"16,864.05"},{"v":9841.15,"d":"9,841.15"},{"v":15788.65,"d":"15,788.65"},{"$f":"I1548-E1548","v":{"v":-2243.6000000000004,"d":"-2,243.60 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1549-E1549","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1550-E1550","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1551-E1551","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":18032.25,"d":"18,032.25"},{"v":15761.4,"d":"15,761.40"},{"v":16864.05,"d":"16,864.05"},{"v":9841.15,"d":"9,841.15"},{"v":15788.65,"d":"15,788.65"},{"$f":"I1552-E1552","v":{"v":-2243.6000000000004,"d":"-2,243.60 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1555+E1556+E1557+E1558+E1559+E1560+E1561+E1562+E1563+E1564","v":{"v":19221.5,"d":"19,221.50"}},{"$f":"F1555+F1556+F1557+F1558+F1559+F1560+F1561+F1562+F1563+F1564","v":{"v":22171.49,"d":"22,171.49"}},{"v":23700.92,"d":"23,700.92"},{"v":22751.89,"d":"22,751.89"},{"v":23887.7,"d":"23,887.70"},{"$f":"I1554-E1554","v":{"v":4666.200000000001,"d":"4,666.20"}}]
[null,null,440,"Revenus des intérets",{"v":121.5,"d":"121.50"},571.49,{"v":2550.92,"d":"2,550.92"},{"v":1151.89,"d":"1,151.89"},{"v":2887.7,"d":"2,887.70"},{"v":2766.2,"d":"2,766.20"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":19000,"d":"19,000.00"},{"v":21000,"d":"21,000.00"},{"v":21150,"d":"21,150.00"},{"v":21600,"d":"21,600.00"},{"v":21000,"d":"21,000.00"},{"v":2000,"d":"2,000.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":100,"d":"100.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100,"d":"-100.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1567+E1568","v":{"v":0,"d":"0.00"}},{"$f":"F1567+F1568","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1566-E1566","v":{"v":0,"d":"0.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1567-E1567","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1568-E1568","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1571+E1572+E1573+E1574+E1575","v":{"v":118335.35,"d":"118,335.35"}},{"$f":"F1571+F1572+F1573+F1574+F1575","v":{"v":231490.13999999998,"d":"231,490.14"}},{"v":128229.02,"d":"128,229.02"},{"v":160400.05,"d":"160,400.05"},{"v":107807.45,"d":"107,807.45"},{"$f":"I1570-E1570","v":{"v":-10527.900000000009,"d":"-10,527.90 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":233,"d":"233.00"},{"v":330,"d":"330.00"},{"v":306,"d":"306.00"},{"v":323,"d":"323.00"},{"v":418,"d":"418.00"},{"v":185,"d":"185.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":135,"d":"135.00"},{"v":104143.84,"d":"104,143.84"},{"v":-47885.03,"d":"-47,885.03 "},{"v":36185.4,"d":"36,185.40"},{"v":8997.4,"d":"8,997.40"},{"v":8862.4,"d":"8,862.40"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":98312,"d":"98,312.00"},{"v":114480,"d":"114,480.00"},{"v":127244,"d":"127,244.00"},{"v":113452,"d":"113,452.00"},{"v":87730,"d":"87,730.00"},{"v":-10582,"d":"-10,582.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":19655.35,"d":"19,655.35"},{"v":12536.3,"d":"12,536.30"},{"v":48564.05,"d":"48,564.05"},{"v":10439.65,"d":"10,439.65"},{"v":10662.05,"d":"10,662.05"},{"v":-8993.3,"d":"-8,993.30 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1578","v":{"v":0,"d":"0.00"}},{"$f":"F1578","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1577-E1577","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1578-E1578","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1581+E1582+E1583+E1584+E1585+E1586+E1587","v":{"v":0,"d":"0.00"}},{"$f":"F1581+F1582+F1583+F1584+F1585+F1586+F1587","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1580-E1580","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E1590+E1591+E1592+E1593+E1594+E1595+E1596+E1597","v":{"v":0,"d":"0.00"}},{"$f":"F1590+F1591+F1592+F1593+F1594+F1595+F1596+F1597","v":{"v":8967.7,"d":"8,967.70"}},{"v":9074.49,"d":"9,074.49"},{"v":9236.35,"d":"9,236.35"},{"v":9376.05,"d":"9,376.05"},{"$f":"I1589-E1589","v":{"v":9376.05,"d":"9,376.05"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":8967.7,"d":"8,967.70"},{"v":9074.49,"d":"9,074.49"},{"v":9236.35,"d":"9,236.35"},{"v":9376.05,"d":"9,376.05"},{"v":9376.05,"d":"9,376.05"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1603+E1604","v":{"v":-63918.92,"d":"-63,918.92 "}},{"$f":"F1603+F1604","v":{"v":-9232.119999999999,"d":"-9,232.12 "}},{"v":5101.07,"d":"5,101.07"},{"v":-10368.88,"d":"-10,368.88 "},{"v":-9732.53,"d":"-9,732.53 "},{"$f":"I1602-E1602","v":{"v":54186.39,"d":"54,186.39"}}]
[null,null,900,"Compte général (+ / -)",{"v":-63918.92,"d":"-63,918.92 "},{"v":-13123.38,"d":"-13,123.38 "},{"v":3099.99,"d":"3,099.99"},{"v":-15903.22,"d":"-15,903.22 "},292.31,{"$f":"I1603-E1603","v":{"v":64211.229999999996,"d":"64,211.23"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":3891.26,"d":"3,891.26"},{"v":2001.08,"d":"2,001.08"},{"v":5534.34,"d":"5,534.34"},{"v":-10024.84,"d":"-10,024.84 "},{"$f":"I1604-E1604","v":{"v":-10024.84,"d":"-10,024.84 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1603+E1604","v":{"v":-63918.92,"d":"-63,918.92 "}},{"$f":"F1603+F1604","v":{"v":-9232.119999999999,"d":"-9,232.12 "}},{"v":5101.07,"d":"5,101.07"},{"v":-10368.88,"d":"-10,368.88 "},{"v":-9732.53,"d":"-9,732.53 "},{"$f":"I1606-E1606","v":{"v":54186.39,"d":"54,186.39"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Haute-Sorne",{"$nulls":3},{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"I1612-E1612","v":286}]
[{"$nulls":4},"Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne"]
[3,null,null,"Charges",{"$f":"E1615+E1625+E1637+E1641+E1649+E1653+E1663+E1666+E1674","v":{"v":25574369.950000003,"d":"25,574,369.95"}},{"$f":"F1615+F1625+F1637+F1641+F1649+F1653+F1663+F1666+F1674","v":{"v":26624333.85,"d":"26,624,333.85"}},{"v":27737833.24,"d":"27,737,833.24"},{"v":29538971.119999997,"d":"29,538,971.12"},{"v":31881975.73,"d":"31,881,975.73"},{"$f":"I1614-E1614","v":{"v":6307605.7799999975,"d":"6,307,605.78"}}]
[null,30,null,"Charges du personnel",{"$f":"E1616+E1617+E1618+E1619+E1620+E1621+E1622+E1623","v":{"v":3587375.6,"d":"3,587,375.60"}},{"$f":"F1616+F1617+F1618+F1619+F1620+F1621+F1622+F1623","v":{"v":3750775.35,"d":"3,750,775.35"}},{"v":3779159.4000000004,"d":"3,779,159.40"},{"v":4084459.27,"d":"4,084,459.27"},{"v":4561006.4,"d":"4,561,006.40"},{"v":973630.8000000003,"d":"973,630.80"}]
[null,null,300,"Autorités et commissions",{"v":280834.75,"d":"280,834.75"},{"v":272874.05,"d":"272,874.05"},{"v":340805.95,"d":"340,805.95"},{"v":329645.95,"d":"329,645.95"},{"v":413611.25,"d":"413,611.25"},{"v":132776.5,"d":"132,776.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":2678680.45,"d":"2,678,680.45"},{"v":2811709,"d":"2,811,709.00"},{"v":2840284.2,"d":"2,840,284.20"},{"v":3095053.32,"d":"3,095,053.32"},{"v":3340598.7,"d":"3,340,598.70"},{"v":661918.25,"d":"661,918.25"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14137.1,"d":"14,137.10"},{"v":14137.1,"d":"14,137.10"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":604659.6,"d":"604,659.60"},{"v":630800.7,"d":"630,800.70"},{"v":574510.1,"d":"574,510.10"},{"v":622886.5,"d":"622,886.50"},{"v":741799.05,"d":"741,799.05"},{"v":137139.45000000007,"d":"137,139.45"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":23200.8,"d":"23,200.80"},{"v":35391.6,"d":"35,391.60"},{"v":23559.15,"d":"23,559.15"},{"v":36873.5,"d":"36,873.50"},{"v":50860.3,"d":"50,860.30"},{"v":27659.500000000004,"d":"27,659.50"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1626+E1627+E1628+E1629+E1630+E1631+E1632+E1633+E1634+E1635","v":{"v":3520162.8000000003,"d":"3,520,162.80"}},{"$f":"F1626+F1627+F1628+F1629+F1630+F1631+F1632+F1633+F1634+F1635","v":{"v":4072112.6499999994,"d":"4,072,112.65"}},{"v":4114124.04,"d":"4,114,124.04"},{"v":4676095.819999999,"d":"4,676,095.82"},{"v":5044870.929999999,"d":"5,044,870.93"},{"$f":"I1625-E1625","v":{"v":1524708.1299999985,"d":"1,524,708.13"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":521631.95,"d":"521,631.95"},{"v":606605.28,"d":"606,605.28"},{"v":689938.1,"d":"689,938.10"},{"v":641823.2,"d":"641,823.20"},{"v":829231.79,"d":"829,231.79"},{"v":307599.84,"d":"307,599.84"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":121475.56,"d":"121,475.56"},{"v":124453.09,"d":"124,453.09"},{"v":145570.15,"d":"145,570.15"},{"v":133236,"d":"133,236.00"},{"v":126510.9,"d":"126,510.90"},{"v":5035.3399999999965,"d":"5,035.34"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":470341.28,"d":"470,341.28"},{"v":508076.12,"d":"508,076.12"},{"v":428294.8,"d":"428,294.80"},{"v":950434.7,"d":"950,434.70"},{"v":664069.02,"d":"664,069.02"},{"v":193727.74,"d":"193,727.74"}]
[null,null,313,"Prestations de services et honoraires",{"v":1334038.26,"d":"1,334,038.26"},{"v":1384441.98,"d":"1,384,441.98"},{"v":1291790.91,"d":"1,291,790.91"},{"v":1440977.75,"d":"1,440,977.75"},{"v":1653404.72,"d":"1,653,404.72"},{"v":319366.45999999996,"d":"319,366.46"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":698992.2,"d":"698,992.20"},{"v":750356.55,"d":"750,356.55"},{"v":842978,"d":"842,978.00"},{"v":819147.45,"d":"819,147.45"},{"v":975099.29,"d":"975,099.29"},{"v":276107.0900000001,"d":"276,107.09"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":225862.6,"d":"225,862.60"},{"v":265572.3,"d":"265,572.30"},{"v":304774.5,"d":"304,774.50"},{"v":297039.75,"d":"297,039.75"},{"v":263992.05,"d":"263,992.05"},{"v":38129.44999999998,"d":"38,129.45"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":106532.35,"d":"106,532.35"},{"v":117014.1,"d":"117,014.10"},{"v":109130.8,"d":"109,130.80"},{"v":112829.5,"d":"112,829.50"},{"v":114617.5,"d":"114,617.50"},{"v":8085.149999999994,"d":"8,085.15"}]
[null,null,317,"Indemnités et dédommagements",{"v":70768.1,"d":"70,768.10"},{"v":60402.7,"d":"60,402.70"},{"v":77961.85,"d":"77,961.85"},{"v":62560,"d":"62,560.00"},{"v":72894.3,"d":"72,894.30"},{"v":2126.199999999997,"d":"2,126.20"}]
[null,null,318,"Réévaluations de créances",{"v":-43121.85,"d":"-43,121.85 "},{"v":230302.48,"d":"230,302.48"},{"v":209703.83,"d":"209,703.83"},{"v":198835.27,"d":"198,835.27"},{"v":327563.76,"d":"327,563.76"},{"v":370685.61,"d":"370,685.61"}]
[null,null,319,"Divers charges d'exploitation",{"v":13642.35,"d":"13,642.35"},{"v":24888.05,"d":"24,888.05"},{"v":13981.1,"d":"13,981.10"},{"v":19212.2,"d":"19,212.20"},{"v":17487.6,"d":"17,487.60"},{"v":3845.249999999998,"d":"3,845.25"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1638+E1639","v":{"v":1311445.05,"d":"1,311,445.05"}},{"$f":"F1638+F1639","v":{"v":1215448.0999999999,"d":"1,215,448.10"}},{"v":1383618.3,"d":"1,383,618.30"},{"v":1500455.25,"d":"1,500,455.25"},{"v":1601561.9,"d":"1,601,561.90"},{"$f":"I1637-E1637","v":{"v":290116.84999999986,"d":"290,116.85"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":1286437.7,"d":"1,286,437.70"},{"v":1190961.7,"d":"1,190,961.70"},{"v":1330450.25,"d":"1,330,450.25"},{"v":1436879.05,"d":"1,436,879.05"},{"v":1487339.25,"d":"1,487,339.25"},{"$f":"I1638-E1638","v":{"v":200901.55000000005,"d":"200,901.55"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":25007.35,"d":"25,007.35"},{"v":24486.4,"d":"24,486.40"},{"v":53168.05,"d":"53,168.05"},{"v":63576.2,"d":"63,576.20"},{"v":114222.65,"d":"114,222.65"},{"$f":"I1639-E1639","v":{"v":89215.29999999999,"d":"89,215.30"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1642+E1643+E1644+E1645+E1646+E1647","v":{"v":409269.4,"d":"409,269.40"}},{"$f":"F1642+F1643+F1644+F1645+F1646+F1647","v":{"v":363958.46,"d":"363,958.46"}},{"v":371651.81,"d":"371,651.81"},{"v":522748.54000000004,"d":"522,748.54"},{"v":740582.74,"d":"740,582.74"},{"$f":"I1641-E1641","v":{"v":331313.33999999997,"d":"331,313.34"}}]
[null,null,340,"Charges d'intérets",{"v":346158.65,"d":"346,158.65"},{"v":277293.21,"d":"277,293.21"},{"v":295834.36,"d":"295,834.36"},{"v":450297.84,"d":"450,297.84"},{"v":672055.44,"d":"672,055.44"},{"v":325896.7899999999,"d":"325,896.79"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":58647.85,"d":"58,647.85"},{"v":86665.25,"d":"86,665.25"},{"v":75817.45,"d":"75,817.45"},{"v":70987.7,"d":"70,987.70"},{"v":68527.3,"d":"68,527.30"},{"v":9879.450000000004,"d":"9,879.45"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":4462.9,"d":"4,462.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1463,"d":"1,463.00"},{"v":0,"d":"0.00"},{"v":-4462.9,"d":"-4,462.90 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1650+E1651","v":{"v":657388.09,"d":"657,388.09"}},{"$f":"F1650+F1651","v":{"v":738557.5,"d":"738,557.50"}},{"v":998890,"d":"998,890.00"},{"v":1015205.85,"d":"1,015,205.85"},{"v":1032750.45,"d":"1,032,750.45"},{"$f":"I1649-E1649","v":{"v":375362.36,"d":"375,362.36"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1650-E1650","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":657388.09,"d":"657,388.09"},{"v":738557.5,"d":"738,557.50"},{"v":998890,"d":"998,890.00"},{"v":1015205.85,"d":"1,015,205.85"},{"v":1032750.45,"d":"1,032,750.45"},{"$f":"I1651-E1651","v":{"v":375362.36,"d":"375,362.36"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1654+E1655+E1656+E1657+E1658+E1659+E1660+E1661","v":{"v":16016770.96,"d":"16,016,770.96"}},{"$f":"F1654+F1655+F1656+F1657+F1658+F1659+F1660+F1661","v":{"v":16420305.29,"d":"16,420,305.29"}},{"v":16520054.24,"d":"16,520,054.24"},{"v":17422916.99,"d":"17,422,916.99"},{"v":17655300.810000002,"d":"17,655,300.81"},{"$f":"I1653-E1653","v":{"v":1638529.8500000015,"d":"1,638,529.85"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":78285.35,"d":"78,285.35"},{"v":86349.55,"d":"86,349.55"},{"v":93112.3,"d":"93,112.30"},{"v":103464.6,"d":"103,464.60"},{"v":96918.15,"d":"96,918.15"},{"v":18632.79999999999,"d":"18,632.80"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":11257898.91,"d":"11,257,898.91"},{"v":11520360.84,"d":"11,520,360.84"},{"v":11812215.8,"d":"11,812,215.80"},{"v":12800044.35,"d":"12,800,044.35"},{"v":12468548.29,"d":"12,468,548.29"},{"v":1210649.379999999,"d":"1,210,649.38"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":230163,"d":"230,163.00"},{"v":224405,"d":"224,405.00"},{"v":226089,"d":"226,089.00"},{"v":248509,"d":"248,509.00"},{"v":244473,"d":"244,473.00"},{"v":14310,"d":"14,310.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":4417542.4,"d":"4,417,542.40"},{"v":4555166.7,"d":"4,555,166.70"},{"v":4299771.7,"d":"4,299,771.70"},{"v":4177946.45,"d":"4,177,946.45"},{"v":4652005.98,"d":"4,652,005.98"},{"v":234463.58000000007,"d":"234,463.58"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"},{"v":82000,"d":"82,000.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":15247.55,"d":"15,247.55"},{"v":15250,"d":"15,250.00"},{"v":71002.24,"d":"71,002.24"},{"v":74430.89,"d":"74,430.89"},{"v":74430.89,"d":"74,430.89"},{"v":59183.34,"d":"59,183.34"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":17633.75,"d":"17,633.75"},{"v":18773.2,"d":"18,773.20"},{"v":17863.2,"d":"17,863.20"},{"v":18521.7,"d":"18,521.70"},{"v":26924.5,"d":"26,924.50"},{"v":9290.75,"d":"9,290.75"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1664","v":{"v":0,"d":"0.00"}},{"$f":"F1664","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1663-E1663","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1667+E1668+E1669+E1670+E1671+E1672","v":{"v":8838.05,"d":"8,838.05"}},{"$f":"F1667+F1668+F1669+F1670+F1671+F1672","v":{"v":1157.5,"d":"1,157.50"}},{"v":383444.45,"d":"383,444.45"},{"v":0,"d":"0.00"},{"v":832100,"d":"832,100.00"},{"v":823261.95,"d":"823,261.95"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":8838.05,"d":"8,838.05"},{"v":1157.5,"d":"1,157.50"},144.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8838.05,"d":"-8,838.05 "}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":383300,"d":"383,300.00"},{"v":0,"d":"0.00"},{"v":832100,"d":"832,100.00"},{"v":832100,"d":"832,100.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1675+E1676+E1677+E1678+E1679+E1680+E1681+E1682","v":{"v":63120,"d":"63,120.00"}},{"$f":"F1675+F1676+F1677+F1678+F1679+F1680+F1681+F1682","v":{"v":62019,"d":"62,019.00"}},{"v":186891,"d":"186,891.00"},{"v":317089.4,"d":"317,089.40"},{"v":413802.5,"d":"413,802.50"},{"$f":"I1674-E1674","v":{"v":350682.5,"d":"350,682.50"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83159.4,"d":"83,159.40"},{"v":105925.5,"d":"105,925.50"},{"v":105925.5,"d":"105,925.50"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":186891,"d":"186,891.00"},{"v":233930,"d":"233,930.00"},{"v":307877,"d":"307,877.00"},{"v":307877,"d":"307,877.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":63120,"d":"63,120.00"},{"v":62019,"d":"62,019.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63120,"d":"-63,120.00 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1686+E1692+E1698+E1709+E1715+E1727+E1731+E1738+E1741+E1750","v":{"v":24396966.48,"d":"24,396,966.48"}},{"$f":"F1686+F1692+F1698+F1709+F1715+F1727+F1731+F1738+F1741+F1750","v":{"v":27337755.820000004,"d":"27,337,755.82"}},{"v":28823854.04,"d":"28,823,854.04"},{"v":29152374.52,"d":"29,152,374.52"},{"v":33182833.58,"d":"33,182,833.58"},{"$f":"I1685-E1685","v":{"v":8785867.099999998,"d":"8,785,867.10"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1687+E1688+E1689+E1690","v":{"v":16522242,"d":"16,522,242.00"}},{"$f":"F1687+F1688+F1689+F1690","v":{"v":18455732.65,"d":"18,455,732.65"}},{"v":18658452.8,"d":"18,658,452.80"},{"v":19071742.23,"d":"19,071,742.23"},{"v":22150039.06,"d":"22,150,039.06"},{"v":5627797.059999999,"d":"5,627,797.06"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":13756608,"d":"13,756,608.00"},{"v":14978467.65,"d":"14,978,467.65"},{"v":14939845.5,"d":"14,939,845.50"},{"v":16610306.95,"d":"16,610,306.95"},{"v":16549304.75,"d":"16,549,304.75"},{"v":2792696.75,"d":"2,792,696.75"}]
[null,null,401,"Impôts directs des personnes morales",{"v":648784.6,"d":"648,784.60"},{"v":1231334.9,"d":"1,231,334.90"},{"v":1422894.55,"d":"1,422,894.55"},{"v":223480.36,"d":"223,480.36"},{"v":2699456.95,"d":"2,699,456.95"},{"v":2050672.35,"d":"2,050,672.35"}]
[null,null,402,"Autres impôts directs",{"v":2065244.6,"d":"2,065,244.60"},{"v":2194295.7,"d":"2,194,295.70"},{"v":2239996.15,"d":"2,239,996.15"},{"v":2180909.12,"d":"2,180,909.12"},{"v":2846557.36,"d":"2,846,557.36"},{"v":781312.7599999998,"d":"781,312.76"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":51604.8,"d":"51,604.80"},{"v":51634.4,"d":"51,634.40"},{"v":55716.6,"d":"55,716.60"},{"v":57045.8,"d":"57,045.80"},{"v":54720,"d":"54,720.00"},{"v":3115.199999999997,"d":"3,115.20"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1693+E1694+E1695+E1696","v":{"v":47138.7,"d":"47,138.70"}},{"$f":"F1693+F1694+F1695+F1696","v":{"v":144053.6,"d":"144,053.60"}},{"v":64892,"d":"64,892.00"},{"v":65826.55,"d":"65,826.55"},{"v":89417.2,"d":"89,417.20"},{"$f":"I1692-E1692","v":{"v":42278.5,"d":"42,278.50"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1693-E1693","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1694-E1694","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":47138.7,"d":"47,138.70"},{"v":144053.6,"d":"144,053.60"},{"v":64892,"d":"64,892.00"},{"v":65826.55,"d":"65,826.55"},{"v":89417.2,"d":"89,417.20"},{"$f":"I1695-E1695","v":{"v":42278.5,"d":"42,278.50"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1696-E1696","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E1699+E1700+E1701+E1702+E1703+E1704+E1705+E1706+E1707","v":{"v":4069066.0599999996,"d":"4,069,066.06"}},{"$f":"F1699+F1700+F1701+F1702+F1703+F1704+F1705+F1706+F1707","v":{"v":4792452.95,"d":"4,792,452.95"}},{"v":4625120.38,"d":"4,625,120.38"},{"v":4954625.04,"d":"4,954,625.04"},{"v":5021206.870000001,"d":"5,021,206.87"},{"$f":"I1698-E1698","v":{"v":952140.8100000015,"d":"952,140.81"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":284879.85,"d":"284,879.85"},{"v":286571.9,"d":"286,571.90"},{"v":293270.85,"d":"293,270.85"},{"v":310302.5,"d":"310,302.50"},{"v":322781.15,"d":"322,781.15"},{"v":37901.30000000005,"d":"37,901.30"}]
[null,null,421,"Emoluments administratif",{"v":159066.55,"d":"159,066.55"},{"v":199534.15,"d":"199,534.15"},{"v":248443.85,"d":"248,443.85"},{"v":245965.05,"d":"245,965.05"},{"v":246720.5,"d":"246,720.50"},{"v":87653.95000000001,"d":"87,653.95"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":3359835.15,"d":"3,359,835.15"},{"v":3980923.7,"d":"3,980,923.70"},{"v":3661932,"d":"3,661,932.00"},{"v":3918322.15,"d":"3,918,322.15"},{"v":3672201.55,"d":"3,672,201.55"},{"v":312366.3999999999,"d":"312,366.40"}]
[null,null,425,"Revenus des ventes",{"v":77359.34,"d":"77,359.34"},{"v":71216.66,"d":"71,216.66"},{"v":93687.28,"d":"93,687.28"},{"v":116735.5,"d":"116,735.50"},{"v":347702.11,"d":"347,702.11"},{"v":270342.77,"d":"270,342.77"}]
[null,null,426,"remboursements",{"v":174032.67,"d":"174,032.67"},{"v":243849.54,"d":"243,849.54"},{"v":310609.8,"d":"310,609.80"},{"v":331044.54,"d":"331,044.54"},{"v":369199.86,"d":"369,199.86"},{"v":195167.18999999997,"d":"195,167.19"}]
[null,null,427,"Amendes",{"v":12448.9,"d":"12,448.90"},{"v":9886.35,"d":"9,886.35"},{"v":14197.8,"d":"14,197.80"},{"v":13910,"d":"13,910.00"},{"v":52525,"d":"52,525.00"},{"v":40076.1,"d":"40,076.10"}]
[null,null,429,"Autres taxes et compensations",{"v":1443.6,"d":"1,443.60"},470.65,{"v":2978.8,"d":"2,978.80"},{"v":18345.3,"d":"18,345.30"},{"v":10076.7,"d":"10,076.70"},{"v":8633.1,"d":"8,633.10"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1710+E1711+E1712+E1713","v":{"v":0,"d":"0.00"}},{"$f":"F1710+F1711+F1712+F1713","v":{"v":56613.1,"d":"56,613.10"}},{"v":9225,"d":"9,225.00"},{"v":50452.5,"d":"50,452.50"},{"v":97395.2,"d":"97,395.20"},{"$f":"I1709-E1709","v":{"v":97395.2,"d":"97,395.20"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1710-E1710","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":56613.1,"d":"56,613.10"},{"v":9225,"d":"9,225.00"},{"v":50452.5,"d":"50,452.50"},{"v":97395.2,"d":"97,395.20"},{"$f":"I1711-E1711","v":{"v":97395.2,"d":"97,395.20"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1712-E1712","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1713-E1713","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1716+E1717+E1718+E1719+E1720+E1721+E1722+E1723+E1724+E1725","v":{"v":466783.76,"d":"466,783.76"}},{"$f":"F1716+F1717+F1718+F1719+F1720+F1721+F1722+F1723+F1724+F1725","v":{"v":478776.92,"d":"478,776.92"}},{"v":653794.23,"d":"653,794.23"},{"v":959249.87,"d":"959,249.87"},{"v":854385.16,"d":"854,385.16"},{"$f":"I1715-E1715","v":{"v":387601.4,"d":"387,601.40"}}]
[null,null,440,"Revenus des intérets",{"v":135941.74,"d":"135,941.74"},{"v":153813.91,"d":"153,813.91"},{"v":204486.74,"d":"204,486.74"},{"v":187957.74,"d":"187,957.74"},{"v":365376.89,"d":"365,376.89"},{"v":229435.15000000002,"d":"229,435.15"}]
[null,null,441,"Gains réalisés du PF",{"v":5580,"d":"5,580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282677.28,"d":"282,677.28"},{"v":0,"d":"0.00"},{"v":-5580,"d":"-5,580.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":3677.5,"d":"3,677.50"},{"v":3675,"d":"3,675.00"},{"v":3959,"d":"3,959.00"},{"v":5156.5,"d":"5,156.50"},{"v":5907,"d":"5,907.00"},{"v":2229.5,"d":"2,229.50"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":128634.95,"d":"128,634.95"},{"v":116419.95,"d":"116,419.95"},{"v":108651.25,"d":"108,651.25"},{"v":105774.25,"d":"105,774.25"},{"v":106907.5,"d":"106,907.50"},{"v":-21727.449999999997,"d":"-21,727.45 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":22240,"d":"22,240.00"},{"v":17041,"d":"17,041.00"},{"v":9351,"d":"9,351.00"},{"v":18400,"d":"18,400.00"},{"v":4028,"d":"4,028.00"},{"v":-18212,"d":"-18,212.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":168155.95,"d":"168,155.95"},{"v":183335.75,"d":"183,335.75"},{"v":318884.95,"d":"318,884.95"},{"v":357717.6,"d":"357,717.60"},{"v":372135.72,"d":"372,135.72"},{"v":203979.76999999996,"d":"203,979.77"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":2553.62,"d":"2,553.62"},{"v":4491.31,"d":"4,491.31"},{"v":8461.29,"d":"8,461.29"},{"v":1566.5,"d":"1,566.50"},30.05,{"v":-2523.5699999999997,"d":"-2,523.57 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1728+E1729","v":{"v":19882.5,"d":"19,882.50"}},{"$f":"F1728+F1729","v":{"v":25602.42,"d":"25,602.42"}},{"v":350380.10000000003,"d":"350,380.10"},{"v":348996.55,"d":"348,996.55"},{"v":382575.8,"d":"382,575.80"},{"$f":"I1727-E1727","v":{"v":362693.3,"d":"362,693.30"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":19882.5,"d":"19,882.50"},{"v":0,"d":"0.00"},{"v":34771.4,"d":"34,771.40"},{"v":18445.45,"d":"18,445.45"},{"v":17264.3,"d":"17,264.30"},{"$f":"I1728-E1728","v":{"v":-2618.2000000000007,"d":"-2,618.20 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":25602.42,"d":"25,602.42"},{"v":315608.7,"d":"315,608.70"},{"v":330551.1,"d":"330,551.10"},{"v":365311.5,"d":"365,311.50"},{"$f":"I1729-E1729","v":{"v":365311.5,"d":"365,311.50"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1732+E1733+E1734+E1735+E1736","v":{"v":3180872.16,"d":"3,180,872.16"}},{"$f":"F1732+F1733+F1734+F1735+F1736","v":{"v":3322505.18,"d":"3,322,505.18"}},{"v":4214414.49,"d":"4,214,414.49"},{"v":2971292.84,"d":"2,971,292.84"},{"v":3757497.25,"d":"3,757,497.25"},{"$f":"I1731-E1731","v":{"v":576625.0899999999,"d":"576,625.09"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1050799.86,"d":"1,050,799.86"},{"v":1009834.55,"d":"1,009,834.55"},{"v":1038417.79,"d":"1,038,417.79"},{"v":1056398.85,"d":"1,056,398.85"},{"v":1319978.65,"d":"1,319,978.65"},{"v":269178.7899999998,"d":"269,178.79"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":1414183,"d":"1,414,183.00"},{"v":1553045,"d":"1,553,045.00"},{"v":2422025,"d":"2,422,025.00"},{"v":1228561,"d":"1,228,561.00"},{"v":1480997,"d":"1,480,997.00"},{"v":66814,"d":"66,814.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":687993.8,"d":"687,993.80"},{"v":730829.78,"d":"730,829.78"},{"v":725659.1,"d":"725,659.10"},{"v":659158.69,"d":"659,158.69"},{"v":920515.85,"d":"920,515.85"},{"v":232522.04999999993,"d":"232,522.05"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":27895.5,"d":"27,895.50"},{"v":28795.85,"d":"28,795.85"},{"v":28312.6,"d":"28,312.60"},{"v":27174.3,"d":"27,174.30"},{"v":36005.75,"d":"36,005.75"},{"v":8110.25,"d":"8,110.25"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1739","v":{"v":0,"d":"0.00"}},{"$f":"F1739","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1738-E1738","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1739-E1739","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1742+E1743+E1744+E1745+E1746+E1747+E1748","v":{"v":27861.3,"d":"27,861.30"}},{"$f":"F1742+F1743+F1744+F1745+F1746+F1747+F1748","v":{"v":0,"d":"0.00"}},{"v":60684.04,"d":"60,684.04"},{"v":413099.54,"d":"413,099.54"},{"v":416514.54,"d":"416,514.54"},{"$f":"I1741-E1741","v":{"v":388653.24,"d":"388,653.24"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":25383,"d":"25,383.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":253415,"d":"253,415.00"},{"v":228032,"d":"228,032.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":2478.3,"d":"2,478.30"},{"v":0,"d":"0.00"},{"v":60684.04,"d":"60,684.04"},{"v":413099.54,"d":"413,099.54"},{"v":63099.54,"d":"63,099.54"},{"v":60621.24,"d":"60,621.24"}]
[]
[null,49,null,"Imputations internes",{"$f":"E1751+E1752+E1753+E1754+E1755+E1756+E1757+E1758","v":{"v":63120,"d":"63,120.00"}},{"$f":"F1751+F1752+F1753+F1754+F1755+F1756+F1757+F1758","v":{"v":62019,"d":"62,019.00"}},{"v":186891,"d":"186,891.00"},{"v":317089.4,"d":"317,089.40"},{"v":413802.5,"d":"413,802.50"},{"$f":"I1750-E1750","v":{"v":350682.5,"d":"350,682.50"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83159.4,"d":"83,159.40"},{"v":105925.5,"d":"105,925.50"},{"v":105925.5,"d":"105,925.50"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":186891,"d":"186,891.00"},{"v":233930,"d":"233,930.00"},{"v":307877,"d":"307,877.00"},{"v":307877,"d":"307,877.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":63120,"d":"63,120.00"},{"v":62019,"d":"62,019.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63120,"d":"-63,120.00 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1764+E1765","v":{"v":-1177403.47,"d":"-1,177,403.47 "}},{"$f":"F1764+F1765","v":{"v":713421.97,"d":"713,421.97"}},{"v":1086020.8,"d":"1,086,020.80"},{"v":-386596.60000000003,"d":"-386,596.60 "},{"v":1300857.85,"d":"1,300,857.85"},{"$f":"I1763-E1763","v":{"v":2478261.3200000003,"d":"2,478,261.32"}}]
[null,null,900,"Compte général (+ / -)",{"v":-1449255.52,"d":"-1,449,255.52 "},{"v":-243211.13,"d":"-243,211.13 "},{"v":383432.05,"d":"383,432.05"},{"v":-610295.42,"d":"-610,295.42 "},{"v":976090.13,"d":"976,090.13"},{"$f":"I1764-E1764","v":{"v":2425345.65,"d":"2,425,345.65"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":271852.05,"d":"271,852.05"},{"v":956633.1,"d":"956,633.10"},{"v":702588.75,"d":"702,588.75"},{"v":223698.82,"d":"223,698.82"},{"v":324767.72,"d":"324,767.72"},{"$f":"I1765-E1765","v":{"v":52915.669999999984,"d":"52,915.67"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1764+E1765","v":{"v":-1177403.47,"d":"-1,177,403.47 "}},{"$f":"F1764+F1765","v":{"v":713421.97,"d":"713,421.97"}},{"v":1086020.8,"d":"1,086,020.80"},{"v":-386596.60000000003,"d":"-386,596.60 "},{"v":1300857.85,"d":"1,300,857.85"},{"$f":"I1767-E1767","v":{"v":2478261.3200000003,"d":"2,478,261.32"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Mervelier",{"$nulls":3},528,538,522,535,{"$f":"'Base de données pop.'!C13","v":526},{"$f":"I1773-E1773","v":{"v":-2,"d":"-2 "}}]
[{"$nulls":4},"Mervelier","Mervelier","Mervelier","Mervelier","Mervelier","Mervelier"]
[3,null,null,"Charges",{"$f":"E1776+E1786+E1798+E1802+E1810+E1814+E1824+E1827+E1835","v":{"v":2024389.12,"d":"2,024,389.12"}},{"$f":"F1776+F1786+F1798+F1802+F1810+F1814+F1824+F1827+F1835","v":{"v":1790992.35,"d":"1,790,992.35"}},{"v":2004962.4400000002,"d":"2,004,962.44"},{"v":1869554.1400000004,"d":"1,869,554.14"},{"v":1862614.08,"d":"1,862,614.08"},{"$f":"I1775-E1775","v":{"v":-161775.04000000004,"d":"-161,775.04 "}}]
[null,30,null,"Charges du personnel",{"$f":"E1777+E1778+E1779+E1780+E1781+E1782+E1783+E1784","v":{"v":166881.05,"d":"166,881.05"}},{"$f":"F1777+F1778+F1779+F1780+F1781+F1782+F1783+F1784","v":{"v":171867.15000000002,"d":"171,867.15"}},{"v":191539.65,"d":"191,539.65"},{"v":211434.19999999998,"d":"211,434.20"},{"v":225203.45,"d":"225,203.45"},{"v":58322.40000000002,"d":"58,322.40"}]
[null,null,300,"Autorités et commissions",{"v":36162.7,"d":"36,162.70"},{"v":45464,"d":"45,464.00"},{"v":45128.1,"d":"45,128.10"},{"v":55907,"d":"55,907.00"},{"v":56364.35,"d":"56,364.35"},{"v":20201.65,"d":"20,201.65"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":99918.6,"d":"99,918.60"},{"v":100165.6,"d":"100,165.60"},{"v":114665.05,"d":"114,665.05"},{"v":121660.3,"d":"121,660.30"},{"v":143321.45,"d":"143,321.45"},{"v":43402.850000000006,"d":"43,402.85"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":22058.25,"d":"22,058.25"},{"v":22505.95,"d":"22,505.95"},{"v":23363.35,"d":"23,363.35"},{"v":23384.1,"d":"23,384.10"},{"v":21712.6,"d":"21,712.60"},{"v":-345.65000000000146,"d":"-345.65 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":8741.5,"d":"8,741.50"},{"v":3731.6,"d":"3,731.60"},{"v":8383.15,"d":"8,383.15"},{"v":10482.8,"d":"10,482.80"},{"v":3805.05,"d":"3,805.05"},{"v":-4936.45,"d":"-4,936.45 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1787+E1788+E1789+E1790+E1791+E1792+E1793+E1794+E1795+E1796","v":{"v":488433.9,"d":"488,433.90"}},{"$f":"F1787+F1788+F1789+F1790+F1791+F1792+F1793+F1794+F1795+F1796","v":{"v":353807.63000000006,"d":"353,807.63"}},{"v":449768.12000000005,"d":"449,768.12"},{"v":355868.48,"d":"355,868.48"},{"v":345635.21,"d":"345,635.21"},{"$f":"I1786-E1786","v":{"v":-142798.69,"d":"-142,798.69 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":58745.26,"d":"58,745.26"},{"v":53799.2,"d":"53,799.20"},{"v":75534.63,"d":"75,534.63"},{"v":62265.81,"d":"62,265.81"},{"v":62471.98,"d":"62,471.98"},{"v":3726.720000000001,"d":"3,726.72"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":24804.9,"d":"24,804.90"},{"v":15915.75,"d":"15,915.75"},{"v":66232.9,"d":"66,232.90"},{"v":33017.3,"d":"33,017.30"},{"v":15471.85,"d":"15,471.85"},{"v":-9333.050000000001,"d":"-9,333.05 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":35686.95,"d":"35,686.95"},{"v":46806.95,"d":"46,806.95"},{"v":48284.7,"d":"48,284.70"},{"v":42577.95,"d":"42,577.95"},{"v":51367.4,"d":"51,367.40"},{"v":15680.450000000004,"d":"15,680.45"}]
[null,null,313,"Prestations de services et honoraires",{"v":156336.79,"d":"156,336.79"},{"v":117802.74,"d":"117,802.74"},{"v":111670.78,"d":"111,670.78"},{"v":69473.29,"d":"69,473.29"},{"v":97797.39,"d":"97,797.39"},{"v":-58539.40000000001,"d":"-58,539.40 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":127772.75,"d":"127,772.75"},{"v":85692.7,"d":"85,692.70"},{"v":111517.45,"d":"111,517.45"},{"v":108075.94,"d":"108,075.94"},{"v":88138.65,"d":"88,138.65"},{"v":-39634.100000000006,"d":"-39,634.10 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":9061.85,"d":"9,061.85"},{"v":12984.4,"d":"12,984.40"},{"v":20622.4,"d":"20,622.40"},{"v":18768.85,"d":"18,768.85"},{"v":27943.9,"d":"27,943.90"},{"v":18882.050000000003,"d":"18,882.05"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":2739.3,"d":"2,739.30"},{"v":3538.2,"d":"3,538.20"},{"v":4229.4,"d":"4,229.40"},{"v":3459,"d":"3,459.00"},{"v":5327.85,"d":"5,327.85"},{"v":2588.55,"d":"2,588.55"}]
[null,null,318,"Réévaluations de créances",{"v":73096.1,"d":"73,096.10"},{"v":15615.69,"d":"15,615.69"},{"v":10569.26,"d":"10,569.26"},{"v":17120.59,"d":"17,120.59"},{"v":-4959.56,"d":"-4,959.56 "},{"v":-78055.66,"d":"-78,055.66 "}]
[null,null,319,"Divers charges d'exploitation",{"v":190,"d":"190.00"},{"v":1652,"d":"1,652.00"},{"v":1106.6,"d":"1,106.60"},{"v":1088,"d":"1,088.00"},{"v":2075.75,"d":"2,075.75"},{"v":1885.75,"d":"1,885.75"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1799+E1800","v":{"v":137078,"d":"137,078.00"}},{"$f":"F1799+F1800","v":{"v":117103,"d":"117,103.00"}},{"v":122720.55,"d":"122,720.55"},{"v":128942.3,"d":"128,942.30"},{"v":118487.03,"d":"118,487.03"},{"$f":"I1798-E1798","v":{"v":-18590.97,"d":"-18,590.97 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":137078,"d":"137,078.00"},{"v":117103,"d":"117,103.00"},{"v":122720.55,"d":"122,720.55"},{"v":128942.3,"d":"128,942.30"},{"v":118487.03,"d":"118,487.03"},{"$f":"I1799-E1799","v":{"v":-18590.97,"d":"-18,590.97 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1800-E1800","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1803+E1804+E1805+E1806+E1807+E1808","v":{"v":49806.81,"d":"49,806.81"}},{"$f":"F1803+F1804+F1805+F1806+F1807+F1808","v":{"v":47542.29,"d":"47,542.29"}},{"v":47649.2,"d":"47,649.20"},{"v":45785.06,"d":"45,785.06"},{"v":49811.94,"d":"49,811.94"},{"$f":"I1802-E1802","v":{"v":5.130000000004657,"d":"5.13"}}]
[null,null,340,"Charges d'intérets",{"v":39215.76,"d":"39,215.76"},{"v":37908.54,"d":"37,908.54"},{"v":39196.45,"d":"39,196.45"},{"v":38594.86,"d":"38,594.86"},{"v":42566.44,"d":"42,566.44"},{"v":3350.6800000000003,"d":"3,350.68"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":10591.05,"d":"10,591.05"},{"v":9633.75,"d":"9,633.75"},{"v":8452.75,"d":"8,452.75"},{"v":7190.2,"d":"7,190.20"},{"v":7245.5,"d":"7,245.50"},{"v":-3345.5499999999993,"d":"-3,345.55 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1811+E1812","v":{"v":43166.75,"d":"43,166.75"}},{"$f":"F1811+F1812","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1810-E1810","v":{"v":-43166.75,"d":"-43,166.75 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1811-E1811","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":43166.75,"d":"43,166.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1812-E1812","v":{"v":-43166.75,"d":"-43,166.75 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1815+E1816+E1817+E1818+E1819+E1820+E1821+E1822","v":{"v":1094747.1,"d":"1,094,747.10"}},{"$f":"F1815+F1816+F1817+F1818+F1819+F1820+F1821+F1822","v":{"v":1067370.28,"d":"1,067,370.28"}},{"v":1163642.27,"d":"1,163,642.27"},{"v":1114306.5000000002,"d":"1,114,306.50"},{"v":1108330.45,"d":"1,108,330.45"},{"$f":"I1814-E1814","v":{"v":13583.34999999986,"d":"13,583.35"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1260,"d":"1,260.00"},{"v":1260,"d":"1,260.00"},{"v":1340,"d":"1,340.00"},{"v":1580,"d":"1,580.00"},{"v":1580,"d":"1,580.00"},{"v":320,"d":"320.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":844860.75,"d":"844,860.75"},{"v":824706.83,"d":"824,706.83"},{"v":869096.42,"d":"869,096.42"},{"v":834768.8,"d":"834,768.80"},{"v":843733.85,"d":"843,733.85"},{"v":-1126.9000000000233,"d":"-1,126.90 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":248626.35,"d":"248,626.35"},{"v":241403.45,"d":"241,403.45"},{"v":293205.85,"d":"293,205.85"},{"v":274956.4,"d":"274,956.40"},{"v":260015.3,"d":"260,015.30"},{"v":11388.949999999983,"d":"11,388.95"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3001.3,"d":"3,001.30"},{"v":3001.3,"d":"3,001.30"},{"v":3001.3,"d":"3,001.30"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1825","v":{"v":0,"d":"0.00"}},{"$f":"F1825","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1824-E1824","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1828+E1829+E1830+E1831+E1832+E1833","v":{"v":8327.56,"d":"8,327.56"}},{"$f":"F1828+F1829+F1830+F1831+F1832+F1833","v":{"v":0,"d":"0.00"}},{"v":337.1,"d":"337.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8327.56,"d":"-8,327.56 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":8327.56,"d":"8,327.56"},{"v":0,"d":"0.00"},{"v":337.1,"d":"337.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8327.56,"d":"-8,327.56 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E1836+E1837+E1838+E1839+E1840+E1841+E1842+E1843","v":{"v":35947.95,"d":"35,947.95"}},{"$f":"F1836+F1837+F1838+F1839+F1840+F1841+F1842+F1843","v":{"v":33302,"d":"33,302.00"}},{"v":29305.55,"d":"29,305.55"},{"v":13217.6,"d":"13,217.60"},{"v":15146,"d":"15,146.00"},{"$f":"I1835-E1835","v":{"v":-20801.949999999997,"d":"-20,801.95 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":35947.95,"d":"35,947.95"},{"v":33302,"d":"33,302.00"},{"v":29305.55,"d":"29,305.55"},{"v":13217.6,"d":"13,217.60"},{"v":15146,"d":"15,146.00"},{"v":-20801.949999999997,"d":"-20,801.95 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E1847+E1853+E1859+E1870+E1876+E1888+E1892+E1899+E1902+E1911","v":{"v":1930657.32,"d":"1,930,657.32"}},{"$f":"F1847+F1853+F1859+F1870+F1876+F1888+F1892+F1899+F1902+F1911","v":{"v":1889354.54,"d":"1,889,354.54"}},{"v":1953041.38,"d":"1,953,041.38"},{"v":2064231.6400000001,"d":"2,064,231.64"},{"v":2023475.74,"d":"2,023,475.74"},{"$f":"I1846-E1846","v":{"v":92818.41999999993,"d":"92,818.42"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E1848+E1849+E1850+E1851","v":{"v":1259404.95,"d":"1,259,404.95"}},{"$f":"F1848+F1849+F1850+F1851","v":{"v":1171886.2100000002,"d":"1,171,886.21"}},{"v":1222236.96,"d":"1,222,236.96"},{"v":1392530.19,"d":"1,392,530.19"},{"v":1417809.9000000001,"d":"1,417,809.90"},{"v":158404.9500000002,"d":"158,404.95"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1011339.5,"d":"1,011,339.50"},{"v":923297.55,"d":"923,297.55"},{"v":1017923.84,"d":"1,017,923.84"},{"v":1090512.38,"d":"1,090,512.38"},{"v":1097677.27,"d":"1,097,677.27"},{"v":86337.77000000002,"d":"86,337.77"}]
[null,null,401,"Impôts directs des personnes morales",{"v":43209.25,"d":"43,209.25"},{"v":24811.05,"d":"24,811.05"},{"v":1536.15,"d":"1,536.15"},{"v":29291.65,"d":"29,291.65"},{"v":23584.75,"d":"23,584.75"},{"v":-19624.5,"d":"-19,624.50 "}]
[null,null,402,"Autres impôts directs",{"v":201596.2,"d":"201,596.20"},{"v":220168.56,"d":"220,168.56"},{"v":199185.77,"d":"199,185.77"},{"v":268368.81,"d":"268,368.81"},{"v":292559.08,"d":"292,559.08"},{"v":90962.88,"d":"90,962.88"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":3260,"d":"3,260.00"},{"v":3609.05,"d":"3,609.05"},{"v":3591.2,"d":"3,591.20"},{"v":4357.35,"d":"4,357.35"},{"v":3988.8,"d":"3,988.80"},{"v":728.8000000000002,"d":"728.80"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E1854+E1855+E1856+E1857","v":{"v":10735,"d":"10,735.00"}},{"$f":"F1854+F1855+F1856+F1857","v":{"v":40735,"d":"40,735.00"}},{"v":10735,"d":"10,735.00"},{"v":10735,"d":"10,735.00"},{"v":10735,"d":"10,735.00"},{"$f":"I1853-E1853","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1854-E1854","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1855-E1855","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":10735,"d":"10,735.00"},{"v":40735,"d":"40,735.00"},{"v":10735,"d":"10,735.00"},{"v":10735,"d":"10,735.00"},{"v":10735,"d":"10,735.00"},{"$f":"I1856-E1856","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1857-E1857","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E1860+E1861+E1862+E1863+E1864+E1865+E1866+E1867+E1868","v":{"v":207568.41999999998,"d":"207,568.42"}},{"$f":"F1860+F1861+F1862+F1863+F1864+F1865+F1866+F1867+F1868","v":{"v":221498.49000000002,"d":"221,498.49"}},{"v":233532.97999999998,"d":"233,532.98"},{"v":227997.58000000002,"d":"227,997.58"},{"v":217930.69,"d":"217,930.69"},{"$f":"I1859-E1859","v":{"v":10362.270000000019,"d":"10,362.27"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":19035.45,"d":"19,035.45"},{"v":17123.85,"d":"17,123.85"},{"v":16859.85,"d":"16,859.85"},{"v":17541.85,"d":"17,541.85"},{"v":16465.7,"d":"16,465.70"},{"v":-2569.75,"d":"-2,569.75 "}]
[null,null,421,"Emoluments administratif",{"v":12977.6,"d":"12,977.60"},{"v":24418.85,"d":"24,418.85"},{"v":13597.44,"d":"13,597.44"},{"v":15867.81,"d":"15,867.81"},{"v":13592.6,"d":"13,592.60"},{"v":615,"d":"615.00"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":130197.3,"d":"130,197.30"},{"v":131188.5,"d":"131,188.50"},{"v":121412.9,"d":"121,412.90"},{"v":126814.81,"d":"126,814.81"},{"v":125349.25,"d":"125,349.25"},{"v":-4848.050000000003,"d":"-4,848.05 "}]
[null,null,425,"Revenus des ventes",{"v":20812.02,"d":"20,812.02"},{"v":19337.34,"d":"19,337.34"},{"v":18467.59,"d":"18,467.59"},{"v":24336.66,"d":"24,336.66"},{"v":8742.39,"d":"8,742.39"},{"v":-12069.630000000001,"d":"-12,069.63 "}]
[null,null,426,"remboursements",{"v":24546.05,"d":"24,546.05"},{"v":29229.95,"d":"29,229.95"},{"v":63095.2,"d":"63,095.20"},{"v":43436.45,"d":"43,436.45"},{"v":53780.75,"d":"53,780.75"},{"v":29234.7,"d":"29,234.70"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E1871+E1872+E1873+E1874","v":{"v":0,"d":"0.00"}},{"$f":"F1871+F1872+F1873+F1874","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1870-E1870","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1871-E1871","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1872-E1872","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1873-E1873","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1874-E1874","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E1877+E1878+E1879+E1880+E1881+E1882+E1883+E1884+E1885+E1886","v":{"v":69104.5,"d":"69,104.50"}},{"$f":"F1877+F1878+F1879+F1880+F1881+F1882+F1883+F1884+F1885+F1886","v":{"v":73893.73999999999,"d":"73,893.74"}},{"v":80389.69,"d":"80,389.69"},{"v":76100.67,"d":"76,100.67"},{"v":80293.15,"d":"80,293.15"},{"$f":"I1876-E1876","v":{"v":11188.649999999994,"d":"11,188.65"}}]
[null,null,440,"Revenus des intérets",{"v":9076.1,"d":"9,076.10"},{"v":6893.74,"d":"6,893.74"},{"v":13949.69,"d":"13,949.69"},{"v":8150.67,"d":"8,150.67"},{"v":16780.1,"d":"16,780.10"},{"v":7703.999999999998,"d":"7,704.00"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":27510,"d":"27,510.00"},{"v":28680,"d":"28,680.00"},{"v":22790,"d":"22,790.00"},{"v":24970,"d":"24,970.00"},{"v":24520,"d":"24,520.00"},{"v":-2990,"d":"-2,990.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":32518.4,"d":"32,518.40"},{"v":38320,"d":"38,320.00"},{"v":43650,"d":"43,650.00"},{"v":42980,"d":"42,980.00"},{"v":38993.05,"d":"38,993.05"},{"v":6474.6500000000015,"d":"6,474.65"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E1889+E1890","v":{"v":28838.6,"d":"28,838.60"}},{"$f":"F1889+F1890","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1888-E1888","v":{"v":-28838.6,"d":"-28,838.60 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1889-E1889","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":28838.6,"d":"28,838.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1890-E1890","v":{"v":-28838.6,"d":"-28,838.60 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E1893+E1894+E1895+E1896+E1897","v":{"v":319457.9,"d":"319,457.90"}},{"$f":"F1893+F1894+F1895+F1896+F1897","v":{"v":348039.1,"d":"348,039.10"}},{"v":347262.9,"d":"347,262.90"},{"v":340649.3,"d":"340,649.30"},{"v":278559.7,"d":"278,559.70"},{"$f":"I1892-E1892","v":{"v":-40898.20000000001,"d":"-40,898.20 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":9613.75,"d":"9,613.75"},{"v":4429,"d":"4,429.00"},{"v":6051.75,"d":"6,051.75"},{"v":6057.95,"d":"6,057.95"},{"v":5595,"d":"5,595.00"},{"v":-4018.75,"d":"-4,018.75 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":283212,"d":"283,212.00"},{"v":306786,"d":"306,786.00"},{"v":301970,"d":"301,970.00"},{"v":304210,"d":"304,210.00"},{"v":243182,"d":"243,182.00"},{"v":-40030,"d":"-40,030.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":26632.15,"d":"26,632.15"},{"v":36824.1,"d":"36,824.10"},{"v":39241.15,"d":"39,241.15"},{"v":30381.35,"d":"30,381.35"},{"v":29782.7,"d":"29,782.70"},{"v":3150.5499999999993,"d":"3,150.55"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E1900","v":{"v":0,"d":"0.00"}},{"$f":"F1900","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1899-E1899","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1900-E1900","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E1903+E1904+E1905+E1906+E1907+E1908+E1909","v":{"v":0,"d":"0.00"}},{"$f":"F1903+F1904+F1905+F1906+F1907+F1908+F1909","v":{"v":0,"d":"0.00"}},{"v":29578.3,"d":"29,578.30"},{"v":3001.3,"d":"3,001.30"},{"v":3001.3,"d":"3,001.30"},{"$f":"I1902-E1902","v":{"v":3001.3,"d":"3,001.30"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29578.3,"d":"29,578.30"},{"v":3001.3,"d":"3,001.30"},{"v":3001.3,"d":"3,001.30"},{"v":3001.3,"d":"3,001.30"}]
[]
[null,49,null,"Imputations internes",{"$f":"E1912+E1913+E1914+E1915+E1916+E1917+E1918+E1919","v":{"v":35547.95,"d":"35,547.95"}},{"$f":"F1912+F1913+F1914+F1915+F1916+F1917+F1918+F1919","v":{"v":33302,"d":"33,302.00"}},{"v":29305.55,"d":"29,305.55"},{"v":13217.6,"d":"13,217.60"},{"v":15146,"d":"15,146.00"},{"$f":"I1911-E1911","v":{"v":-20401.949999999997,"d":"-20,401.95 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":35547.95,"d":"35,547.95"},{"v":33302,"d":"33,302.00"},{"v":29305.55,"d":"29,305.55"},{"v":13217.6,"d":"13,217.60"},{"v":15146,"d":"15,146.00"},{"v":-20401.949999999997,"d":"-20,401.95 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E1925+E1926","v":{"v":-93731.8,"d":"-93,731.80 "}},{"$f":"F1925+F1926","v":{"v":98362.19,"d":"98,362.19"}},{"v":-51921.060000000005,"d":"-51,921.06 "},{"v":194677.5,"d":"194,677.50"},{"v":160861.66,"d":"160,861.66"},{"$f":"I1924-E1924","v":{"v":254593.46000000002,"d":"254,593.46"}}]
[null,null,900,"Compte général (+ / -)",{"v":-93731.8,"d":"-93,731.80 "},{"v":5670.3,"d":"5,670.30"},{"v":-86729.27,"d":"-86,729.27 "},{"v":129779.38,"d":"129,779.38"},{"v":70942.47,"d":"70,942.47"},{"$f":"I1925-E1925","v":{"v":164674.27000000002,"d":"164,674.27"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":92691.89,"d":"92,691.89"},{"v":34808.21,"d":"34,808.21"},{"v":64898.12,"d":"64,898.12"},{"v":89919.19,"d":"89,919.19"},{"$f":"I1926-E1926","v":{"v":89919.19,"d":"89,919.19"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E1925+E1926","v":{"v":-93731.8,"d":"-93,731.80 "}},{"$f":"F1925+F1926","v":{"v":98362.19,"d":"98,362.19"}},{"v":-51921.060000000005,"d":"-51,921.06 "},{"v":194677.5,"d":"194,677.50"},{"v":160861.66,"d":"160,861.66"},{"$f":"I1928-E1928","v":{"v":254593.46000000002,"d":"254,593.46"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Mettembert",{"$nulls":3},108,111,106,112,{"$f":"'Base de données pop.'!C14","v":112},{"$f":"I1934-E1934","v":4}]
[{"$nulls":4},"Mettembert","Mettembert","Mettembert","Mettembert",{"$f":"H1935","v":"Mettembert"},"Mettembert"]
[3,null,null,"Charges",{"$f":"E1937+E1947+E1959+E1963+E1971+E1975+E1985+E1988+E1996","v":{"v":378615.28,"d":"378,615.28"}},{"$f":"F1937+F1947+F1959+F1963+F1971+F1975+F1985+F1988+F1996","v":{"v":425534.33,"d":"425,534.33"}},{"v":399389.94999999995,"d":"399,389.95"},{"v":401085.04999999993,"d":"401,085.05"},{"v":436355.69,"d":"436,355.69"},{"$f":"I1936-E1936","v":{"v":57740.409999999974,"d":"57,740.41"}}]
[null,30,null,"Charges du personnel",{"$f":"E1938+E1939+E1940+E1941+E1942+E1943+E1944+E1945","v":{"v":69596.65,"d":"69,596.65"}},{"$f":"F1938+F1939+F1940+F1941+F1942+F1943+F1944+F1945","v":{"v":69241.5,"d":"69,241.50"}},{"v":78863.78,"d":"78,863.78"},{"v":72370.8,"d":"72,370.80"},{"v":65945.34999999999,"d":"65,945.35"},{"v":-3651.300000000003,"d":"-3,651.30 "}]
[null,null,300,"Autorités et commissions",{"v":14663.75,"d":"14,663.75"},{"v":14415,"d":"14,415.00"},{"v":15849.5,"d":"15,849.50"},{"v":13440,"d":"13,440.00"},{"v":11471.5,"d":"11,471.50"},{"v":-3192.25,"d":"-3,192.25 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":45454.5,"d":"45,454.50"},{"v":45432,"d":"45,432.00"},{"v":46154.5,"d":"46,154.50"},{"v":48061.6,"d":"48,061.60"},{"v":43902.6,"d":"43,902.60"},{"v":-1551.9000000000015,"d":"-1,551.90 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":8688.4,"d":"8,688.40"},{"v":7699.65,"d":"7,699.65"},{"v":7793.1,"d":"7,793.10"},{"v":9133.2,"d":"9,133.20"},{"v":8791.8,"d":"8,791.80"},{"v":103.39999999999964,"d":"103.40"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":790,"d":"790.00"},{"v":1694.85,"d":"1,694.85"},{"v":9066.68,"d":"9,066.68"},{"v":1736,"d":"1,736.00"},{"v":1779.45,"d":"1,779.45"},989.45]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E1948+E1949+E1950+E1951+E1952+E1953+E1954+E1955+E1956+E1957","v":{"v":47139.999999999985,"d":"47,140.00"}},{"$f":"F1948+F1949+F1950+F1951+F1952+F1953+F1954+F1955+F1956+F1957","v":{"v":97542.23000000001,"d":"97,542.23"}},{"v":57746.6,"d":"57,746.60"},{"v":63085.29999999999,"d":"63,085.30"},{"v":59369.85999999999,"d":"59,369.86"},{"$f":"I1947-E1947","v":{"v":12229.860000000008,"d":"12,229.86"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":8429.85,"d":"8,429.85"},{"v":7538.4,"d":"7,538.40"},{"v":7422.84,"d":"7,422.84"},{"v":3544.41,"d":"3,544.41"},{"v":6359.24,"d":"6,359.24"},{"v":-2070.6100000000006,"d":"-2,070.61 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",198.15,{"v":3477.55,"d":"3,477.55"},{"v":2888.75,"d":"2,888.75"},{"v":2721,"d":"2,721.00"},{"v":1081,"d":"1,081.00"},882.85]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":9335.9,"d":"9,335.90"},{"v":9231,"d":"9,231.00"},{"v":10436.2,"d":"10,436.20"},{"v":7527.05,"d":"7,527.05"},{"v":6441.8,"d":"6,441.80"},{"v":-2894.0999999999995,"d":"-2,894.10 "}]
[null,null,313,"Prestations de services et honoraires",{"v":21805.3,"d":"21,805.30"},{"v":65068.65,"d":"65,068.65"},{"v":26038.37,"d":"26,038.37"},{"v":34019.25,"d":"34,019.25"},{"v":21949.64,"d":"21,949.64"},{"v":144.34000000000015,"d":"144.34"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":2945.85,"d":"2,945.85"},{"v":4773.3,"d":"4,773.30"},{"v":5186.5,"d":"5,186.50"},{"v":10015.05,"d":"10,015.05"},{"v":11636,"d":"11,636.00"},{"v":8690.15,"d":"8,690.15"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":2462.45,"d":"2,462.45"},{"v":1660.1,"d":"1,660.10"},{"v":1743,"d":"1,743.00"},{"v":1830.1,"d":"1,830.10"},{"v":5825.7,"d":"5,825.70"},{"v":3363.25,"d":"3,363.25"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1309.7,"d":"1,309.70"},628.75,{"v":839.1,"d":"839.10"},{"v":337,"d":"337.00"},213.36,{"v":-1096.3400000000001,"d":"-1,096.34 "}]
[null,null,318,"Réévaluations de créances",59.45,{"v":427.5,"d":"427.50"},8.09,3.34,{"v":2617.42,"d":"2,617.42"},{"v":2557.9700000000003,"d":"2,557.97"}]
[null,null,319,"Divers charges d'exploitation",593.35,{"v":3886.98,"d":"3,886.98"},{"v":2333.75,"d":"2,333.75"},{"v":2238.1,"d":"2,238.10"},{"v":2395.7,"d":"2,395.70"},{"v":1802.35,"d":"1,802.35"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E1960+E1961","v":{"v":12845,"d":"12,845.00"}},{"$f":"F1960+F1961","v":{"v":12561,"d":"12,561.00"}},{"v":12625,"d":"12,625.00"},{"v":15734,"d":"15,734.00"},{"v":12885,"d":"12,885.00"},{"$f":"I1959-E1959","v":{"v":40,"d":"40.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":12845,"d":"12,845.00"},{"v":12561,"d":"12,561.00"},{"v":12625,"d":"12,625.00"},{"v":15734,"d":"15,734.00"},{"v":12885,"d":"12,885.00"},{"$f":"I1960-E1960","v":{"v":40,"d":"40.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1961-E1961","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E1964+E1965+E1966+E1967+E1968+E1969","v":{"v":9325.53,"d":"9,325.53"}},{"$f":"F1964+F1965+F1966+F1967+F1968+F1969","v":{"v":8946.480000000001,"d":"8,946.48"}},{"v":10466.73,"d":"10,466.73"},{"v":10831.4,"d":"10,831.40"},{"v":12092.970000000001,"d":"12,092.97"},{"$f":"I1963-E1963","v":{"v":2767.4400000000005,"d":"2,767.44"}}]
[null,null,340,"Charges d'intérets",{"v":9095.53,"d":"9,095.53"},{"v":8389.03,"d":"8,389.03"},{"v":8151.88,"d":"8,151.88"},{"v":8899.5,"d":"8,899.50"},{"v":9573.12,"d":"9,573.12"},{"v":477.59000000000015,"d":"477.59"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":190,"d":"190.00"},557.45,{"v":2314.85,"d":"2,314.85"},{"v":1926.9,"d":"1,926.90"},{"v":2519.85,"d":"2,519.85"},{"v":2329.85,"d":"2,329.85"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":-40,"d":"-40.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E1972+E1973","v":{"v":0,"d":"0.00"}},{"$f":"F1972+F1973","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"$f":"I1971-E1971","v":{"v":19055,"d":"19,055.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1972-E1972","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"$f":"I1973-E1973","v":{"v":19055,"d":"19,055.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E1976+E1977+E1978+E1979+E1980+E1981+E1982+E1983","v":{"v":239708.1,"d":"239,708.10"}},{"$f":"F1976+F1977+F1978+F1979+F1980+F1981+F1982+F1983","v":{"v":237243.12,"d":"237,243.12"}},{"v":238741.24,"d":"238,741.24"},{"v":239063.55,"d":"239,063.55"},{"v":267007.51,"d":"267,007.51"},{"$f":"I1975-E1975","v":{"v":27299.410000000003,"d":"27,299.41"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":220,"d":"220.00"},{"v":240,"d":"240.00"},{"v":220,"d":"220.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":-20,"d":"-20.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":181627.6,"d":"181,627.60"},{"v":190499.47,"d":"190,499.47"},{"v":190263.44,"d":"190,263.44"},{"v":181373.1,"d":"181,373.10"},{"v":223419.46,"d":"223,419.46"},{"v":41791.859999999986,"d":"41,791.86"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":3539,"d":"3,539.00"},{"v":3347,"d":"3,347.00"},{"v":3413,"d":"3,413.00"},{"v":3816,"d":"3,816.00"},{"v":3560,"d":"3,560.00"},{"v":21,"d":"21.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":54321.5,"d":"54,321.50"},{"v":43156.65,"d":"43,156.65"},{"v":44844.8,"d":"44,844.80"},{"v":53674.45,"d":"53,674.45"},{"v":39828.05,"d":"39,828.05"},{"v":-14493.449999999997,"d":"-14,493.45 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E1986","v":{"v":0,"d":"0.00"}},{"$f":"F1986","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1985-E1985","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E1989+E1990+E1991+E1992+E1993+E1994","v":{"v":0,"d":"0.00"}},{"$f":"F1989+F1990+F1991+F1992+F1993+F1994","v":{"v":0,"d":"0.00"}},{"v":946.6,"d":"946.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":946.6,"d":"946.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E1997+E1998+E1999+E2000+E2001+E2002+E2003+E2004","v":{"v":0,"d":"0.00"}},{"$f":"F1997+F1998+F1999+F2000+F2001+F2002+F2003+F2004","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1996-E1996","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2008+E2014+E2020+E2031+E2037+E2049+E2053+E2060+E2063+E2072","v":{"v":369154.47000000003,"d":"369,154.47"}},{"$f":"F2008+F2014+F2020+F2031+F2037+F2049+F2053+F2060+F2063+F2072","v":{"v":420828.51999999996,"d":"420,828.52"}},{"v":426723.56000000006,"d":"426,723.56"},{"v":385240.59,"d":"385,240.59"},{"v":392879.44,"d":"392,879.44"},{"$f":"I2007-E2007","v":{"v":23724.969999999972,"d":"23,724.97"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2009+E2010+E2011+E2012","v":{"v":207655.7,"d":"207,655.70"}},{"$f":"F2009+F2010+F2011+F2012","v":{"v":264373.92,"d":"264,373.92"}},{"v":277114.08,"d":"277,114.08"},{"v":252330.30000000002,"d":"252,330.30"},{"v":241404.56999999998,"d":"241,404.57"},{"v":33748.869999999966,"d":"33,748.87"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":180720.2,"d":"180,720.20"},{"v":233632.67,"d":"233,632.67"},{"v":207778.13,"d":"207,778.13"},{"v":216393.85,"d":"216,393.85"},{"v":202819.3,"d":"202,819.30"},{"v":22099.099999999977,"d":"22,099.10"}]
[null,null,401,"Impôts directs des personnes morales",{"v":-2994.7,"d":"-2,994.70 "},{"v":307.4,"d":"307.40"},400.65,518.85,45.15,{"v":3039.85,"d":"3,039.85"}]
[null,null,402,"Autres impôts directs",{"v":25861.6,"d":"25,861.60"},{"v":25681.25,"d":"25,681.25"},{"v":63778.1,"d":"63,778.10"},{"v":30917.6,"d":"30,917.60"},{"v":33628.45,"d":"33,628.45"},{"v":7766.8499999999985,"d":"7,766.85"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4068.6,"d":"4,068.60"},{"v":4752.6,"d":"4,752.60"},{"v":5157.2,"d":"5,157.20"},{"v":4500,"d":"4,500.00"},{"v":4911.67,"d":"4,911.67"},{"v":843.0700000000002,"d":"843.07"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2015+E2016+E2017+E2018","v":{"v":0,"d":"0.00"}},{"$f":"F2015+F2016+F2017+F2018","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2014-E2014","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2015-E2015","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2016-E2016","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2017-E2017","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2018-E2018","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2021+E2022+E2023+E2024+E2025+E2026+E2027+E2028+E2029","v":{"v":47879.95,"d":"47,879.95"}},{"$f":"F2021+F2022+F2023+F2024+F2025+F2026+F2027+F2028+F2029","v":{"v":86856.3,"d":"86,856.30"}},{"v":50780.24999999999,"d":"50,780.25"},{"v":58409.35,"d":"58,409.35"},{"v":56747.3,"d":"56,747.30"},{"$f":"I2020-E2020","v":{"v":8867.350000000006,"d":"8,867.35"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":2352.45,"d":"2,352.45"},{"v":3105.05,"d":"3,105.05"},{"v":2691.85,"d":"2,691.85"},{"v":2967,"d":"2,967.00"},{"v":2753.65,"d":"2,753.65"},{"v":401.2000000000003,"d":"401.20"}]
[null,null,421,"Emoluments administratif",{"v":4100.4,"d":"4,100.40"},{"v":5278.8,"d":"5,278.80"},{"v":3577.2,"d":"3,577.20"},{"v":4550.75,"d":"4,550.75"},{"v":4369.75,"d":"4,369.75"},{"v":269.35000000000036,"d":"269.35"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":1423.4,"d":"1,423.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":38668.1,"d":"38,668.10"},{"v":42860.8,"d":"42,860.80"},{"v":43236.6,"d":"43,236.60"},{"v":49436.45,"d":"49,436.45"},{"v":46172.65,"d":"46,172.65"},{"v":7504.550000000003,"d":"7,504.55"}]
[null,null,425,"Revenus des ventes",{"v":486.9,"d":"486.90"},689.95,{"v":840.6,"d":"840.60"},759.65,{"v":711.4,"d":"711.40"},{"v":224.5,"d":"224.50"}]
[null,null,426,"remboursements",{"v":2272.1,"d":"2,272.10"},{"v":33498.3,"d":"33,498.30"},{"v":434,"d":"434.00"},{"v":695.5,"d":"695.50"},{"v":2739.85,"d":"2,739.85"},467.75]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E2032+E2033+E2034+E2035","v":{"v":0,"d":"0.00"}},{"$f":"F2032+F2033+F2034+F2035","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2031-E2031","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2032-E2032","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2033-E2033","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2034-E2034","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2035-E2035","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2038+E2039+E2040+E2041+E2042+E2043+E2044+E2045+E2046+E2047","v":{"v":18245.12,"d":"18,245.12"}},{"$f":"F2038+F2039+F2040+F2041+F2042+F2043+F2044+F2045+F2046+F2047","v":{"v":41616.6,"d":"41,616.60"}},{"v":19556.21,"d":"19,556.21"},{"v":18049.989999999998,"d":"18,049.99"},{"v":17147.32,"d":"17,147.32"},{"$f":"I2037-E2037","v":{"v":-1097.7999999999993,"d":"-1,097.80 "}}]
[null,null,440,"Revenus des intérets",{"v":4220.45,"d":"4,220.45"},{"v":3224.6,"d":"3,224.60"},{"v":3126.21,"d":"3,126.21"},{"v":2227.99,"d":"2,227.99"},{"v":3323.82,"d":"3,323.82"},{"v":-896.6299999999997,"d":"-896.63 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",34.67,{"v":17,"d":"17.00"},{"v":21,"d":"21.00"},{"v":23,"d":"23.00"},{"v":28.5,"d":"28.50"},{"v":-6.170000000000002,"d":"-6.17 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":10140,"d":"10,140.00"},{"v":10140,"d":"10,140.00"},{"v":10140,"d":"10,140.00"},{"v":10140,"d":"10,140.00"},{"v":10140,"d":"10,140.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":23255,"d":"23,255.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":3850,"d":"3,850.00"},{"v":4980,"d":"4,980.00"},{"v":6249,"d":"6,249.00"},{"v":5659,"d":"5,659.00"},{"v":3635,"d":"3,635.00"},{"v":-215,"d":"-215.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2050+E2051","v":{"v":37386,"d":"37,386.00"}},{"$f":"F2050+F2051","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2509.4,"d":"2,509.40"},{"v":10875,"d":"10,875.00"},{"$f":"I2049-E2049","v":{"v":-26511,"d":"-26,511.00 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2050-E2050","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":37386,"d":"37,386.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2509.4,"d":"2,509.40"},{"v":10875,"d":"10,875.00"},{"$f":"I2051-E2051","v":{"v":-26511,"d":"-26,511.00 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2054+E2055+E2056+E2057+E2058","v":{"v":37987.7,"d":"37,987.70"}},{"$f":"F2054+F2055+F2056+F2057+F2058","v":{"v":18795.2,"d":"18,795.20"}},{"v":76506.47000000002,"d":"76,506.47"},{"v":53941.549999999996,"d":"53,941.55"},{"v":49665.25,"d":"49,665.25"},{"$f":"I2053-E2053","v":{"v":11677.550000000003,"d":"11,677.55"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":15,"d":"15.00"},{"v":-15,"d":"-15.00 "},{"v":1777.05,"d":"1,777.05"},{"v":1712.45,"d":"1,712.45"},{"v":3626.8,"d":"3,626.80"},{"v":3611.8,"d":"3,611.80"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":2943.2,"d":"2,943.20"},381.15,370.52,440.55,{"v":10820,"d":"10,820.00"},{"v":7876.8,"d":"7,876.80"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":28845,"d":"28,845.00"},{"v":12521,"d":"12,521.00"},{"v":68749,"d":"68,749.00"},{"v":46172,"d":"46,172.00"},{"v":29286,"d":"29,286.00"},{"v":441,"d":"441.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":6167,"d":"6,167.00"},{"v":5896,"d":"5,896.00"},{"v":5582.1,"d":"5,582.10"},{"v":5592.45,"d":"5,592.45"},{"v":5906.7,"d":"5,906.70"},{"v":-260.3000000000002,"d":"-260.30 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":17.5,"d":"17.50"},12.05,{"v":27.8,"d":"27.80"},{"v":24.1,"d":"24.10"},25.75,8.25]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2061","v":{"v":0,"d":"0.00"}},{"$f":"F2061","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2060-E2060","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2061-E2061","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2064+E2065+E2066+E2067+E2068+E2069+E2070","v":{"v":20000,"d":"20,000.00"}},{"$f":"F2064+F2065+F2066+F2067+F2068+F2069+F2070","v":{"v":9186.5,"d":"9,186.50"}},{"v":2266.55,"d":"2,266.55"},{"v":0,"d":"0.00"},{"v":17040,"d":"17,040.00"},{"$f":"I2063-E2063","v":{"v":-2960,"d":"-2,960.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":9186.5,"d":"9,186.50"},{"v":2266.55,"d":"2,266.55"},{"v":0,"d":"0.00"},{"v":2040,"d":"2,040.00"},{"v":2040,"d":"2,040.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":-5000,"d":"-5,000.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E2073+E2074+E2075+E2076+E2077+E2078+E2079+E2080","v":{"v":0,"d":"0.00"}},{"$f":"F2073+F2074+F2075+F2076+F2077+F2078+F2079+F2080","v":{"v":0,"d":"0.00"}},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2072-E2072","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2086+E2087","v":{"v":-9460.810000000001,"d":"-9,460.81 "}},{"$f":"F2086+F2087","v":{"v":-4705.810000000001,"d":"-4,705.81 "}},{"v":27333.61,"d":"27,333.61"},{"v":-15844.460000000003,"d":"-15,844.46 "},{"v":-43476.25,"d":"-43,476.25 "},{"$f":"I2085-E2085","v":{"v":-34015.44,"d":"-34,015.44 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-28876.52,"d":"-28,876.52 "},{"v":-26078.06,"d":"-26,078.06 "},{"v":1958.96,"d":"1,958.96"},{"v":-40694.73,"d":"-40,694.73 "},{"v":-53582.05,"d":"-53,582.05 "},{"$f":"I2086-E2086","v":{"v":-24705.530000000002,"d":"-24,705.53 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":19415.71,"d":"19,415.71"},{"v":21372.25,"d":"21,372.25"},{"v":25374.65,"d":"25,374.65"},{"v":24850.27,"d":"24,850.27"},{"v":10105.8,"d":"10,105.80"},{"$f":"I2087-E2087","v":{"v":-9309.91,"d":"-9,309.91 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2086+E2087","v":{"v":-9460.810000000001,"d":"-9,460.81 "}},{"$f":"F2086+F2087","v":{"v":-4705.810000000001,"d":"-4,705.81 "}},{"v":27333.61,"d":"27,333.61"},{"v":-15844.460000000003,"d":"-15,844.46 "},{"v":-43476.25,"d":"-43,476.25 "},{"$f":"I2089-E2089","v":{"v":-34015.44,"d":"-34,015.44 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Movelier",{"$nulls":3},415,421,425,420,{"$f":"'Base de données pop.'!C15","v":414},{"$f":"I2095-E2095","v":{"v":-1,"d":"-1 "}}]
[{"$nulls":4},"Movelier","Movelier","Movelier","Movelier",{"$f":"H2096","v":"Movelier"},"Movelier"]
[3,null,null,"Charges",{"$f":"E2098+E2108+E2120+E2124+E2132+E2136+E2146+E2149+E2157","v":{"v":1537836.38,"d":"1,537,836.38"}},{"$f":"F2098+F2108+F2120+F2124+F2132+F2136+F2146+F2149+F2157","v":{"v":1503361.28,"d":"1,503,361.28"}},{"v":1659065.1600000001,"d":"1,659,065.16"},{"v":1836153.05,"d":"1,836,153.05"},{"v":1777811.8,"d":"1,777,811.80"},{"$f":"I2097-E2097","v":{"v":239975.42000000016,"d":"239,975.42"}}]
[null,30,null,"Charges du personnel",{"$f":"E2099+E2100+E2101+E2102+E2103+E2104+E2105+E2106","v":{"v":238242.75,"d":"238,242.75"}},{"$f":"F2099+F2100+F2101+F2102+F2103+F2104+F2105+F2106","v":{"v":235485.55000000002,"d":"235,485.55"}},{"v":242074.44999999998,"d":"242,074.45"},{"v":238097,"d":"238,097.00"},{"v":238268.6,"d":"238,268.60"},{"v":25.85000000000582,"d":"25.85"}]
[null,null,300,"Autorités et commissions",{"v":25162.5,"d":"25,162.50"},{"v":19474.5,"d":"19,474.50"},{"v":18700,"d":"18,700.00"},{"v":22810.4,"d":"22,810.40"},{"v":21186.25,"d":"21,186.25"},{"v":-3976.25,"d":"-3,976.25 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":165458.35,"d":"165,458.35"},{"v":167946.95,"d":"167,946.95"},{"v":182398.6,"d":"182,398.60"},{"v":178317.8,"d":"178,317.80"},{"v":176900,"d":"176,900.00"},{"v":11441.649999999994,"d":"11,441.65"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":46774.1,"d":"46,774.10"},{"v":46526.4,"d":"46,526.40"},{"v":38815.7,"d":"38,815.70"},{"v":34564.35,"d":"34,564.35"},{"v":36755.45,"d":"36,755.45"},{"v":-10018.650000000001,"d":"-10,018.65 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":847.8,"d":"847.80"},{"v":1537.7,"d":"1,537.70"},{"v":2160.15,"d":"2,160.15"},{"v":2404.45,"d":"2,404.45"},{"v":3426.9,"d":"3,426.90"},{"v":2579.1000000000004,"d":"2,579.10"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2109+E2110+E2111+E2112+E2113+E2114+E2115+E2116+E2117+E2118","v":{"v":254198.46000000002,"d":"254,198.46"}},{"$f":"F2109+F2110+F2111+F2112+F2113+F2114+F2115+F2116+F2117+F2118","v":{"v":225879.15999999997,"d":"225,879.16"}},{"v":283596.81000000006,"d":"283,596.81"},{"v":268150.38,"d":"268,150.38"},{"v":243703.69999999998,"d":"243,703.70"},{"$f":"I2108-E2108","v":{"v":-10494.760000000038,"d":"-10,494.76 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":33989.85,"d":"33,989.85"},{"v":32526.53,"d":"32,526.53"},{"v":34345.7,"d":"34,345.70"},{"v":33026.85,"d":"33,026.85"},{"v":28228.5,"d":"28,228.50"},{"v":-5761.3499999999985,"d":"-5,761.35 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":1035.65,"d":"1,035.65"},{"v":3241.75,"d":"3,241.75"},{"v":12655.35,"d":"12,655.35"},{"v":15130.14,"d":"15,130.14"},{"v":5285.25,"d":"5,285.25"},{"v":4249.6,"d":"4,249.60"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":41681.75,"d":"41,681.75"},{"v":38594.45,"d":"38,594.45"},{"v":37552.35,"d":"37,552.35"},{"v":36467.32,"d":"36,467.32"},{"v":28497.1,"d":"28,497.10"},{"v":-13184.650000000001,"d":"-13,184.65 "}]
[null,null,313,"Prestations de services et honoraires",{"v":73208.95,"d":"73,208.95"},{"v":77036.83,"d":"77,036.83"},{"v":70626.38,"d":"70,626.38"},{"v":82804.23,"d":"82,804.23"},{"v":94706.14,"d":"94,706.14"},{"v":21497.190000000002,"d":"21,497.19"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":75880.55,"d":"75,880.55"},{"v":47676.05,"d":"47,676.05"},{"v":34954.55,"d":"34,954.55"},{"v":44269.7,"d":"44,269.70"},{"v":32930.65,"d":"32,930.65"},{"v":-42949.9,"d":"-42,949.90 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":21264.91,"d":"21,264.91"},{"v":25540.75,"d":"25,540.75"},{"v":51673.5,"d":"51,673.50"},{"v":18798.52,"d":"18,798.52"},{"v":21180.69,"d":"21,180.69"},{"v":-84.22000000000116,"d":"-84.22 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1237.35,"d":"1,237.35"},{"v":1262.8,"d":"1,262.80"},{"v":3822.2,"d":"3,822.20"},{"v":3491.85,"d":"3,491.85"},{"v":2407.4,"d":"2,407.40"},{"v":1170.0500000000002,"d":"1,170.05"}]
[null,null,318,"Réévaluations de créances",{"v":5899.45,"d":"5,899.45"},{"v":0,"d":"0.00"},{"v":37966.78,"d":"37,966.78"},{"v":34161.77,"d":"34,161.77"},{"v":30467.97,"d":"30,467.97"},{"v":24568.52,"d":"24,568.52"}]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2121+E2122","v":{"v":94900,"d":"94,900.00"}},{"$f":"F2121+F2122","v":{"v":94900,"d":"94,900.00"}},{"v":87650,"d":"87,650.00"},{"v":66919.41,"d":"66,919.41"},{"v":57700,"d":"57,700.00"},{"$f":"I2120-E2120","v":{"v":-37200,"d":"-37,200.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":94900,"d":"94,900.00"},{"v":94900,"d":"94,900.00"},{"v":87650,"d":"87,650.00"},{"v":66919.41,"d":"66,919.41"},{"v":57700,"d":"57,700.00"},{"$f":"I2121-E2121","v":{"v":-37200,"d":"-37,200.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2122-E2122","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E2125+E2126+E2127+E2128+E2129+E2130","v":{"v":44096.62,"d":"44,096.62"}},{"$f":"F2125+F2126+F2127+F2128+F2129+F2130","v":{"v":53453.82000000001,"d":"53,453.82"}},{"v":162004.75999999998,"d":"162,004.76"},{"v":32937.9,"d":"32,937.90"},{"v":65635.6,"d":"65,635.60"},{"$f":"I2124-E2124","v":{"v":21538.980000000003,"d":"21,538.98"}}]
[null,null,340,"Charges d'intérets",{"v":36877.37,"d":"36,877.37"},{"v":45100.37,"d":"45,100.37"},{"v":38763.06,"d":"38,763.06"},{"v":21426.75,"d":"21,426.75"},{"v":53626.4,"d":"53,626.40"},{"v":16749.03,"d":"16,749.03"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109160.4,"d":"109,160.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":7219.25,"d":"7,219.25"},{"v":8353.45,"d":"8,353.45"},{"v":14081.3,"d":"14,081.30"},{"v":11511.15,"d":"11,511.15"},{"v":12009.2,"d":"12,009.20"},{"v":4789.950000000001,"d":"4,789.95"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2133+E2134","v":{"v":125,"d":"125.00"}},{"$f":"F2133+F2134","v":{"v":-45.4,"d":"-45.40 "}},{"v":0,"d":"0.00"},{"v":126370,"d":"126,370.00"},{"v":126370,"d":"126,370.00"},{"$f":"I2132-E2132","v":{"v":126245,"d":"126,245.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2133-E2133","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":125,"d":"125.00"},{"v":-45.4,"d":"-45.40 "},{"v":0,"d":"0.00"},{"v":126370,"d":"126,370.00"},{"v":126370,"d":"126,370.00"},{"$f":"I2134-E2134","v":{"v":126245,"d":"126,245.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2137+E2138+E2139+E2140+E2141+E2142+E2143+E2144","v":{"v":894037.5499999999,"d":"894,037.55"}},{"$f":"F2137+F2138+F2139+F2140+F2141+F2142+F2143+F2144","v":{"v":848961.15,"d":"848,961.15"}},{"v":826271.54,"d":"826,271.54"},{"v":903886.7100000001,"d":"903,886.71"},{"v":1027673.7,"d":"1,027,673.70"},{"$f":"I2136-E2136","v":{"v":133636.15000000002,"d":"133,636.15"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1420,"d":"1,420.00"},{"v":1380,"d":"1,380.00"},{"v":1520,"d":"1,520.00"},{"v":1460,"d":"1,460.00"},{"v":1440,"d":"1,440.00"},{"v":20,"d":"20.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":709137.45,"d":"709,137.45"},{"v":654801.9,"d":"654,801.90"},{"v":655084.04,"d":"655,084.04"},{"v":727450.06,"d":"727,450.06"},{"v":855420.5,"d":"855,420.50"},{"v":146283.05000000005,"d":"146,283.05"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":179718.1,"d":"179,718.10"},{"v":189197.25,"d":"189,197.25"},{"v":166022.5,"d":"166,022.50"},{"v":171295.65,"d":"171,295.65"},{"v":167132.2,"d":"167,132.20"},{"v":-12585.899999999994,"d":"-12,585.90 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":3762,"d":"3,762.00"},{"v":3582,"d":"3,582.00"},{"v":3645,"d":"3,645.00"},{"v":3681,"d":"3,681.00"},{"v":3681,"d":"3,681.00"},{"v":-81,"d":"-81.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2147","v":{"v":0,"d":"0.00"}},{"$f":"F2147","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2146-E2146","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2150+E2151+E2152+E2153+E2154+E2155","v":{"v":0,"d":"0.00"}},{"$f":"F2150+F2151+F2152+F2153+F2154+F2155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2158+E2159+E2160+E2161+E2162+E2163+E2164+E2165","v":{"v":12236,"d":"12,236.00"}},{"$f":"F2158+F2159+F2160+F2161+F2162+F2163+F2164+F2165","v":{"v":44727,"d":"44,727.00"}},{"v":57467.6,"d":"57,467.60"},{"v":69791.65,"d":"69,791.65"},{"v":18460.2,"d":"18,460.20"},{"$f":"I2157-E2157","v":{"v":6224.200000000001,"d":"6,224.20"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":12236,"d":"12,236.00"},{"v":44727,"d":"44,727.00"},{"v":57467.6,"d":"57,467.60"},{"v":69791.65,"d":"69,791.65"},{"v":18460.2,"d":"18,460.20"},{"v":6224.200000000001,"d":"6,224.20"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2169+E2175+E2181+E2192+E2198+E2210+E2214+E2221+E2224+E2233","v":{"v":1520982.8,"d":"1,520,982.80"}},{"$f":"F2169+F2175+F2181+F2192+F2198+F2210+F2214+F2221+F2224+F2233","v":{"v":1547324.57,"d":"1,547,324.57"}},{"v":1605786.6300000001,"d":"1,605,786.63"},{"v":1838868.9400000002,"d":"1,838,868.94"},{"v":1592605.04,"d":"1,592,605.04"},{"$f":"I2168-E2168","v":{"v":71622.23999999999,"d":"71,622.24"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2170+E2171+E2172+E2173","v":{"v":1011482.65,"d":"1,011,482.65"}},{"$f":"F2170+F2171+F2172+F2173","v":{"v":1018982.93,"d":"1,018,982.93"}},{"v":1121422.0999999999,"d":"1,121,422.10"},{"v":1066912.78,"d":"1,066,912.78"},{"v":995933.92,"d":"995,933.92"},{"v":-15548.729999999981,"d":"-15,548.73 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":854184.35,"d":"854,184.35"},{"v":894841.17,"d":"894,841.17"},{"v":999136.44,"d":"999,136.44"},{"v":832417.12,"d":"832,417.12"},{"v":796778.77,"d":"796,778.77"},{"v":-57405.57999999996,"d":"-57,405.58 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":11294.05,"d":"11,294.05"},{"v":10607,"d":"10,607.00"},634.11,{"v":34443.65,"d":"34,443.65"},{"v":29586.35,"d":"29,586.35"},{"v":18292.3,"d":"18,292.30"}]
[null,null,402,"Autres impôts directs",{"v":129743.5,"d":"129,743.50"},{"v":96107.61,"d":"96,107.61"},{"v":105021.25,"d":"105,021.25"},{"v":184325.16,"d":"184,325.16"},{"v":153121.2,"d":"153,121.20"},{"v":23377.70000000001,"d":"23,377.70"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":16260.75,"d":"16,260.75"},{"v":17427.15,"d":"17,427.15"},{"v":16630.3,"d":"16,630.30"},{"v":15726.85,"d":"15,726.85"},{"v":16447.6,"d":"16,447.60"},{"v":186.84999999999854,"d":"186.85"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2176+E2177+E2178+E2179","v":{"v":0,"d":"0.00"}},{"$f":"F2176+F2177+F2178+F2179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2084,"d":"2,084.00"},{"v":0,"d":"0.00"},{"$f":"I2175-E2175","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084,"d":"2,084.00"},{"v":0,"d":"0.00"},{"$f":"I2176-E2176","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2177-E2177","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2178-E2178","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2179-E2179","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2182+E2183+E2184+E2185+E2186+E2187+E2188+E2189+E2190","v":{"v":255612.28,"d":"255,612.28"}},{"$f":"F2182+F2183+F2184+F2185+F2186+F2187+F2188+F2189+F2190","v":{"v":227438.34999999998,"d":"227,438.35"}},{"v":200893.93000000002,"d":"200,893.93"},{"v":259020.8,"d":"259,020.80"},{"v":313608.58,"d":"313,608.58"},{"$f":"I2181-E2181","v":{"v":57996.30000000002,"d":"57,996.30"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":16950.1,"d":"16,950.10"},{"v":15759.1,"d":"15,759.10"},{"v":15873.5,"d":"15,873.50"},{"v":14750.05,"d":"14,750.05"},{"v":15123.95,"d":"15,123.95"},{"v":-1826.1499999999978,"d":"-1,826.15 "}]
[null,null,421,"Emoluments administratif",{"v":27350.75,"d":"27,350.75"},{"v":8175.7,"d":"8,175.70"},{"v":5488.25,"d":"5,488.25"},{"v":11286.5,"d":"11,286.50"},{"v":6096.8,"d":"6,096.80"},{"v":-21253.95,"d":"-21,253.95 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":151955.05,"d":"151,955.05"},{"v":151212.65,"d":"151,212.65"},{"v":141489.2,"d":"141,489.20"},{"v":194658.2,"d":"194,658.20"},{"v":190273.75,"d":"190,273.75"},{"v":38318.70000000001,"d":"38,318.70"}]
[null,null,425,"Revenus des ventes",{"v":2447.53,"d":"2,447.53"},{"v":2253.25,"d":"2,253.25"},{"v":9905.53,"d":"9,905.53"},{"v":9732.65,"d":"9,732.65"},{"v":13821.63,"d":"13,821.63"},{"v":11374.099999999999,"d":"11,374.10"}]
[null,null,426,"remboursements",{"v":56908.85,"d":"56,908.85"},{"v":50037.65,"d":"50,037.65"},{"v":24537.45,"d":"24,537.45"},{"v":23793.4,"d":"23,793.40"},{"v":88292.45,"d":"88,292.45"},{"v":31383.6,"d":"31,383.60"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E2193+E2194+E2195+E2196","v":{"v":0,"d":"0.00"}},{"$f":"F2193+F2194+F2195+F2196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2192-E2192","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2193-E2193","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2194-E2194","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2195-E2195","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2196-E2196","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2199+E2200+E2201+E2202+E2203+E2204+E2205+E2206+E2207+E2208","v":{"v":30458.27,"d":"30,458.27"}},{"$f":"F2199+F2200+F2201+F2202+F2203+F2204+F2205+F2206+F2207+F2208","v":{"v":33303.44,"d":"33,303.44"}},{"v":31892.6,"d":"31,892.60"},{"v":249488.62000000002,"d":"249,488.62"},{"v":53376.93,"d":"53,376.93"},{"$f":"I2198-E2198","v":{"v":22918.66,"d":"22,918.66"}}]
[null,null,440,"Revenus des intérets",158.27,25.39,{"v":5.5,"d":"5.50"},{"v":13921.52,"d":"13,921.52"},{"v":23030.53,"d":"23,030.53"},{"v":22872.26,"d":"22,872.26"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":28680,"d":"28,680.00"},{"v":28680,"d":"28,680.00"},{"v":28680,"d":"28,680.00"},{"v":28680,"d":"28,680.00"},{"v":28680,"d":"28,680.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":205200,"d":"205,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1620,"d":"1,620.00"},{"v":4598.05,"d":"4,598.05"},{"v":3207.1,"d":"3,207.10"},{"v":1687.1,"d":"1,687.10"},{"v":1666.4,"d":"1,666.40"},{"v":46.40000000000009,"d":"46.40"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2211+E2212","v":{"v":0,"d":"0.00"}},{"$f":"F2211+F2212","v":{"v":0,"d":"0.00"}},990.35,{"v":9182.09,"d":"9,182.09"},{"v":14077.06,"d":"14,077.06"},{"$f":"I2210-E2210","v":{"v":14077.06,"d":"14,077.06"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},990.35,{"v":1077.85,"d":"1,077.85"},{"v":992.6,"d":"992.60"},{"$f":"I2211-E2211","v":{"v":992.6,"d":"992.60"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8104.24,"d":"8,104.24"},{"v":13084.46,"d":"13,084.46"},{"$f":"I2212-E2212","v":{"v":13084.46,"d":"13,084.46"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2215+E2216+E2217+E2218+E2219","v":{"v":201129.6,"d":"201,129.60"}},{"$f":"F2215+F2216+F2217+F2218+F2219","v":{"v":211699.85,"d":"211,699.85"}},{"v":193120.05000000002,"d":"193,120.05"},{"v":182389.00000000003,"d":"182,389.00"},{"v":197148.35,"d":"197,148.35"},{"$f":"I2214-E2214","v":{"v":-3981.25,"d":"-3,981.25 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":37431.2,"d":"37,431.20"},{"v":5586.15,"d":"5,586.15"},{"v":20217.45,"d":"20,217.45"},{"v":15167.45,"d":"15,167.45"},{"v":51010.85,"d":"51,010.85"},{"v":13579.650000000001,"d":"13,579.65"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":157798,"d":"157,798.00"},{"v":194770,"d":"194,770.00"},{"v":142304,"d":"142,304.00"},{"v":141958,"d":"141,958.00"},{"v":119912,"d":"119,912.00"},{"v":-37886,"d":"-37,886.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":5796,"d":"5,796.00"},{"v":11286.75,"d":"11,286.75"},{"v":30427.65,"d":"30,427.65"},{"v":25135.1,"d":"25,135.10"},{"v":26088.25,"d":"26,088.25"},{"v":20292.25,"d":"20,292.25"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":104.4,"d":"104.40"},56.95,170.95,128.45,137.25,{"v":32.849999999999994,"d":"32.85"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2222","v":{"v":0,"d":"0.00"}},{"$f":"F2222","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2221-E2221","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2222-E2222","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2225+E2226+E2227+E2228+E2229+E2230+E2231","v":{"v":0,"d":"0.00"}},{"$f":"F2225+F2226+F2227+F2228+F2229+F2230+F2231","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"$f":"I2224-E2224","v":{"v":18460.2,"d":"18,460.20"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":18460.2,"d":"18,460.20"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E2234+E2235+E2236+E2237+E2238+E2239+E2240+E2241","v":{"v":22300,"d":"22,300.00"}},{"$f":"F2234+F2235+F2236+F2237+F2238+F2239+F2240+F2241","v":{"v":55900,"d":"55,900.00"}},{"v":57467.6,"d":"57,467.60"},{"v":69791.65,"d":"69,791.65"},{"v":0,"d":"0.00"},{"$f":"I2233-E2233","v":{"v":-22300,"d":"-22,300.00 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":22300,"d":"22,300.00"},{"v":55900,"d":"55,900.00"},{"v":57467.6,"d":"57,467.60"},{"v":69791.65,"d":"69,791.65"},{"v":0,"d":"0.00"},{"v":-22300,"d":"-22,300.00 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2247+E2248","v":{"v":-16853.579999999998,"d":"-16,853.58 "}},{"$f":"F2247+F2248","v":{"v":43963.29,"d":"43,963.29"}},{"v":-53278.53,"d":"-53,278.53 "},{"v":2715.8899999999994,"d":"2,715.89"},{"v":-185206.75999999998,"d":"-185,206.76 "},{"$f":"I2246-E2246","v":{"v":-168353.18,"d":"-168,353.18 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-40565.49,"d":"-40,565.49 "},{"v":33566.67,"d":"33,566.67"},{"v":-32883.71,"d":"-32,883.71 "},{"v":50997.63,"d":"50,997.63"},{"v":-155034.05,"d":"-155,034.05 "},{"$f":"I2247-E2247","v":{"v":-114468.56,"d":"-114,468.56 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":23711.91,"d":"23,711.91"},{"v":10396.62,"d":"10,396.62"},{"v":-20394.82,"d":"-20,394.82 "},{"v":-48281.74,"d":"-48,281.74 "},{"v":-30172.71,"d":"-30,172.71 "},{"$f":"I2248-E2248","v":{"v":-53884.619999999995,"d":"-53,884.62 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2247+E2248","v":{"v":-16853.579999999998,"d":"-16,853.58 "}},{"$f":"F2247+F2248","v":{"v":43963.29,"d":"43,963.29"}},{"v":-53278.53,"d":"-53,278.53 "},{"v":2715.8899999999994,"d":"2,715.89"},{"v":-185206.75999999998,"d":"-185,206.76 "},{"$f":"I2250-E2250","v":{"v":-168353.18,"d":"-168,353.18 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Pleigne",{"$nulls":3},349,346,350,349,{"$f":"'Base de données pop.'!C16","v":365},{"$f":"I2256-E2256","v":16}]
[{"$nulls":4},"Pleigne","Pleigne","Pleigne","Pleigne",{"$f":"H2257","v":"Pleigne"},"Pleigne"]
[3,null,null,"Charges",{"$f":"E2259+E2269+E2281+E2285+E2293+E2297+E2307+E2310+E2318","v":{"v":1356352.42,"d":"1,356,352.42"}},{"$f":"F2259+F2269+F2281+F2285+F2293+F2297+F2307+F2310+F2318","v":{"v":1329250.41,"d":"1,329,250.41"}},{"v":1465155.2799999998,"d":"1,465,155.28"},{"v":1480612.7400000002,"d":"1,480,612.74"},{"v":1974831.44,"d":"1,974,831.44"},{"$f":"I2258-E2258","v":{"v":618479.02,"d":"618,479.02"}}]
[null,30,null,"Charges du personnel",{"$f":"E2260+E2261+E2262+E2263+E2264+E2265+E2266+E2267","v":{"v":120756.95,"d":"120,756.95"}},{"$f":"F2260+F2261+F2262+F2263+F2264+F2265+F2266+F2267","v":{"v":146114.39,"d":"146,114.39"}},{"v":176816.75,"d":"176,816.75"},{"v":148861.2,"d":"148,861.20"},{"v":147266.45,"d":"147,266.45"},{"v":26509.500000000015,"d":"26,509.50"}]
[null,null,300,"Autorités et commissions",{"v":26418.55,"d":"26,418.55"},{"v":23616.85,"d":"23,616.85"},{"v":27910,"d":"27,910.00"},{"v":26823.05,"d":"26,823.05"},{"v":22869.1,"d":"22,869.10"},{"v":-3549.4500000000007,"d":"-3,549.45 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":86308.7,"d":"86,308.70"},{"v":96056.69,"d":"96,056.69"},{"v":116446.9,"d":"116,446.90"},{"v":96722.85,"d":"96,722.85"},{"v":101216.15,"d":"101,216.15"},{"v":14907.449999999997,"d":"14,907.45"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":7551.9,"d":"7,551.90"},{"v":19951.85,"d":"19,951.85"},{"v":24657.45,"d":"24,657.45"},{"v":21293.35,"d":"21,293.35"},{"v":20076.35,"d":"20,076.35"},{"v":12524.449999999999,"d":"12,524.45"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":477.8,"d":"477.80"},{"v":6489,"d":"6,489.00"},{"v":7802.4,"d":"7,802.40"},{"v":4021.95,"d":"4,021.95"},{"v":3054.85,"d":"3,054.85"},{"v":2577.0499999999997,"d":"2,577.05"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2270+E2271+E2272+E2273+E2274+E2275+E2276+E2277+E2278+E2279","v":{"v":386409.93999999994,"d":"386,409.94"}},{"$f":"F2270+F2271+F2272+F2273+F2274+F2275+F2276+F2277+F2278+F2279","v":{"v":258484.23000000004,"d":"258,484.23"}},{"v":386778.97,"d":"386,778.97"},{"v":330125.55000000005,"d":"330,125.55"},{"v":250150.05,"d":"250,150.05"},{"$f":"I2269-E2269","v":{"v":-136259.88999999996,"d":"-136,259.89 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":39834.95,"d":"39,834.95"},{"v":26487.7,"d":"26,487.70"},{"v":23838.7,"d":"23,838.70"},{"v":19024.95,"d":"19,024.95"},{"v":12623.45,"d":"12,623.45"},{"v":-27211.499999999996,"d":"-27,211.50 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":4601.55,"d":"4,601.55"},{"v":0,"d":"0.00"},{"v":10267.8,"d":"10,267.80"},{"v":15480.4,"d":"15,480.40"},{"v":2815.57,"d":"2,815.57"},{"v":-1785.98,"d":"-1,785.98 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":38916.9,"d":"38,916.90"},{"v":43939.8,"d":"43,939.80"},{"v":65939.3,"d":"65,939.30"},{"v":74079.4,"d":"74,079.40"},{"v":60860.7,"d":"60,860.70"},{"v":21943.799999999996,"d":"21,943.80"}]
[null,null,313,"Prestations de services et honoraires",{"v":128739.14,"d":"128,739.14"},{"v":122758.88,"d":"122,758.88"},{"v":144454.51,"d":"144,454.51"},{"v":136758.21,"d":"136,758.21"},{"v":81449.14,"d":"81,449.14"},{"v":-47290,"d":"-47,290.00 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":124329.8,"d":"124,329.80"},{"v":50901.35,"d":"50,901.35"},{"v":71818.9,"d":"71,818.90"},{"v":36977.31,"d":"36,977.31"},{"v":44810.25,"d":"44,810.25"},{"v":-79519.55,"d":"-79,519.55 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":5574.4,"d":"5,574.40"},{"v":10108.6,"d":"10,108.60"},{"v":25792.3,"d":"25,792.30"},{"v":26617.35,"d":"26,617.35"},{"v":34508.8,"d":"34,508.80"},{"v":28934.4,"d":"28,934.40"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":5823.75,"d":"5,823.75"},{"v":7404.35,"d":"7,404.35"},{"v":7729.45,"d":"7,729.45"},{"v":7484.25,"d":"7,484.25"},{"v":1361.45,"d":"1,361.45"},{"v":-4462.3,"d":"-4,462.30 "}]
[null,null,318,"Réévaluations de créances",{"v":37242.85,"d":"37,242.85"},{"v":-4049.8,"d":"-4,049.80 "},{"v":26084.86,"d":"26,084.86"},{"v":12251.28,"d":"12,251.28"},{"v":10145.19,"d":"10,145.19"},{"v":-27097.659999999996,"d":"-27,097.66 "}]
[null,null,319,"Divers charges d'exploitation",{"v":1346.6,"d":"1,346.60"},933.35,{"v":10853.15,"d":"10,853.15"},{"v":1452.4,"d":"1,452.40"},{"v":1575.5,"d":"1,575.50"},{"v":228.9000000000001,"d":"228.90"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2282+E2283","v":{"v":67550,"d":"67,550.00"}},{"$f":"F2282+F2283","v":{"v":107211,"d":"107,211.00"}},{"v":105668.5,"d":"105,668.50"},{"v":76090.75,"d":"76,090.75"},{"v":64543.64,"d":"64,543.64"},{"$f":"I2281-E2281","v":{"v":-3006.3600000000006,"d":"-3,006.36 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":67550,"d":"67,550.00"},{"v":107211,"d":"107,211.00"},{"v":105668.5,"d":"105,668.50"},{"v":76090.75,"d":"76,090.75"},{"v":64543.64,"d":"64,543.64"},{"$f":"I2282-E2282","v":{"v":-3006.3600000000006,"d":"-3,006.36 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2283-E2283","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E2286+E2287+E2288+E2289+E2290+E2291","v":{"v":62506.13,"d":"62,506.13"}},{"$f":"F2286+F2287+F2288+F2289+F2290+F2291","v":{"v":69384.44,"d":"69,384.44"}},{"v":65863.97,"d":"65,863.97"},{"v":68693.42000000001,"d":"68,693.42"},{"v":75464.35,"d":"75,464.35"},{"$f":"I2285-E2285","v":{"v":12958.220000000008,"d":"12,958.22"}}]
[null,null,340,"Charges d'intérets",{"v":56844.93,"d":"56,844.93"},{"v":64989.99,"d":"64,989.99"},{"v":64754.02,"d":"64,754.02"},{"v":66129.07,"d":"66,129.07"},{"v":71351.75,"d":"71,351.75"},{"v":14506.82,"d":"14,506.82"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":861.2,"d":"861.20"},{"v":4394.45,"d":"4,394.45"},{"v":1109.95,"d":"1,109.95"},{"v":2564.35,"d":"2,564.35"},{"v":4112.6,"d":"4,112.60"},{"v":3251.4000000000005,"d":"3,251.40"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4800,"d":"-4,800.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2294+E2295","v":{"v":0,"d":"0.00"}},{"$f":"F2294+F2295","v":{"v":29000,"d":"29,000.00"}},{"v":0,"d":"0.00"},{"v":97828,"d":"97,828.00"},{"v":97180,"d":"97,180.00"},{"$f":"I2293-E2293","v":{"v":97180,"d":"97,180.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97828,"d":"97,828.00"},{"v":0,"d":"0.00"},{"$f":"I2294-E2294","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":29000,"d":"29,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97180,"d":"97,180.00"},{"$f":"I2295-E2295","v":{"v":97180,"d":"97,180.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2298+E2299+E2300+E2301+E2302+E2303+E2304+E2305","v":{"v":719129.3999999999,"d":"719,129.40"}},{"$f":"F2298+F2299+F2300+F2301+F2302+F2303+F2304+F2305","v":{"v":695404.95,"d":"695,404.95"}},{"v":730027.09,"d":"730,027.09"},{"v":759013.8200000001,"d":"759,013.82"},{"v":890226.95,"d":"890,226.95"},{"$f":"I2297-E2297","v":{"v":171097.55000000005,"d":"171,097.55"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1060,"d":"1,060.00"},{"v":1040,"d":"1,040.00"},{"v":1040,"d":"1,040.00"},{"v":960,"d":"960.00"},{"v":1080,"d":"1,080.00"},{"v":20,"d":"20.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":527245.1,"d":"527,245.10"},{"v":526071.5,"d":"526,071.50"},{"v":545345.99,"d":"545,345.99"},{"v":566388.75,"d":"566,388.75"},{"v":701309.75,"d":"701,309.75"},{"v":174064.65000000002,"d":"174,064.65"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":190824.3,"d":"190,824.30"},{"v":168293.45,"d":"168,293.45"},{"v":183641.1,"d":"183,641.10"},{"v":191665.07,"d":"191,665.07"},{"v":187837.2,"d":"187,837.20"},{"v":-2987.0999999999767,"d":"-2,987.10 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2308","v":{"v":0,"d":"0.00"}},{"$f":"F2308","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2307-E2307","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2311+E2312+E2313+E2314+E2315+E2316","v":{"v":0,"d":"0.00"}},{"$f":"F2311+F2312+F2313+F2314+F2315+F2316","v":{"v":23651.4,"d":"23,651.40"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":23651.4,"d":"23,651.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2319+E2320+E2321+E2322+E2323+E2324+E2325+E2326","v":{"v":0,"d":"0.00"}},{"$f":"F2319+F2320+F2321+F2322+F2323+F2324+F2325+F2326","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2318-E2318","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2330+E2336+E2342+E2353+E2359+E2371+E2375+E2382+E2385+E2394","v":{"v":1343281.0499999998,"d":"1,343,281.05"}},{"$f":"F2330+F2336+F2342+F2353+F2359+F2371+F2375+F2382+F2385+F2394","v":{"v":1378197.6300000001,"d":"1,378,197.63"}},{"v":1669195.78,"d":"1,669,195.78"},{"v":1417234.0799999998,"d":"1,417,234.08"},{"v":1996318.19,"d":"1,996,318.19"},{"$f":"I2329-E2329","v":{"v":653037.1400000001,"d":"653,037.14"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2331+E2332+E2333+E2334","v":{"v":722909.1499999999,"d":"722,909.15"}},{"$f":"F2331+F2332+F2333+F2334","v":{"v":837138.8300000001,"d":"837,138.83"}},{"v":791703.4600000001,"d":"791,703.46"},{"v":821009.74,"d":"821,009.74"},{"v":865038.65,"d":"865,038.65"},{"v":142129.50000000012,"d":"142,129.50"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":602762.5,"d":"602,762.50"},{"v":722684.29,"d":"722,684.29"},{"v":640644.31,"d":"640,644.31"},{"v":688469.69,"d":"688,469.69"},{"v":713203.25,"d":"713,203.25"},{"v":110440.75,"d":"110,440.75"}]
[null,null,401,"Impôts directs des personnes morales",{"v":-4335.8,"d":"-4,335.80 "},{"v":8931.79,"d":"8,931.79"},{"v":2644.55,"d":"2,644.55"},{"v":19888.15,"d":"19,888.15"},{"v":10559.8,"d":"10,559.80"},{"v":14895.599999999999,"d":"14,895.60"}]
[null,null,402,"Autres impôts directs",{"v":112995.25,"d":"112,995.25"},{"v":94120.95,"d":"94,120.95"},{"v":136211.6,"d":"136,211.60"},{"v":100970.65,"d":"100,970.65"},{"v":129134.75,"d":"129,134.75"},{"v":16139.5,"d":"16,139.50"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":11487.2,"d":"11,487.20"},{"v":11401.8,"d":"11,401.80"},{"v":12203,"d":"12,203.00"},{"v":11681.25,"d":"11,681.25"},{"v":12140.85,"d":"12,140.85"},{"v":653.6499999999996,"d":"653.65"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2337+E2338+E2339+E2340","v":{"v":0,"d":"0.00"}},{"$f":"F2337+F2338+F2339+F2340","v":{"v":0,"d":"0.00"}},{"v":7376.4,"d":"7,376.40"},{"v":8627.25,"d":"8,627.25"},{"v":13944.4,"d":"13,944.40"},{"$f":"I2336-E2336","v":{"v":13944.4,"d":"13,944.40"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2337-E2337","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2338-E2338","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7376.4,"d":"7,376.40"},{"v":8627.25,"d":"8,627.25"},{"v":13944.4,"d":"13,944.40"},{"$f":"I2339-E2339","v":{"v":13944.4,"d":"13,944.40"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2340-E2340","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2343+E2344+E2345+E2346+E2347+E2348+E2349+E2350+E2351","v":{"v":329494.60000000003,"d":"329,494.60"}},{"$f":"F2343+F2344+F2345+F2346+F2347+F2348+F2349+F2350+F2351","v":{"v":264959,"d":"264,959.00"}},{"v":267694.95,"d":"267,694.95"},{"v":280185.67,"d":"280,185.67"},{"v":250996.78,"d":"250,996.78"},{"$f":"I2342-E2342","v":{"v":-78497.82000000004,"d":"-78,497.82 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":10357.1,"d":"10,357.10"},{"v":11216.95,"d":"11,216.95"},{"v":10717.95,"d":"10,717.95"},{"v":11577.5,"d":"11,577.50"},{"v":11679.85,"d":"11,679.85"},{"v":1322.75,"d":"1,322.75"}]
[null,null,421,"Emoluments administratif",{"v":6664.9,"d":"6,664.90"},{"v":27641.95,"d":"27,641.95"},{"v":38314.05,"d":"38,314.05"},{"v":34183.72,"d":"34,183.72"},{"v":35933.58,"d":"35,933.58"},{"v":29268.68,"d":"29,268.68"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":265638.2,"d":"265,638.20"},{"v":230700.5,"d":"230,700.50"},{"v":195740.35,"d":"195,740.35"},{"v":204880.55,"d":"204,880.55"},{"v":185856.8,"d":"185,856.80"},{"v":-79781.40000000002,"d":"-79,781.40 "}]
[null,null,425,"Revenus des ventes",171.65,{"v":715.5,"d":"715.50"},{"v":779.7,"d":"779.70"},574.15,{"v":414.1,"d":"414.10"},{"v":242.45000000000002,"d":"242.45"}]
[null,null,426,"remboursements",{"v":46662.75,"d":"46,662.75"},{"v":-5315.9,"d":"-5,315.90 "},{"v":22142.9,"d":"22,142.90"},{"v":25769.75,"d":"25,769.75"},{"v":17012.45,"d":"17,012.45"},{"v":-29650.3,"d":"-29,650.30 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E2354+E2355+E2356+E2357","v":{"v":0,"d":"0.00"}},{"$f":"F2354+F2355+F2356+F2357","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2353-E2353","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2354-E2354","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2355-E2355","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2356-E2356","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2357-E2357","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2360+E2361+E2362+E2363+E2364+E2365+E2366+E2367+E2368+E2369","v":{"v":29202.65,"d":"29,202.65"}},{"$f":"F2360+F2361+F2362+F2363+F2364+F2365+F2366+F2367+F2368+F2369","v":{"v":20003.25,"d":"20,003.25"}},{"v":18553.25,"d":"18,553.25"},{"v":101091.93,"d":"101,091.93"},{"v":570727.21,"d":"570,727.21"},{"$f":"I2359-E2359","v":{"v":541524.5599999999,"d":"541,524.56"}}]
[null,null,440,"Revenus des intérets",{"v":6042.65,"d":"6,042.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9163.36,"d":"9,163.36"},{"v":20506.21,"d":"20,506.21"},{"v":14463.56,"d":"14,463.56"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},3.25,3.25,3.57,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":11400,"d":"11,400.00"},{"v":19880,"d":"19,880.00"},{"v":14640,"d":"14,640.00"},{"v":14800,"d":"14,800.00"},{"v":14480,"d":"14,480.00"},{"v":3080,"d":"3,080.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72100,"d":"72,100.00"},{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":11760,"d":"11,760.00"},{"v":120,"d":"120.00"},{"v":3910,"d":"3,910.00"},{"v":5025,"d":"5,025.00"},{"v":5735,"d":"5,735.00"},{"v":-6025,"d":"-6,025.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2372+E2373","v":{"v":0,"d":"0.00"}},{"$f":"F2372+F2373","v":{"v":0,"d":"0.00"}},{"v":808.7,"d":"808.70"},{"v":41726.49,"d":"41,726.49"},{"v":42185.5,"d":"42,185.50"},{"$f":"I2371-E2371","v":{"v":42185.5,"d":"42,185.50"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":808.7,"d":"808.70"},887.95,{"v":817.8,"d":"817.80"},{"$f":"I2372-E2372","v":{"v":817.8,"d":"817.80"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40838.54,"d":"40,838.54"},{"v":41367.7,"d":"41,367.70"},{"$f":"I2373-E2373","v":{"v":41367.7,"d":"41,367.70"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2376+E2377+E2378+E2379+E2380","v":{"v":261674.65,"d":"261,674.65"}},{"$f":"F2376+F2377+F2378+F2379+F2380","v":{"v":256096.55,"d":"256,096.55"}},{"v":307172.95,"d":"307,172.95"},{"v":164593.00000000003,"d":"164,593.00"},{"v":253425.65,"d":"253,425.65"},{"$f":"I2375-E2375","v":{"v":-8249,"d":"-8,249.00 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-400,"d":"-400.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":59806.85,"d":"59,806.85"},{"v":61466.55,"d":"61,466.55"},{"v":63738.1,"d":"63,738.10"},{"v":35137.95,"d":"35,137.95"},{"v":62199.35,"d":"62,199.35"},{"v":2392.5,"d":"2,392.50"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":175314,"d":"175,314.00"},{"v":174234,"d":"174,234.00"},{"v":223270,"d":"223,270.00"},{"v":106306,"d":"106,306.00"},{"v":170278,"d":"170,278.00"},{"v":-5036,"d":"-5,036.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":26153.8,"d":"26,153.80"},{"v":20370.5,"d":"20,370.50"},{"v":20086.7,"d":"20,086.70"},{"v":23079.6,"d":"23,079.60"},{"v":20859.55,"d":"20,859.55"},{"v":-5294.25,"d":"-5,294.25 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":25.5,"d":"25.50"},78.15,69.45,88.75,88.75]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2383","v":{"v":0,"d":"0.00"}},{"$f":"F2383","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2382-E2382","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2383-E2383","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2386+E2387+E2388+E2389+E2390+E2391+E2392","v":{"v":0,"d":"0.00"}},{"$f":"F2386+F2387+F2388+F2389+F2390+F2391+F2392","v":{"v":0,"d":"0.00"}},{"v":275886.07,"d":"275,886.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2385-E2385","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35884.82,"d":"35,884.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240001.25,"d":"240,001.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E2395+E2396+E2397+E2398+E2399+E2400+E2401+E2402","v":{"v":0,"d":"0.00"}},{"$f":"F2395+F2396+F2397+F2398+F2399+F2400+F2401+F2402","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2394-E2394","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2408+E2409","v":{"v":-13071.369999999995,"d":"-13,071.37 "}},{"$f":"F2408+F2409","v":{"v":-48947.220000000016,"d":"-48,947.22 "}},{"v":204040.5,"d":"204,040.50"},{"v":-63378.66,"d":"-63,378.66 "},{"v":21486.75,"d":"21,486.75"},{"$f":"I2407-E2407","v":{"v":34558.119999999995,"d":"34,558.12"}}]
[null,null,900,"Compte général (+ / -)",{"v":-162663.04,"d":"-162,663.04 "},{"v":-135865.17,"d":"-135,865.17 "},{"v":137834.77,"d":"137,834.77"},{"v":-37329.83,"d":"-37,329.83 "},{"v":41772.67,"d":"41,772.67"},{"$f":"I2408-E2408","v":{"v":204435.71000000002,"d":"204,435.71"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":149591.67,"d":"149,591.67"},{"v":86917.95,"d":"86,917.95"},{"v":66205.73,"d":"66,205.73"},{"v":-26048.83,"d":"-26,048.83 "},{"v":-20285.92,"d":"-20,285.92 "},{"$f":"I2409-E2409","v":{"v":-169877.59000000003,"d":"-169,877.59 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2408+E2409","v":{"v":-13071.369999999995,"d":"-13,071.37 "}},{"$f":"F2408+F2409","v":{"v":-48947.220000000016,"d":"-48,947.22 "}},{"v":204040.5,"d":"204,040.50"},{"v":-63378.66,"d":"-63,378.66 "},{"v":21486.75,"d":"21,486.75"},{"$f":"I2411-E2411","v":{"v":34558.119999999995,"d":"34,558.12"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Rossemaison",{"$nulls":3},687,710,733,733,{"$f":"'Base de données pop.'!C17","v":740},{"$f":"I2417-E2417","v":53}]
[{"$nulls":4},"Rossemaison","Rossemaison","Rossemaison","Rossemaison",{"$f":"H2418","v":"Rossemaison"},"Rossemaison"]
[3,null,null,"Charges",{"$f":"E2420+E2430+E2442+E2446+E2454+E2458+E2468+E2471+E2479","v":{"v":2616219.5700000003,"d":"2,616,219.57"}},{"$f":"F2420+F2430+F2442+F2446+F2454+F2458+F2468+F2471+F2479","v":{"v":2484677.1500000004,"d":"2,484,677.15"}},{"v":3155185.66,"d":"3,155,185.66"},{"v":3287477.01,"d":"3,287,477.01"},{"v":4477076.6899999995,"d":"4,477,076.69"},{"$f":"I2419-E2419","v":{"v":1860857.1199999992,"d":"1,860,857.12"}}]
[null,30,null,"Charges du personnel",{"$f":"E2421+E2422+E2423+E2424+E2425+E2426+E2427+E2428","v":{"v":294788,"d":"294,788.00"}},{"$f":"F2421+F2422+F2423+F2424+F2425+F2426+F2427+F2428","v":{"v":257989.9,"d":"257,989.90"}},{"v":293823.64999999997,"d":"293,823.65"},{"v":321731.10000000003,"d":"321,731.10"},{"v":371775.2,"d":"371,775.20"},{"v":76987.20000000001,"d":"76,987.20"}]
[null,null,300,"Autorités et commissions",{"v":56803.75,"d":"56,803.75"},{"v":61213.15,"d":"61,213.15"},{"v":58838.5,"d":"58,838.50"},{"v":54108.95,"d":"54,108.95"},{"v":61587.5,"d":"61,587.50"},{"v":4783.75,"d":"4,783.75"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":192726.2,"d":"192,726.20"},{"v":170246.6,"d":"170,246.60"},{"v":186959.9,"d":"186,959.90"},{"v":221590.55,"d":"221,590.55"},{"v":242178.95,"d":"242,178.95"},{"v":49452.75,"d":"49,452.75"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.2,"d":"33.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":44657.8,"d":"44,657.80"},{"v":26389.1,"d":"26,389.10"},{"v":40493.9,"d":"40,493.90"},{"v":41020,"d":"41,020.00"},{"v":46084.55,"d":"46,084.55"},{"v":1426.75,"d":"1,426.75"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",600.25,141.05,{"v":7531.35,"d":"7,531.35"},{"v":4978.4,"d":"4,978.40"},{"v":21924.2,"d":"21,924.20"},{"v":21323.95,"d":"21,323.95"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2431+E2432+E2433+E2434+E2435+E2436+E2437+E2438+E2439+E2440","v":{"v":611756.0700000001,"d":"611,756.07"}},{"$f":"F2431+F2432+F2433+F2434+F2435+F2436+F2437+F2438+F2439+F2440","v":{"v":663454.38,"d":"663,454.38"}},{"v":738373.7300000001,"d":"738,373.73"},{"v":987687.93,"d":"987,687.93"},{"v":812609.68,"d":"812,609.68"},{"$f":"I2430-E2430","v":{"v":200853.61,"d":"200,853.61"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":56088.62,"d":"56,088.62"},{"v":54091.2,"d":"54,091.20"},{"v":63452.71,"d":"63,452.71"},{"v":63301.41,"d":"63,301.41"},{"v":57343.89,"d":"57,343.89"},{"v":1255.2699999999968,"d":"1,255.27"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":19765.65,"d":"19,765.65"},{"v":31017,"d":"31,017.00"},{"v":20405.15,"d":"20,405.15"},{"v":73316.15,"d":"73,316.15"},{"v":55077.55,"d":"55,077.55"},{"v":35311.9,"d":"35,311.90"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":168984.6,"d":"168,984.60"},{"v":152658.2,"d":"152,658.20"},{"v":349559.05,"d":"349,559.05"},{"v":357696.35,"d":"357,696.35"},{"v":215945.3,"d":"215,945.30"},{"v":46960.69999999998,"d":"46,960.70"}]
[null,null,313,"Prestations de services et honoraires",{"v":168660.75,"d":"168,660.75"},{"v":210164.41,"d":"210,164.41"},{"v":155221.93,"d":"155,221.93"},{"v":180673.27,"d":"180,673.27"},{"v":253547.16,"d":"253,547.16"},{"v":84886.41,"d":"84,886.41"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":125223.05,"d":"125,223.05"},{"v":101750.13,"d":"101,750.13"},{"v":113594.55,"d":"113,594.55"},{"v":206023.4,"d":"206,023.40"},{"v":165384.9,"d":"165,384.90"},{"v":40161.84999999999,"d":"40,161.85"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":12791.85,"d":"12,791.85"},{"v":13549.7,"d":"13,549.70"},{"v":6207.3,"d":"6,207.30"},{"v":30183.5,"d":"30,183.50"},{"v":17408.35,"d":"17,408.35"},{"v":4616.499999999998,"d":"4,616.50"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":1400.1,"d":"1,400.10"},{"v":788.5,"d":"788.50"},{"v":538.5,"d":"538.50"},{"v":538.5,"d":"538.50"},{"v":0,"d":"0.00"},{"v":-1400.1,"d":"-1,400.10 "}]
[null,null,317,"Indemnités et dédommagements",{"v":26207.65,"d":"26,207.65"},{"v":51953.45,"d":"51,953.45"},{"v":61241.55,"d":"61,241.55"},{"v":57798.8,"d":"57,798.80"},{"v":7823.1,"d":"7,823.10"},{"v":-18384.550000000003,"d":"-18,384.55 "}]
[null,null,318,"Réévaluations de créances",{"v":27840.8,"d":"27,840.80"},{"v":39284.79,"d":"39,284.79"},{"v":-38299.11,"d":"-38,299.11 "},{"v":15858.65,"d":"15,858.65"},{"v":40079.43,"d":"40,079.43"},{"v":12238.630000000001,"d":"12,238.63"}]
[null,null,319,"Divers charges d'exploitation",{"v":4793,"d":"4,793.00"},{"v":8197,"d":"8,197.00"},{"v":6452.1,"d":"6,452.10"},{"v":2297.9,"d":"2,297.90"},{"v":0,"d":"0.00"},{"v":-4793,"d":"-4,793.00 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2443+E2444","v":{"v":149143.3,"d":"149,143.30"}},{"$f":"F2443+F2444","v":{"v":116736.9,"d":"116,736.90"}},{"v":168872.25,"d":"168,872.25"},{"v":141025.94,"d":"141,025.94"},{"v":128943.45000000001,"d":"128,943.45"},{"$f":"I2442-E2442","v":{"v":-20199.849999999977,"d":"-20,199.85 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":149143.3,"d":"149,143.30"},{"v":116736.9,"d":"116,736.90"},{"v":168872.25,"d":"168,872.25"},{"v":135383.76,"d":"135,383.76"},{"v":123301.27,"d":"123,301.27"},{"$f":"I2443-E2443","v":{"v":-25842.029999999984,"d":"-25,842.03 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5642.18,"d":"5,642.18"},{"v":5642.18,"d":"5,642.18"},{"$f":"I2444-E2444","v":{"v":5642.18,"d":"5,642.18"}}]
[]
[null,34,null,"Charges financières",{"$f":"E2447+E2448+E2449+E2450+E2451+E2452","v":{"v":106712.09999999999,"d":"106,712.10"}},{"$f":"F2447+F2448+F2449+F2450+F2451+F2452","v":{"v":66325.71999999999,"d":"66,325.72"}},{"v":54609.12,"d":"54,609.12"},{"v":79640.84999999999,"d":"79,640.85"},{"v":79191.46,"d":"79,191.46"},{"$f":"I2446-E2446","v":{"v":-27520.639999999985,"d":"-27,520.64 "}}]
[null,null,340,"Charges d'intérets",{"v":52274.2,"d":"52,274.20"},{"v":48118.02,"d":"48,118.02"},{"v":45109.47,"d":"45,109.47"},{"v":41844.2,"d":"41,844.20"},{"v":50819.51,"d":"50,819.51"},{"v":-1454.689999999995,"d":"-1,454.69 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":41584.1,"d":"41,584.10"},{"v":14851.05,"d":"14,851.05"},{"v":8579.4,"d":"8,579.40"},{"v":36164.1,"d":"36,164.10"},{"v":26042.45,"d":"26,042.45"},{"v":-15541.649999999998,"d":"-15,541.65 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":12853.8,"d":"12,853.80"},{"v":3356.65,"d":"3,356.65"},920.25,{"v":1632.55,"d":"1,632.55"},{"v":2329.5,"d":"2,329.50"},{"v":-10524.3,"d":"-10,524.30 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2455+E2456","v":{"v":0,"d":"0.00"}},{"$f":"F2455+F2456","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":94394,"d":"94,394.00"},{"v":94394,"d":"94,394.00"},{"$f":"I2454-E2454","v":{"v":94394,"d":"94,394.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2455-E2455","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94394,"d":"94,394.00"},{"v":94394,"d":"94,394.00"},{"$f":"I2456-E2456","v":{"v":94394,"d":"94,394.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2459+E2460+E2461+E2462+E2463+E2464+E2465+E2466","v":{"v":1451893.15,"d":"1,451,893.15"}},{"$f":"F2459+F2460+F2461+F2462+F2463+F2464+F2465+F2466","v":{"v":1370064.75,"d":"1,370,064.75"}},{"v":1804506.9100000001,"d":"1,804,506.91"},{"v":1662997.19,"d":"1,662,997.19"},{"v":1590162.9,"d":"1,590,162.90"},{"$f":"I2458-E2458","v":{"v":138269.75,"d":"138,269.75"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":5553,"d":"5,553.00"},{"v":2870.5,"d":"2,870.50"},{"v":6528.85,"d":"6,528.85"},{"v":8050.5,"d":"8,050.50"},{"v":6330.4,"d":"6,330.40"},{"v":777.3999999999996,"d":"777.40"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1098222.4,"d":"1,098,222.40"},{"v":1078168.8,"d":"1,078,168.80"},{"v":1491743.46,"d":"1,491,743.46"},{"v":1325705.59,"d":"1,325,705.59"},{"v":1241626.96,"d":"1,241,626.96"},{"v":143404.56000000006,"d":"143,404.56"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":49133.95,"d":"49,133.95"},{"v":29695.95,"d":"29,695.95"},{"v":27562,"d":"27,562.00"},{"v":30591,"d":"30,591.00"},{"v":31279,"d":"31,279.00"},{"v":-17854.949999999997,"d":"-17,854.95 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":298983.8,"d":"298,983.80"},{"v":259329.5,"d":"259,329.50"},{"v":278672.6,"d":"278,672.60"},{"v":298650.1,"d":"298,650.10"},{"v":310926.54,"d":"310,926.54"},{"v":11942.73999999999,"d":"11,942.74"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2469","v":{"v":0,"d":"0.00"}},{"$f":"F2469","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2468-E2468","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2472+E2473+E2474+E2475+E2476+E2477","v":{"v":0.1,"d":"0.10"}},{"$f":"F2472+F2473+F2474+F2475+F2476+F2477","v":{"v":0,"d":"0.00"}},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":1399999.9,"d":"1,399,999.90"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-0.1,"d":"-0.10 "}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":1400000,"d":"1,400,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2480+E2481+E2482+E2483+E2484+E2485+E2486+E2487","v":{"v":1926.85,"d":"1,926.85"}},{"$f":"F2480+F2481+F2482+F2483+F2484+F2485+F2486+F2487","v":{"v":10105.5,"d":"10,105.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2479-E2479","v":{"v":-1926.85,"d":"-1,926.85 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":1926.85,"d":"1,926.85"},{"v":10105.5,"d":"10,105.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1926.85,"d":"-1,926.85 "}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2491+E2497+E2503+E2514+E2520+E2532+E2536+E2543+E2546+E2555","v":{"v":2878976.99,"d":"2,878,976.99"}},{"$f":"F2491+F2497+F2503+F2514+F2520+F2532+F2536+F2543+F2546+F2555","v":{"v":3028687.9799999995,"d":"3,028,687.98"}},{"v":3424657.7500000005,"d":"3,424,657.75"},{"v":3407247.7600000002,"d":"3,407,247.76"},{"v":4557411.68,"d":"4,557,411.68"},{"$f":"I2490-E2490","v":{"v":1678434.6899999995,"d":"1,678,434.69"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2492+E2493+E2494+E2495","v":{"v":2005442.1,"d":"2,005,442.10"}},{"$f":"F2492+F2493+F2494+F2495","v":{"v":2168384.61,"d":"2,168,384.61"}},{"v":2308448.0500000003,"d":"2,308,448.05"},{"v":2201747.49,"d":"2,201,747.49"},{"v":2422593.7600000002,"d":"2,422,593.76"},{"v":417151.66000000015,"d":"417,151.66"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1797303.6,"d":"1,797,303.60"},{"v":1853875.05,"d":"1,853,875.05"},{"v":2080807.3,"d":"2,080,807.30"},{"v":1918886.36,"d":"1,918,886.36"},{"v":2160801.2,"d":"2,160,801.20"},{"v":363497.6000000001,"d":"363,497.60"}]
[null,null,401,"Impôts directs des personnes morales",{"v":39931.45,"d":"39,931.45"},{"v":41352.97,"d":"41,352.97"},{"v":-10344.4,"d":"-10,344.40 "},{"v":56848.25,"d":"56,848.25"},{"v":31165.85,"d":"31,165.85"},{"v":-8765.599999999999,"d":"-8,765.60 "}]
[null,null,402,"Autres impôts directs",{"v":165077.05,"d":"165,077.05"},{"v":270036.59,"d":"270,036.59"},{"v":234255.15,"d":"234,255.15"},{"v":222232.88,"d":"222,232.88"},{"v":227086.71,"d":"227,086.71"},{"v":62009.66,"d":"62,009.66"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":3130,"d":"3,130.00"},{"v":3120,"d":"3,120.00"},{"v":3730,"d":"3,730.00"},{"v":3780,"d":"3,780.00"},{"v":3540,"d":"3,540.00"},{"v":410,"d":"410.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2498+E2499+E2500+E2501","v":{"v":0,"d":"0.00"}},{"$f":"F2498+F2499+F2500+F2501","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2497-E2497","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2498-E2498","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2499-E2499","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2500-E2500","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2501-E2501","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2504+E2505+E2506+E2507+E2508+E2509+E2510+E2511+E2512","v":{"v":745643.1900000001,"d":"745,643.19"}},{"$f":"F2504+F2505+F2506+F2507+F2508+F2509+F2510+F2511+F2512","v":{"v":741893.94,"d":"741,893.94"}},{"v":913798.91,"d":"913,798.91"},{"v":983533.03,"d":"983,533.03"},{"v":806411.0199999999,"d":"806,411.02"},{"$f":"I2503-E2503","v":{"v":60767.82999999984,"d":"60,767.83"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":35412.7,"d":"35,412.70"},{"v":39853.9,"d":"39,853.90"},{"v":42662,"d":"42,662.00"},{"v":42723.7,"d":"42,723.70"},{"v":44841.95,"d":"44,841.95"},{"v":9429.25,"d":"9,429.25"}]
[null,null,421,"Emoluments administratif",{"v":6021.05,"d":"6,021.05"},{"v":7522.2,"d":"7,522.20"},{"v":19736.35,"d":"19,736.35"},{"v":9584.52,"d":"9,584.52"},{"v":9690.02,"d":"9,690.02"},{"v":3668.9700000000003,"d":"3,668.97"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":575014.9,"d":"575,014.90"},{"v":607031.11,"d":"607,031.11"},{"v":715408.06,"d":"715,408.06"},{"v":800498.81,"d":"800,498.81"},{"v":602331.7,"d":"602,331.70"},{"v":27316.79999999993,"d":"27,316.80"}]
[null,null,425,"Revenus des ventes",{"v":300,"d":"300.00"},{"v":79.5,"d":"79.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-300,"d":"-300.00 "}]
[null,null,426,"remboursements",{"v":128754.54,"d":"128,754.54"},{"v":87207.23,"d":"87,207.23"},{"v":136152.5,"d":"136,152.50"},{"v":130626,"d":"130,626.00"},{"v":149487.35,"d":"149,487.35"},{"v":20732.810000000012,"d":"20,732.81"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[null,null,429,"Autres taxes et compensations",{"v":140,"d":"140.00"},{"v":200,"d":"200.00"},{"v":-160,"d":"-160.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-140,"d":"-140.00 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E2515+E2516+E2517+E2518","v":{"v":1727.6,"d":"1,727.60"}},{"$f":"F2515+F2516+F2517+F2518","v":{"v":3600,"d":"3,600.00"}},{"v":0,"d":"0.00"},{"v":10884.55,"d":"10,884.55"},{"v":784,"d":"784.00"},{"$f":"I2514-E2514","v":{"v":-943.5999999999999,"d":"-943.60 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2515-E2515","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2516-E2516","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2517-E2517","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":1727.6,"d":"1,727.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10884.55,"d":"10,884.55"},{"v":784,"d":"784.00"},{"$f":"I2518-E2518","v":{"v":-943.5999999999999,"d":"-943.60 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2521+E2522+E2523+E2524+E2525+E2526+E2527+E2528+E2529+E2530","v":{"v":79203.05,"d":"79,203.05"}},{"$f":"F2521+F2522+F2523+F2524+F2525+F2526+F2527+F2528+F2529+F2530","v":{"v":65605.98,"d":"65,605.98"}},{"v":77582.93,"d":"77,582.93"},{"v":97064.28000000001,"d":"97,064.28"},{"v":1216778.9,"d":"1,216,778.90"},{"$f":"I2520-E2520","v":{"v":1137575.8499999999,"d":"1,137,575.85"}}]
[null,null,440,"Revenus des intérets",{"v":18851.05,"d":"18,851.05"},{"v":20393.48,"d":"20,393.48"},{"v":20475.93,"d":"20,475.93"},{"v":30783.5,"d":"30,783.50"},{"v":37418.67,"d":"37,418.67"},{"v":18567.62,"d":"18,567.62"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":325,"d":"325.00"},{"v":487.5,"d":"487.50"},{"v":325,"d":"325.00"},{"v":1357.5,"d":"1,357.50"},390.04,{"v":65.04000000000002,"d":"65.04"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":55367,"d":"55,367.00"},{"v":42525,"d":"42,525.00"},{"v":43480,"d":"43,480.00"},{"v":58165.48,"d":"58,165.48"},{"v":53942.96,"d":"53,942.96"},{"v":-1424.0400000000009,"d":"-1,424.04 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":737.8,"d":"737.80"},{"v":1119415.73,"d":"1,119,415.73"},{"v":1119415.73,"d":"1,119,415.73"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":4660,"d":"4,660.00"},{"v":2200,"d":"2,200.00"},{"v":13302,"d":"13,302.00"},{"v":6020,"d":"6,020.00"},{"v":5611.5,"d":"5,611.50"},{"v":951.5,"d":"951.50"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2533+E2534","v":{"v":1908.7,"d":"1,908.70"}},{"$f":"F2533+F2534","v":{"v":-1908.7,"d":"-1,908.70 "}},{"v":1678.65,"d":"1,678.65"},{"v":31579.35,"d":"31,579.35"},{"v":31442.89,"d":"31,442.89"},{"$f":"I2532-E2532","v":{"v":29534.19,"d":"29,534.19"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1908.7,"d":"1,908.70"},{"v":-1908.7,"d":"-1,908.70 "},{"v":1678.65,"d":"1,678.65"},{"v":1860.5,"d":"1,860.50"},{"v":1724.05,"d":"1,724.05"},{"$f":"I2533-E2533","v":{"v":-184.6500000000001,"d":"-184.65 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29718.85,"d":"29,718.85"},{"v":29718.84,"d":"29,718.84"},{"$f":"I2534-E2534","v":{"v":29718.84,"d":"29,718.84"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2537+E2538+E2539+E2540+E2541","v":{"v":28857.399999999998,"d":"28,857.40"}},{"$f":"F2537+F2538+F2539+F2540+F2541","v":{"v":41112.15,"d":"41,112.15"}},{"v":97049.20999999999,"d":"97,049.21"},{"v":73739.06000000001,"d":"73,739.06"},{"v":70701.11,"d":"70,701.11"},{"$f":"I2536-E2536","v":{"v":41843.71000000001,"d":"41,843.71"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":2458,"d":"2,458.00"},{"v":2616.05,"d":"2,616.05"},{"v":2521,"d":"2,521.00"},{"v":2559,"d":"2,559.00"},{"v":2573,"d":"2,573.00"},{"v":115,"d":"115.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1612.35,"d":"1,612.35"},{"v":1008,"d":"1,008.00"},{"v":43911.86,"d":"43,911.86"},{"v":40225.16,"d":"40,225.16"},{"v":40902.31,"d":"40,902.31"},{"v":39289.96,"d":"39,289.96"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":24787.05,"d":"24,787.05"},{"v":37488.1,"d":"37,488.10"},{"v":50616.35,"d":"50,616.35"},{"v":30821.8,"d":"30,821.80"},{"v":27072.25,"d":"27,072.25"},{"v":2285.2000000000007,"d":"2,285.20"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133.1,"d":"133.10"},153.55,153.55]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2544","v":{"v":0,"d":"0.00"}},{"$f":"F2544","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2543-E2543","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2544-E2544","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2547+E2548+E2549+E2550+E2551+E2552+E2553","v":{"v":9694.95,"d":"9,694.95"}},{"$f":"F2547+F2548+F2549+F2550+F2551+F2552+F2553","v":{"v":0,"d":"0.00"}},{"v":26100,"d":"26,100.00"},{"v":8700,"d":"8,700.00"},{"v":8700,"d":"8,700.00"},{"$f":"I2546-E2546","v":{"v":-994.9500000000007,"d":"-994.95 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":9694.95,"d":"9,694.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9694.95,"d":"-9,694.95 "}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26100,"d":"26,100.00"},{"v":8700,"d":"8,700.00"},{"v":8700,"d":"8,700.00"},{"v":8700,"d":"8,700.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E2556+E2557+E2558+E2559+E2560+E2561+E2562+E2563","v":{"v":6500,"d":"6,500.00"}},{"$f":"F2556+F2557+F2558+F2559+F2560+F2561+F2562+F2563","v":{"v":10000,"d":"10,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2555-E2555","v":{"v":-6500,"d":"-6,500.00 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-6500,"d":"-6,500.00 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2569+E2570","v":{"v":262757.42,"d":"262,757.42"}},{"$f":"F2569+F2570","v":{"v":544010.8300000001,"d":"544,010.83"}},{"v":269472.08999999997,"d":"269,472.09"},{"v":119770.75,"d":"119,770.75"},{"v":80334.98999999999,"d":"80,334.99"},{"$f":"I2568-E2568","v":{"v":-182422.43,"d":"-182,422.43 "}}]
[null,null,900,"Compte général (+ / -)",{"v":81234.89,"d":"81,234.89"},{"v":310014.2,"d":"310,014.20"},{"v":100618.68,"d":"100,618.68"},{"v":60782.33,"d":"60,782.33"},{"v":50752.03,"d":"50,752.03"},{"$f":"I2569-E2569","v":{"v":-30482.86,"d":"-30,482.86 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":181522.53,"d":"181,522.53"},{"v":233996.63,"d":"233,996.63"},{"v":168853.41,"d":"168,853.41"},{"v":58988.42,"d":"58,988.42"},{"v":29582.96,"d":"29,582.96"},{"$f":"I2570-E2570","v":{"v":-151939.57,"d":"-151,939.57 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2569+E2570","v":{"v":262757.42,"d":"262,757.42"}},{"$f":"F2569+F2570","v":{"v":544010.8300000001,"d":"544,010.83"}},{"v":269472.08999999997,"d":"269,472.09"},{"v":119770.75,"d":"119,770.75"},{"v":80334.98999999999,"d":"80,334.99"},{"$f":"I2572-E2572","v":{"v":-182422.43,"d":"-182,422.43 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Saulcy",{"$nulls":3},255,269,270,273,{"$f":"'Base de données pop.'!C18","v":277},{"$f":"I2578-E2578","v":22}]
[{"$nulls":4},"Saulcy","Saulcy","Saulcy","Saulcy",{"$f":"H2579","v":"Saulcy"},"Saulcy"]
[3,null,null,"Charges",{"$f":"E2581+E2591+E2603+E2607+E2615+E2619+E2629+E2632+E2640","v":{"v":1004618.0499999999,"d":"1,004,618.05"}},{"$f":"F2581+F2591+F2603+F2607+F2615+F2619+F2629+F2632+F2640","v":{"v":956901.98,"d":"956,901.98"}},{"v":1020236.06,"d":"1,020,236.06"},{"v":1043149.6799999999,"d":"1,043,149.68"},{"v":1149255.04,"d":"1,149,255.04"},{"$f":"I2580-E2580","v":{"v":144636.9900000001,"d":"144,636.99"}}]
[null,30,null,"Charges du personnel",{"$f":"E2582+E2583+E2584+E2585+E2586+E2587+E2588+E2589","v":{"v":115430.84999999999,"d":"115,430.85"}},{"$f":"F2582+F2583+F2584+F2585+F2586+F2587+F2588+F2589","v":{"v":119902.4,"d":"119,902.40"}},{"v":115826.04999999999,"d":"115,826.05"},{"v":116955.77999999998,"d":"116,955.78"},{"v":118052.77,"d":"118,052.77"},{"v":2621.920000000013,"d":"2,621.92"}]
[null,null,300,"Autorités et commissions",{"v":12439.2,"d":"12,439.20"},{"v":14759.65,"d":"14,759.65"},{"v":12409.65,"d":"12,409.65"},{"v":13834.65,"d":"13,834.65"},{"v":15212,"d":"15,212.00"},{"v":2772.7999999999993,"d":"2,772.80"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":90240.75,"d":"90,240.75"},{"v":88447.75,"d":"88,447.75"},{"v":84006.45,"d":"84,006.45"},{"v":83866,"d":"83,866.00"},{"v":86831.6,"d":"86,831.60"},{"v":-3409.149999999994,"d":"-3,409.15 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":11920.9,"d":"11,920.90"},{"v":12895,"d":"12,895.00"},{"v":12159.95,"d":"12,159.95"},{"v":12795.73,"d":"12,795.73"},{"v":14125.67,"d":"14,125.67"},{"v":2204.7700000000004,"d":"2,204.77"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":830,"d":"830.00"},{"v":3800,"d":"3,800.00"},{"v":7250,"d":"7,250.00"},{"v":6459.4,"d":"6,459.40"},{"v":1883.5,"d":"1,883.50"},{"v":1053.5,"d":"1,053.50"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2592+E2593+E2594+E2595+E2596+E2597+E2598+E2599+E2600+E2601","v":{"v":223291.87999999998,"d":"223,291.88"}},{"$f":"F2592+F2593+F2594+F2595+F2596+F2597+F2598+F2599+F2600+F2601","v":{"v":223295.85,"d":"223,295.85"}},{"v":226651.27000000002,"d":"226,651.27"},{"v":227211.72999999998,"d":"227,211.73"},{"v":220746.43999999997,"d":"220,746.44"},{"$f":"I2591-E2591","v":{"v":-2545.4400000000023,"d":"-2,545.44 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":17970.78,"d":"17,970.78"},{"v":22012.83,"d":"22,012.83"},{"v":23737.96,"d":"23,737.96"},{"v":18704.1,"d":"18,704.10"},{"v":18249.2,"d":"18,249.20"},{"v":278.4200000000019,"d":"278.42"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":6736.35,"d":"6,736.35"},{"v":1975.5,"d":"1,975.50"},{"v":129.8,"d":"129.80"},{"v":3646.19,"d":"3,646.19"},{"v":2697.1,"d":"2,697.10"},{"v":-4039.2500000000005,"d":"-4,039.25 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":62290.73,"d":"62,290.73"},{"v":63697.2,"d":"63,697.20"},{"v":70241.66,"d":"70,241.66"},{"v":66328.6,"d":"66,328.60"},{"v":86524.44,"d":"86,524.44"},{"v":24233.71,"d":"24,233.71"}]
[null,null,313,"Prestations de services et honoraires",{"v":60563.04,"d":"60,563.04"},{"v":56677.05,"d":"56,677.05"},{"v":54938.55,"d":"54,938.55"},{"v":80136.16,"d":"80,136.16"},{"v":52551.63,"d":"52,551.63"},{"v":-8011.4100000000035,"d":"-8,011.41 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":49052,"d":"49,052.00"},{"v":54321.02,"d":"54,321.02"},{"v":52055.67,"d":"52,055.67"},{"v":48156.35,"d":"48,156.35"},{"v":35336.9,"d":"35,336.90"},{"v":-13715.099999999999,"d":"-13,715.10 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":8484.37,"d":"8,484.37"},{"v":12099.25,"d":"12,099.25"},{"v":8673.3,"d":"8,673.30"},{"v":6890.1,"d":"6,890.10"},{"v":5898.5,"d":"5,898.50"},{"v":-2585.870000000001,"d":"-2,585.87 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":2740.6,"d":"2,740.60"},{"v":705.9,"d":"705.90"},{"v":1053.65,"d":"1,053.65"},{"v":982.8,"d":"982.80"},969.15,{"v":-1771.4499999999998,"d":"-1,771.45 "}]
[null,null,318,"Réévaluations de créances",{"v":14764.9,"d":"14,764.90"},{"v":10296.85,"d":"10,296.85"},{"v":14019.23,"d":"14,019.23"},479.68,{"v":16721.27,"d":"16,721.27"},{"v":1956.3700000000008,"d":"1,956.37"}]
[null,null,319,"Divers charges d'exploitation",689.11,{"v":1510.25,"d":"1,510.25"},{"v":1801.45,"d":"1,801.45"},{"v":1887.75,"d":"1,887.75"},{"v":1798.25,"d":"1,798.25"},{"v":1109.1399999999999,"d":"1,109.14"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2604+E2605","v":{"v":33009.11,"d":"33,009.11"}},{"$f":"F2604+F2605","v":{"v":33089.7,"d":"33,089.70"}},{"v":40149.85,"d":"40,149.85"},{"v":40503.31,"d":"40,503.31"},{"v":105115.95,"d":"105,115.95"},{"$f":"I2603-E2603","v":{"v":72106.84,"d":"72,106.84"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":33009.11,"d":"33,009.11"},{"v":33089.7,"d":"33,089.70"},{"v":40149.85,"d":"40,149.85"},{"v":40503.31,"d":"40,503.31"},{"v":105115.95,"d":"105,115.95"},{"$f":"I2604-E2604","v":{"v":72106.84,"d":"72,106.84"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2605-E2605","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E2608+E2609+E2610+E2611+E2612+E2613","v":{"v":13829.21,"d":"13,829.21"}},{"$f":"F2608+F2609+F2610+F2611+F2612+F2613","v":{"v":14511.68,"d":"14,511.68"}},{"v":15435.26,"d":"15,435.26"},{"v":26601.370000000003,"d":"26,601.37"},{"v":23343.4,"d":"23,343.40"},{"$f":"I2607-E2607","v":{"v":9514.190000000002,"d":"9,514.19"}}]
[null,null,340,"Charges d'intérets",{"v":8304.64,"d":"8,304.64"},{"v":8827.43,"d":"8,827.43"},{"v":10053.27,"d":"10,053.27"},{"v":16995.22,"d":"16,995.22"},{"v":15924.89,"d":"15,924.89"},{"v":7620.25,"d":"7,620.25"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":5524.57,"d":"5,524.57"},{"v":5684.25,"d":"5,684.25"},{"v":5381.99,"d":"5,381.99"},{"v":9606.15,"d":"9,606.15"},{"v":7418.51,"d":"7,418.51"},{"v":1893.9400000000005,"d":"1,893.94"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2616+E2617","v":{"v":26815.05,"d":"26,815.05"}},{"$f":"F2616+F2617","v":{"v":14808.4,"d":"14,808.40"}},{"v":0,"d":"0.00"},{"v":4808.45,"d":"4,808.45"},{"v":4808.45,"d":"4,808.45"},{"$f":"I2615-E2615","v":{"v":-22006.6,"d":"-22,006.60 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2616-E2616","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":26815.05,"d":"26,815.05"},{"v":14808.4,"d":"14,808.40"},{"v":0,"d":"0.00"},{"v":4808.45,"d":"4,808.45"},{"v":4808.45,"d":"4,808.45"},{"$f":"I2617-E2617","v":{"v":-22006.6,"d":"-22,006.60 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2620+E2621+E2622+E2623+E2624+E2625+E2626+E2627","v":{"v":592241.95,"d":"592,241.95"}},{"$f":"F2620+F2621+F2622+F2623+F2624+F2625+F2626+F2627","v":{"v":551293.95,"d":"551,293.95"}},{"v":622173.6300000001,"d":"622,173.63"},{"v":607069.04,"d":"607,069.04"},{"v":672188.03,"d":"672,188.03"},{"$f":"I2619-E2619","v":{"v":79946.08000000007,"d":"79,946.08"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":840,"d":"840.00"},{"v":940,"d":"940.00"},{"v":920,"d":"920.00"},{"v":880,"d":"880.00"},{"v":860,"d":"860.00"},{"v":20,"d":"20.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":420570.85,"d":"420,570.85"},{"v":398712.5,"d":"398,712.50"},{"v":444383.69,"d":"444,383.69"},{"v":454484.15,"d":"454,484.15"},{"v":513060.18,"d":"513,060.18"},{"v":92489.33000000002,"d":"92,489.33"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"},{"v":4037,"d":"4,037.00"},{"v":4624,"d":"4,624.00"},{"v":4535,"d":"4,535.00"},{"v":235,"d":"235.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":156325.1,"d":"156,325.10"},{"v":142189.45,"d":"142,189.45"},{"v":161977.39,"d":"161,977.39"},{"v":136198.34,"d":"136,198.34"},{"v":142886.3,"d":"142,886.30"},{"v":-13438.800000000017,"d":"-13,438.80 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":8100,"d":"8,100.00"},{"v":7400,"d":"7,400.00"},{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},667.55,667.55,667.55,667.55]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":2106,"d":"2,106.00"},{"v":2052,"d":"2,052.00"},{"v":2088,"d":"2,088.00"},{"v":2115,"d":"2,115.00"},{"v":2079,"d":"2,079.00"},{"v":-27,"d":"-27.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2630","v":{"v":0,"d":"0.00"}},{"$f":"F2630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2629-E2629","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2633+E2634+E2635+E2636+E2637+E2638","v":{"v":0,"d":"0.00"}},{"$f":"F2633+F2634+F2635+F2636+F2637+F2638","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2641+E2642+E2643+E2644+E2645+E2646+E2647+E2648","v":{"v":0,"d":"0.00"}},{"$f":"F2641+F2642+F2643+F2644+F2645+F2646+F2647+F2648","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"$f":"I2640-E2640","v":{"v":5000,"d":"5,000.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2652+E2658+E2664+E2675+E2681+E2693+E2697+E2704+E2707+E2716","v":{"v":1013666.7599999999,"d":"1,013,666.76"}},{"$f":"F2652+F2658+F2664+F2675+F2681+F2693+F2697+F2704+F2707+F2716","v":{"v":941821.07,"d":"941,821.07"}},{"v":967753.02,"d":"967,753.02"},{"v":1071762.5200000003,"d":"1,071,762.52"},{"v":1135123.9300000002,"d":"1,135,123.93"},{"$f":"I2651-E2651","v":{"v":121457.17000000027,"d":"121,457.17"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2653+E2654+E2655+E2656","v":{"v":596548.7999999999,"d":"596,548.80"}},{"$f":"F2653+F2654+F2655+F2656","v":{"v":519812.7,"d":"519,812.70"}},{"v":520020.95,"d":"520,020.95"},{"v":610247.9,"d":"610,247.90"},{"v":565239.9,"d":"565,239.90"},{"v":-31308.899999999907,"d":"-31,308.90 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":494316.95,"d":"494,316.95"},{"v":414418.45,"d":"414,418.45"},{"v":447890.85,"d":"447,890.85"},{"v":485425.25,"d":"485,425.25"},{"v":467412.2,"d":"467,412.20"},{"v":-26904.75,"d":"-26,904.75 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":21951.7,"d":"21,951.70"},{"v":8919.2,"d":"8,919.20"},{"v":4057.45,"d":"4,057.45"},{"v":48338.05,"d":"48,338.05"},{"v":14144.2,"d":"14,144.20"},{"v":-7807.5,"d":"-7,807.50 "}]
[null,null,402,"Autres impôts directs",{"v":68771.95,"d":"68,771.95"},{"v":84421.05,"d":"84,421.05"},{"v":56002,"d":"56,002.00"},{"v":64867.35,"d":"64,867.35"},{"v":71868.1,"d":"71,868.10"},{"v":3096.1500000000087,"d":"3,096.15"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":11508.2,"d":"11,508.20"},{"v":12054,"d":"12,054.00"},{"v":12070.65,"d":"12,070.65"},{"v":11617.25,"d":"11,617.25"},{"v":11815.4,"d":"11,815.40"},{"v":307.1999999999989,"d":"307.20"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2659+E2660+E2661+E2662","v":{"v":0,"d":"0.00"}},{"$f":"F2659+F2660+F2661+F2662","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2658-E2658","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2659-E2659","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2660-E2660","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2661-E2661","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2662-E2662","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2665+E2666+E2667+E2668+E2669+E2670+E2671+E2672+E2673","v":{"v":203067.60999999996,"d":"203,067.61"}},{"$f":"F2665+F2666+F2667+F2668+F2669+F2670+F2671+F2672+F2673","v":{"v":187856.95,"d":"187,856.95"}},{"v":209732.45,"d":"209,732.45"},{"v":196586.2,"d":"196,586.20"},{"v":204715.90000000002,"d":"204,715.90"},{"$f":"I2664-E2664","v":{"v":1648.2900000000664,"d":"1,648.29"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":12327.05,"d":"12,327.05"},{"v":11136.3,"d":"11,136.30"},{"v":11299.85,"d":"11,299.85"},{"v":10864.85,"d":"10,864.85"},{"v":11345,"d":"11,345.00"},{"v":-982.0499999999993,"d":"-982.05 "}]
[null,null,421,"Emoluments administratif",{"v":2590,"d":"2,590.00"},{"v":3441.9,"d":"3,441.90"},{"v":5804.25,"d":"5,804.25"},{"v":1792.75,"d":"1,792.75"},{"v":1471.8,"d":"1,471.80"},{"v":-1118.2,"d":"-1,118.20 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090.9,"d":"1,090.90"},{"v":1090.9,"d":"1,090.90"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":154405.05,"d":"154,405.05"},{"v":144552.35,"d":"144,552.35"},{"v":153609.75,"d":"153,609.75"},{"v":143320,"d":"143,320.00"},{"v":155240.25,"d":"155,240.25"},{"v":835.2000000000116,"d":"835.20"}]
[null,null,425,"Revenus des ventes",{"v":1865.8,"d":"1,865.80"},{"v":2100.75,"d":"2,100.75"},{"v":4753.65,"d":"4,753.65"},{"v":1886.5,"d":"1,886.50"},{"v":2337.6,"d":"2,337.60"},{"v":471.79999999999995,"d":"471.80"}]
[null,null,426,"remboursements",{"v":30421.36,"d":"30,421.36"},{"v":26106.15,"d":"26,106.15"},{"v":34029.75,"d":"34,029.75"},{"v":38117.75,"d":"38,117.75"},{"v":32595.85,"d":"32,595.85"},{"v":2174.489999999998,"d":"2,174.49"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":1458.35,"d":"1,458.35"},{"v":519.5,"d":"519.50"},{"v":235.2,"d":"235.20"},604.35,{"v":634.5,"d":"634.50"},{"v":-823.8499999999999,"d":"-823.85 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E2676+E2677+E2678+E2679","v":{"v":108,"d":"108.00"}},{"$f":"F2676+F2677+F2678+F2679","v":{"v":100,"d":"100.00"}},{"v":79,"d":"79.00"},{"v":150,"d":"150.00"},{"v":2990.82,"d":"2,990.82"},{"$f":"I2675-E2675","v":{"v":2882.82,"d":"2,882.82"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2676-E2676","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2677-E2677","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2678-E2678","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":108,"d":"108.00"},{"v":100,"d":"100.00"},{"v":79,"d":"79.00"},{"v":150,"d":"150.00"},{"v":2990.82,"d":"2,990.82"},{"$f":"I2679-E2679","v":{"v":2882.82,"d":"2,882.82"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2682+E2683+E2684+E2685+E2686+E2687+E2688+E2689+E2690+E2691","v":{"v":52813.75,"d":"52,813.75"}},{"$f":"F2682+F2683+F2684+F2685+F2686+F2687+F2688+F2689+F2690+F2691","v":{"v":41542.32,"d":"41,542.32"}},{"v":33236.07,"d":"33,236.07"},{"v":45816.020000000004,"d":"45,816.02"},{"v":52720.66,"d":"52,720.66"},{"$f":"I2681-E2681","v":{"v":-93.08999999999651,"d":"-93.09 "}}]
[null,null,440,"Revenus des intérets",{"v":6215.75,"d":"6,215.75"},{"v":4934.32,"d":"4,934.32"},{"v":10249.47,"d":"10,249.47"},{"v":6146.02,"d":"6,146.02"},{"v":6830.66,"d":"6,830.66"},{"v":614.9099999999999,"d":"614.91"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":14800,"d":"14,800.00"},{"v":5200,"d":"5,200.00"},{"v":0,"d":"0.00"},{"v":22550,"d":"22,550.00"},{"v":28200,"d":"28,200.00"},{"v":13400,"d":"13,400.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":31798,"d":"31,798.00"},{"v":31408,"d":"31,408.00"},{"v":22974,"d":"22,974.00"},{"v":17120,"d":"17,120.00"},{"v":17690,"d":"17,690.00"},{"v":-14108,"d":"-14,108.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.6,"d":"12.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2694+E2695","v":760.75},{"$f":"F2694+F2695","v":625.65},{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":60682.9,"d":"60,682.90"},{"$f":"I2693-E2693","v":{"v":59922.15,"d":"59,922.15"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",760.75,625.65,{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":684,"d":"684.00"},{"$f":"I2694-E2694","v":{"v":-76.75,"d":"-76.75 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59998.9,"d":"59,998.90"},{"$f":"I2695-E2695","v":{"v":59998.9,"d":"59,998.90"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2698+E2699+E2700+E2701+E2702","v":{"v":160367.85,"d":"160,367.85"}},{"$f":"F2698+F2699+F2700+F2701+F2702","v":{"v":191883.44999999998,"d":"191,883.45"}},{"v":164017,"d":"164,017.00"},{"v":217610.85,"d":"217,610.85"},{"v":243106.2,"d":"243,106.20"},{"$f":"I2697-E2697","v":{"v":82738.35,"d":"82,738.35"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":345,"d":"345.00"},{"v":0,"d":"0.00"},{"v":326,"d":"326.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-345,"d":"-345.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":306.8,"d":"306.80"},310.55,{"v":426.1,"d":"426.10"},{"v":2034.35,"d":"2,034.35"},{"v":7728.6,"d":"7,728.60"},{"v":7421.8,"d":"7,421.80"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":136502,"d":"136,502.00"},{"v":162520,"d":"162,520.00"},{"v":110822,"d":"110,822.00"},{"v":193894,"d":"193,894.00"},{"v":212706,"d":"212,706.00"},{"v":76204,"d":"76,204.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":23133.2,"d":"23,133.20"},{"v":29052.9,"d":"29,052.90"},{"v":52370.9,"d":"52,370.90"},{"v":21620.45,"d":"21,620.45"},{"v":22610.2,"d":"22,610.20"},{"v":-523,"d":"-523.00 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",80.85,{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},62.05,{"v":61.4,"d":"61.40"},{"v":-19.449999999999996,"d":"-19.45 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2705","v":{"v":0,"d":"0.00"}},{"$f":"F2705","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2704-E2704","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2705-E2705","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2708+E2709+E2710+E2711+E2712+E2713+E2714","v":{"v":0,"d":"0.00"}},{"$f":"F2708+F2709+F2710+F2711+F2712+F2713+F2714","v":{"v":0,"d":"0.00"}},{"v":40667.55,"d":"40,667.55"},667.55,667.55,{"$f":"I2707-E2707","v":667.55}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40667.55,"d":"40,667.55"},667.55,667.55,667.55]
[]
[null,49,null,"Imputations internes",{"$f":"E2717+E2718+E2719+E2720+E2721+E2722+E2723+E2724","v":{"v":0,"d":"0.00"}},{"$f":"F2717+F2718+F2719+F2720+F2721+F2722+F2723+F2724","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"$f":"I2716-E2716","v":{"v":5000,"d":"5,000.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2730+E2731","v":{"v":9048.71,"d":"9,048.71"}},{"$f":"F2730+F2731","v":{"v":-15080.91,"d":"-15,080.91 "}},{"v":-52483.04,"d":"-52,483.04 "},{"v":28612.840000000004,"d":"28,612.84"},{"v":-14131.11,"d":"-14,131.11 "},{"$f":"I2729-E2729","v":{"v":-23179.82,"d":"-23,179.82 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-1983.29,"d":"-1,983.29 "},{"v":-34246.9,"d":"-34,246.90 "},{"v":-91225.19,"d":"-91,225.19 "},{"v":9611.35,"d":"9,611.35"},{"v":-44574.54,"d":"-44,574.54 "},{"$f":"I2730-E2730","v":{"v":-42591.25,"d":"-42,591.25 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":11032,"d":"11,032.00"},{"v":19165.99,"d":"19,165.99"},{"v":38742.15,"d":"38,742.15"},{"v":19001.49,"d":"19,001.49"},{"v":30443.43,"d":"30,443.43"},{"$f":"I2731-E2731","v":{"v":19411.43,"d":"19,411.43"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2730+E2731","v":{"v":9048.71,"d":"9,048.71"}},{"$f":"F2730+F2731","v":{"v":-15080.91,"d":"-15,080.91 "}},{"v":-52483.04,"d":"-52,483.04 "},{"v":28612.840000000004,"d":"28,612.84"},{"v":-14131.11,"d":"-14,131.11 "},{"$f":"I2733-E2733","v":{"v":-23179.82,"d":"-23,179.82 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Soyhières",{"$nulls":3},436,440,417,431,{"$f":"'Base de données pop.'!C19","v":453},{"$f":"I2739-E2739","v":17}]
[{"$nulls":4},"Soyhières","Soyhières","Soyhières","Soyhières",{"$f":"H2740","v":"Soyhières"},"Soyhières"]
[3,null,null,"Charges",{"$f":"E2742+E2752+E2764+E2768+E2776+E2780+E2790+E2793+E2801","v":{"v":2420187.2800000003,"d":"2,420,187.28"}},{"$f":"F2742+F2752+F2764+F2768+F2776+F2780+F2790+F2793+F2801","v":{"v":2529377.82,"d":"2,529,377.82"}},{"v":2343081.67,"d":"2,343,081.67"},{"v":2449228.9299999997,"d":"2,449,228.93"},{"v":3197628.84,"d":"3,197,628.84"},{"$f":"I2741-E2741","v":{"v":777441.5599999996,"d":"777,441.56"}}]
[null,30,null,"Charges du personnel",{"$f":"E2743+E2744+E2745+E2746+E2747+E2748+E2749+E2750","v":{"v":341297.2,"d":"341,297.20"}},{"$f":"F2743+F2744+F2745+F2746+F2747+F2748+F2749+F2750","v":{"v":352193.44999999995,"d":"352,193.45"}},{"v":323054.69999999995,"d":"323,054.70"},{"v":308042.64999999997,"d":"308,042.65"},{"v":348397.89999999997,"d":"348,397.90"},{"v":7100.699999999953,"d":"7,100.70"}]
[null,null,300,"Autorités et commissions",{"v":56966.95,"d":"56,966.95"},{"v":61385.6,"d":"61,385.60"},{"v":56077.35,"d":"56,077.35"},{"v":47312.5,"d":"47,312.50"},{"v":49254.7,"d":"49,254.70"},{"v":-7712.25,"d":"-7,712.25 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":236030.5,"d":"236,030.50"},{"v":239954,"d":"239,954.00"},{"v":214442.25,"d":"214,442.25"},{"v":212161.9,"d":"212,161.90"},{"v":243100.65,"d":"243,100.65"},{"v":7070.149999999994,"d":"7,070.15"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49858.6,"d":"49,858.60"},{"v":49858.6,"d":"49,858.60"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":45804.55,"d":"45,804.55"},{"v":49844.3,"d":"49,844.30"},{"v":38457.55,"d":"38,457.55"},{"v":44194.7,"d":"44,194.70"},{"v":0,"d":"0.00"},{"v":-45804.55,"d":"-45,804.55 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":2495.2,"d":"2,495.20"},{"v":1009.55,"d":"1,009.55"},{"v":14077.55,"d":"14,077.55"},{"v":4373.55,"d":"4,373.55"},{"v":6183.95,"d":"6,183.95"},{"v":3688.75,"d":"3,688.75"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2753+E2754+E2755+E2756+E2757+E2758+E2759+E2760+E2761+E2762","v":{"v":564276.3500000001,"d":"564,276.35"}},{"$f":"F2753+F2754+F2755+F2756+F2757+F2758+F2759+F2760+F2761+F2762","v":{"v":633090.27,"d":"633,090.27"}},{"v":549811.0700000001,"d":"549,811.07"},{"v":511894.79000000004,"d":"511,894.79"},{"v":673128.88,"d":"673,128.88"},{"$f":"I2752-E2752","v":{"v":108852.52999999991,"d":"108,852.53"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":43294.11,"d":"43,294.11"},{"v":50891.7,"d":"50,891.70"},{"v":56264.4,"d":"56,264.40"},{"v":60043.99,"d":"60,043.99"},{"v":75785.89,"d":"75,785.89"},{"v":32491.78,"d":"32,491.78"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":32402.35,"d":"32,402.35"},{"v":19442.45,"d":"19,442.45"},{"v":16583.25,"d":"16,583.25"},{"v":16125,"d":"16,125.00"},{"v":32413.55,"d":"32,413.55"},{"v":11.200000000000728,"d":"11.20"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":47300.05,"d":"47,300.05"},{"v":54596.65,"d":"54,596.65"},{"v":57676.8,"d":"57,676.80"},{"v":54302.35,"d":"54,302.35"},{"v":54576,"d":"54,576.00"},{"v":7275.949999999997,"d":"7,275.95"}]
[null,null,313,"Prestations de services et honoraires",{"v":281800.29,"d":"281,800.29"},{"v":240483.46,"d":"240,483.46"},{"v":246475.5,"d":"246,475.50"},{"v":256723.92,"d":"256,723.92"},{"v":346676.02,"d":"346,676.02"},{"v":64875.73000000004,"d":"64,875.73"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":86079.05,"d":"86,079.05"},{"v":135678.9,"d":"135,678.90"},{"v":80832.7,"d":"80,832.70"},{"v":56518.4,"d":"56,518.40"},{"v":81638.25,"d":"81,638.25"},{"v":-4440.800000000003,"d":"-4,440.80 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":21722.8,"d":"21,722.80"},{"v":42300.75,"d":"42,300.75"},{"v":44914.15,"d":"44,914.15"},{"v":41528.35,"d":"41,528.35"},{"v":47837.85,"d":"47,837.85"},{"v":26115.05,"d":"26,115.05"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":3163.65,"d":"3,163.65"},{"v":2531.65,"d":"2,531.65"},{"v":3530.45,"d":"3,530.45"},{"v":2850.7,"d":"2,850.70"},{"v":7843.9,"d":"7,843.90"},{"v":4680.25,"d":"4,680.25"}]
[null,null,318,"Réévaluations de créances",{"v":42514.5,"d":"42,514.50"},{"v":80363.21,"d":"80,363.21"},{"v":35738.12,"d":"35,738.12"},{"v":17378.08,"d":"17,378.08"},{"v":19881.92,"d":"19,881.92"},{"v":-22632.58,"d":"-22,632.58 "}]
[null,null,319,"Divers charges d'exploitation",{"v":1199.55,"d":"1,199.55"},{"v":2001.5,"d":"2,001.50"},{"v":2995.7,"d":"2,995.70"},{"v":1624,"d":"1,624.00"},{"v":1675.5,"d":"1,675.50"},{"v":475.95000000000005,"d":"475.95"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2765+E2766","v":{"v":155409.55,"d":"155,409.55"}},{"$f":"F2765+F2766","v":{"v":155684.85,"d":"155,684.85"}},{"v":139791.85,"d":"139,791.85"},{"v":131731.53,"d":"131,731.53"},{"v":133572.9,"d":"133,572.90"},{"$f":"I2764-E2764","v":{"v":-21836.649999999994,"d":"-21,836.65 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":137500,"d":"137,500.00"},{"v":137784.85,"d":"137,784.85"},{"v":117543,"d":"117,543.00"},{"v":111778.78,"d":"111,778.78"},{"v":112230,"d":"112,230.00"},{"$f":"I2765-E2765","v":{"v":-25270,"d":"-25,270.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":17909.55,"d":"17,909.55"},{"v":17900,"d":"17,900.00"},{"v":22248.85,"d":"22,248.85"},{"v":19952.75,"d":"19,952.75"},{"v":21342.9,"d":"21,342.90"},{"$f":"I2766-E2766","v":{"v":3433.350000000002,"d":"3,433.35"}}]
[]
[null,34,null,"Charges financières",{"$f":"E2769+E2770+E2771+E2772+E2773+E2774","v":{"v":64346.25,"d":"64,346.25"}},{"$f":"F2769+F2770+F2771+F2772+F2773+F2774","v":{"v":52127.99,"d":"52,127.99"}},{"v":46259.689999999995,"d":"46,259.69"},{"v":43079.06,"d":"43,079.06"},{"v":36697.45,"d":"36,697.45"},{"$f":"I2768-E2768","v":{"v":-27648.800000000003,"d":"-27,648.80 "}}]
[null,null,340,"Charges d'intérets",{"v":54207.25,"d":"54,207.25"},{"v":42480.34,"d":"42,480.34"},{"v":35619.34,"d":"35,619.34"},{"v":34228.76,"d":"34,228.76"},{"v":33962.25,"d":"33,962.25"},{"v":-20245,"d":"-20,245.00 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8850.3,"d":"8,850.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":10139,"d":"10,139.00"},{"v":9647.65,"d":"9,647.65"},{"v":10640.35,"d":"10,640.35"},{"v":0,"d":"0.00"},{"v":2735.2,"d":"2,735.20"},{"v":-7403.8,"d":"-7,403.80 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2777+E2778","v":{"v":1850.7,"d":"1,850.70"}},{"$f":"F2777+F2778","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"$f":"I2776-E2776","v":{"v":66829.3,"d":"66,829.30"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2777-E2777","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":1850.7,"d":"1,850.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"$f":"I2778-E2778","v":{"v":66829.3,"d":"66,829.30"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2781+E2782+E2783+E2784+E2785+E2786+E2787+E2788","v":{"v":1233799.98,"d":"1,233,799.98"}},{"$f":"F2781+F2782+F2783+F2784+F2785+F2786+F2787+F2788","v":{"v":1279572.96,"d":"1,279,572.96"}},{"v":1224964.36,"d":"1,224,964.36"},{"v":1351480.9,"d":"1,351,480.90"},{"v":1842131.71,"d":"1,842,131.71"},{"$f":"I2780-E2780","v":{"v":608331.73,"d":"608,331.73"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1320,"d":"1,320.00"},{"v":1420,"d":"1,420.00"},{"v":1440,"d":"1,440.00"},{"v":900,"d":"900.00"},{"v":1240,"d":"1,240.00"},{"v":-80,"d":"-80.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":787625.26,"d":"787,625.26"},{"v":803298.46,"d":"803,298.46"},{"v":760702.18,"d":"760,702.18"},{"v":751261.9,"d":"751,261.90"},{"v":970967.92,"d":"970,967.92"},{"v":183342.66000000003,"d":"183,342.66"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":18015,"d":"18,015.00"},{"v":52463,"d":"52,463.00"},{"v":17492,"d":"17,492.00"},{"v":0,"d":"0.00"},{"v":32762,"d":"32,762.00"},{"v":14747,"d":"14,747.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":423356.72,"d":"423,356.72"},{"v":418431.5,"d":"418,431.50"},{"v":445330.18,"d":"445,330.18"},{"v":599319,"d":"599,319.00"},{"v":837161.79,"d":"837,161.79"},{"v":413805.07000000007,"d":"413,805.07"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":3483,"d":"3,483.00"},{"v":3960,"d":"3,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3483,"d":"-3,483.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2791","v":{"v":0,"d":"0.00"}},{"$f":"F2791","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2790-E2790","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2794+E2795+E2796+E2797+E2798+E2799","v":{"v":0,"d":"0.00"}},{"$f":"F2794+F2795+F2796+F2797+F2798+F2799","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2802+E2803+E2804+E2805+E2806+E2807+E2808+E2809","v":{"v":59207.25,"d":"59,207.25"}},{"$f":"F2802+F2803+F2804+F2805+F2806+F2807+F2808+F2809","v":{"v":56708.3,"d":"56,708.30"}},{"v":59200,"d":"59,200.00"},{"v":73000,"d":"73,000.00"},{"v":65020,"d":"65,020.00"},{"$f":"I2801-E2801","v":{"v":5812.75,"d":"5,812.75"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":59207.25,"d":"59,207.25"},{"v":56708.3,"d":"56,708.30"},{"v":59200,"d":"59,200.00"},{"v":73000,"d":"73,000.00"},{"v":65020,"d":"65,020.00"},{"v":5812.75,"d":"5,812.75"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2813+E2819+E2825+E2836+E2842+E2854+E2858+E2865+E2868+E2877","v":{"v":2267810.1199999996,"d":"2,267,810.12"}},{"$f":"F2813+F2819+F2825+F2836+F2842+F2854+F2858+F2865+F2868+F2877","v":{"v":2214956.15,"d":"2,214,956.15"}},{"v":2308640.56,"d":"2,308,640.56"},{"v":2502444.3600000003,"d":"2,502,444.36"},{"v":3249401.9000000004,"d":"3,249,401.90"},{"$f":"I2812-E2812","v":{"v":981591.7800000007,"d":"981,591.78"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2814+E2815+E2816+E2817","v":{"v":1366723.3,"d":"1,366,723.30"}},{"$f":"F2814+F2815+F2816+F2817","v":{"v":1266148.5999999999,"d":"1,266,148.60"}},{"v":1475673.34,"d":"1,475,673.34"},{"v":1453989.44,"d":"1,453,989.44"},{"v":1593722.31,"d":"1,593,722.31"},{"v":226999.01,"d":"226,999.01"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1157764.65,"d":"1,157,764.65"},{"v":976276.95,"d":"976,276.95"},{"v":1095422.74,"d":"1,095,422.74"},{"v":979685.59,"d":"979,685.59"},{"v":1101718.51,"d":"1,101,718.51"},{"v":-56046.1399999999,"d":"-56,046.14 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":91657.95,"d":"91,657.95"},{"v":132540.15,"d":"132,540.15"},{"v":242179.35,"d":"242,179.35"},{"v":331629.2,"d":"331,629.20"},{"v":269555.25,"d":"269,555.25"},{"v":177897.3,"d":"177,897.30"}]
[null,null,402,"Autres impôts directs",{"v":108644.1,"d":"108,644.10"},{"v":151282.5,"d":"151,282.50"},{"v":132074.25,"d":"132,074.25"},{"v":136874.45,"d":"136,874.45"},{"v":217215.55,"d":"217,215.55"},{"v":108571.44999999998,"d":"108,571.45"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":8656.6,"d":"8,656.60"},{"v":6049,"d":"6,049.00"},{"v":5997,"d":"5,997.00"},{"v":5800.2,"d":"5,800.20"},{"v":5233,"d":"5,233.00"},{"v":-3423.6000000000004,"d":"-3,423.60 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2820+E2821+E2822+E2823","v":{"v":0,"d":"0.00"}},{"$f":"F2820+F2821+F2822+F2823","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2819-E2819","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2820-E2820","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2821-E2821","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2822-E2822","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2823-E2823","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2826+E2827+E2828+E2829+E2830+E2831+E2832+E2833+E2834","v":{"v":250500.88999999998,"d":"250,500.89"}},{"$f":"F2826+F2827+F2828+F2829+F2830+F2831+F2832+F2833+F2834","v":{"v":316411.02,"d":"316,411.02"}},{"v":267994.57000000007,"d":"267,994.57"},{"v":239258.62,"d":"239,258.62"},{"v":287383.44,"d":"287,383.44"},{"$f":"I2825-E2825","v":{"v":36882.55000000002,"d":"36,882.55"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":19761.25,"d":"19,761.25"},{"v":16629.5,"d":"16,629.50"},{"v":19396.55,"d":"19,396.55"},{"v":17399.45,"d":"17,399.45"},{"v":19795.2,"d":"19,795.20"},{"v":33.95000000000073,"d":"33.95"}]
[null,null,421,"Emoluments administratif",{"v":8139.25,"d":"8,139.25"},{"v":8627.55,"d":"8,627.55"},{"v":13540,"d":"13,540.00"},{"v":18901.45,"d":"18,901.45"},{"v":15452.95,"d":"15,452.95"},{"v":7313.700000000001,"d":"7,313.70"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":7900,"d":"7,900.00"},{"v":8200,"d":"8,200.00"},{"v":9100,"d":"9,100.00"},{"v":4900,"d":"4,900.00"},{"v":0,"d":"0.00"},{"v":-7900,"d":"-7,900.00 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":160601.9,"d":"160,601.90"},{"v":210017.5,"d":"210,017.50"},{"v":191559.85,"d":"191,559.85"},{"v":175689.75,"d":"175,689.75"},{"v":229514.25,"d":"229,514.25"},{"v":68912.35,"d":"68,912.35"}]
[null,null,425,"Revenus des ventes",{"v":9290.89,"d":"9,290.89"},{"v":19490.07,"d":"19,490.07"},{"v":10806.17,"d":"10,806.17"},{"v":12705.87,"d":"12,705.87"},{"v":15325.69,"d":"15,325.69"},{"v":6034.800000000001,"d":"6,034.80"}]
[null,null,426,"remboursements",{"v":44107.6,"d":"44,107.60"},{"v":52846.4,"d":"52,846.40"},{"v":22792,"d":"22,792.00"},{"v":9662.1,"d":"9,662.10"},{"v":7295.35,"d":"7,295.35"},{"v":-36812.25,"d":"-36,812.25 "}]
[null,null,427,"Amendes",{"v":700,"d":"700.00"},{"v":600,"d":"600.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-700,"d":"-700.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E2837+E2838+E2839+E2840","v":{"v":1028.15,"d":"1,028.15"}},{"$f":"F2837+F2838+F2839+F2840","v":{"v":3289.5,"d":"3,289.50"}},{"v":1084.15,"d":"1,084.15"},{"v":2216.8,"d":"2,216.80"},{"v":6419.6,"d":"6,419.60"},{"$f":"I2836-E2836","v":{"v":5391.450000000001,"d":"5,391.45"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":4200,"d":"4,200.00"},{"$f":"I2837-E2837","v":{"v":4200,"d":"4,200.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2838-E2838","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":-281.85,"d":"-281.85 "},{"v":-40.5,"d":"-40.50 "},{"v":-1325.85,"d":"-1,325.85 "},{"v":576.8,"d":"576.80"},{"v":486.6,"d":"486.60"},{"$f":"I2839-E2839","v":768.45}]
[null,null,439,"Autres revenus divers",{"v":1310,"d":"1,310.00"},{"v":2380,"d":"2,380.00"},{"v":2410,"d":"2,410.00"},{"v":440,"d":"440.00"},{"v":1733,"d":"1,733.00"},{"$f":"I2840-E2840","v":{"v":423,"d":"423.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E2843+E2844+E2845+E2846+E2847+E2848+E2849+E2850+E2851+E2852","v":{"v":57381.93,"d":"57,381.93"}},{"$f":"F2843+F2844+F2845+F2846+F2847+F2848+F2849+F2850+F2851+F2852","v":{"v":68546.63,"d":"68,546.63"}},{"v":70976.95000000001,"d":"70,976.95"},{"v":78449.28,"d":"78,449.28"},{"v":83145.78,"d":"83,145.78"},{"$f":"I2842-E2842","v":{"v":25763.85,"d":"25,763.85"}}]
[null,null,440,"Revenus des intérets",{"v":10386.93,"d":"10,386.93"},{"v":18651.38,"d":"18,651.38"},{"v":14363.15,"d":"14,363.15"},{"v":17282.08,"d":"17,282.08"},{"v":23878.78,"d":"23,878.78"},{"v":13491.849999999999,"d":"13,491.85"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},3.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":23605,"d":"23,605.00"},{"v":19270,"d":"19,270.00"},{"v":20005,"d":"20,005.00"},{"v":20375,"d":"20,375.00"},{"v":20308,"d":"20,308.00"},{"v":-3297,"d":"-3,297.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":23390,"d":"23,390.00"},{"v":30622,"d":"30,622.00"},{"v":36608.8,"d":"36,608.80"},{"v":40792.2,"d":"40,792.20"},{"v":38959,"d":"38,959.00"},{"v":15569,"d":"15,569.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E2855+E2856","v":{"v":1216,"d":"1,216.00"}},{"$f":"F2855+F2856","v":{"v":18102.8,"d":"18,102.80"}},444.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2854-E2854","v":{"v":-1216,"d":"-1,216.00 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1216,"d":"1,216.00"},{"v":6254.3,"d":"6,254.30"},444.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2855-E2855","v":{"v":-1216,"d":"-1,216.00 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":11848.5,"d":"11,848.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2856-E2856","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E2859+E2860+E2861+E2862+E2863","v":{"v":530601.75,"d":"530,601.75"}},{"$f":"F2859+F2860+F2861+F2862+F2863","v":{"v":485749.30000000005,"d":"485,749.30"}},{"v":433266.68000000005,"d":"433,266.68"},{"v":655530.22,"d":"655,530.22"},{"v":1213710.77,"d":"1,213,710.77"},{"$f":"I2858-E2858","v":{"v":683109.02,"d":"683,109.02"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":13725,"d":"13,725.00"},{"v":15374,"d":"15,374.00"},{"v":23433.65,"d":"23,433.65"},{"v":19811.65,"d":"19,811.65"},{"v":30974.9,"d":"30,974.90"},{"v":17249.9,"d":"17,249.90"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":415965.05,"d":"415,965.05"},{"v":386623.2,"d":"386,623.20"},{"v":346328.53,"d":"346,328.53"},{"v":550126.87,"d":"550,126.87"},{"v":1076818.57,"d":"1,076,818.57"},{"v":660853.52,"d":"660,853.52"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10142,"d":"10,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":100766.85,"d":"100,766.85"},{"v":83678.7,"d":"83,678.70"},{"v":63289.9,"d":"63,289.90"},{"v":75261.7,"d":"75,261.70"},{"v":105753.55,"d":"105,753.55"},{"v":4986.699999999997,"d":"4,986.70"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",144.85,{"v":73.4,"d":"73.40"},{"v":214.6,"d":"214.60"},{"v":188,"d":"188.00"},163.75,{"v":18.900000000000006,"d":"18.90"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E2866","v":{"v":0,"d":"0.00"}},{"$f":"F2866","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2865-E2865","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2866-E2866","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E2869+E2870+E2871+E2872+E2873+E2874+E2875","v":{"v":0,"d":"0.00"}},{"$f":"F2869+F2870+F2871+F2872+F2873+F2874+F2875","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2868-E2868","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E2878+E2879+E2880+E2881+E2882+E2883+E2884+E2885","v":{"v":60358.1,"d":"60,358.10"}},{"$f":"F2878+F2879+F2880+F2881+F2882+F2883+F2884+F2885","v":{"v":56708.3,"d":"56,708.30"}},{"v":59200,"d":"59,200.00"},{"v":73000,"d":"73,000.00"},{"v":65020,"d":"65,020.00"},{"$f":"I2877-E2877","v":{"v":4661.9000000000015,"d":"4,661.90"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":60358.1,"d":"60,358.10"},{"v":56708.3,"d":"56,708.30"},{"v":59200,"d":"59,200.00"},{"v":73000,"d":"73,000.00"},{"v":65020,"d":"65,020.00"},{"v":4661.9000000000015,"d":"4,661.90"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E2891+E2892","v":{"v":-152377.16,"d":"-152,377.16 "}},{"$f":"F2891+F2892","v":{"v":-314421.67000000004,"d":"-314,421.67 "}},{"v":-34441.11,"d":"-34,441.11 "},{"v":53215.43,"d":"53,215.43"},{"v":51773.06,"d":"51,773.06"},{"$f":"I2890-E2890","v":{"v":204150.22,"d":"204,150.22"}}]
[null,null,900,"Compte général (+ / -)",{"v":-151807.1,"d":"-151,807.10 "},{"v":-349123.21,"d":"-349,123.21 "},{"v":-83842.03,"d":"-83,842.03 "},{"v":25754.84,"d":"25,754.84"},{"v":53635.71,"d":"53,635.71"},{"$f":"I2891-E2891","v":{"v":205442.81,"d":"205,442.81"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":-570.06,"d":"-570.06 "},{"v":34701.54,"d":"34,701.54"},{"v":49400.92,"d":"49,400.92"},{"v":27460.59,"d":"27,460.59"},{"v":-1862.65,"d":"-1,862.65 "},{"$f":"I2892-E2892","v":{"v":-1292.5900000000001,"d":"-1,292.59 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E2891+E2892","v":{"v":-152377.16,"d":"-152,377.16 "}},{"$f":"F2891+F2892","v":{"v":-314421.67000000004,"d":"-314,421.67 "}},{"v":-34441.11,"d":"-34,441.11 "},{"v":53215.43,"d":"53,215.43"},{"v":51773.06,"d":"51,773.06"},{"$f":"I2894-E2894","v":{"v":204150.22,"d":"204,150.22"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Val Terbi",{"$nulls":3},{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"I2900-E2900","v":80}]
[{"$nulls":4},"Val Terbi","Val Terbi","Val Terbi","Val Terbi",{"$f":"H2901","v":"Val Terbi"},"Val Terbi"]
[3,null,null,"Charges",{"$f":"E2903+E2913+E2925+E2929+E2937+E2941+E2951+E2954+E2962","v":{"v":11757343.74,"d":"11,757,343.74"}},{"$f":"F2903+F2913+F2925+F2929+F2937+F2941+F2951+F2954+F2962","v":{"v":12339404.57,"d":"12,339,404.57"}},{"v":12411945.04,"d":"12,411,945.04"},{"v":12701774.88,"d":"12,701,774.88"},{"v":13280987.37,"d":"13,280,987.37"},{"$f":"I2902-E2902","v":{"v":1523643.629999999,"d":"1,523,643.63"}}]
[null,30,null,"Charges du personnel",{"$f":"E2904+E2905+E2906+E2907+E2908+E2909+E2910+E2911","v":{"v":2126563.1999999997,"d":"2,126,563.20"}},{"$f":"F2904+F2905+F2906+F2907+F2908+F2909+F2910+F2911","v":{"v":2297351.7,"d":"2,297,351.70"}},{"v":2360794.85,"d":"2,360,794.85"},{"v":2429350.5500000003,"d":"2,429,350.55"},{"v":2539959.9,"d":"2,539,959.90"},{"v":413396.7000000002,"d":"413,396.70"}]
[null,null,300,"Autorités et commissions",{"v":94890.6,"d":"94,890.60"},{"v":109637.35,"d":"109,637.35"},{"v":102827,"d":"102,827.00"},{"v":134427,"d":"134,427.00"},{"v":134719.15,"d":"134,719.15"},{"v":39828.54999999999,"d":"39,828.55"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1693877.5,"d":"1,693,877.50"},{"v":1811636.95,"d":"1,811,636.95"},{"v":1861688.7,"d":"1,861,688.70"},{"v":1892352.9,"d":"1,892,352.90"},{"v":1983795.45,"d":"1,983,795.45"},{"v":289917.94999999995,"d":"289,917.95"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":321191.8,"d":"321,191.80"},{"v":357174.65,"d":"357,174.65"},{"v":372993,"d":"372,993.00"},{"v":375207.95,"d":"375,207.95"},{"v":396460,"d":"396,460.00"},{"v":75268.20000000001,"d":"75,268.20"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":16603.3,"d":"16,603.30"},{"v":18902.75,"d":"18,902.75"},{"v":23286.15,"d":"23,286.15"},{"v":27362.7,"d":"27,362.70"},{"v":24985.3,"d":"24,985.30"},{"v":8382,"d":"8,382.00"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E2914+E2915+E2916+E2917+E2918+E2919+E2920+E2921+E2922+E2923","v":{"v":1803554.98,"d":"1,803,554.98"}},{"$f":"F2914+F2915+F2916+F2917+F2918+F2919+F2920+F2921+F2922+F2923","v":{"v":1937241.99,"d":"1,937,241.99"}},{"v":1780577.4500000002,"d":"1,780,577.45"},{"v":1944484.9100000001,"d":"1,944,484.91"},{"v":1953883.94,"d":"1,953,883.94"},{"$f":"I2913-E2913","v":{"v":150328.95999999996,"d":"150,328.96"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":238295.07,"d":"238,295.07"},{"v":249252.38,"d":"249,252.38"},{"v":256949.56,"d":"256,949.56"},{"v":249334.38,"d":"249,334.38"},{"v":300537.22,"d":"300,537.22"},{"v":62242.149999999965,"d":"62,242.15"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":65770.4,"d":"65,770.40"},{"v":90048.86,"d":"90,048.86"},{"v":58433.71,"d":"58,433.71"},{"v":72045.79,"d":"72,045.79"},{"v":71993.63,"d":"71,993.63"},{"v":6223.2300000000105,"d":"6,223.23"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":256606.73,"d":"256,606.73"},{"v":260411.61,"d":"260,411.61"},{"v":208619.05,"d":"208,619.05"},{"v":182763.09,"d":"182,763.09"},{"v":215353.11,"d":"215,353.11"},{"v":-41253.620000000024,"d":"-41,253.62 "}]
[null,null,313,"Prestations de services et honoraires",{"v":579434.35,"d":"579,434.35"},{"v":603821.59,"d":"603,821.59"},{"v":671324.38,"d":"671,324.38"},{"v":631166.76,"d":"631,166.76"},{"v":645043.63,"d":"645,043.63"},{"v":65609.28000000003,"d":"65,609.28"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":235417.63,"d":"235,417.63"},{"v":287933.27,"d":"287,933.27"},{"v":185529.06,"d":"185,529.06"},{"v":376597.89,"d":"376,597.89"},{"v":219608.55,"d":"219,608.55"},{"v":-15809.080000000016,"d":"-15,809.08 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":125111.69,"d":"125,111.69"},{"v":113471.7,"d":"113,471.70"},{"v":143637.34,"d":"143,637.34"},{"v":139684.33,"d":"139,684.33"},{"v":174294.64,"d":"174,294.64"},{"v":49182.95000000001,"d":"49,182.95"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":113662.35,"d":"113,662.35"},{"v":117749.35,"d":"117,749.35"},{"v":118451.85,"d":"118,451.85"},{"v":127359.7,"d":"127,359.70"},{"v":133446.05,"d":"133,446.05"},{"v":19783.699999999983,"d":"19,783.70"}]
[null,null,317,"Indemnités et dédommagements",{"v":17203.55,"d":"17,203.55"},{"v":25629.95,"d":"25,629.95"},{"v":36176.15,"d":"36,176.15"},{"v":43411.25,"d":"43,411.25"},{"v":47201.5,"d":"47,201.50"},{"v":29997.95,"d":"29,997.95"}]
[null,null,318,"Réévaluations de créances",{"v":165098.11,"d":"165,098.11"},{"v":185284.18,"d":"185,284.18"},{"v":91489,"d":"91,489.00"},{"v":117433.52,"d":"117,433.52"},{"v":136413.05,"d":"136,413.05"},{"v":-28685.059999999998,"d":"-28,685.06 "}]
[null,null,319,"Divers charges d'exploitation",{"v":6955.1,"d":"6,955.10"},{"v":3639.1,"d":"3,639.10"},{"v":9967.35,"d":"9,967.35"},{"v":4688.2,"d":"4,688.20"},{"v":9992.56,"d":"9,992.56"},{"v":3037.459999999999,"d":"3,037.46"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E2926+E2927","v":{"v":954867.77,"d":"954,867.77"}},{"$f":"F2926+F2927","v":{"v":940048.97,"d":"940,048.97"}},{"v":1101646.21,"d":"1,101,646.21"},{"v":967493.06,"d":"967,493.06"},{"v":1001384.95,"d":"1,001,384.95"},{"$f":"I2925-E2925","v":{"v":46517.179999999935,"d":"46,517.18"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":900538.02,"d":"900,538.02"},{"v":901548.95,"d":"901,548.95"},{"v":1075545.64,"d":"1,075,545.64"},{"v":936877.39,"d":"936,877.39"},{"v":970480.08,"d":"970,480.08"},{"$f":"I2926-E2926","v":{"v":69942.05999999994,"d":"69,942.06"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":54329.75,"d":"54,329.75"},{"v":38500.02,"d":"38,500.02"},{"v":26100.57,"d":"26,100.57"},{"v":30615.67,"d":"30,615.67"},{"v":30904.87,"d":"30,904.87"},{"$f":"I2927-E2927","v":{"v":-23424.88,"d":"-23,424.88 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E2930+E2931+E2932+E2933+E2934+E2935","v":{"v":236226.93,"d":"236,226.93"}},{"$f":"F2930+F2931+F2932+F2933+F2934+F2935","v":{"v":202554.03,"d":"202,554.03"}},{"v":185479.62,"d":"185,479.62"},{"v":225667.03000000003,"d":"225,667.03"},{"v":207677.26,"d":"207,677.26"},{"$f":"I2929-E2929","v":{"v":-28549.669999999984,"d":"-28,549.67 "}}]
[null,null,340,"Charges d'intérets",{"v":223986.68,"d":"223,986.68"},{"v":185337.29,"d":"185,337.29"},{"v":166137.12,"d":"166,137.12"},{"v":196047.92,"d":"196,047.92"},{"v":194944.68,"d":"194,944.68"},{"v":-29042,"d":"-29,042.00 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14990.66,"d":"14,990.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.64,37.35,126.69,126.69]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":12231.25,"d":"12,231.25"},{"v":17216.74,"d":"17,216.74"},{"v":19387.86,"d":"19,387.86"},{"v":14496.1,"d":"14,496.10"},{"v":12605.89,"d":"12,605.89"},{"v":374.6399999999994,"d":"374.64"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":-61,"d":"-61.00 "},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":-9,"d":"-9.00 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E2938+E2939","v":{"v":0,"d":"0.00"}},{"$f":"F2938+F2939","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212810,"d":"212,810.00"},{"$f":"I2937-E2937","v":{"v":212810,"d":"212,810.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2938-E2938","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212810,"d":"212,810.00"},{"$f":"I2939-E2939","v":{"v":212810,"d":"212,810.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E2942+E2943+E2944+E2945+E2946+E2947+E2948+E2949","v":{"v":6100130.71,"d":"6,100,130.71"}},{"$f":"F2942+F2943+F2944+F2945+F2946+F2947+F2948+F2949","v":{"v":5914198.4799999995,"d":"5,914,198.48"}},{"v":6272146.91,"d":"6,272,146.91"},{"v":6515979.329999999,"d":"6,515,979.33"},{"v":6403773.06,"d":"6,403,773.06"},{"$f":"I2941-E2941","v":{"v":303642.3499999996,"d":"303,642.35"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":7220,"d":"7,220.00"},{"v":7300,"d":"7,300.00"},{"v":7280,"d":"7,280.00"},{"v":7240,"d":"7,240.00"},{"v":6700,"d":"6,700.00"},{"v":-520,"d":"-520.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":4387628.09,"d":"4,387,628.09"},{"v":4186782.03,"d":"4,186,782.03"},{"v":4341798.79,"d":"4,341,798.79"},{"v":4499742.93,"d":"4,499,742.93"},{"v":4387038.26,"d":"4,387,038.26"},{"v":-589.8300000000745,"d":"-589.83 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1705282.62,"d":"1,705,282.62"},{"v":1720116.45,"d":"1,720,116.45"},{"v":1790040.12,"d":"1,790,040.12"},{"v":1995693.6,"d":"1,995,693.60"},{"v":1996732,"d":"1,996,732.00"},{"v":291449.3799999999,"d":"291,449.38"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133028,"d":"133,028.00"},{"v":13302.8,"d":"13,302.80"},{"v":13302.8,"d":"13,302.80"},{"v":13302.8,"d":"13,302.80"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E2952","v":{"v":0,"d":"0.00"}},{"$f":"F2952","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2951-E2951","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E2955+E2956+E2957+E2958+E2959+E2960","v":{"v":250000,"d":"250,000.00"}},{"$f":"F2955+F2956+F2957+F2958+F2959+F2960","v":{"v":787113.6,"d":"787,113.60"}},{"v":600000,"d":"600,000.00"},{"v":500000,"d":"500,000.00"},{"v":695650,"d":"695,650.00"},{"v":445650,"d":"445,650.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":250000,"d":"250,000.00"},{"v":787113.6,"d":"787,113.60"},{"v":600000,"d":"600,000.00"},{"v":500000,"d":"500,000.00"},{"v":695650,"d":"695,650.00"},{"v":445650,"d":"445,650.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E2963+E2964+E2965+E2966+E2967+E2968+E2969+E2970","v":{"v":286000.15,"d":"286,000.15"}},{"$f":"F2963+F2964+F2965+F2966+F2967+F2968+F2969+F2970","v":{"v":260895.8,"d":"260,895.80"}},{"v":111300,"d":"111,300.00"},{"v":118800,"d":"118,800.00"},{"v":265848.26,"d":"265,848.26"},{"$f":"I2962-E2962","v":{"v":-20151.890000000014,"d":"-20,151.89 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":15000,"d":"15,000.00"},{"v":13400,"d":"13,400.00"},{"v":400,"d":"400.00"}]
[null,null,391,"Prestations de services",{"v":88799,"d":"88,799.00"},{"v":90400,"d":"90,400.00"},{"v":87600,"d":"87,600.00"},{"v":92400,"d":"92,400.00"},{"v":94850,"d":"94,850.00"},{"v":6051,"d":"6,051.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":4000,"d":"4,000.00"},{"v":6000,"d":"6,000.00"},{"v":5300,"d":"5,300.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":2000,"d":"2,000.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":174801.15,"d":"174,801.15"},{"v":146095.8,"d":"146,095.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146098.26,"d":"146,098.26"},{"v":-28702.889999999985,"d":"-28,702.89 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":5500,"d":"5,500.00"},{"v":100,"d":"100.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E2974+E2980+E2986+E2997+E3003+E3015+E3019+E3026+E3029+E3038","v":{"v":12122055.15,"d":"12,122,055.15"}},{"$f":"F2974+F2980+F2986+F2997+F3003+F3015+F3019+F3026+F3029+F3038","v":{"v":12795603.930000002,"d":"12,795,603.93"}},{"v":12830390.1,"d":"12,830,390.10"},{"v":12870647.150000002,"d":"12,870,647.15"},{"v":13510975.25,"d":"13,510,975.25"},{"$f":"I2973-E2973","v":{"v":1388920.0999999996,"d":"1,388,920.10"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E2975+E2976+E2977+E2978","v":{"v":7697736.75,"d":"7,697,736.75"}},{"$f":"F2975+F2976+F2977+F2978","v":{"v":8438722.25,"d":"8,438,722.25"}},{"v":8239040.41,"d":"8,239,040.41"},{"v":8900331.99,"d":"8,900,331.99"},{"v":8631337.899999999,"d":"8,631,337.90"},{"v":933601.1499999985,"d":"933,601.15"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":6519291.8,"d":"6,519,291.80"},{"v":6954871.4,"d":"6,954,871.40"},{"v":6728443.88,"d":"6,728,443.88"},{"v":7034524.54,"d":"7,034,524.54"},{"v":6922354.25,"d":"6,922,354.25"},{"v":403062.4500000002,"d":"403,062.45"}]
[null,null,401,"Impôts directs des personnes morales",{"v":154646.65,"d":"154,646.65"},{"v":406055.6,"d":"406,055.60"},{"v":414822.18,"d":"414,822.18"},{"v":434677.3,"d":"434,677.30"},{"v":481979.85,"d":"481,979.85"},{"v":327333.19999999995,"d":"327,333.20"}]
[null,null,402,"Autres impôts directs",{"v":981292.05,"d":"981,292.05"},{"v":1036483.25,"d":"1,036,483.25"},{"v":1053641.1,"d":"1,053,641.10"},{"v":1388611.85,"d":"1,388,611.85"},{"v":1177371.45,"d":"1,177,371.45"},{"v":196079.3999999999,"d":"196,079.40"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":42506.25,"d":"42,506.25"},{"v":41312,"d":"41,312.00"},{"v":42133.25,"d":"42,133.25"},{"v":42518.3,"d":"42,518.30"},{"v":49632.35,"d":"49,632.35"},{"v":7126.0999999999985,"d":"7,126.10"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E2981+E2982+E2983+E2984","v":{"v":7233,"d":"7,233.00"}},{"$f":"F2981+F2982+F2983+F2984","v":{"v":7233,"d":"7,233.00"}},{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"$f":"I2980-E2980","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2981-E2981","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2982-E2982","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"v":7233,"d":"7,233.00"},{"$f":"I2983-E2983","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2984-E2984","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E2987+E2988+E2989+E2990+E2991+E2992+E2993+E2994+E2995","v":{"v":1568564.23,"d":"1,568,564.23"}},{"$f":"F2987+F2988+F2989+F2990+F2991+F2992+F2993+F2994+F2995","v":{"v":1691912.0500000003,"d":"1,691,912.05"}},{"v":1769517.3299999998,"d":"1,769,517.33"},{"v":1717901.01,"d":"1,717,901.01"},{"v":1917717.3,"d":"1,917,717.30"},{"$f":"I2986-E2986","v":{"v":349153.07000000007,"d":"349,153.07"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":113300.6,"d":"113,300.60"},{"v":110548.65,"d":"110,548.65"},{"v":114470.55,"d":"114,470.55"},{"v":116683.85,"d":"116,683.85"},{"v":122144.25,"d":"122,144.25"},{"v":8843.649999999994,"d":"8,843.65"}]
[null,null,421,"Emoluments administratif",{"v":40907.2,"d":"40,907.20"},{"v":57272.45,"d":"57,272.45"},{"v":61786.12,"d":"61,786.12"},{"v":51464.4,"d":"51,464.40"},{"v":41329.15,"d":"41,329.15"},{"v":421.95000000000437,"d":"421.95"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":9000,"d":"9,000.00"},{"v":6000,"d":"6,000.00"},{"v":6650,"d":"6,650.00"},{"v":6750,"d":"6,750.00"},{"v":12000,"d":"12,000.00"},{"v":3000,"d":"3,000.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1342279.7,"d":"1,342,279.70"},{"v":1407716,"d":"1,407,716.00"},{"v":1490366.7,"d":"1,490,366.70"},{"v":1434530.7,"d":"1,434,530.70"},{"v":1643577.7,"d":"1,643,577.70"},{"v":301298,"d":"301,298.00"}]
[null,null,425,"Revenus des ventes",{"v":27500.44,"d":"27,500.44"},{"v":39143.35,"d":"39,143.35"},{"v":50365.22,"d":"50,365.22"},{"v":39047.26,"d":"39,047.26"},{"v":50306.85,"d":"50,306.85"},{"v":22806.41,"d":"22,806.41"}]
[null,null,426,"remboursements",{"v":35576.29,"d":"35,576.29"},{"v":71231.6,"d":"71,231.60"},{"v":45878.74,"d":"45,878.74"},{"v":69424.8,"d":"69,424.80"},{"v":48359.35,"d":"48,359.35"},{"v":12783.059999999998,"d":"12,783.06"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E2998+E2999+E3000+E3001","v":{"v":3069.5,"d":"3,069.50"}},{"$f":"F2998+F2999+F3000+F3001","v":{"v":2329,"d":"2,329.00"}},{"v":8623.4,"d":"8,623.40"},{"v":6533.06,"d":"6,533.06"},{"v":9910.22,"d":"9,910.22"},{"$f":"I2997-E2997","v":{"v":6840.719999999999,"d":"6,840.72"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":3069.5,"d":"3,069.50"},{"v":2329,"d":"2,329.00"},{"v":8623.4,"d":"8,623.40"},{"v":6533.06,"d":"6,533.06"},{"v":9910.22,"d":"9,910.22"},{"$f":"I2998-E2998","v":{"v":6840.719999999999,"d":"6,840.72"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2999-E2999","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3000-E3000","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3001-E3001","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3004+E3005+E3006+E3007+E3008+E3009+E3010+E3011+E3012+E3013","v":{"v":463779.32000000007,"d":"463,779.32"}},{"$f":"F3004+F3005+F3006+F3007+F3008+F3009+F3010+F3011+F3012+F3013","v":{"v":398024.64,"d":"398,024.64"}},{"v":488771.12,"d":"488,771.12"},{"v":486399.79000000004,"d":"486,399.79"},{"v":648783.71,"d":"648,783.71"},{"$f":"I3003-E3003","v":{"v":185004.3899999999,"d":"185,004.39"}}]
[null,null,440,"Revenus des intérets",{"v":79792.3,"d":"79,792.30"},{"v":84414.84,"d":"84,414.84"},{"v":96966.55,"d":"96,966.55"},{"v":88393.21,"d":"88,393.21"},{"v":111238,"d":"111,238.00"},{"v":31445.699999999997,"d":"31,445.70"}]
[null,null,441,"Gains réalisés du PF",{"v":86244.2,"d":"86,244.20"},{"v":1850,"d":"1,850.00"},{"v":12500,"d":"12,500.00"},{"v":32634.63,"d":"32,634.63"},{"v":53955,"d":"53,955.00"},{"v":-32289.199999999997,"d":"-32,289.20 "}]
[null,null,442,"Revenus de participations du PF",219.42,{"v":180,"d":"180.00"},{"v":208,"d":"208.00"},{"v":229,"d":"229.00"},{"v":285,"d":"285.00"},{"v":65.58000000000001,"d":"65.58"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":126933.5,"d":"126,933.50"},{"v":120582.25,"d":"120,582.25"},{"v":155612.3,"d":"155,612.30"},{"v":140488.05,"d":"140,488.05"},{"v":222409.35,"d":"222,409.35"},{"v":95475.85,"d":"95,475.85"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2399,"d":"2,399.00"},{"v":-200,"d":"-200.00 "},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":170589.9,"d":"170,589.90"},{"v":190997.55,"d":"190,997.55"},{"v":221085.27,"d":"221,085.27"},{"v":224854.9,"d":"224,854.90"},{"v":259886.36,"d":"259,886.36"},{"v":89296.45999999999,"d":"89,296.46"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":810,"d":"810.00"},{"v":810,"d":"810.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3016+E3017","v":{"v":9045.5,"d":"9,045.50"}},{"$f":"F3016+F3017","v":{"v":7909.7,"d":"7,909.70"}},{"v":179280.84000000003,"d":"179,280.84"},{"v":8327.75,"d":"8,327.75"},{"v":81372.76,"d":"81,372.76"},{"$f":"I3015-E3015","v":{"v":72327.26,"d":"72,327.26"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":9045.5,"d":"9,045.50"},{"v":7909.7,"d":"7,909.70"},{"v":7591.2,"d":"7,591.20"},{"v":8327.75,"d":"8,327.75"},{"v":7728.2,"d":"7,728.20"},{"$f":"I3016-E3016","v":{"v":-1317.3000000000002,"d":"-1,317.30 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":171689.64,"d":"171,689.64"},{"v":0,"d":"0.00"},{"v":73644.56,"d":"73,644.56"},{"$f":"I3017-E3017","v":{"v":73644.56,"d":"73,644.56"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3020+E3021+E3022+E3023+E3024","v":{"v":2086626.7,"d":"2,086,626.70"}},{"$f":"F3020+F3021+F3022+F3023+F3024","v":{"v":1988577.49,"d":"1,988,577.49"}},{"v":1893596,"d":"1,893,596.00"},{"v":1611817.7500000002,"d":"1,611,817.75"},{"v":1935469.3,"d":"1,935,469.30"},{"$f":"I3019-E3019","v":{"v":-151157.3999999999,"d":"-151,157.40 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":19713,"d":"19,713.00"},{"v":21903,"d":"21,903.00"},{"v":93766.7,"d":"93,766.70"},{"v":74882.2,"d":"74,882.20"},{"v":117493.75,"d":"117,493.75"},{"v":97780.75,"d":"97,780.75"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":388781.8,"d":"388,781.80"},{"v":393680.4,"d":"393,680.40"},{"v":391453.9,"d":"391,453.90"},{"v":538458.4,"d":"538,458.40"},{"v":420156.7,"d":"420,156.70"},{"v":31374.900000000023,"d":"31,374.90"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":1341516,"d":"1,341,516.00"},{"v":1230830,"d":"1,230,830.00"},{"v":1141852,"d":"1,141,852.00"},{"v":720672,"d":"720,672.00"},{"v":1071534,"d":"1,071,534.00"},{"v":-269982,"d":"-269,982.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":335761.95,"d":"335,761.95"},{"v":341668.34,"d":"341,668.34"},{"v":265058.2,"d":"265,058.20"},{"v":276562.3,"d":"276,562.30"},{"v":324898.05,"d":"324,898.05"},{"v":-10863.900000000023,"d":"-10,863.90 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",853.95,495.75,{"v":1465.2,"d":"1,465.20"},{"v":1242.85,"d":"1,242.85"},{"v":1386.8,"d":"1,386.80"},{"v":532.8499999999999,"d":"532.85"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3027","v":{"v":0,"d":"0.00"}},{"$f":"F3027","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3026-E3026","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3027-E3027","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3030+E3031+E3032+E3033+E3034+E3035+E3036","v":{"v":0,"d":"0.00"}},{"$f":"F3030+F3031+F3032+F3033+F3034+F3035+F3036","v":{"v":0,"d":"0.00"}},{"v":133028,"d":"133,028.00"},{"v":13302.8,"d":"13,302.80"},{"v":13302.8,"d":"13,302.80"},{"$f":"I3029-E3029","v":{"v":13302.8,"d":"13,302.80"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13302.8,"d":"13,302.80"},{"v":13302.8,"d":"13,302.80"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133028,"d":"133,028.00"},{"v":13302.8,"d":"13,302.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3039+E3040+E3041+E3042+E3043+E3044+E3045+E3046","v":{"v":286000.15,"d":"286,000.15"}},{"$f":"F3039+F3040+F3041+F3042+F3043+F3044+F3045+F3046","v":{"v":260895.8,"d":"260,895.80"}},{"v":111300,"d":"111,300.00"},{"v":118800,"d":"118,800.00"},{"v":265848.26,"d":"265,848.26"},{"$f":"I3038-E3038","v":{"v":-20151.890000000014,"d":"-20,151.89 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3000,"d":"-3,000.00 "}]
[null,null,491,"Prestations de services",{"v":88799,"d":"88,799.00"},{"v":90400,"d":"90,400.00"},{"v":87600,"d":"87,600.00"},{"v":92400,"d":"92,400.00"},{"v":94850,"d":"94,850.00"},{"v":6051,"d":"6,051.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":6400,"d":"6,400.00"},{"v":8400,"d":"8,400.00"},{"v":7700,"d":"7,700.00"},{"v":8400,"d":"8,400.00"},{"v":8500,"d":"8,500.00"},{"v":2100,"d":"2,100.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":10000,"d":"10,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":15000,"d":"15,000.00"},{"v":13400,"d":"13,400.00"},{"v":3400,"d":"3,400.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":174801.15,"d":"174,801.15"},{"v":146095.8,"d":"146,095.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146098.26,"d":"146,098.26"},{"v":-28702.889999999985,"d":"-28,702.89 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3052+E3053","v":{"v":364711.41000000003,"d":"364,711.41"}},{"$f":"F3052+F3053","v":{"v":456199.36,"d":"456,199.36"}},{"v":418445.06,"d":"418,445.06"},{"v":168872.27,"d":"168,872.27"},{"v":229987.88,"d":"229,987.88"},{"$f":"I3051-E3051","v":{"v":-134723.53000000003,"d":"-134,723.53 "}}]
[null,null,900,"Compte général (+ / -)",{"v":8997.45,"d":"8,997.45"},{"v":71457.65,"d":"71,457.65"},{"v":9425.38,"d":"9,425.38"},{"v":57003.82,"d":"57,003.82"},{"v":62227.48,"d":"62,227.48"},{"$f":"I3052-E3052","v":{"v":53230.03,"d":"53,230.03"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":355713.96,"d":"355,713.96"},{"v":384741.71,"d":"384,741.71"},{"v":409019.68,"d":"409,019.68"},{"v":111868.45,"d":"111,868.45"},{"v":167760.4,"d":"167,760.40"},{"$f":"I3053-E3053","v":{"v":-187953.56000000003,"d":"-187,953.56 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3052+E3053","v":{"v":364711.41000000003,"d":"364,711.41"}},{"$f":"F3052+F3053","v":{"v":456199.36,"d":"456,199.36"}},{"v":418445.06,"d":"418,445.06"},{"v":168872.27,"d":"168,872.27"},{"v":229987.88,"d":"229,987.88"},{"$f":"I3055-E3055","v":{"v":-134723.53000000003,"d":"-134,723.53 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Le Bémont",{"$nulls":3},324,310,308,305,{"$f":"'Base de données pop.'!C21","v":308},{"$f":"I3061-E3061","v":{"v":-16,"d":"-16 "}}]
[{"$nulls":4},"Le Bémont","Le Bémont","Le Bémont","Le Bémont",{"$f":"H3062","v":"Le Bémont"},"Le Bémont"]
[3,null,null,"Charges",{"$f":"E3064+E3074+E3086+E3090+E3098+E3102+E3112+E3115+E3123","v":{"v":1847199.7699999998,"d":"1,847,199.77"}},{"$f":"F3064+F3074+F3086+F3090+F3098+F3102+F3112+F3115+F3123","v":{"v":1802006.3599999999,"d":"1,802,006.36"}},{"v":1876207.8800000004,"d":"1,876,207.88"},{"v":1948357.59,"d":"1,948,357.59"},{"v":1941472.23,"d":"1,941,472.23"},{"$f":"I3063-E3063","v":{"v":94272.4600000002,"d":"94,272.46"}}]
[null,30,null,"Charges du personnel",{"$f":"E3065+E3066+E3067+E3068+E3069+E3070+E3071+E3072","v":{"v":99578.5,"d":"99,578.50"}},{"$f":"F3065+F3066+F3067+F3068+F3069+F3070+F3071+F3072","v":{"v":91996.65000000001,"d":"91,996.65"}},{"v":124965.4,"d":"124,965.40"},{"v":137872.9,"d":"137,872.90"},{"v":155848.94999999998,"d":"155,848.95"},{"v":56270.44999999998,"d":"56,270.45"}]
[null,null,300,"Autorités et commissions",{"v":38284.55,"d":"38,284.55"},{"v":31797.65,"d":"31,797.65"},{"v":49656.85,"d":"49,656.85"},{"v":59393.95,"d":"59,393.95"},{"v":66053.95,"d":"66,053.95"},{"v":27769.399999999994,"d":"27,769.40"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":50249.2,"d":"50,249.20"},{"v":51637.8,"d":"51,637.80"},{"v":64217.3,"d":"64,217.30"},{"v":65419.1,"d":"65,419.10"},{"v":73381.15,"d":"73,381.15"},{"v":23131.949999999997,"d":"23,131.95"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":9402.3,"d":"9,402.30"},{"v":7461.2,"d":"7,461.20"},{"v":9332.95,"d":"9,332.95"},{"v":10177.15,"d":"10,177.15"},{"v":12318,"d":"12,318.00"},{"v":2915.7000000000007,"d":"2,915.70"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1642.45,"d":"1,642.45"},{"v":1100,"d":"1,100.00"},{"v":1758.3,"d":"1,758.30"},{"v":2882.7,"d":"2,882.70"},{"v":4095.85,"d":"4,095.85"},{"v":2453.3999999999996,"d":"2,453.40"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3075+E3076+E3077+E3078+E3079+E3080+E3081+E3082+E3083+E3084","v":{"v":490521.3,"d":"490,521.30"}},{"$f":"F3075+F3076+F3077+F3078+F3079+F3080+F3081+F3082+F3083+F3084","v":{"v":484719.37999999995,"d":"484,719.38"}},{"v":530833.6900000001,"d":"530,833.69"},{"v":450152.68000000005,"d":"450,152.68"},{"v":443795.52,"d":"443,795.52"},{"$f":"I3074-E3074","v":{"v":-46725.77999999997,"d":"-46,725.78 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":77326.91,"d":"77,326.91"},{"v":89156.73,"d":"89,156.73"},{"v":87895.43,"d":"87,895.43"},{"v":88132.74,"d":"88,132.74"},{"v":83231.66,"d":"83,231.66"},{"v":5904.75,"d":"5,904.75"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":6452.6,"d":"6,452.60"},{"v":4562.65,"d":"4,562.65"},{"v":4594.59,"d":"4,594.59"},{"v":6539.2,"d":"6,539.20"},{"v":9994.14,"d":"9,994.14"},{"v":3541.539999999999,"d":"3,541.54"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":134227.4,"d":"134,227.40"},{"v":130486.85,"d":"130,486.85"},{"v":135891.95,"d":"135,891.95"},{"v":137920,"d":"137,920.00"},{"v":148454,"d":"148,454.00"},{"v":14226.600000000006,"d":"14,226.60"}]
[null,null,313,"Prestations de services et honoraires",{"v":188468.56,"d":"188,468.56"},{"v":157058.36,"d":"157,058.36"},{"v":214149.29,"d":"214,149.29"},{"v":124497.2,"d":"124,497.20"},{"v":114333.4,"d":"114,333.40"},{"v":-74135.16,"d":"-74,135.16 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":22891.15,"d":"22,891.15"},{"v":71318.25,"d":"71,318.25"},{"v":53241.65,"d":"53,241.65"},{"v":45572.65,"d":"45,572.65"},{"v":29969.45,"d":"29,969.45"},{"v":7078.299999999999,"d":"7,078.30"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":1710.9,"d":"1,710.90"},{"v":0,"d":"0.00"},{"v":1319.95,"d":"1,319.95"},{"v":1601.25,"d":"1,601.25"},{"v":520,"d":"520.00"},{"v":-1190.9,"d":"-1,190.90 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":22247.63,"d":"22,247.63"},{"v":22093.6,"d":"22,093.60"},{"v":21465.5,"d":"21,465.50"},{"v":20392.14,"d":"20,392.14"},{"v":23117.4,"d":"23,117.40"},{"v":869.7700000000004,"d":"869.77"}]
[null,null,317,"Indemnités et dédommagements",{"v":21221.95,"d":"21,221.95"},{"v":20127.25,"d":"20,127.25"},{"v":7133.3,"d":"7,133.30"},{"v":6389.2,"d":"6,389.20"},{"v":10375.9,"d":"10,375.90"},{"v":-10846.050000000001,"d":"-10,846.05 "}]
[null,null,318,"Réévaluations de créances",{"v":14489.35,"d":"14,489.35"},{"v":-11260.26,"d":"-11,260.26 "},{"v":2557.18,"d":"2,557.18"},{"v":16533.3,"d":"16,533.30"},{"v":11281.67,"d":"11,281.67"},{"v":-3207.6800000000003,"d":"-3,207.68 "}]
[null,null,319,"Divers charges d'exploitation",{"v":1484.85,"d":"1,484.85"},{"v":1175.95,"d":"1,175.95"},{"v":2584.85,"d":"2,584.85"},{"v":2575,"d":"2,575.00"},{"v":12517.9,"d":"12,517.90"},{"v":11033.05,"d":"11,033.05"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3087+E3088","v":{"v":51671.15,"d":"51,671.15"}},{"$f":"F3087+F3088","v":{"v":40515.25,"d":"40,515.25"}},{"v":59856.25,"d":"59,856.25"},{"v":82974,"d":"82,974.00"},{"v":82124,"d":"82,124.00"},{"$f":"I3086-E3086","v":{"v":30452.85,"d":"30,452.85"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":51671.15,"d":"51,671.15"},{"v":40515.25,"d":"40,515.25"},{"v":59856.25,"d":"59,856.25"},{"v":78474,"d":"78,474.00"},{"v":77624,"d":"77,624.00"},{"$f":"I3087-E3087","v":{"v":25952.85,"d":"25,952.85"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"$f":"I3088-E3088","v":{"v":4500,"d":"4,500.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3091+E3092+E3093+E3094+E3095+E3096","v":{"v":17824.559999999998,"d":"17,824.56"}},{"$f":"F3091+F3092+F3093+F3094+F3095+F3096","v":{"v":14076.05,"d":"14,076.05"}},{"v":12266.060000000001,"d":"12,266.06"},{"v":7580.37,"d":"7,580.37"},{"v":9567.21,"d":"9,567.21"},{"$f":"I3090-E3090","v":{"v":-8257.349999999999,"d":"-8,257.35 "}}]
[null,null,340,"Charges d'intérets",{"v":6223.36,"d":"6,223.36"},{"v":6978.81,"d":"6,978.81"},{"v":8239.19,"d":"8,239.19"},{"v":4762.57,"d":"4,762.57"},{"v":6912.16,"d":"6,912.16"},{"v":688.8000000000002,"d":"688.80"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":8867.9,"d":"8,867.90"},{"v":3718.35,"d":"3,718.35"},{"v":-328.05,"d":"-328.05 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8867.9,"d":"-8,867.90 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":2733.3,"d":"2,733.30"},{"v":3378.89,"d":"3,378.89"},{"v":4354.92,"d":"4,354.92"},{"v":2817.8,"d":"2,817.80"},{"v":2655.05,"d":"2,655.05"},{"v":-78.25,"d":"-78.25 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3099+E3100","v":{"v":44369.7,"d":"44,369.70"}},{"$f":"F3099+F3100","v":{"v":74767.85,"d":"74,767.85"}},{"v":28915.25,"d":"28,915.25"},{"v":51812.1,"d":"51,812.10"},{"v":26919.85,"d":"26,919.85"},{"$f":"I3098-E3098","v":{"v":-17449.85,"d":"-17,449.85 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3099-E3099","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":44369.7,"d":"44,369.70"},{"v":74767.85,"d":"74,767.85"},{"v":28915.25,"d":"28,915.25"},{"v":51812.1,"d":"51,812.10"},{"v":26919.85,"d":"26,919.85"},{"$f":"I3100-E3100","v":{"v":-17449.85,"d":"-17,449.85 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3103+E3104+E3105+E3106+E3107+E3108+E3109+E3110","v":{"v":637066.7,"d":"637,066.70"}},{"$f":"F3103+F3104+F3105+F3106+F3107+F3108+F3109+F3110","v":{"v":654769.9,"d":"654,769.90"}},{"v":689609.38,"d":"689,609.38"},{"v":786930.8400000001,"d":"786,930.84"},{"v":691433.1,"d":"691,433.10"},{"$f":"I3102-E3102","v":{"v":54366.40000000002,"d":"54,366.40"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1891,"d":"1,891.00"},{"v":2535,"d":"2,535.00"},{"v":2510,"d":"2,510.00"},{"v":2260,"d":"2,260.00"},{"v":2320,"d":"2,320.00"},{"v":429,"d":"429.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":442632.5,"d":"442,632.50"},{"v":463776.45,"d":"463,776.45"},{"v":465871.25,"d":"465,871.25"},{"v":520567.75,"d":"520,567.75"},{"v":470128,"d":"470,128.00"},{"v":27495.5,"d":"27,495.50"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":192543.2,"d":"192,543.20"},{"v":188458.45,"d":"188,458.45"},{"v":221228.13,"d":"221,228.13"},{"v":264103.09,"d":"264,103.09"},{"v":218983.1,"d":"218,983.10"},{"v":26439.899999999994,"d":"26,439.90"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3113","v":{"v":436150.35,"d":"436,150.35"}},{"$f":"F3113","v":{"v":419365.9,"d":"419,365.90"}},{"v":429761.85,"d":"429,761.85"},{"v":431034.7,"d":"431,034.70"},{"v":431783.6,"d":"431,783.60"},{"$f":"I3112-E3112","v":{"v":-4366.75,"d":"-4,366.75 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":436150.35,"d":"436,150.35"},{"v":419365.9,"d":"419,365.90"},{"v":429761.85,"d":"429,761.85"},{"v":431034.7,"d":"431,034.70"},{"v":431783.6,"d":"431,783.60"},{"$f":"I3113-E3113","v":{"v":-4366.75,"d":"-4,366.75 "}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E3116+E3117+E3118+E3119+E3120+E3121","v":{"v":70000,"d":"70,000.00"}},{"$f":"F3116+F3117+F3118+F3119+F3120+F3121","v":{"v":21795.38,"d":"21,795.38"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"I3115-E3115","v":{"v":30000,"d":"30,000.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":70000,"d":"70,000.00"},{"v":21795.38,"d":"21,795.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":30000,"d":"30,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3124+E3125+E3126+E3127+E3128+E3129+E3130+E3131","v":17.51},{"$f":"F3124+F3125+F3126+F3127+F3128+F3129+F3130+F3131","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3123-E3123","v":{"v":-17.51,"d":"-17.51 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",17.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-17.51,"d":"-17.51 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3135+E3141+E3147+E3158+E3164+E3176+E3180+E3187+E3190+E3199","v":{"v":1873485.9100000001,"d":"1,873,485.91"}},{"$f":"F3135+F3141+F3147+F3158+F3164+F3176+F3180+F3187+F3190+F3199","v":{"v":1940696.13,"d":"1,940,696.13"}},{"v":1940302.2999999998,"d":"1,940,302.30"},{"v":2007494.0599999998,"d":"2,007,494.06"},{"v":1951123.56,"d":"1,951,123.56"},{"$f":"I3134-E3134","v":{"v":77637.6499999999,"d":"77,637.65"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3136+E3137+E3138+E3139","v":{"v":848811.35,"d":"848,811.35"}},{"$f":"F3136+F3137+F3138+F3139","v":{"v":822382.96,"d":"822,382.96"}},{"v":921376.2499999999,"d":"921,376.25"},{"v":1011000.25,"d":"1,011,000.25"},{"v":976520.73,"d":"976,520.73"},{"v":127709.38,"d":"127,709.38"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":722638.15,"d":"722,638.15"},{"v":705231.84,"d":"705,231.84"},{"v":746834.75,"d":"746,834.75"},{"v":871239.75,"d":"871,239.75"},{"v":806141.33,"d":"806,141.33"},{"v":83503.17999999993,"d":"83,503.18"}]
[null,null,401,"Impôts directs des personnes morales",{"v":5100.25,"d":"5,100.25"},{"v":-1889.38,"d":"-1,889.38 "},{"v":4574.2,"d":"4,574.20"},{"v":12187.15,"d":"12,187.15"},{"v":-931.2,"d":"-931.20 "},{"v":-6031.45,"d":"-6,031.45 "}]
[null,null,402,"Autres impôts directs",{"v":88712.95,"d":"88,712.95"},{"v":95719.5,"d":"95,719.50"},{"v":137531.1,"d":"137,531.10"},{"v":99902.15,"d":"99,902.15"},{"v":142355,"d":"142,355.00"},{"v":53642.05,"d":"53,642.05"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":32360,"d":"32,360.00"},{"v":23321,"d":"23,321.00"},{"v":32436.2,"d":"32,436.20"},{"v":27671.2,"d":"27,671.20"},{"v":28955.6,"d":"28,955.60"},{"v":-3404.4000000000015,"d":"-3,404.40 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3142+E3143+E3144+E3145","v":{"v":242,"d":"242.00"}},{"$f":"F3142+F3143+F3144+F3145","v":{"v":331.9,"d":"331.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3141-E3141","v":{"v":-242,"d":"-242.00 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3142-E3142","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3143-E3143","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":242,"d":"242.00"},{"v":331.9,"d":"331.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3144-E3144","v":{"v":-242,"d":"-242.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3145-E3145","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3148+E3149+E3150+E3151+E3152+E3153+E3154+E3155+E3156","v":{"v":386642.25,"d":"386,642.25"}},{"$f":"F3148+F3149+F3150+F3151+F3152+F3153+F3154+F3155+F3156","v":{"v":379487.89,"d":"379,487.89"}},{"v":411378.05000000005,"d":"411,378.05"},{"v":359526.4,"d":"359,526.40"},{"v":336681.27,"d":"336,681.27"},{"$f":"I3147-E3147","v":{"v":-49960.97999999998,"d":"-49,960.98 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":7221.3,"d":"7,221.30"},{"v":7990.95,"d":"7,990.95"},{"v":7183.2,"d":"7,183.20"},{"v":9109.4,"d":"9,109.40"},{"v":9054.4,"d":"9,054.40"},{"v":1833.0999999999995,"d":"1,833.10"}]
[null,null,421,"Emoluments administratif",{"v":4015.25,"d":"4,015.25"},{"v":3326.5,"d":"3,326.50"},{"v":3594.85,"d":"3,594.85"},{"v":3893.4,"d":"3,893.40"},{"v":5423.55,"d":"5,423.55"},{"v":1408.3000000000002,"d":"1,408.30"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":36692.95,"d":"36,692.95"},{"v":34349.85,"d":"34,349.85"},{"v":30210.9,"d":"30,210.90"},{"v":31150.1,"d":"31,150.10"},{"v":32444.9,"d":"32,444.90"},{"v":-4248.049999999996,"d":"-4,248.05 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":244300.85,"d":"244,300.85"},{"v":240896.9,"d":"240,896.90"},{"v":233290.25,"d":"233,290.25"},{"v":240471.35,"d":"240,471.35"},{"v":231576.05,"d":"231,576.05"},{"v":-12724.800000000017,"d":"-12,724.80 "}]
[null,null,425,"Revenus des ventes",{"v":83677.4,"d":"83,677.40"},{"v":82103.64,"d":"82,103.64"},{"v":131807.07,"d":"131,807.07"},{"v":67888.7,"d":"67,888.70"},{"v":50838.67,"d":"50,838.67"},{"v":-32838.729999999996,"d":"-32,838.73 "}]
[null,null,426,"remboursements",{"v":10003.25,"d":"10,003.25"},{"v":9620.05,"d":"9,620.05"},{"v":3935.53,"d":"3,935.53"},{"v":5644.7,"d":"5,644.70"},{"v":6116.2,"d":"6,116.20"},{"v":-3887.05,"d":"-3,887.05 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[null,null,429,"Autres taxes et compensations",731.25,{"v":1200,"d":"1,200.00"},656.25,{"v":1368.75,"d":"1,368.75"},{"v":877.5,"d":"877.50"},146.25]
[]
[null,43,null,"Revenus divers",{"$f":"E3159+E3160+E3161+E3162","v":{"v":175,"d":"175.00"}},{"$f":"F3159+F3160+F3161+F3162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3158-E3158","v":{"v":-175,"d":"-175.00 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3159-E3159","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3160-E3160","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3161-E3161","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3162-E3162","v":{"v":-175,"d":"-175.00 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3165+E3166+E3167+E3168+E3169+E3170+E3171+E3172+E3173+E3174","v":{"v":64832.76,"d":"64,832.76"}},{"$f":"F3165+F3166+F3167+F3168+F3169+F3170+F3171+F3172+F3173+F3174","v":{"v":193376.98,"d":"193,376.98"}},{"v":11486.199999999997,"d":"11,486.20"},{"v":71291.20999999999,"d":"71,291.21"},{"v":82659.70999999999,"d":"82,659.71"},{"$f":"I3164-E3164","v":{"v":17826.94999999999,"d":"17,826.95"}}]
[null,null,440,"Revenus des intérets",{"v":3271.71,"d":"3,271.71"},{"v":4036.93,"d":"4,036.93"},{"v":5057.2,"d":"5,057.20"},{"v":9968.21,"d":"9,968.21"},{"v":14967.11,"d":"14,967.11"},{"v":11695.400000000001,"d":"11,695.40"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":130067.05,"d":"130,067.05"},{"v":-54035,"d":"-54,035.00 "},{"v":0,"d":"0.00"},{"v":2260,"d":"2,260.00"},{"v":2260,"d":"2,260.00"}]
[null,null,442,"Revenus de participations du PF",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":14330,"d":"14,330.00"},{"v":10590,"d":"10,590.00"},{"v":1490,"d":"1,490.00"},{"v":1410,"d":"1,410.00"},{"v":1210,"d":"1,210.00"},{"v":-13120,"d":"-13,120.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":47101.05,"d":"47,101.05"},{"v":48528,"d":"48,528.00"},{"v":58818,"d":"58,818.00"},{"v":59758,"d":"59,758.00"},{"v":64067.6,"d":"64,067.60"},{"v":16966.549999999996,"d":"16,966.55"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":125,"d":"125.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":25,"d":"25.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3177+E3178","v":{"v":41223.7,"d":"41,223.70"}},{"$f":"F3177+F3178","v":{"v":36663.15,"d":"36,663.15"}},{"v":51302.15,"d":"51,302.15"},{"v":0,"d":"0.00"},{"v":7142.8,"d":"7,142.80"},{"$f":"I3176-E3176","v":{"v":-34080.899999999994,"d":"-34,080.90 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1960,"d":"1,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3177-E3177","v":{"v":-1960,"d":"-1,960.00 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":39263.7,"d":"39,263.70"},{"v":36663.15,"d":"36,663.15"},{"v":51302.15,"d":"51,302.15"},{"v":0,"d":"0.00"},{"v":7142.8,"d":"7,142.80"},{"$f":"I3178-E3178","v":{"v":-32120.899999999998,"d":"-32,120.90 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3181+E3182+E3183+E3184+E3185","v":{"v":531558.85,"d":"531,558.85"}},{"$f":"F3181+F3182+F3183+F3184+F3185","v":{"v":508453.25,"d":"508,453.25"}},{"v":544759.65,"d":"544,759.65"},{"v":99561.25,"d":"99,561.25"},{"v":116335.45,"d":"116,335.45"},{"$f":"I3180-E3180","v":{"v":-415223.39999999997,"d":"-415,223.40 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":131,"d":"131.00"},{"v":293,"d":"293.00"},{"v":318,"d":"318.00"},{"v":238,"d":"238.00"}]
[null,null,461,"Dédommagements des collectivités publiques",622.95,{"v":720.9,"d":"720.90"},{"v":11041.65,"d":"11,041.65"},{"v":17208.55,"d":"17,208.55"},{"v":15538.45,"d":"15,538.45"},{"v":14915.5,"d":"14,915.50"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":31284,"d":"31,284.00"},{"v":33864,"d":"33,864.00"},{"v":34964,"d":"34,964.00"},{"v":16754,"d":"16,754.00"},{"v":9924,"d":"9,924.00"},{"v":-21360,"d":"-21,360.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":498980.45,"d":"498,980.45"},{"v":473236.6,"d":"473,236.60"},{"v":497694.9,"d":"497,694.90"},{"v":63982.35,"d":"63,982.35"},{"v":89201.95,"d":"89,201.95"},{"v":-409778.5,"d":"-409,778.50 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",591.45,631.75,{"v":928.1,"d":"928.10"},{"v":1323.35,"d":"1,323.35"},{"v":1353.05,"d":"1,353.05"},{"v":761.5999999999999,"d":"761.60"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3188","v":{"v":0,"d":"0.00"}},{"$f":"F3188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":466114.95,"d":"466,114.95"},{"v":431783.6,"d":"431,783.60"},{"$f":"I3187-E3187","v":{"v":431783.6,"d":"431,783.60"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":466114.95,"d":"466,114.95"},{"v":431783.6,"d":"431,783.60"},{"$f":"I3188-E3188","v":{"v":431783.6,"d":"431,783.60"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3191+E3192+E3193+E3194+E3195+E3196+E3197","v":{"v":0,"d":"0.00"}},{"$f":"F3191+F3192+F3193+F3194+F3195+F3196+F3197","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3190-E3190","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3200+E3201+E3202+E3203+E3204+E3205+E3206+E3207","v":{"v":0,"d":"0.00"}},{"$f":"F3200+F3201+F3202+F3203+F3204+F3205+F3206+F3207","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3199-E3199","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3213+E3214","v":{"v":26286.14,"d":"26,286.14"}},{"$f":"F3213+F3214","v":{"v":138689.77,"d":"138,689.77"}},{"v":64094.420000000006,"d":"64,094.42"},{"v":59136.47,"d":"59,136.47"},{"v":9651.330000000002,"d":"9,651.33"},{"$f":"I3212-E3212","v":{"v":-16634.809999999998,"d":"-16,634.81 "}}]
[null,null,900,"Compte général (+ / -)",{"v":15146.84,"d":"15,146.84"},{"v":124375.22,"d":"124,375.22"},{"v":71279.27,"d":"71,279.27"},{"v":43384.87,"d":"43,384.87"},{"v":34361.58,"d":"34,361.58"},{"$f":"I3213-E3213","v":{"v":19214.74,"d":"19,214.74"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":11139.3,"d":"11,139.30"},{"v":14314.55,"d":"14,314.55"},{"v":-7184.85,"d":"-7,184.85 "},{"v":15751.6,"d":"15,751.60"},{"v":-24710.25,"d":"-24,710.25 "},{"$f":"I3214-E3214","v":{"v":-35849.55,"d":"-35,849.55 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3213+E3214","v":{"v":26286.14,"d":"26,286.14"}},{"$f":"F3213+F3214","v":{"v":138689.77,"d":"138,689.77"}},{"v":64094.420000000006,"d":"64,094.42"},{"v":59136.47,"d":"59,136.47"},{"v":9651.330000000002,"d":"9,651.33"},{"$f":"I3216-E3216","v":{"v":-16634.809999999998,"d":"-16,634.81 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Les Bois",{"$nulls":3},{"v":1246,"d":"1,246"},{"v":1270,"d":"1,270"},{"v":1258,"d":"1,258"},{"v":1252,"d":"1,252"},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"I3222-E3222","v":{"v":-2,"d":"-2 "}}]
[{"$nulls":4},"Les Bois","Les Bois","Les Bois","Les Bois",{"$f":"H3223","v":"Les Bois"},"Les Bois"]
[3,null,null,"Charges",{"$f":"E3225+E3235+E3247+E3251+E3259+E3263+E3273+E3276+E3284","v":{"v":5662732.25,"d":"5,662,732.25"}},{"$f":"F3225+F3235+F3247+F3251+F3259+F3263+F3273+F3276+F3284","v":{"v":5752449.799999999,"d":"5,752,449.80"}},{"v":6131678.960000001,"d":"6,131,678.96"},{"v":6248970.24,"d":"6,248,970.24"},{"v":6362927.89,"d":"6,362,927.89"},{"$f":"I3224-E3224","v":{"v":700195.6399999997,"d":"700,195.64"}}]
[null,30,null,"Charges du personnel",{"$f":"E3226+E3227+E3228+E3229+E3230+E3231+E3232+E3233","v":{"v":1250675.8,"d":"1,250,675.80"}},{"$f":"F3226+F3227+F3228+F3229+F3230+F3231+F3232+F3233","v":{"v":1314388.2499999998,"d":"1,314,388.25"}},{"v":1549985.2999999998,"d":"1,549,985.30"},{"v":1411551.9000000001,"d":"1,411,551.90"},{"v":1527649.5,"d":"1,527,649.50"},{"v":276973.69999999995,"d":"276,973.70"}]
[null,null,300,"Autorités et commissions",{"v":57691.45,"d":"57,691.45"},{"v":61360.15,"d":"61,360.15"},{"v":54372.85,"d":"54,372.85"},{"v":80524.05,"d":"80,524.05"},{"v":75167.3,"d":"75,167.30"},{"v":17475.850000000006,"d":"17,475.85"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1003412.45,"d":"1,003,412.45"},{"v":1056793.75,"d":"1,056,793.75"},{"v":1280372.4,"d":"1,280,372.40"},{"v":1102816.35,"d":"1,102,816.35"},{"v":1205463.5,"d":"1,205,463.50"},{"v":202051.05000000005,"d":"202,051.05"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":184566.1,"d":"184,566.10"},{"v":188679.2,"d":"188,679.20"},{"v":206596.65,"d":"206,596.65"},{"v":201580.3,"d":"201,580.30"},{"v":211952.2,"d":"211,952.20"},{"v":27386.100000000006,"d":"27,386.10"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":5005.8,"d":"5,005.80"},{"v":7555.15,"d":"7,555.15"},{"v":8643.4,"d":"8,643.40"},{"v":26631.2,"d":"26,631.20"},{"v":35066.5,"d":"35,066.50"},{"v":30060.7,"d":"30,060.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3236+E3237+E3238+E3239+E3240+E3241+E3242+E3243+E3244+E3245","v":{"v":1195834.96,"d":"1,195,834.96"}},{"$f":"F3236+F3237+F3238+F3239+F3240+F3241+F3242+F3243+F3244+F3245","v":{"v":1120838.97,"d":"1,120,838.97"}},{"v":1253524.82,"d":"1,253,524.82"},{"v":1322569.1199999999,"d":"1,322,569.12"},{"v":1449666.19,"d":"1,449,666.19"},{"$f":"I3235-E3235","v":{"v":253831.22999999998,"d":"253,831.23"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":147569.15,"d":"147,569.15"},{"v":127757.31,"d":"127,757.31"},{"v":128006.9,"d":"128,006.90"},{"v":144402.2,"d":"144,402.20"},{"v":144667.7,"d":"144,667.70"},{"v":-2901.4499999999825,"d":"-2,901.45 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":26589.56,"d":"26,589.56"},{"v":20903.54,"d":"20,903.54"},{"v":36922.7,"d":"36,922.70"},{"v":35573.14,"d":"35,573.14"},{"v":87391.75,"d":"87,391.75"},{"v":60802.19,"d":"60,802.19"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":245262.1,"d":"245,262.10"},{"v":233323.85,"d":"233,323.85"},{"v":282399.15,"d":"282,399.15"},{"v":263040.9,"d":"263,040.90"},{"v":270250.3,"d":"270,250.30"},{"v":24988.199999999983,"d":"24,988.20"}]
[null,null,313,"Prestations de services et honoraires",{"v":402251,"d":"402,251.00"},{"v":377982.21,"d":"377,982.21"},{"v":340542.58,"d":"340,542.58"},{"v":388431.14,"d":"388,431.14"},{"v":397826.76,"d":"397,826.76"},{"v":-4424.239999999991,"d":"-4,424.24 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":212977.71,"d":"212,977.71"},{"v":184292.05,"d":"184,292.05"},{"v":195555.35,"d":"195,555.35"},{"v":242917.95,"d":"242,917.95"},{"v":301952.8,"d":"301,952.80"},{"v":88975.09,"d":"88,975.09"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":88235.45,"d":"88,235.45"},{"v":93021.28,"d":"93,021.28"},{"v":143480.15,"d":"143,480.15"},{"v":97205.15,"d":"97,205.15"},{"v":81068.45,"d":"81,068.45"},{"v":-7167,"d":"-7,167.00 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":14700,"d":"14,700.00"},{"v":30970,"d":"30,970.00"},{"v":32600,"d":"32,600.00"},{"v":33855.45,"d":"33,855.45"},{"v":32700,"d":"32,700.00"},{"v":18000,"d":"18,000.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":7060.8,"d":"7,060.80"},{"v":8215.7,"d":"8,215.70"},{"v":8866,"d":"8,866.00"},{"v":32092.8,"d":"32,092.80"},{"v":24661.65,"d":"24,661.65"},{"v":17600.850000000002,"d":"17,600.85"}]
[null,null,318,"Réévaluations de créances",{"v":35962.44,"d":"35,962.44"},{"v":29567.28,"d":"29,567.28"},{"v":71055.94,"d":"71,055.94"},{"v":64181.14,"d":"64,181.14"},{"v":82261.28,"d":"82,261.28"},{"v":46298.84,"d":"46,298.84"}]
[null,null,319,"Divers charges d'exploitation",{"v":15226.75,"d":"15,226.75"},{"v":14805.75,"d":"14,805.75"},{"v":14096.05,"d":"14,096.05"},{"v":20869.25,"d":"20,869.25"},{"v":26885.5,"d":"26,885.50"},{"v":11658.75,"d":"11,658.75"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3248+E3249","v":{"v":263696.45,"d":"263,696.45"}},{"$f":"F3248+F3249","v":{"v":269737.3,"d":"269,737.30"}},{"v":296371.95,"d":"296,371.95"},{"v":313279.9,"d":"313,279.90"},{"v":326119.15,"d":"326,119.15"},{"$f":"I3247-E3247","v":{"v":62422.70000000001,"d":"62,422.70"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":263696.45,"d":"263,696.45"},{"v":269737.3,"d":"269,737.30"},{"v":291371.95,"d":"291,371.95"},{"v":312679.9,"d":"312,679.90"},{"v":324137.25,"d":"324,137.25"},{"$f":"I3248-E3248","v":{"v":60440.79999999999,"d":"60,440.80"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":600,"d":"600.00"},{"v":1981.9,"d":"1,981.90"},{"$f":"I3249-E3249","v":{"v":1981.9,"d":"1,981.90"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3252+E3253+E3254+E3255+E3256+E3257","v":{"v":178118.55000000002,"d":"178,118.55"}},{"$f":"F3252+F3253+F3254+F3255+F3256+F3257","v":{"v":158659.09,"d":"158,659.09"}},{"v":128326.63,"d":"128,326.63"},{"v":136098.05,"d":"136,098.05"},{"v":101745.57,"d":"101,745.57"},{"$f":"I3251-E3251","v":{"v":-76372.98000000001,"d":"-76,372.98 "}}]
[null,null,340,"Charges d'intérets",{"v":178266.7,"d":"178,266.70"},{"v":158659.09,"d":"158,659.09"},{"v":128326.63,"d":"128,326.63"},{"v":135578.05,"d":"135,578.05"},{"v":101745.57,"d":"101,745.57"},{"v":-76521.13,"d":"-76,521.13 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":-148.15,"d":"-148.15 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},148.15]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3260+E3261","v":{"v":304.9,"d":"304.90"}},{"$f":"F3260+F3261","v":{"v":1646.6,"d":"1,646.60"}},323.15,{"v":1564.35,"d":"1,564.35"},{"v":0,"d":"0.00"},{"$f":"I3259-E3259","v":{"v":-304.9,"d":"-304.90 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3260-E3260","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":304.9,"d":"304.90"},{"v":1646.6,"d":"1,646.60"},323.15,{"v":1564.35,"d":"1,564.35"},{"v":0,"d":"0.00"},{"$f":"I3261-E3261","v":{"v":-304.9,"d":"-304.90 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3264+E3265+E3266+E3267+E3268+E3269+E3270+E3271","v":{"v":2774101.5900000003,"d":"2,774,101.59"}},{"$f":"F3264+F3265+F3266+F3267+F3268+F3269+F3270+F3271","v":{"v":2887179.59,"d":"2,887,179.59"}},{"v":2903047.1100000003,"d":"2,903,047.11"},{"v":3063906.92,"d":"3,063,906.92"},{"v":2957747.48,"d":"2,957,747.48"},{"$f":"I3263-E3263","v":{"v":183645.88999999966,"d":"183,645.89"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":6866.85,"d":"6,866.85"},{"v":7757.25,"d":"7,757.25"},{"v":2304.55,"d":"2,304.55"},{"v":10969.7,"d":"10,969.70"},{"v":11502.9,"d":"11,502.90"},{"v":4636.049999999999,"d":"4,636.05"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2024753.08,"d":"2,024,753.08"},{"v":2122765.73,"d":"2,122,765.73"},{"v":2062068.01,"d":"2,062,068.01"},{"v":2104937.07,"d":"2,104,937.07"},{"v":2136162.71,"d":"2,136,162.71"},{"v":111409.62999999989,"d":"111,409.63"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182984,"d":"182,984.00"},{"v":73637,"d":"73,637.00"},{"v":73637,"d":"73,637.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":734831.66,"d":"734,831.66"},{"v":743844.61,"d":"743,844.61"},{"v":831015.55,"d":"831,015.55"},{"v":757393.15,"d":"757,393.15"},{"v":728947.87,"d":"728,947.87"},{"v":-5883.790000000037,"d":"-5,883.79 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":7650,"d":"7,650.00"},{"v":7812,"d":"7,812.00"},{"v":7659,"d":"7,659.00"},{"v":7623,"d":"7,623.00"},{"v":7497,"d":"7,497.00"},{"v":-153,"d":"-153.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3274","v":{"v":0,"d":"0.00"}},{"$f":"F3274","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3273-E3273","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E3277+E3278+E3279+E3280+E3281+E3282","v":{"v":0,"d":"0.00"}},{"$f":"F3277+F3278+F3279+F3280+F3281+F3282","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3285+E3286+E3287+E3288+E3289+E3290+E3291+E3292","v":{"v":0,"d":"0.00"}},{"$f":"F3285+F3286+F3287+F3288+F3289+F3290+F3291+F3292","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3284-E3284","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3296+E3302+E3308+E3319+E3325+E3337+E3341+E3348+E3351+E3360","v":{"v":5841729.93,"d":"5,841,729.93"}},{"$f":"F3296+F3302+F3308+F3319+F3325+F3337+F3341+F3348+F3351+F3360","v":{"v":7518799.260000001,"d":"7,518,799.26"}},{"v":7010818.71,"d":"7,010,818.71"},{"v":7336082.87,"d":"7,336,082.87"},{"v":7470336.52,"d":"7,470,336.52"},{"$f":"I3295-E3295","v":{"v":1628606.5899999999,"d":"1,628,606.59"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3297+E3298+E3299+E3300","v":{"v":3758598.17,"d":"3,758,598.17"}},{"$f":"F3297+F3298+F3299+F3300","v":{"v":5457460.73,"d":"5,457,460.73"}},{"v":4846822.6,"d":"4,846,822.60"},{"v":5098724.05,"d":"5,098,724.05"},{"v":5329706.119999999,"d":"5,329,706.12"},{"v":1571107.9499999993,"d":"1,571,107.95"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":3318239.37,"d":"3,318,239.37"},{"v":5167560.48,"d":"5,167,560.48"},{"v":4344563.7,"d":"4,344,563.70"},{"v":4309636.1,"d":"4,309,636.10"},{"v":4692950.77,"d":"4,692,950.77"},{"v":1374711.3999999994,"d":"1,374,711.40"}]
[null,null,401,"Impôts directs des personnes morales",{"v":115383.25,"d":"115,383.25"},{"v":16408.3,"d":"16,408.30"},{"v":112507.6,"d":"112,507.60"},{"v":157817.2,"d":"157,817.20"},{"v":252125.35,"d":"252,125.35"},{"v":136742.1,"d":"136,742.10"}]
[null,null,402,"Autres impôts directs",{"v":309706.15,"d":"309,706.15"},{"v":259447.3,"d":"259,447.30"},{"v":363171.6,"d":"363,171.60"},{"v":602057.55,"d":"602,057.55"},{"v":352039.6,"d":"352,039.60"},{"v":42333.44999999995,"d":"42,333.45"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":15269.4,"d":"15,269.40"},{"v":14044.65,"d":"14,044.65"},{"v":26579.7,"d":"26,579.70"},{"v":29213.2,"d":"29,213.20"},{"v":32590.4,"d":"32,590.40"},{"v":17321,"d":"17,321.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3303+E3304+E3305+E3306","v":{"v":0,"d":"0.00"}},{"$f":"F3303+F3304+F3305+F3306","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3302-E3302","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3303-E3303","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3304-E3304","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3305-E3305","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3306-E3306","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3309+E3310+E3311+E3312+E3313+E3314+E3315+E3316+E3317","v":{"v":1022124.7,"d":"1,022,124.70"}},{"$f":"F3309+F3310+F3311+F3312+F3313+F3314+F3315+F3316+F3317","v":{"v":1159934.45,"d":"1,159,934.45"}},{"v":1173892.02,"d":"1,173,892.02"},{"v":1194294.4500000002,"d":"1,194,294.45"},{"v":1283728.97,"d":"1,283,728.97"},{"$f":"I3308-E3308","v":{"v":261604.27000000002,"d":"261,604.27"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":56342.95,"d":"56,342.95"},{"v":51921.9,"d":"51,921.90"},{"v":47260.85,"d":"47,260.85"},{"v":49464.1,"d":"49,464.10"},{"v":50761.05,"d":"50,761.05"},{"v":-5581.899999999994,"d":"-5,581.90 "}]
[null,null,421,"Emoluments administratif",{"v":13821.5,"d":"13,821.50"},{"v":20956.4,"d":"20,956.40"},{"v":12331.09,"d":"12,331.09"},{"v":8782,"d":"8,782.00"},{"v":19580.25,"d":"19,580.25"},{"v":5758.75,"d":"5,758.75"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":863650.35,"d":"863,650.35"},{"v":983865.6,"d":"983,865.60"},{"v":1011745.55,"d":"1,011,745.55"},{"v":1042156.2,"d":"1,042,156.20"},{"v":1157053.4,"d":"1,157,053.40"},{"v":293403.04999999993,"d":"293,403.05"}]
[null,null,425,"Revenus des ventes",{"v":8627.9,"d":"8,627.90"},{"v":26605.45,"d":"26,605.45"},{"v":30148.18,"d":"30,148.18"},{"v":35360.05,"d":"35,360.05"},{"v":32487.02,"d":"32,487.02"},{"v":23859.120000000003,"d":"23,859.12"}]
[null,null,426,"remboursements",{"v":79482,"d":"79,482.00"},{"v":75557.8,"d":"75,557.80"},{"v":71106.35,"d":"71,106.35"},{"v":57532.1,"d":"57,532.10"},{"v":23847.25,"d":"23,847.25"},{"v":-55634.75,"d":"-55,634.75 "}]
[null,null,427,"Amendes",{"v":200,"d":"200.00"},{"v":1027.3,"d":"1,027.30"},{"v":1300,"d":"1,300.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E3320+E3321+E3322+E3323","v":{"v":120,"d":"120.00"}},{"$f":"F3320+F3321+F3322+F3323","v":{"v":250,"d":"250.00"}},{"v":33523.65,"d":"33,523.65"},{"v":6924.5,"d":"6,924.50"},{"v":-34522.3,"d":"-34,522.30 "},{"$f":"I3319-E3319","v":{"v":-34642.3,"d":"-34,642.30 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":120,"d":"120.00"},{"v":250,"d":"250.00"},{"v":220,"d":"220.00"},{"v":250,"d":"250.00"},{"v":100,"d":"100.00"},{"$f":"I3320-E3320","v":{"v":-20,"d":"-20.00 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3321-E3321","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33303.65,"d":"33,303.65"},{"v":6674.5,"d":"6,674.50"},{"v":-34622.3,"d":"-34,622.30 "},{"$f":"I3322-E3322","v":{"v":-34622.3,"d":"-34,622.30 "}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3323-E3323","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3326+E3327+E3328+E3329+E3330+E3331+E3332+E3333+E3334+E3335","v":{"v":103282.25,"d":"103,282.25"}},{"$f":"F3326+F3327+F3328+F3329+F3330+F3331+F3332+F3333+F3334+F3335","v":{"v":103740.98000000001,"d":"103,740.98"}},{"v":110293.32,"d":"110,293.32"},{"v":128977.41,"d":"128,977.41"},{"v":131671.19,"d":"131,671.19"},{"$f":"I3325-E3325","v":{"v":28388.940000000002,"d":"28,388.94"}}]
[null,null,440,"Revenus des intérets",{"v":41377.25,"d":"41,377.25"},{"v":39911.23,"d":"39,911.23"},{"v":42079.32,"d":"42,079.32"},{"v":61988.41,"d":"61,988.41"},{"v":59922.74,"d":"59,922.74"},{"v":18545.489999999998,"d":"18,545.49"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":42715,"d":"42,715.00"},{"v":43940,"d":"43,940.00"},{"v":43405,"d":"43,405.00"},{"v":42265,"d":"42,265.00"},{"v":41765,"d":"41,765.00"},{"v":-950,"d":"-950.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":19190,"d":"19,190.00"},{"v":19889.75,"d":"19,889.75"},{"v":24809,"d":"24,809.00"},{"v":24724,"d":"24,724.00"},{"v":29983.45,"d":"29,983.45"},{"v":10793.45,"d":"10,793.45"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3338+E3339","v":{"v":3475.3,"d":"3,475.30"}},{"$f":"F3338+F3339","v":{"v":3099.8,"d":"3,099.80"}},{"v":8671.75,"d":"8,671.75"},{"v":6179.2,"d":"6,179.20"},{"v":-15.55,"d":"-15.55 "},{"$f":"I3337-E3337","v":{"v":-3490.8500000000004,"d":"-3,490.85 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":3475.3,"d":"3,475.30"},{"v":3099.8,"d":"3,099.80"},{"v":8671.75,"d":"8,671.75"},{"v":6179.2,"d":"6,179.20"},{"v":-15.55,"d":"-15.55 "},{"$f":"I3338-E3338","v":{"v":-3490.8500000000004,"d":"-3,490.85 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3339-E3339","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3342+E3343+E3344+E3345+E3346","v":{"v":954129.51,"d":"954,129.51"}},{"$f":"F3342+F3343+F3344+F3345+F3346","v":{"v":789471.3,"d":"789,471.30"}},{"v":837615.37,"d":"837,615.37"},{"v":900983.26,"d":"900,983.26"},{"v":759768.09,"d":"759,768.09"},{"$f":"I3341-E3341","v":{"v":-194361.42000000004,"d":"-194,361.42 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":6438,"d":"6,438.00"},{"v":8566,"d":"8,566.00"},{"v":9159,"d":"9,159.00"},{"v":7159,"d":"7,159.00"},{"v":9295,"d":"9,295.00"},{"v":2857,"d":"2,857.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":777042.81,"d":"777,042.81"},{"v":674759.55,"d":"674,759.55"},{"v":697000.52,"d":"697,000.52"},{"v":822164.91,"d":"822,164.91"},{"v":648800.3,"d":"648,800.30"},{"v":-128242.51000000001,"d":"-128,242.51 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":74686,"d":"74,686.00"},{"v":14138,"d":"14,138.00"},{"v":22802,"d":"22,802.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-74686,"d":"-74,686.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":92090.7,"d":"92,090.70"},{"v":86900.75,"d":"86,900.75"},{"v":105079.85,"d":"105,079.85"},{"v":68849.2,"d":"68,849.20"},{"v":95534.34,"d":"95,534.34"},{"v":3443.6399999999994,"d":"3,443.64"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":3872,"d":"3,872.00"},{"v":5107,"d":"5,107.00"},{"v":3574,"d":"3,574.00"},{"v":2810.15,"d":"2,810.15"},{"v":6138.45,"d":"6,138.45"},{"v":2266.45,"d":"2,266.45"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3349","v":{"v":0,"d":"0.00"}},{"$f":"F3349","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3348-E3348","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3349-E3349","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3352+E3353+E3354+E3355+E3356+E3357+E3358","v":{"v":0,"d":"0.00"}},{"$f":"F3352+F3353+F3354+F3355+F3356+F3357+F3358","v":{"v":4842,"d":"4,842.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3351-E3351","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":4842,"d":"4,842.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3361+E3362+E3363+E3364+E3365+E3366+E3367+E3368","v":{"v":0,"d":"0.00"}},{"$f":"F3361+F3362+F3363+F3364+F3365+F3366+F3367+F3368","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3360-E3360","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3374+E3375","v":{"v":178997.68,"d":"178,997.68"}},{"$f":"F3374+F3375","v":{"v":1766349.46,"d":"1,766,349.46"}},{"v":879139.75,"d":"879,139.75"},{"v":1087112.6300000001,"d":"1,087,112.63"},{"v":1107408.63,"d":"1,107,408.63"},{"$f":"I3373-E3373","v":{"v":928410.95,"d":"928,410.95"}}]
[null,null,900,"Compte général (+ / -)",{"v":94732.18,"d":"94,732.18"},{"v":1633805.81,"d":"1,633,805.81"},{"v":762175.92,"d":"762,175.92"},{"v":935477.29,"d":"935,477.29"},{"v":891933.95,"d":"891,933.95"},{"$f":"I3374-E3374","v":{"v":797201.77,"d":"797,201.77"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":84265.5,"d":"84,265.50"},{"v":132543.65,"d":"132,543.65"},{"v":116963.83,"d":"116,963.83"},{"v":151635.34,"d":"151,635.34"},{"v":215474.68,"d":"215,474.68"},{"$f":"I3375-E3375","v":{"v":131209.18,"d":"131,209.18"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3374+E3375","v":{"v":178997.68,"d":"178,997.68"}},{"$f":"F3374+F3375","v":{"v":1766349.46,"d":"1,766,349.46"}},{"v":879139.75,"d":"879,139.75"},{"v":1087112.6300000001,"d":"1,087,112.63"},{"v":1107408.63,"d":"1,107,408.63"},{"$f":"I3377-E3377","v":{"v":928410.95,"d":"928,410.95"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Les Breuleux",{"$nulls":3},{"v":1528,"d":"1,528"},{"v":1506,"d":"1,506"},{"v":1524,"d":"1,524"},{"v":1642,"d":"1,642"},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"I3383-E3383","v":99}]
[{"$nulls":4},"Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux",{"$f":"H3384","v":"Les Breuleux"},"Les Breuleux"]
[3,null,null,"Charges",{"$f":"E3386+E3396+E3408+E3412+E3420+E3424+E3434+E3437+E3445","v":{"v":10836534.830000002,"d":"10,836,534.83"}},{"$f":"F3386+F3396+F3408+F3412+F3420+F3424+F3434+F3437+F3445","v":{"v":10414505.08,"d":"10,414,505.08"}},{"v":13597631.77,"d":"13,597,631.77"},{"v":17228348.15,"d":"17,228,348.15"},{"v":18069920.740000002,"d":"18,069,920.74"},{"$f":"I3385-E3385","v":{"v":7233385.91,"d":"7,233,385.91"}}]
[null,30,null,"Charges du personnel",{"$f":"E3387+E3388+E3389+E3390+E3391+E3392+E3393+E3394","v":{"v":1631716.45,"d":"1,631,716.45"}},{"$f":"F3387+F3388+F3389+F3390+F3391+F3392+F3393+F3394","v":{"v":1704738.8900000001,"d":"1,704,738.89"}},{"v":1861815.1400000001,"d":"1,861,815.14"},{"v":1958979.4599999997,"d":"1,958,979.46"},{"v":2107274.91,"d":"2,107,274.91"},{"v":475558.4600000002,"d":"475,558.46"}]
[null,null,300,"Autorités et commissions",{"v":51033.65,"d":"51,033.65"},{"v":50425.05,"d":"50,425.05"},{"v":84720,"d":"84,720.00"},{"v":96828,"d":"96,828.00"},{"v":93332.5,"d":"93,332.50"},{"v":42298.85,"d":"42,298.85"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1319934.85,"d":"1,319,934.85"},{"v":1382599.84,"d":"1,382,599.84"},{"v":1442294.1,"d":"1,442,294.10"},{"v":1546382.91,"d":"1,546,382.91"},{"v":1652407.46,"d":"1,652,407.46"},{"v":332472.60999999987,"d":"332,472.61"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":241614.55,"d":"241,614.55"},{"v":258211.85,"d":"258,211.85"},{"v":273357.25,"d":"273,357.25"},{"v":292609.85,"d":"292,609.85"},{"v":311941.5,"d":"311,941.50"},{"v":70326.95000000001,"d":"70,326.95"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":18633.4,"d":"18,633.40"},{"v":13002.15,"d":"13,002.15"},{"v":60943.79,"d":"60,943.79"},{"v":22658.7,"d":"22,658.70"},{"v":49093.45,"d":"49,093.45"},{"v":30460.049999999996,"d":"30,460.05"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3397+E3398+E3399+E3400+E3401+E3402+E3403+E3404+E3405+E3406","v":{"v":2504201.29,"d":"2,504,201.29"}},{"$f":"F3397+F3398+F3399+F3400+F3401+F3402+F3403+F3404+F3405+F3406","v":{"v":2551755.75,"d":"2,551,755.75"}},{"v":2645426.5699999994,"d":"2,645,426.57"},{"v":2587484.5500000003,"d":"2,587,484.55"},{"v":2887368.4000000004,"d":"2,887,368.40"},{"$f":"I3396-E3396","v":{"v":383167.11000000034,"d":"383,167.11"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":323157.26,"d":"323,157.26"},{"v":274114.47,"d":"274,114.47"},{"v":331011.38,"d":"331,011.38"},{"v":266997.75,"d":"266,997.75"},{"v":293699.06,"d":"293,699.06"},{"v":-29458.20000000001,"d":"-29,458.20 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":41306.5,"d":"41,306.50"},{"v":29561.43,"d":"29,561.43"},{"v":98887.21,"d":"98,887.21"},{"v":105010.77,"d":"105,010.77"},{"v":112614.46,"d":"112,614.46"},{"v":71307.96,"d":"71,307.96"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":387455.8,"d":"387,455.80"},{"v":407199.7,"d":"407,199.70"},{"v":412005.55,"d":"412,005.55"},{"v":441435.05,"d":"441,435.05"},{"v":445561.45,"d":"445,561.45"},{"v":58105.65000000002,"d":"58,105.65"}]
[null,null,313,"Prestations de services et honoraires",{"v":1026983.98,"d":"1,026,983.98"},{"v":1001409.56,"d":"1,001,409.56"},{"v":1065764.51,"d":"1,065,764.51"},{"v":1122677.82,"d":"1,122,677.82"},{"v":1133044.73,"d":"1,133,044.73"},{"v":106060.75,"d":"106,060.75"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":394315.35,"d":"394,315.35"},{"v":580511.31,"d":"580,511.31"},{"v":433417.11,"d":"433,417.11"},{"v":440838.79,"d":"440,838.79"},{"v":592774.26,"d":"592,774.26"},{"v":198458.91000000003,"d":"198,458.91"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":63613,"d":"63,613.00"},{"v":89596.95,"d":"89,596.95"},{"v":94422.35,"d":"94,422.35"},{"v":65169.1,"d":"65,169.10"},{"v":130961.33,"d":"130,961.33"},{"v":67348.33,"d":"67,348.33"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":160248,"d":"160,248.00"},{"v":72793.3,"d":"72,793.30"},{"v":82688,"d":"82,688.00"},{"v":38380,"d":"38,380.00"},{"v":35642.04,"d":"35,642.04"},{"v":-124605.95999999999,"d":"-124,605.96 "}]
[null,null,317,"Indemnités et dédommagements",{"v":29995.4,"d":"29,995.40"},{"v":34873.7,"d":"34,873.70"},{"v":47721.8,"d":"47,721.80"},{"v":54654.6,"d":"54,654.60"},{"v":62236.25,"d":"62,236.25"},{"v":32240.85,"d":"32,240.85"}]
[null,null,318,"Réévaluations de créances",{"v":60436.4,"d":"60,436.40"},{"v":47059.03,"d":"47,059.03"},{"v":62897.86,"d":"62,897.86"},{"v":35046.07,"d":"35,046.07"},{"v":63552.72,"d":"63,552.72"},{"v":3116.3199999999997,"d":"3,116.32"}]
[null,null,319,"Divers charges d'exploitation",{"v":16689.6,"d":"16,689.60"},{"v":14636.3,"d":"14,636.30"},{"v":16610.8,"d":"16,610.80"},{"v":17274.6,"d":"17,274.60"},{"v":17282.1,"d":"17,282.10"},{"v":592.5,"d":"592.50"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3409+E3410","v":{"v":310449.91,"d":"310,449.91"}},{"$f":"F3409+F3410","v":{"v":354358.34,"d":"354,358.34"}},{"v":498784,"d":"498,784.00"},{"v":511059.05,"d":"511,059.05"},{"v":541867.15,"d":"541,867.15"},{"$f":"I3408-E3408","v":{"v":231417.24000000005,"d":"231,417.24"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":310449.91,"d":"310,449.91"},{"v":354358.34,"d":"354,358.34"},{"v":498784,"d":"498,784.00"},{"v":511059.05,"d":"511,059.05"},{"v":541867.15,"d":"541,867.15"},{"$f":"I3409-E3409","v":{"v":231417.24000000005,"d":"231,417.24"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3410-E3410","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3413+E3414+E3415+E3416+E3417+E3418","v":{"v":49261.87,"d":"49,261.87"}},{"$f":"F3413+F3414+F3415+F3416+F3417+F3418","v":{"v":18628.559999999998,"d":"18,628.56"}},{"v":16932.629999999997,"d":"16,932.63"},{"v":19209.949999999997,"d":"19,209.95"},{"v":27950.239999999998,"d":"27,950.24"},{"$f":"I3412-E3412","v":{"v":-21311.630000000005,"d":"-21,311.63 "}}]
[null,null,340,"Charges d'intérets",{"v":12115.22,"d":"12,115.22"},{"v":10036.21,"d":"10,036.21"},{"v":10311.48,"d":"10,311.48"},{"v":9613.4,"d":"9,613.40"},{"v":11605.94,"d":"11,605.94"},{"v":-509.27999999999884,"d":"-509.28 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":37146.65,"d":"37,146.65"},{"v":8592.35,"d":"8,592.35"},{"v":6621.15,"d":"6,621.15"},{"v":9596.55,"d":"9,596.55"},{"v":16344.3,"d":"16,344.30"},{"v":-20802.350000000002,"d":"-20,802.35 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3421+E3422","v":{"v":15054.6,"d":"15,054.60"}},{"$f":"F3421+F3422","v":{"v":64419,"d":"64,419.00"}},{"v":122878,"d":"122,878.00"},{"v":135879.62,"d":"135,879.62"},{"v":376485.15,"d":"376,485.15"},{"$f":"I3420-E3420","v":{"v":361430.55000000005,"d":"361,430.55"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270,000.00"},{"$f":"I3421-E3421","v":{"v":270000,"d":"270,000.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":15054.6,"d":"15,054.60"},{"v":64419,"d":"64,419.00"},{"v":122878,"d":"122,878.00"},{"v":135879.62,"d":"135,879.62"},{"v":106485.15,"d":"106,485.15"},{"$f":"I3422-E3422","v":{"v":91430.54999999999,"d":"91,430.55"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3425+E3426+E3427+E3428+E3429+E3430+E3431+E3432","v":{"v":5897174.91,"d":"5,897,174.91"}},{"$f":"F3425+F3426+F3427+F3428+F3429+F3430+F3431+F3432","v":{"v":5156029.13,"d":"5,156,029.13"}},{"v":6938807.380000001,"d":"6,938,807.38"},{"v":7481289.800000001,"d":"7,481,289.80"},{"v":10461440.84,"d":"10,461,440.84"},{"$f":"I3424-E3424","v":{"v":4564265.93,"d":"4,564,265.93"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2315391.06,"d":"2,315,391.06"},{"v":2386302.63,"d":"2,386,302.63"},{"v":2369758.9,"d":"2,369,758.90"},{"v":2587878.64,"d":"2,587,878.64"},{"v":2638039.42,"d":"2,638,039.42"},{"v":322648.35999999987,"d":"322,648.36"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":2537577,"d":"2,537,577.00"},{"v":1844217,"d":"1,844,217.00"},{"v":3565766,"d":"3,565,766.00"},{"v":3843938,"d":"3,843,938.00"},{"v":6786913,"d":"6,786,913.00"},{"v":4249336,"d":"4,249,336.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1031192.85,"d":"1,031,192.85"},{"v":912495.5,"d":"912,495.50"},{"v":990448.48,"d":"990,448.48"},{"v":1036387.16,"d":"1,036,387.16"},{"v":1023177.42,"d":"1,023,177.42"},{"v":-8015.429999999935,"d":"-8,015.43 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":13014,"d":"13,014.00"},{"v":13014,"d":"13,014.00"},{"v":12834,"d":"12,834.00"},{"v":13086,"d":"13,086.00"},{"v":13311,"d":"13,311.00"},{"v":297,"d":"297.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3435","v":{"v":428675.8,"d":"428,675.80"}},{"$f":"F3435","v":{"v":429137,"d":"429,137.00"}},{"v":428988.05,"d":"428,988.05"},{"v":585449.4,"d":"585,449.40"},{"v":583534.05,"d":"583,534.05"},{"$f":"I3434-E3434","v":{"v":154858.25000000006,"d":"154,858.25"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":428675.8,"d":"428,675.80"},{"v":429137,"d":"429,137.00"},{"v":428988.05,"d":"428,988.05"},{"v":585449.4,"d":"585,449.40"},{"v":583534.05,"d":"583,534.05"},{"v":154858.25000000006,"d":"154,858.25"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E3438+E3439+E3440+E3441+E3442+E3443","v":{"v":0,"d":"0.00"}},{"$f":"F3438+F3439+F3440+F3441+F3442+F3443","v":{"v":51438.41,"d":"51,438.41"}},{"v":1000000,"d":"1,000,000.00"},{"v":3397569.32,"d":"3,397,569.32"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":51438.41,"d":"51,438.41"},{"v":1000000,"d":"1,000,000.00"},{"v":3397569.32,"d":"3,397,569.32"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3446+E3447+E3448+E3449+E3450+E3451+E3452+E3453","v":{"v":0,"d":"0.00"}},{"$f":"F3446+F3447+F3448+F3449+F3450+F3451+F3452+F3453","v":{"v":84000,"d":"84,000.00"}},{"v":84000,"d":"84,000.00"},{"v":551427,"d":"551,427.00"},{"v":84000,"d":"84,000.00"},{"$f":"I3445-E3445","v":{"v":84000,"d":"84,000.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":467427,"d":"467,427.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3457+E3463+E3469+E3480+E3486+E3498+E3502+E3509+E3512+E3521","v":{"v":14354254.820000004,"d":"14,354,254.82"}},{"$f":"F3457+F3463+F3469+F3480+F3486+F3498+F3502+F3509+F3512+F3521","v":{"v":11534604.16,"d":"11,534,604.16"}},{"v":15464133.35,"d":"15,464,133.35"},{"v":19905517.039999995,"d":"19,905,517.04"},{"v":19493843.87,"d":"19,493,843.87"},{"$f":"I3456-E3456","v":{"v":5139589.049999997,"d":"5,139,589.05"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3458+E3459+E3460+E3461","v":{"v":9945240.500000002,"d":"9,945,240.50"}},{"$f":"F3458+F3459+F3460+F3461","v":{"v":6860732.79,"d":"6,860,732.79"}},{"v":10408715.17,"d":"10,408,715.17"},{"v":13763560.829999998,"d":"13,763,560.83"},{"v":13732499.770000001,"d":"13,732,499.77"},{"v":3787259.2699999996,"d":"3,787,259.27"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2784771.7,"d":"2,784,771.70"},{"v":2851513.73,"d":"2,851,513.73"},{"v":3016734.59,"d":"3,016,734.59"},{"v":3258859.68,"d":"3,258,859.68"},{"v":1544364.42,"d":"1,544,364.42"},{"v":-1240407.2800000003,"d":"-1,240,407.28 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":6765508.15,"d":"6,765,508.15"},{"v":3132885.03,"d":"3,132,885.03"},{"v":6938409.75,"d":"6,938,409.75"},{"v":9968346.95,"d":"9,968,346.95"},{"v":11577186.8,"d":"11,577,186.80"},{"v":4811678.65,"d":"4,811,678.65"}]
[null,null,402,"Autres impôts directs",{"v":384754.9,"d":"384,754.90"},{"v":865026.73,"d":"865,026.73"},{"v":441259.63,"d":"441,259.63"},{"v":514281.85,"d":"514,281.85"},{"v":591195.05,"d":"591,195.05"},{"v":206440.15000000002,"d":"206,440.15"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":10205.75,"d":"10,205.75"},{"v":11307.3,"d":"11,307.30"},{"v":12311.2,"d":"12,311.20"},{"v":22072.35,"d":"22,072.35"},{"v":19753.5,"d":"19,753.50"},{"v":9547.75,"d":"9,547.75"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3464+E3465+E3466+E3467","v":{"v":245833.5,"d":"245,833.50"}},{"$f":"F3464+F3465+F3466+F3467","v":{"v":335607.85,"d":"335,607.85"}},{"v":511101.5,"d":"511,101.50"},{"v":633477.1,"d":"633,477.10"},{"v":643637.05,"d":"643,637.05"},{"$f":"I3463-E3463","v":{"v":397803.55000000005,"d":"397,803.55"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3464-E3464","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3465-E3465","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":245833.5,"d":"245,833.50"},{"v":335607.85,"d":"335,607.85"},{"v":511101.5,"d":"511,101.50"},{"v":633477.1,"d":"633,477.10"},{"v":643637.05,"d":"643,637.05"},{"$f":"I3466-E3466","v":{"v":397803.55000000005,"d":"397,803.55"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3467-E3467","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3470+E3471+E3472+E3473+E3474+E3475+E3476+E3477+E3478","v":{"v":1774692.73,"d":"1,774,692.73"}},{"$f":"F3470+F3471+F3472+F3473+F3474+F3475+F3476+F3477+F3478","v":{"v":1751995.5,"d":"1,751,995.50"}},{"v":1844748.3499999999,"d":"1,844,748.35"},{"v":1897199.4899999998,"d":"1,897,199.49"},{"v":1830415.0999999999,"d":"1,830,415.10"},{"$f":"I3469-E3469","v":{"v":55722.36999999988,"d":"55,722.37"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":63251.45,"d":"63,251.45"},{"v":63659.95,"d":"63,659.95"},{"v":63844.9,"d":"63,844.90"},{"v":69774.65,"d":"69,774.65"},{"v":77265.7,"d":"77,265.70"},{"v":14014.25,"d":"14,014.25"}]
[null,null,421,"Emoluments administratif",{"v":13272.53,"d":"13,272.53"},{"v":11934.05,"d":"11,934.05"},{"v":17139.3,"d":"17,139.30"},{"v":12742.2,"d":"12,742.20"},{"v":9715.95,"d":"9,715.95"},{"v":-3556.58,"d":"-3,556.58 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":341249.25,"d":"341,249.25"},{"v":263640.7,"d":"263,640.70"},{"v":317918.4,"d":"317,918.40"},{"v":223983.55,"d":"223,983.55"},{"v":212510.9,"d":"212,510.90"},{"v":-128738.35,"d":"-128,738.35 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1172363.25,"d":"1,172,363.25"},{"v":1282724.2,"d":"1,282,724.20"},{"v":1329400.2,"d":"1,329,400.20"},{"v":1454787.69,"d":"1,454,787.69"},{"v":1403308.95,"d":"1,403,308.95"},{"v":230945.69999999995,"d":"230,945.70"}]
[null,null,425,"Revenus des ventes",{"v":85655.75,"d":"85,655.75"},{"v":25961.85,"d":"25,961.85"},{"v":14766.4,"d":"14,766.40"},{"v":14287,"d":"14,287.00"},{"v":10239.9,"d":"10,239.90"},{"v":-75415.85,"d":"-75,415.85 "}]
[null,null,426,"remboursements",{"v":18359.5,"d":"18,359.50"},{"v":16638,"d":"16,638.00"},{"v":15552.5,"d":"15,552.50"},{"v":23634,"d":"23,634.00"},{"v":12811.55,"d":"12,811.55"},{"v":-5547.950000000001,"d":"-5,547.95 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":80541,"d":"80,541.00"},{"v":87436.75,"d":"87,436.75"},{"v":86126.65,"d":"86,126.65"},{"v":97990.4,"d":"97,990.40"},{"v":104562.15,"d":"104,562.15"},{"v":24021.149999999994,"d":"24,021.15"}]
[]
[null,43,null,"Revenus divers",{"$f":"E3481+E3482+E3483+E3484","v":{"v":0,"d":"0.00"}},{"$f":"F3481+F3482+F3483+F3484","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3480-E3480","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3481-E3481","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3482-E3482","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3483-E3483","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3484-E3484","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3487+E3488+E3489+E3490+E3491+E3492+E3493+E3494+E3495+E3496","v":{"v":146611.57,"d":"146,611.57"}},{"$f":"F3487+F3488+F3489+F3490+F3491+F3492+F3493+F3494+F3495+F3496","v":{"v":325008.02,"d":"325,008.02"}},{"v":63255.549999999996,"d":"63,255.55"},{"v":468360.37,"d":"468,360.37"},{"v":314658.54000000004,"d":"314,658.54"},{"$f":"I3486-E3486","v":{"v":168046.97000000003,"d":"168,046.97"}}]
[null,null,440,"Revenus des intérets",{"v":36365.22,"d":"36,365.22"},{"v":32275.28,"d":"32,275.28"},{"v":33323.19,"d":"33,323.19"},{"v":163256.82,"d":"163,256.82"},{"v":270606.84,"d":"270,606.84"},{"v":234241.62000000002,"d":"234,241.62"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":9605,"d":"9,605.00"},{"v":274664.15,"d":"274,664.15"},{"v":8731,"d":"8,731.00"},{"v":268889,"d":"268,889.00"},{"v":10050,"d":"10,050.00"},{"v":445,"d":"445.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":16641.35,"d":"16,641.35"},{"v":18244.35,"d":"18,244.35"},{"v":26214.4,"d":"26,214.40"},{"v":36214.55,"d":"36,214.55"},{"v":34001.7,"d":"34,001.70"},{"v":17360.35,"d":"17,360.35"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":84000,"d":"84,000.00"},{"v":-175.76,"d":"-175.76 "},{"v":-5013.04,"d":"-5,013.04 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-84000,"d":"-84,000.00 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3499+E3500","v":{"v":4359.18,"d":"4,359.18"}},{"$f":"F3499+F3500","v":{"v":4274.6,"d":"4,274.60"}},{"v":136701.2,"d":"136,701.20"},{"v":13096.9,"d":"13,096.90"},{"v":28092.629999999997,"d":"28,092.63"},{"$f":"I3498-E3498","v":{"v":23733.449999999997,"d":"23,733.45"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":4327.6,"d":"4,327.60"},{"v":3789.85,"d":"3,789.85"},{"v":3514.1,"d":"3,514.10"},{"v":4082.75,"d":"4,082.75"},{"v":3894.35,"d":"3,894.35"},{"$f":"I3499-E3499","v":{"v":-433.25000000000045,"d":"-433.25 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",31.58,484.75,{"v":133187.1,"d":"133,187.10"},{"v":9014.15,"d":"9,014.15"},{"v":24198.28,"d":"24,198.28"},{"$f":"I3500-E3500","v":{"v":24166.699999999997,"d":"24,166.70"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3503+E3504+E3505+E3506+E3507","v":{"v":1808841.5400000003,"d":"1,808,841.54"}},{"$f":"F3503+F3504+F3505+F3506+F3507","v":{"v":1712389.4,"d":"1,712,389.40"}},{"v":1962623.5299999998,"d":"1,962,623.53"},{"v":1955945.9500000002,"d":"1,955,945.95"},{"v":2175314.84,"d":"2,175,314.84"},{"$f":"I3502-E3502","v":{"v":366473.2999999996,"d":"366,473.30"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":203183,"d":"203,183.00"},{"v":268571,"d":"268,571.00"},{"v":469339,"d":"469,339.00"},{"v":504453,"d":"504,453.00"},{"v":670944,"d":"670,944.00"},{"v":467761,"d":"467,761.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":987126.89,"d":"987,126.89"},{"v":895621.2,"d":"895,621.20"},{"v":997286.13,"d":"997,286.13"},{"v":1019634.85,"d":"1,019,634.85"},{"v":1075632.17,"d":"1,075,632.17"},{"v":88505.27999999991,"d":"88,505.28"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":28100,"d":"28,100.00"},{"v":28059,"d":"28,059.00"},{"v":27962,"d":"27,962.00"},{"v":29266,"d":"29,266.00"},{"v":29505,"d":"29,505.00"},{"v":1405,"d":"1,405.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":589714.1,"d":"589,714.10"},{"v":519737.6,"d":"519,737.60"},{"v":466908.7,"d":"466,908.70"},{"v":401675.5,"d":"401,675.50"},{"v":398169.37,"d":"398,169.37"},{"v":-191544.72999999998,"d":"-191,544.73 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",717.55,{"v":400.6,"d":"400.60"},{"v":1127.7,"d":"1,127.70"},{"v":916.6,"d":"916.60"},{"v":1064.3,"d":"1,064.30"},346.75]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3510","v":{"v":428675.8,"d":"428,675.80"}},{"$f":"F3510","v":{"v":429137,"d":"429,137.00"}},{"v":428988.05,"d":"428,988.05"},{"v":585449.4,"d":"585,449.40"},{"v":583534.05,"d":"583,534.05"},{"$f":"I3509-E3509","v":{"v":154858.25000000006,"d":"154,858.25"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":428675.8,"d":"428,675.80"},{"v":429137,"d":"429,137.00"},{"v":428988.05,"d":"428,988.05"},{"v":585449.4,"d":"585,449.40"},{"v":583534.05,"d":"583,534.05"},{"$f":"I3510-E3510","v":{"v":154858.25000000006,"d":"154,858.25"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3513+E3514+E3515+E3516+E3517+E3518+E3519","v":{"v":0,"d":"0.00"}},{"$f":"F3513+F3514+F3515+F3516+F3517+F3518+F3519","v":{"v":31459,"d":"31,459.00"}},{"v":24000,"d":"24,000.00"},{"v":37000,"d":"37,000.00"},{"v":101691.89,"d":"101,691.89"},{"$f":"I3512-E3512","v":{"v":101691.89,"d":"101,691.89"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100291.89,"d":"100,291.89"},{"v":100291.89,"d":"100,291.89"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":31459,"d":"31,459.00"},{"v":24000,"d":"24,000.00"},{"v":37000,"d":"37,000.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3522+E3523+E3524+E3525+E3526+E3527+E3528+E3529","v":{"v":0,"d":"0.00"}},{"$f":"F3522+F3523+F3524+F3525+F3526+F3527+F3528+F3529","v":{"v":84000,"d":"84,000.00"}},{"v":84000,"d":"84,000.00"},{"v":551427,"d":"551,427.00"},{"v":84000,"d":"84,000.00"},{"$f":"I3521-E3521","v":{"v":84000,"d":"84,000.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":467427,"d":"467,427.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3535+E3536","v":{"v":3517719.9899999998,"d":"3,517,719.99"}},{"$f":"F3535+F3536","v":{"v":1120099.08,"d":"1,120,099.08"}},{"v":1866501.58,"d":"1,866,501.58"},{"v":2677168.89,"d":"2,677,168.89"},{"v":1423923.1300000001,"d":"1,423,923.13"},{"$f":"I3534-E3534","v":{"v":-2093796.8599999996,"d":"-2,093,796.86 "}}]
[null,null,900,"Compte général (+ / -)",{"v":3333844.9,"d":"3,333,844.90"},{"v":925288.21,"d":"925,288.21"},{"v":1599945.33,"d":"1,599,945.33"},{"v":2357312.52,"d":"2,357,312.52"},{"v":1228353.08,"d":"1,228,353.08"},{"$f":"I3535-E3535","v":{"v":-2105491.82,"d":"-2,105,491.82 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":183875.09,"d":"183,875.09"},{"v":194810.87,"d":"194,810.87"},{"v":266556.25,"d":"266,556.25"},{"v":319856.37,"d":"319,856.37"},{"v":195570.05,"d":"195,570.05"},{"$f":"I3536-E3536","v":{"v":11694.959999999992,"d":"11,694.96"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3535+E3536","v":{"v":3517719.9899999998,"d":"3,517,719.99"}},{"$f":"F3535+F3536","v":{"v":1120099.08,"d":"1,120,099.08"}},{"v":1866501.58,"d":"1,866,501.58"},{"v":2677168.89,"d":"2,677,168.89"},{"v":1423923.1300000001,"d":"1,423,923.13"},{"$f":"I3538-E3538","v":{"v":-2093796.8599999996,"d":"-2,093,796.86 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["La Chaux des Breuleux",{"$nulls":3},96,96,87,null,null,{"$f":"I3544-E3544","v":{"v":-96,"d":"-96 "}}]
[{"$nulls":4},"La Chaux des Breuleux","La Chaux des Breuleux","La Chaux des Breuleux","La Chaux des Breuleux",{"$f":"H3545","v":"La Chaux des Breuleux"},"La Chaux des Breuleux"]
[3,null,null,"Charges",{"$f":"E3547+E3557+E3569+E3573+E3581+E3585+E3595+E3598+E3606","v":{"v":644533.2000000001,"d":"644,533.20"}},{"$f":"F3547+F3557+F3569+F3573+F3581+F3585+F3595+F3598+F3606","v":{"v":642997.51,"d":"642,997.51"}},{"v":699538.1000000001,"d":"699,538.10"},null,null,{"$f":"I3546-E3546","v":{"v":-644533.2000000001,"d":"-644,533.20 "}}]
[null,30,null,"Charges du personnel",{"$f":"E3548+E3549+E3550+E3551+E3552+E3553+E3554+E3555","v":{"v":93557.6,"d":"93,557.60"}},{"$f":"F3548+F3549+F3550+F3551+F3552+F3553+F3554+F3555","v":{"v":81630.3,"d":"81,630.30"}},{"v":83270.20000000001,"d":"83,270.20"},null,null,{"v":-93557.6,"d":"-93,557.60 "}]
[null,null,300,"Autorités et commissions",{"v":6537.5,"d":"6,537.50"},{"v":5259.5,"d":"5,259.50"},{"v":6985,"d":"6,985.00"},null,null,{"v":-6537.5,"d":"-6,537.50 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":75019.2,"d":"75,019.20"},{"v":66183.25,"d":"66,183.25"},{"v":65818.1,"d":"65,818.10"},null,null,{"v":-75019.2,"d":"-75,019.20 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":11005.6,"d":"11,005.60"},{"v":10187.55,"d":"10,187.55"},{"v":9735.8,"d":"9,735.80"},null,null,{"v":-11005.6,"d":"-11,005.60 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":995.3,"d":"995.30"},{"v":0,"d":"0.00"},{"v":731.3,"d":"731.30"},null,null,{"v":-995.3,"d":"-995.30 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3558+E3559+E3560+E3561+E3562+E3563+E3564+E3565+E3566+E3567","v":{"v":136646.64,"d":"136,646.64"}},{"$f":"F3558+F3559+F3560+F3561+F3562+F3563+F3564+F3565+F3566+F3567","v":{"v":159472.38999999998,"d":"159,472.39"}},{"v":123871.39,"d":"123,871.39"},null,null,{"$f":"I3557-E3557","v":{"v":-136646.64,"d":"-136,646.64 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":4009.05,"d":"4,009.05"},{"v":2542.87,"d":"2,542.87"},{"v":2228.8,"d":"2,228.80"},null,null,{"v":-4009.05,"d":"-4,009.05 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":45375,"d":"45,375.00"},{"v":69552.45,"d":"69,552.45"},{"v":36788.5,"d":"36,788.50"},null,null,{"v":-45375,"d":"-45,375.00 "}]
[null,null,313,"Prestations de services et honoraires",{"v":48903.19,"d":"48,903.19"},{"v":37401.05,"d":"37,401.05"},{"v":35622.7,"d":"35,622.70"},null,null,{"v":-48903.19,"d":"-48,903.19 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":25368.65,"d":"25,368.65"},{"v":36102,"d":"36,102.00"},{"v":38698.1,"d":"38,698.10"},null,null,{"v":-25368.65,"d":"-25,368.65 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":7642.25,"d":"7,642.25"},{"v":6130.8,"d":"6,130.80"},{"v":5008.9,"d":"5,008.90"},null,null,{"v":-7642.25,"d":"-7,642.25 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":409.3,"d":"409.30"},512.65,{"v":2316.48,"d":"2,316.48"},null,null,{"v":-409.3,"d":"-409.30 "}]
[null,null,318,"Réévaluations de créances",{"v":3963.7,"d":"3,963.70"},{"v":6433.57,"d":"6,433.57"},{"v":2451.91,"d":"2,451.91"},null,null,{"v":-3963.7,"d":"-3,963.70 "}]
[null,null,319,"Divers charges d'exploitation",{"v":975.5,"d":"975.50"},{"v":797,"d":"797.00"},{"v":756,"d":"756.00"},null,null,{"v":-975.5,"d":"-975.50 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3570+E3571","v":{"v":40237.3,"d":"40,237.30"}},{"$f":"F3570+F3571","v":{"v":48600,"d":"48,600.00"}},{"v":98769.65,"d":"98,769.65"},null,null,{"$f":"I3569-E3569","v":{"v":-40237.3,"d":"-40,237.30 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":40237.3,"d":"40,237.30"},{"v":48600,"d":"48,600.00"},{"v":98769.65,"d":"98,769.65"},null,null,{"$f":"I3570-E3570","v":{"v":-40237.3,"d":"-40,237.30 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3571-E3571","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3574+E3575+E3576+E3577+E3578+E3579","v":{"v":4961.049999999999,"d":"4,961.05"}},{"$f":"F3574+F3575+F3576+F3577+F3578+F3579","v":{"v":3560.17,"d":"3,560.17"}},{"v":5514.82,"d":"5,514.82"},null,null,{"$f":"I3573-E3573","v":{"v":-4961.049999999999,"d":"-4,961.05 "}}]
[null,null,340,"Charges d'intérets",{"v":4856.65,"d":"4,856.65"},{"v":3455.77,"d":"3,455.77"},{"v":4795.67,"d":"4,795.67"},null,null,{"v":-4856.65,"d":"-4,856.65 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":104.4,"d":"104.40"},{"v":104.4,"d":"104.40"},719.15,null,null,{"v":-104.4,"d":"-104.40 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3582+E3583","v":{"v":7247.15,"d":"7,247.15"}},{"$f":"F3582+F3583","v":{"v":0,"d":"0.00"}},{"v":12281.9,"d":"12,281.90"},null,null,{"$f":"I3581-E3581","v":{"v":-7247.15,"d":"-7,247.15 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":7247.15,"d":"7,247.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3582-E3582","v":{"v":-7247.15,"d":"-7,247.15 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12281.9,"d":"12,281.90"},null,null,{"$f":"I3583-E3583","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3586+E3587+E3588+E3589+E3590+E3591+E3592+E3593","v":{"v":199092.81,"d":"199,092.81"}},{"$f":"F3586+F3587+F3588+F3589+F3590+F3591+F3592+F3593","v":{"v":188983.15000000002,"d":"188,983.15"}},{"v":201028.64,"d":"201,028.64"},null,null,{"$f":"I3585-E3585","v":{"v":-199092.81,"d":"-199,092.81 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":353.4,"d":"353.40"},{"v":525,"d":"525.00"},{"v":805,"d":"805.00"},null,null,{"v":-353.4,"d":"-353.40 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":154256.61,"d":"154,256.61"},{"v":146610.85,"d":"146,610.85"},{"v":160288,"d":"160,288.00"},null,null,{"v":-154256.61,"d":"-154,256.61 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":44482.8,"d":"44,482.80"},{"v":41847.3,"d":"41,847.30"},{"v":39935.64,"d":"39,935.64"},null,null,{"v":-44482.8,"d":"-44,482.80 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3596","v":{"v":144190.65,"d":"144,190.65"}},{"$f":"F3596","v":{"v":145651.5,"d":"145,651.50"}},{"v":159801.5,"d":"159,801.50"},null,null,{"$f":"I3595-E3595","v":{"v":-144190.65,"d":"-144,190.65 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":144190.65,"d":"144,190.65"},{"v":145651.5,"d":"145,651.50"},{"v":159801.5,"d":"159,801.50"},null,null,{"v":-144190.65,"d":"-144,190.65 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E3599+E3600+E3601+E3602+E3603+E3604","v":{"v":0,"d":"0.00"}},{"$f":"F3599+F3600+F3601+F3602+F3603+F3604","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3607+E3608+E3609+E3610+E3611+E3612+E3613+E3614","v":{"v":18600,"d":"18,600.00"}},{"$f":"F3607+F3608+F3609+F3610+F3611+F3612+F3613+F3614","v":{"v":15100,"d":"15,100.00"}},{"v":15000,"d":"15,000.00"},null,null,{"$f":"I3606-E3606","v":{"v":-18600,"d":"-18,600.00 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":18600,"d":"18,600.00"},{"v":15100,"d":"15,100.00"},{"v":15000,"d":"15,000.00"},null,null,{"v":-18600,"d":"-18,600.00 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3618+E3624+E3630+E3641+E3647+E3659+E3663+E3670+E3673+E3682","v":{"v":633362.93,"d":"633,362.93"}},{"$f":"F3618+F3624+F3630+F3641+F3647+F3659+F3663+F3670+F3673+F3682","v":{"v":656370.62,"d":"656,370.62"}},{"v":582960.55,"d":"582,960.55"},null,null,{"$f":"I3617-E3617","v":{"v":-633362.93,"d":"-633,362.93 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3619+E3620+E3621+E3622","v":{"v":235146.95,"d":"235,146.95"}},{"$f":"F3619+F3620+F3621+F3622","v":{"v":248192.22,"d":"248,192.22"}},{"v":232528.25000000003,"d":"232,528.25"},null,null,{"v":-235146.95,"d":"-235,146.95 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":166231.25,"d":"166,231.25"},{"v":201253.2,"d":"201,253.20"},{"v":162980.45,"d":"162,980.45"},null,null,{"v":-166231.25,"d":"-166,231.25 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":927.2,"d":"927.20"},{"v":0,"d":"0.00"},{"v":102.2,"d":"102.20"},null,null,{"v":-927.2,"d":"-927.20 "}]
[null,null,402,"Autres impôts directs",{"v":57724.8,"d":"57,724.80"},{"v":39114.62,"d":"39,114.62"},{"v":67345.6,"d":"67,345.60"},null,null,{"v":-57724.8,"d":"-57,724.80 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":10263.7,"d":"10,263.70"},{"v":7824.4,"d":"7,824.40"},{"v":2100,"d":"2,100.00"},null,null,{"v":-10263.7,"d":"-10,263.70 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3625+E3626+E3627+E3628","v":{"v":4083.3,"d":"4,083.30"}},{"$f":"F3625+F3626+F3627+F3628","v":{"v":0,"d":"0.00"}},{"v":568,"d":"568.00"},null,null,{"$f":"I3624-E3624","v":{"v":-4083.3,"d":"-4,083.30 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3625-E3625","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3626-E3626","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":4083.3,"d":"4,083.30"},{"v":0,"d":"0.00"},{"v":568,"d":"568.00"},null,null,{"$f":"I3627-E3627","v":{"v":-4083.3,"d":"-4,083.30 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3628-E3628","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3631+E3632+E3633+E3634+E3635+E3636+E3637+E3638+E3639","v":{"v":75957.6,"d":"75,957.60"}},{"$f":"F3631+F3632+F3633+F3634+F3635+F3636+F3637+F3638+F3639","v":{"v":100231.45,"d":"100,231.45"}},{"v":75585.35,"d":"75,585.35"},null,null,{"$f":"I3630-E3630","v":{"v":-75957.6,"d":"-75,957.60 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":1766.55,"d":"1,766.55"},{"v":2888.2,"d":"2,888.20"},{"v":4017.3,"d":"4,017.30"},null,null,{"v":-1766.55,"d":"-1,766.55 "}]
[null,null,421,"Emoluments administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":65360.25,"d":"65,360.25"},{"v":60830.2,"d":"60,830.20"},{"v":62066,"d":"62,066.00"},null,null,{"v":-65360.25,"d":"-65,360.25 "}]
[null,null,425,"Revenus des ventes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,426,"remboursements",{"v":6685.2,"d":"6,685.20"},{"v":31060.85,"d":"31,060.85"},{"v":9502.05,"d":"9,502.05"},null,null,{"v":-6685.2,"d":"-6,685.20 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":2145.6,"d":"2,145.60"},{"v":5452.2,"d":"5,452.20"},{"v":0,"d":"0.00"},null,null,{"v":-2145.6,"d":"-2,145.60 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E3642+E3643+E3644+E3645","v":{"v":0,"d":"0.00"}},{"$f":"F3642+F3643+F3644+F3645","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I3641-E3641","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3642-E3642","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3643-E3643","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3644-E3644","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3645-E3645","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3648+E3649+E3650+E3651+E3652+E3653+E3654+E3655+E3656+E3657","v":{"v":40131.380000000005,"d":"40,131.38"}},{"$f":"F3648+F3649+F3650+F3651+F3652+F3653+F3654+F3655+F3656+F3657","v":{"v":29952.5,"d":"29,952.50"}},{"v":31878.9,"d":"31,878.90"},null,null,{"$f":"I3647-E3647","v":{"v":-40131.380000000005,"d":"-40,131.38 "}}]
[null,null,440,"Revenus des intérets",562.18,{"v":1441.7,"d":"1,441.70"},{"v":2034.5,"d":"2,034.50"},null,null,{"v":-562.18,"d":"-562.18 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":7.8,"d":"7.80"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":13934,"d":"13,934.00"},{"v":13934,"d":"13,934.00"},{"v":15034,"d":"15,034.00"},null,null,{"v":-13934,"d":"-13,934.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"},null,null,{"v":-200,"d":"-200.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":25435.2,"d":"25,435.20"},{"v":14569,"d":"14,569.00"},{"v":14800,"d":"14,800.00"},null,null,{"v":-25435.2,"d":"-25,435.20 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3660+E3661","v":{"v":0,"d":"0.00"}},{"$f":"F3660+F3661","v":{"v":-200,"d":"-200.00 "}},{"v":0,"d":"0.00"},null,null,{"$f":"I3659-E3659","v":{"v":0,"d":"0.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I3660-E3660","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "},{"v":0,"d":"0.00"},null,null,{"$f":"I3661-E3661","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3664+E3665+E3666+E3667+E3668","v":{"v":93839.05,"d":"93,839.05"}},{"$f":"F3664+F3665+F3666+F3667+F3668","v":{"v":103589.95,"d":"103,589.95"}},{"v":67404.55,"d":"67,404.55"},null,null,{"$f":"I3663-E3663","v":{"v":-93839.05,"d":"-93,839.05 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",460.55,{"v":5993.15,"d":"5,993.15"},{"v":5784.55,"d":"5,784.55"},null,null,{"v":-460.55,"d":"-460.55 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":83038,"d":"83,038.00"},{"v":91814,"d":"91,814.00"},{"v":44502,"d":"44,502.00"},null,null,{"v":-83038,"d":"-83,038.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":10135,"d":"10,135.00"},{"v":5544.5,"d":"5,544.50"},{"v":17118,"d":"17,118.00"},null,null,{"v":-10135,"d":"-10,135.00 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":205.5,"d":"205.50"},{"v":238.3,"d":"238.30"},{"v":0,"d":"0.00"},null,null,{"v":-205.5,"d":"-205.50 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3671","v":{"v":159491.5,"d":"159,491.50"}},{"$f":"F3671","v":{"v":159211.1,"d":"159,211.10"}},{"v":159801.5,"d":"159,801.50"},null,null,{"$f":"I3670-E3670","v":{"v":-159491.5,"d":"-159,491.50 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":159491.5,"d":"159,491.50"},{"v":159211.1,"d":"159,211.10"},{"v":159801.5,"d":"159,801.50"},null,null,{"$f":"I3671-E3671","v":{"v":-159491.5,"d":"-159,491.50 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3674+E3675+E3676+E3677+E3678+E3679+E3680","v":{"v":0,"d":"0.00"}},{"$f":"F3674+F3675+F3676+F3677+F3678+F3679+F3680","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I3673-E3673","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3683+E3684+E3685+E3686+E3687+E3688+E3689+E3690","v":{"v":24713.15,"d":"24,713.15"}},{"$f":"F3683+F3684+F3685+F3686+F3687+F3688+F3689+F3690","v":{"v":15393.4,"d":"15,393.40"}},{"v":15194,"d":"15,194.00"},null,null,{"$f":"I3682-E3682","v":{"v":-24713.15,"d":"-24,713.15 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",113.15,{"v":293.4,"d":"293.40"},{"v":194,"d":"194.00"},null,null,{"v":-113.15,"d":"-113.15 "}]
[null,null,491,"Prestations de services",{"v":24600,"d":"24,600.00"},{"v":15100,"d":"15,100.00"},{"v":15000,"d":"15,000.00"},null,null,{"v":-24600,"d":"-24,600.00 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3696+E3697","v":{"v":-11170.27,"d":"-11,170.27 "}},{"$f":"F3696+F3697","v":{"v":10126.51,"d":"10,126.51"}},{"v":-116577.55,"d":"-116,577.55 "},null,null,{"$f":"I3695-E3695","v":{"v":11170.27,"d":"11,170.27"}}]
[null,null,900,"Compte général (+ / -)",{"v":-13900.02,"d":"-13,900.02 "},{"v":13373.11,"d":"13,373.11"},{"v":-113818.35,"d":"-113,818.35 "},null,null,{"$f":"I3696-E3696","v":{"v":13900.02,"d":"13,900.02"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":2729.75,"d":"2,729.75"},{"v":-3246.6,"d":"-3,246.60 "},{"v":-2759.2,"d":"-2,759.20 "},null,null,{"$f":"I3697-E3697","v":{"v":-2729.75,"d":"-2,729.75 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3696+E3697","v":{"v":-11170.27,"d":"-11,170.27 "}},{"$f":"F3696+F3697","v":{"v":10126.51,"d":"10,126.51"}},{"v":-116577.55,"d":"-116,577.55 "},null,null,{"$f":"I3699-E3699","v":{"v":11170.27,"d":"11,170.27"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Les Enfers",{"$nulls":3},149,148,156,149,{"$f":"'Base de données pop.'!C24","v":151},{"$f":"I3705-E3705","v":2}]
[{"$nulls":4},"Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"H3706","v":"Les Enfers"},"Les Enfers"]
[3,null,null,"Charges",{"$f":"E3708+E3718+E3730+E3734+E3742+E3746+E3756+E3759+E3767","v":{"v":827991.57,"d":"827,991.57"}},{"$f":"F3708+F3718+F3730+F3734+F3742+F3746+F3756+F3759+F3767","v":{"v":882731.69,"d":"882,731.69"}},{"v":1086919.88,"d":"1,086,919.88"},{"v":886123.6900000001,"d":"886,123.69"},{"v":919173.3600000001,"d":"919,173.36"},{"$f":"I3707-E3707","v":{"v":91181.79000000015,"d":"91,181.79"}}]
[null,30,null,"Charges du personnel",{"$f":"E3709+E3710+E3711+E3712+E3713+E3714+E3715+E3716","v":{"v":66462.90000000001,"d":"66,462.90"}},{"$f":"F3709+F3710+F3711+F3712+F3713+F3714+F3715+F3716","v":{"v":67663.4,"d":"67,663.40"}},{"v":69118.75,"d":"69,118.75"},{"v":68982.7,"d":"68,982.70"},{"v":68995.09999999999,"d":"68,995.10"},{"v":2532.1999999999825,"d":"2,532.20"}]
[null,null,300,"Autorités et commissions",{"v":11586.25,"d":"11,586.25"},{"v":11716.25,"d":"11,716.25"},{"v":11829,"d":"11,829.00"},{"v":13494.8,"d":"13,494.80"},{"v":11209.3,"d":"11,209.30"},{"v":-376.9500000000007,"d":"-376.95 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":48607.8,"d":"48,607.80"},{"v":49974.4,"d":"49,974.40"},{"v":50586.75,"d":"50,586.75"},{"v":48637.45,"d":"48,637.45"},{"v":50157.6,"d":"50,157.60"},{"v":1549.7999999999956,"d":"1,549.80"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":6208.85,"d":"6,208.85"},{"v":5972.75,"d":"5,972.75"},{"v":6703,"d":"6,703.00"},{"v":6850.45,"d":"6,850.45"},{"v":7401.55,"d":"7,401.55"},{"v":1192.6999999999998,"d":"1,192.70"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},226.65,166.65]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3719+E3720+E3721+E3722+E3723+E3724+E3725+E3726+E3727+E3728","v":{"v":215664.13999999998,"d":"215,664.14"}},{"$f":"F3719+F3720+F3721+F3722+F3723+F3724+F3725+F3726+F3727+F3728","v":{"v":203627.18,"d":"203,627.18"}},{"v":253073.87000000002,"d":"253,073.87"},{"v":201905.41,"d":"201,905.41"},{"v":171395.68,"d":"171,395.68"},{"$f":"I3718-E3718","v":{"v":-44268.45999999999,"d":"-44,268.46 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":24456.76,"d":"24,456.76"},{"v":29304.8,"d":"29,304.80"},{"v":41956.15,"d":"41,956.15"},{"v":31983.45,"d":"31,983.45"},{"v":33914.05,"d":"33,914.05"},{"v":9457.290000000005,"d":"9,457.29"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":200,"d":"200.00"},{"v":204,"d":"204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1092,"d":"1,092.00"},{"v":892,"d":"892.00"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":37797.9,"d":"37,797.90"},{"v":38317.9,"d":"38,317.90"},{"v":40030.2,"d":"40,030.20"},{"v":38592.5,"d":"38,592.50"},{"v":35180.55,"d":"35,180.55"},{"v":-2617.3499999999985,"d":"-2,617.35 "}]
[null,null,313,"Prestations de services et honoraires",{"v":125449.68,"d":"125,449.68"},{"v":83257.25,"d":"83,257.25"},{"v":125771.85,"d":"125,771.85"},{"v":96020.15,"d":"96,020.15"},{"v":71773.03,"d":"71,773.03"},{"v":-53676.649999999994,"d":"-53,676.65 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":14427.65,"d":"14,427.65"},{"v":31018.55,"d":"31,018.55"},{"v":25870.7,"d":"25,870.70"},{"v":13711.6,"d":"13,711.60"},{"v":12983.8,"d":"12,983.80"},{"v":-1443.8500000000004,"d":"-1,443.85 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":4579.85,"d":"4,579.85"},{"v":11027.4,"d":"11,027.40"},{"v":6543.3,"d":"6,543.30"},{"v":7893.1,"d":"7,893.10"},{"v":8083.15,"d":"8,083.15"},{"v":3503.2999999999993,"d":"3,503.30"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":1325.35,"d":"1,325.35"},{"v":2415.5,"d":"2,415.50"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":555.1,"d":"555.10"},{"v":782.9,"d":"782.90"},712.95,{"v":764.5,"d":"764.50"},{"v":613.7,"d":"613.70"},{"v":58.60000000000002,"d":"58.60"}]
[null,null,318,"Réévaluations de créances",{"v":6037.4,"d":"6,037.40"},{"v":8276.43,"d":"8,276.43"},{"v":7678.22,"d":"7,678.22"},{"v":1823.41,"d":"1,823.41"},{"v":3000.8,"d":"3,000.80"},{"v":-3036.5999999999995,"d":"-3,036.60 "}]
[null,null,319,"Divers charges d'exploitation",{"v":1359.8,"d":"1,359.80"},637.95,{"v":3185.15,"d":"3,185.15"},{"v":8701.2,"d":"8,701.20"},{"v":3954.6,"d":"3,954.60"},{"v":2594.8,"d":"2,594.80"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3731+E3732","v":{"v":700,"d":"700.00"}},{"$f":"F3731+F3732","v":{"v":700,"d":"700.00"}},{"v":163116.93,"d":"163,116.93"},{"v":13768.27,"d":"13,768.27"},{"v":13700,"d":"13,700.00"},{"$f":"I3730-E3730","v":{"v":13000,"d":"13,000.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":163116.93,"d":"163,116.93"},{"v":13768.27,"d":"13,768.27"},{"v":13700,"d":"13,700.00"},{"$f":"I3731-E3731","v":{"v":13000,"d":"13,000.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3732-E3732","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3735+E3736+E3737+E3738+E3739+E3740","v":{"v":18235.5,"d":"18,235.50"}},{"$f":"F3735+F3736+F3737+F3738+F3739+F3740","v":{"v":16106.66,"d":"16,106.66"}},{"v":14317.320000000002,"d":"14,317.32"},{"v":16817.96,"d":"16,817.96"},{"v":20339.95,"d":"20,339.95"},{"$f":"I3734-E3734","v":{"v":2104.4500000000007,"d":"2,104.45"}}]
[null,null,340,"Charges d'intérets",{"v":7098.21,"d":"7,098.21"},{"v":3976.82,"d":"3,976.82"},{"v":3587.37,"d":"3,587.37"},{"v":4805.45,"d":"4,805.45"},{"v":6149.85,"d":"6,149.85"},{"v":-948.3599999999997,"d":"-948.36 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":9155.95,"d":"9,155.95"},{"v":10376.2,"d":"10,376.20"},{"v":8120.6,"d":"8,120.60"},{"v":10605.8,"d":"10,605.80"},{"v":13265.9,"d":"13,265.90"},{"v":4109.949999999999,"d":"4,109.95"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":1981.34,"d":"1,981.34"},{"v":1753.64,"d":"1,753.64"},{"v":2609.35,"d":"2,609.35"},{"v":1406.71,"d":"1,406.71"},{"v":924.2,"d":"924.20"},{"v":-1057.1399999999999,"d":"-1,057.14 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3743+E3744","v":{"v":7500,"d":"7,500.00"}},{"$f":"F3743+F3744","v":{"v":8123.55,"d":"8,123.55"}},{"v":8938.8,"d":"8,938.80"},{"v":6071,"d":"6,071.00"},{"v":5730,"d":"5,730.00"},{"$f":"I3742-E3742","v":{"v":-1770,"d":"-1,770.00 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3743-E3743","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":7500,"d":"7,500.00"},{"v":8123.55,"d":"8,123.55"},{"v":8938.8,"d":"8,938.80"},{"v":6071,"d":"6,071.00"},{"v":5730,"d":"5,730.00"},{"$f":"I3744-E3744","v":{"v":-1770,"d":"-1,770.00 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3747+E3748+E3749+E3750+E3751+E3752+E3753+E3754","v":{"v":342326.43000000005,"d":"342,326.43"}},{"$f":"F3747+F3748+F3749+F3750+F3751+F3752+F3753+F3754","v":{"v":409650.75,"d":"409,650.75"}},{"v":365964.76,"d":"365,964.76"},{"v":407766.5,"d":"407,766.50"},{"v":399489.83,"d":"399,489.83"},{"$f":"I3746-E3746","v":{"v":57163.399999999965,"d":"57,163.40"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1257.4,"d":"1,257.40"},{"v":1330,"d":"1,330.00"},{"v":2104.5,"d":"2,104.50"},{"v":2416.75,"d":"2,416.75"},{"v":1626.25,"d":"1,626.25"},{"v":368.8499999999999,"d":"368.85"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":261305.68,"d":"261,305.68"},{"v":324583.4,"d":"324,583.40"},{"v":260539.86,"d":"260,539.86"},{"v":301436.9,"d":"301,436.90"},{"v":287043.03,"d":"287,043.03"},{"v":25737.350000000035,"d":"25,737.35"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":79763.35,"d":"79,763.35"},{"v":83737.35,"d":"83,737.35"},{"v":103320.4,"d":"103,320.40"},{"v":103912.85,"d":"103,912.85"},{"v":110820.55,"d":"110,820.55"},{"v":31057.199999999997,"d":"31,057.20"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3757","v":{"v":177102.6,"d":"177,102.60"}},{"$f":"F3757","v":{"v":176860.15,"d":"176,860.15"}},{"v":177389.45,"d":"177,389.45"},{"v":170811.85,"d":"170,811.85"},{"v":174522.8,"d":"174,522.80"},{"$f":"I3756-E3756","v":{"v":-2579.8000000000175,"d":"-2,579.80 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":177102.6,"d":"177,102.60"},{"v":176860.15,"d":"176,860.15"},{"v":177389.45,"d":"177,389.45"},{"v":170811.85,"d":"170,811.85"},{"v":174522.8,"d":"174,522.80"},{"v":-2579.8000000000175,"d":"-2,579.80 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E3760+E3761+E3762+E3763+E3764+E3765","v":{"v":0,"d":"0.00"}},{"$f":"F3760+F3761+F3762+F3763+F3764+F3765","v":{"v":0,"d":"0.00"}},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":65000,"d":"65,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":65000,"d":"65,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3768+E3769+E3770+E3771+E3772+E3773+E3774+E3775","v":{"v":0,"d":"0.00"}},{"$f":"F3768+F3769+F3770+F3771+F3772+F3773+F3774+F3775","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3767-E3767","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3779+E3785+E3791+E3802+E3808+E3820+E3824+E3831+E3834+E3843","v":{"v":869413.35,"d":"869,413.35"}},{"$f":"F3779+F3785+F3791+F3802+F3808+F3820+F3824+F3831+F3834+F3843","v":{"v":883860.9300000002,"d":"883,860.93"}},{"v":1124629.09,"d":"1,124,629.09"},{"v":901751.94,"d":"901,751.94"},{"v":973922.8899999999,"d":"973,922.89"},{"$f":"I3778-E3778","v":{"v":104509.53999999992,"d":"104,509.54"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3780+E3781+E3782+E3783","v":{"v":312610.3,"d":"312,610.30"}},{"$f":"F3780+F3781+F3782+F3783","v":{"v":353199.9,"d":"353,199.90"}},{"v":339285.6400000001,"d":"339,285.64"},{"v":347438.56000000006,"d":"347,438.56"},{"v":417500.77,"d":"417,500.77"},{"v":104890.47000000003,"d":"104,890.47"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":246851.8,"d":"246,851.80"},{"v":272253.9,"d":"272,253.90"},{"v":290960.59,"d":"290,960.59"},{"v":275555.71,"d":"275,555.71"},{"v":335319.82,"d":"335,319.82"},{"v":88468.02000000002,"d":"88,468.02"}]
[null,null,401,"Impôts directs des personnes morales",{"v":8935.8,"d":"8,935.80"},{"v":7463.25,"d":"7,463.25"},{"v":-5685.3,"d":"-5,685.30 "},{"v":7009.7,"d":"7,009.70"},{"v":5789.9,"d":"5,789.90"},{"v":-3145.8999999999996,"d":"-3,145.90 "}]
[null,null,402,"Autres impôts directs",{"v":53504.7,"d":"53,504.70"},{"v":70081.95,"d":"70,081.95"},{"v":50604.15,"d":"50,604.15"},{"v":61834.15,"d":"61,834.15"},{"v":73187.05,"d":"73,187.05"},{"v":19682.350000000006,"d":"19,682.35"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":3318,"d":"3,318.00"},{"v":3400.8,"d":"3,400.80"},{"v":3406.2,"d":"3,406.20"},{"v":3039,"d":"3,039.00"},{"v":3204,"d":"3,204.00"},{"v":-114,"d":"-114.00 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3786+E3787+E3788+E3789","v":{"v":292,"d":"292.00"}},{"$f":"F3786+F3787+F3788+F3789","v":{"v":292,"d":"292.00"}},{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"$f":"I3785-E3785","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3786-E3786","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3787-E3787","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"v":292,"d":"292.00"},{"$f":"I3788-E3788","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3789-E3789","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3792+E3793+E3794+E3795+E3796+E3797+E3798+E3799+E3800","v":{"v":185752.85000000003,"d":"185,752.85"}},{"$f":"F3792+F3793+F3794+F3795+F3796+F3797+F3798+F3799+F3800","v":{"v":164470.85000000003,"d":"164,470.85"}},{"v":244820.75,"d":"244,820.75"},{"v":173170.52999999997,"d":"173,170.53"},{"v":154199.2,"d":"154,199.20"},{"$f":"I3791-E3791","v":{"v":-31553.650000000023,"d":"-31,553.65 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":3276.4,"d":"3,276.40"},{"v":4576.85,"d":"4,576.85"},{"v":5308.25,"d":"5,308.25"},{"v":4671.5,"d":"4,671.50"},{"v":4538.1,"d":"4,538.10"},{"v":1261.7000000000003,"d":"1,261.70"}]
[null,null,421,"Emoluments administratif",{"v":1050,"d":"1,050.00"},{"v":2221.75,"d":"2,221.75"},{"v":1460.5,"d":"1,460.50"},{"v":1575.5,"d":"1,575.50"},{"v":1367.25,"d":"1,367.25"},317.25]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":101015.5,"d":"101,015.50"},{"v":95897.75,"d":"95,897.75"},{"v":130234,"d":"130,234.00"},{"v":90273.6,"d":"90,273.60"},{"v":100276.05,"d":"100,276.05"},{"v":-739.4499999999971,"d":"-739.45 "}]
[null,null,425,"Revenus des ventes",{"v":74500.05,"d":"74,500.05"},{"v":51729.1,"d":"51,729.10"},{"v":102824.2,"d":"102,824.20"},{"v":71165.33,"d":"71,165.33"},{"v":42563.35,"d":"42,563.35"},{"v":-31936.700000000004,"d":"-31,936.70 "}]
[null,null,426,"remboursements",{"v":5179.7,"d":"5,179.70"},{"v":9482.7,"d":"9,482.70"},{"v":3602.8,"d":"3,602.80"},{"v":4616.3,"d":"4,616.30"},{"v":4540.45,"d":"4,540.45"},{"v":-639.25,"d":"-639.25 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":731.2,"d":"731.20"},{"v":502.7,"d":"502.70"},{"v":1391,"d":"1,391.00"},{"v":868.3,"d":"868.30"},{"v":914,"d":"914.00"},{"v":182.79999999999995,"d":"182.80"}]
[]
[null,43,null,"Revenus divers",{"$f":"E3803+E3804+E3805+E3806","v":889.95},{"$f":"F3803+F3804+F3805+F3806","v":{"v":12374.41,"d":"12,374.41"}},{"v":4713.5,"d":"4,713.50"},{"v":11623.25,"d":"11,623.25"},{"v":3867.75,"d":"3,867.75"},{"$f":"I3802-E3802","v":{"v":2977.8,"d":"2,977.80"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":709.2,"d":"709.20"},98.86,{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":2050,"d":"2,050.00"},{"$f":"I3803-E3803","v":{"v":1340.8,"d":"1,340.80"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":7354.15,"d":"7,354.15"},{"v":2784.55,"d":"2,784.55"},{"v":4062.35,"d":"4,062.35"},{"v":0,"d":"0.00"},{"$f":"I3804-E3804","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":4921.4,"d":"4,921.40"},{"v":1718.45,"d":"1,718.45"},{"v":3190.7,"d":"3,190.70"},{"v":1767.75,"d":"1,767.75"},{"$f":"I3805-E3805","v":{"v":1767.75,"d":"1,767.75"}}]
[null,null,439,"Autres revenus divers",180.75,{"v":0,"d":"0.00"},{"v":210.5,"d":"210.50"},{"v":370.2,"d":"370.20"},{"v":50,"d":"50.00"},{"$f":"I3806-E3806","v":{"v":-130.75,"d":"-130.75 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3809+E3810+E3811+E3812+E3813+E3814+E3815+E3816+E3817+E3818","v":{"v":31355,"d":"31,355.00"}},{"$f":"F3809+F3810+F3811+F3812+F3813+F3814+F3815+F3816+F3817+F3818","v":{"v":34602.67,"d":"34,602.67"}},{"v":30395.22,"d":"30,395.22"},{"v":39937.1,"d":"39,937.10"},{"v":35055.47,"d":"35,055.47"},{"$f":"I3808-E3808","v":{"v":3700.470000000001,"d":"3,700.47"}}]
[null,null,440,"Revenus des intérets",{"v":6035,"d":"6,035.00"},{"v":4166.67,"d":"4,166.67"},{"v":2689.22,"d":"2,689.22"},{"v":4939.1,"d":"4,939.10"},{"v":9015.47,"d":"9,015.47"},{"v":2980.4699999999993,"d":"2,980.47"}]
[null,null,441,"Gains réalisés du PF",{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-740,"d":"-740.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":24580,"d":"24,580.00"},{"v":22720,"d":"22,720.00"},{"v":25290,"d":"25,290.00"},{"v":25870,"d":"25,870.00"},{"v":25760,"d":"25,760.00"},{"v":1180,"d":"1,180.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":7716,"d":"7,716.00"},{"v":2416,"d":"2,416.00"},{"v":9128,"d":"9,128.00"},{"v":280,"d":"280.00"},{"v":280,"d":"280.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3821+E3822","v":{"v":1826.6999999999998,"d":"1,826.70"}},{"$f":"F3821+F3822","v":{"v":369.8,"d":"369.80"}},{"v":169413.48,"d":"169,413.48"},{"v":398.7,"d":"398.70"},348.85,{"$f":"I3820-E3820","v":{"v":-1477.85,"d":"-1,477.85 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",423.35,{"v":369.8,"d":"369.80"},{"v":346.1,"d":"346.10"},{"v":398.7,"d":"398.70"},348.85,{"$f":"I3821-E3821","v":{"v":-74.5,"d":"-74.50 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":1403.35,"d":"1,403.35"},{"v":0,"d":"0.00"},{"v":169067.38,"d":"169,067.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3822-E3822","v":{"v":-1403.35,"d":"-1,403.35 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3825+E3826+E3827+E3828+E3829","v":{"v":134834.45,"d":"134,834.45"}},{"$f":"F3825+F3826+F3827+F3828+F3829","v":{"v":116982,"d":"116,982.00"}},{"v":133589.25,"d":"133,589.25"},{"v":133239.85,"d":"133,239.85"},{"v":163303.6,"d":"163,303.60"},{"$f":"I3824-E3824","v":{"v":28469.149999999994,"d":"28,469.15"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":616,"d":"616.00"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"},{"v":419,"d":"419.00"},{"v":661,"d":"661.00"},{"v":45,"d":"45.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":37685.25,"d":"37,685.25"},{"v":36304,"d":"36,304.00"},{"v":35769.3,"d":"35,769.30"},{"v":49705.85,"d":"49,705.85"},{"v":56254.75,"d":"56,254.75"},{"v":18569.5,"d":"18,569.50"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":61512,"d":"61,512.00"},{"v":61684,"d":"61,684.00"},{"v":83800,"d":"83,800.00"},{"v":58576,"d":"58,576.00"},{"v":85944,"d":"85,944.00"},{"v":24432,"d":"24,432.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":33934,"d":"33,934.00"},{"v":18223.45,"d":"18,223.45"},{"v":13069.9,"d":"13,069.90"},{"v":24036.45,"d":"24,036.45"},{"v":19392.85,"d":"19,392.85"},{"v":-14541.150000000001,"d":"-14,541.15 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1087.2,"d":"1,087.20"},770.55,560.05,502.55,{"v":1051,"d":"1,051.00"},{"v":-36.200000000000045,"d":"-36.20 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3832","v":{"v":201852.1,"d":"201,852.10"}},{"$f":"F3832","v":{"v":201569.3,"d":"201,569.30"}},{"v":202119.25,"d":"202,119.25"},{"v":195651.95,"d":"195,651.95"},{"v":199355.25,"d":"199,355.25"},{"$f":"I3831-E3831","v":{"v":-2496.850000000006,"d":"-2,496.85 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":201852.1,"d":"201,852.10"},{"v":201569.3,"d":"201,569.30"},{"v":202119.25,"d":"202,119.25"},{"v":195651.95,"d":"195,651.95"},{"v":199355.25,"d":"199,355.25"},{"$f":"I3832-E3832","v":{"v":-2496.850000000006,"d":"-2,496.85 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3835+E3836+E3837+E3838+E3839+E3840+E3841","v":{"v":0,"d":"0.00"}},{"$f":"F3835+F3836+F3837+F3838+F3839+F3840+F3841","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3834-E3834","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E3844+E3845+E3846+E3847+E3848+E3849+E3850+E3851","v":{"v":0,"d":"0.00"}},{"$f":"F3844+F3845+F3846+F3847+F3848+F3849+F3850+F3851","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3843-E3843","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E3857+E3858","v":{"v":41421.78,"d":"41,421.78"}},{"$f":"F3857+F3858","v":{"v":1129.2400000000052,"d":"1,129.24"}},{"v":37709.21,"d":"37,709.21"},{"v":15628.250000000002,"d":"15,628.25"},{"v":54749.53,"d":"54,749.53"},{"$f":"I3856-E3856","v":{"v":13327.75,"d":"13,327.75"}}]
[null,null,900,"Compte général (+ / -)",{"v":-8071.54,"d":"-8,071.54 "},{"v":-34056.49,"d":"-34,056.49 "},{"v":5979.36,"d":"5,979.36"},{"v":-8997.33,"d":"-8,997.33 "},{"v":28176.98,"d":"28,176.98"},{"$f":"I3857-E3857","v":{"v":36248.52,"d":"36,248.52"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":49493.32,"d":"49,493.32"},{"v":35185.73,"d":"35,185.73"},{"v":31729.85,"d":"31,729.85"},{"v":24625.58,"d":"24,625.58"},{"v":26572.55,"d":"26,572.55"},{"$f":"I3858-E3858","v":{"v":-22920.77,"d":"-22,920.77 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E3857+E3858","v":{"v":41421.78,"d":"41,421.78"}},{"$f":"F3857+F3858","v":{"v":1129.2400000000052,"d":"1,129.24"}},{"v":37709.21,"d":"37,709.21"},{"v":15628.250000000002,"d":"15,628.25"},{"v":54749.53,"d":"54,749.53"},{"$f":"I3860-E3860","v":{"v":13327.75,"d":"13,327.75"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Les Genevez",{"$nulls":3},516,518,510,510,{"$f":"'Base de données pop.'!C25","v":516},{"$f":"I3866-E3866","v":0}]
[{"$nulls":4},"Les Genevez","Les Genevez","Les Genevez","Les Genevez",{"$f":"H3867","v":"Les Genevez"},"Les Genevez"]
[3,null,null,"Charges",{"$f":"E3869+E3879+E3891+E3895+E3903+E3907+E3917+E3920+E3928","v":{"v":2724908.7600000007,"d":"2,724,908.76"}},{"$f":"F3869+F3879+F3891+F3895+F3903+F3907+F3917+F3920+F3928","v":{"v":2889421.5,"d":"2,889,421.50"}},{"v":2774131.27,"d":"2,774,131.27"},{"v":2834740.41,"d":"2,834,740.41"},{"v":3056810.2100000004,"d":"3,056,810.21"},{"$f":"I3868-E3868","v":{"v":331901.4499999997,"d":"331,901.45"}}]
[null,30,null,"Charges du personnel",{"$f":"E3870+E3871+E3872+E3873+E3874+E3875+E3876+E3877","v":{"v":273450.14999999997,"d":"273,450.15"}},{"$f":"F3870+F3871+F3872+F3873+F3874+F3875+F3876+F3877","v":{"v":380712.95,"d":"380,712.95"}},{"v":397982.80000000005,"d":"397,982.80"},{"v":401509.8,"d":"401,509.80"},{"v":421765.8,"d":"421,765.80"},{"v":148315.65000000002,"d":"148,315.65"}]
[null,null,300,"Autorités et commissions",{"v":23330,"d":"23,330.00"},{"v":26451.75,"d":"26,451.75"},{"v":21150.95,"d":"21,150.95"},{"v":24112.5,"d":"24,112.50"},{"v":27705,"d":"27,705.00"},{"v":4375,"d":"4,375.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":209865.4,"d":"209,865.40"},{"v":291625.55,"d":"291,625.55"},{"v":308249.5,"d":"308,249.50"},{"v":308674.6,"d":"308,674.60"},{"v":314262.6,"d":"314,262.60"},{"v":104397.19999999998,"d":"104,397.20"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":34500.15,"d":"34,500.15"},{"v":56239.15,"d":"56,239.15"},{"v":60199.15,"d":"60,199.15"},{"v":60870.25,"d":"60,870.25"},{"v":67539.7,"d":"67,539.70"},{"v":33039.549999999996,"d":"33,039.55"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":5754.6,"d":"5,754.60"},{"v":6396.5,"d":"6,396.50"},{"v":8383.2,"d":"8,383.20"},{"v":7852.45,"d":"7,852.45"},{"v":12258.5,"d":"12,258.50"},{"v":6503.9,"d":"6,503.90"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E3880+E3881+E3882+E3883+E3884+E3885+E3886+E3887+E3888+E3889","v":{"v":742142.7900000002,"d":"742,142.79"}},{"$f":"F3880+F3881+F3882+F3883+F3884+F3885+F3886+F3887+F3888+F3889","v":{"v":806435.3,"d":"806,435.30"}},{"v":726889.3,"d":"726,889.30"},{"v":682213.0600000002,"d":"682,213.06"},{"v":778155.96,"d":"778,155.96"},{"$f":"I3879-E3879","v":{"v":36013.16999999981,"d":"36,013.17"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":94991.53,"d":"94,991.53"},{"v":83868.71,"d":"83,868.71"},{"v":86336.7,"d":"86,336.70"},{"v":88469.9,"d":"88,469.90"},{"v":122626.65,"d":"122,626.65"},{"v":27635.119999999995,"d":"27,635.12"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":17661.65,"d":"17,661.65"},{"v":4484.9,"d":"4,484.90"},{"v":6971.15,"d":"6,971.15"},{"v":16011.9,"d":"16,011.90"},{"v":16560.43,"d":"16,560.43"},{"v":-1101.2200000000012,"d":"-1,101.22 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":134609.6,"d":"134,609.60"},{"v":121498.9,"d":"121,498.90"},{"v":145635.6,"d":"145,635.60"},{"v":134740.05,"d":"134,740.05"},{"v":127898.5,"d":"127,898.50"},{"v":-6711.100000000006,"d":"-6,711.10 "}]
[null,null,313,"Prestations de services et honoraires",{"v":322648.9,"d":"322,648.90"},{"v":281732.53,"d":"281,732.53"},{"v":285336.14,"d":"285,336.14"},{"v":302139.65,"d":"302,139.65"},{"v":341108.12,"d":"341,108.12"},{"v":18459.219999999972,"d":"18,459.22"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":208072.99,"d":"208,072.99"},{"v":203923.73,"d":"203,923.73"},{"v":141392.71,"d":"141,392.71"},{"v":155019.3,"d":"155,019.30"},{"v":107219.65,"d":"107,219.65"},{"v":-100853.34,"d":"-100,853.34 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":43070.87,"d":"43,070.87"},{"v":29801.75,"d":"29,801.75"},{"v":43185.6,"d":"43,185.60"},{"v":32739,"d":"32,739.00"},{"v":36490.85,"d":"36,490.85"},{"v":-6580.020000000004,"d":"-6,580.02 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":3464.65,"d":"3,464.65"},{"v":3187.95,"d":"3,187.95"},{"v":1140,"d":"1,140.00"},{"v":1160,"d":"1,160.00"},{"v":1160,"d":"1,160.00"},{"v":-2304.65,"d":"-2,304.65 "}]
[null,null,317,"Indemnités et dédommagements",{"v":2853.75,"d":"2,853.75"},{"v":4787.8,"d":"4,787.80"},{"v":5629.9,"d":"5,629.90"},{"v":4626.8,"d":"4,626.80"},{"v":5814.2,"d":"5,814.20"},{"v":2960.45,"d":"2,960.45"}]
[null,null,318,"Réévaluations de créances",{"v":-86221.95,"d":"-86,221.95 "},{"v":69743.78,"d":"69,743.78"},{"v":9823.9,"d":"9,823.90"},{"v":-54875.09,"d":"-54,875.09 "},{"v":16913.01,"d":"16,913.01"},{"v":103134.95999999999,"d":"103,134.96"}]
[null,null,319,"Divers charges d'exploitation",{"v":990.8,"d":"990.80"},{"v":3405.25,"d":"3,405.25"},{"v":1437.6,"d":"1,437.60"},{"v":2181.55,"d":"2,181.55"},{"v":2364.55,"d":"2,364.55"},{"v":1373.7500000000002,"d":"1,373.75"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E3892+E3893","v":{"v":97340.8,"d":"97,340.80"}},{"$f":"F3892+F3893","v":{"v":88682.95,"d":"88,682.95"}},{"v":93759.9,"d":"93,759.90"},{"v":101265.76999999999,"d":"101,265.77"},{"v":107250,"d":"107,250.00"},{"$f":"I3891-E3891","v":{"v":9909.199999999997,"d":"9,909.20"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":92315.8,"d":"92,315.80"},{"v":88682.95,"d":"88,682.95"},{"v":93759.9,"d":"93,759.90"},{"v":91291.65,"d":"91,291.65"},{"v":95850,"d":"95,850.00"},{"$f":"I3892-E3892","v":{"v":3534.199999999997,"d":"3,534.20"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":5025,"d":"5,025.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9974.12,"d":"9,974.12"},{"v":11400,"d":"11,400.00"},{"$f":"I3893-E3893","v":{"v":6375,"d":"6,375.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E3896+E3897+E3898+E3899+E3900+E3901","v":{"v":50857.46,"d":"50,857.46"}},{"$f":"F3896+F3897+F3898+F3899+F3900+F3901","v":{"v":76538.85,"d":"76,538.85"}},{"v":78531.81,"d":"78,531.81"},{"v":77250.57,"d":"77,250.57"},{"v":81994.54000000001,"d":"81,994.54"},{"$f":"I3895-E3895","v":{"v":31137.08000000001,"d":"31,137.08"}}]
[null,null,340,"Charges d'intérets",{"v":43994.56,"d":"43,994.56"},{"v":51756.65,"d":"51,756.65"},{"v":62106.16,"d":"62,106.16"},{"v":62402.87,"d":"62,402.87"},{"v":63223.79,"d":"63,223.79"},{"v":19229.230000000003,"d":"19,229.23"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":6862.9,"d":"6,862.90"},{"v":24782.2,"d":"24,782.20"},{"v":16425.65,"d":"16,425.65"},{"v":14847.7,"d":"14,847.70"},{"v":18770.75,"d":"18,770.75"},{"v":11907.85,"d":"11,907.85"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E3904+E3905","v":978.98},{"$f":"F3904+F3905","v":{"v":5397.7,"d":"5,397.70"}},{"v":12454,"d":"12,454.00"},{"v":68838,"d":"68,838.00"},{"v":76822.55,"d":"76,822.55"},{"$f":"I3903-E3903","v":{"v":75843.57,"d":"75,843.57"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3904-E3904","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",978.98,{"v":5397.7,"d":"5,397.70"},{"v":12454,"d":"12,454.00"},{"v":68838,"d":"68,838.00"},{"v":76822.55,"d":"76,822.55"},{"$f":"I3905-E3905","v":{"v":75843.57,"d":"75,843.57"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E3908+E3909+E3910+E3911+E3912+E3913+E3914+E3915","v":{"v":1402107.3800000001,"d":"1,402,107.38"}},{"$f":"F3908+F3909+F3910+F3911+F3912+F3913+F3914+F3915","v":{"v":1343491.8,"d":"1,343,491.80"}},{"v":1307318.8599999999,"d":"1,307,318.86"},{"v":1346485.6099999999,"d":"1,346,485.61"},{"v":1438475.4100000001,"d":"1,438,475.41"},{"$f":"I3907-E3907","v":{"v":36368.03000000003,"d":"36,368.03"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":12494.4,"d":"12,494.40"},{"v":4490,"d":"4,490.00"},{"v":4565,"d":"4,565.00"},{"v":4330,"d":"4,330.00"},{"v":3585,"d":"3,585.00"},{"v":-8909.4,"d":"-8,909.40 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":988083.39,"d":"988,083.39"},{"v":990991,"d":"990,991.00"},{"v":965885.45,"d":"965,885.45"},{"v":959065.6,"d":"959,065.60"},{"v":1079683.36,"d":"1,079,683.36"},{"v":91599.97000000009,"d":"91,599.97"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":31717,"d":"31,717.00"},{"v":12380,"d":"12,380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-31717,"d":"-31,717.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":369812.59,"d":"369,812.59"},{"v":335630.8,"d":"335,630.80"},{"v":336868.41,"d":"336,868.41"},{"v":383090.01,"d":"383,090.01"},{"v":355207.05,"d":"355,207.05"},{"v":-14605.540000000037,"d":"-14,605.54 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E3918","v":{"v":155601.2,"d":"155,601.20"}},{"$f":"F3918","v":{"v":188161.95,"d":"188,161.95"}},{"v":157194.6,"d":"157,194.60"},{"v":157177.6,"d":"157,177.60"},{"v":152345.95,"d":"152,345.95"},{"$f":"I3917-E3917","v":{"v":-3255.25,"d":"-3,255.25 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":155601.2,"d":"155,601.20"},{"v":188161.95,"d":"188,161.95"},{"v":157194.6,"d":"157,194.60"},{"v":157177.6,"d":"157,177.60"},{"v":152345.95,"d":"152,345.95"},{"v":-3255.25,"d":"-3,255.25 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E3921+E3922+E3923+E3924+E3925+E3926","v":{"v":2430,"d":"2,430.00"}},{"$f":"F3921+F3922+F3923+F3924+F3925+F3926","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2430,"d":"-2,430.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":2430,"d":"2,430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2430,"d":"-2,430.00 "}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E3929+E3930+E3931+E3932+E3933+E3934+E3935+E3936","v":{"v":0,"d":"0.00"}},{"$f":"F3929+F3930+F3931+F3932+F3933+F3934+F3935+F3936","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3928-E3928","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E3940+E3946+E3952+E3963+E3969+E3981+E3985+E3992+E3995+E4004","v":{"v":2610311.7899999996,"d":"2,610,311.79"}},{"$f":"F3940+F3946+F3952+F3963+F3969+F3981+F3985+F3992+F3995+F4004","v":{"v":2592363.32,"d":"2,592,363.32"}},{"v":2781468.3000000003,"d":"2,781,468.30"},{"v":2574362.3800000004,"d":"2,574,362.38"},{"v":2936671.7,"d":"2,936,671.70"},{"$f":"I3939-E3939","v":{"v":326359.9100000006,"d":"326,359.91"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E3941+E3942+E3943+E3944","v":{"v":1246815.85,"d":"1,246,815.85"}},{"$f":"F3941+F3942+F3943+F3944","v":{"v":1416378.8099999998,"d":"1,416,378.81"}},{"v":1527682,"d":"1,527,682.00"},{"v":1320630.06,"d":"1,320,630.06"},{"v":1592552.4499999997,"d":"1,592,552.45"},{"v":345736.5999999996,"d":"345,736.60"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1347499.1,"d":"1,347,499.10"},{"v":1175064.66,"d":"1,175,064.66"},{"v":1263965.15,"d":"1,263,965.15"},{"v":1222925.81,"d":"1,222,925.81"},{"v":1236245.75,"d":"1,236,245.75"},{"v":-111253.3500000001,"d":"-111,253.35 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":-224747.75,"d":"-224,747.75 "},{"v":81437.1,"d":"81,437.10"},{"v":72681.35,"d":"72,681.35"},{"v":-69582.3,"d":"-69,582.30 "},{"v":156454.4,"d":"156,454.40"},{"v":381202.15,"d":"381,202.15"}]
[null,null,402,"Autres impôts directs",{"v":115397.1,"d":"115,397.10"},{"v":150596.65,"d":"150,596.65"},{"v":179387.8,"d":"179,387.80"},{"v":156373.95,"d":"156,373.95"},{"v":189205.9,"d":"189,205.90"},{"v":73808.79999999999,"d":"73,808.80"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":8667.4,"d":"8,667.40"},{"v":9280.4,"d":"9,280.40"},{"v":11647.7,"d":"11,647.70"},{"v":10912.6,"d":"10,912.60"},{"v":10646.4,"d":"10,646.40"},{"v":1979,"d":"1,979.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E3947+E3948+E3949+E3950","v":{"v":0,"d":"0.00"}},{"$f":"F3947+F3948+F3949+F3950","v":{"v":720,"d":"720.00"}},{"v":2904.7,"d":"2,904.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3946-E3946","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3947-E3947","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3948-E3948","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":720,"d":"720.00"},{"v":2904.7,"d":"2,904.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3949-E3949","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3950-E3950","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E3953+E3954+E3955+E3956+E3957+E3958+E3959+E3960+E3961","v":{"v":637460.7999999999,"d":"637,460.80"}},{"$f":"F3953+F3954+F3955+F3956+F3957+F3958+F3959+F3960+F3961","v":{"v":559713.1,"d":"559,713.10"}},{"v":703355.7,"d":"703,355.70"},{"v":750125.8500000001,"d":"750,125.85"},{"v":765394.85,"d":"765,394.85"},{"$f":"I3952-E3952","v":{"v":127934.05000000005,"d":"127,934.05"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":15965.8,"d":"15,965.80"},{"v":16773.65,"d":"16,773.65"},{"v":17178.15,"d":"17,178.15"},{"v":17844.65,"d":"17,844.65"},{"v":18819.8,"d":"18,819.80"},{"v":2854,"d":"2,854.00"}]
[null,null,421,"Emoluments administratif",{"v":71400,"d":"71,400.00"},{"v":740.5,"d":"740.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-71400,"d":"-71,400.00 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":400716,"d":"400,716.00"},{"v":371760.7,"d":"371,760.70"},{"v":418580.95,"d":"418,580.95"},{"v":485040.45,"d":"485,040.45"},{"v":504783.25,"d":"504,783.25"},{"v":104067.25,"d":"104,067.25"}]
[null,null,425,"Revenus des ventes",{"v":95024.05,"d":"95,024.05"},{"v":150959.65,"d":"150,959.65"},{"v":216506.15,"d":"216,506.15"},{"v":208166.35,"d":"208,166.35"},{"v":202117.8,"d":"202,117.80"},{"v":107093.74999999999,"d":"107,093.75"}]
[null,null,426,"remboursements",{"v":54354.95,"d":"54,354.95"},{"v":19478.6,"d":"19,478.60"},{"v":51090.45,"d":"51,090.45"},{"v":39074.4,"d":"39,074.40"},{"v":39674,"d":"39,674.00"},{"v":-14680.949999999997,"d":"-14,680.95 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E3964+E3965+E3966+E3967","v":{"v":0,"d":"0.00"}},{"$f":"F3964+F3965+F3966+F3967","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3963-E3963","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3964-E3964","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3965-E3965","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3966-E3966","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3967-E3967","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E3970+E3971+E3972+E3973+E3974+E3975+E3976+E3977+E3978+E3979","v":{"v":74062.97,"d":"74,062.97"}},{"$f":"F3970+F3971+F3972+F3973+F3974+F3975+F3976+F3977+F3978+F3979","v":{"v":69237.91,"d":"69,237.91"}},{"v":94277.1,"d":"94,277.10"},{"v":116028.01999999999,"d":"116,028.02"},{"v":108210.54000000001,"d":"108,210.54"},{"$f":"I3969-E3969","v":{"v":34147.57000000001,"d":"34,147.57"}}]
[null,null,440,"Revenus des intérets",{"v":8592.87,"d":"8,592.87"},{"v":10163.71,"d":"10,163.71"},{"v":5857.15,"d":"5,857.15"},{"v":17859.07,"d":"17,859.07"},{"v":21161.69,"d":"21,161.69"},{"v":12568.819999999998,"d":"12,568.82"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-880,"d":"-880.00 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":12404.1,"d":"12,404.10"},{"v":16912.1,"d":"16,912.10"},{"v":41126.6,"d":"41,126.60"},{"v":49639.55,"d":"49,639.55"},{"v":52679.2,"d":"52,679.20"},{"v":40275.1,"d":"40,275.10"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":11120,"d":"11,120.00"},{"v":7760,"d":"7,760.00"},{"v":3160,"d":"3,160.00"},{"v":9200,"d":"9,200.00"},{"v":0,"d":"0.00"},{"v":-11120,"d":"-11,120.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":41066,"d":"41,066.00"},{"v":34402.1,"d":"34,402.10"},{"v":44133.35,"d":"44,133.35"},{"v":39329.4,"d":"39,329.40"},{"v":34369.65,"d":"34,369.65"},{"v":-6696.3499999999985,"d":"-6,696.35 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E3982+E3983","v":{"v":17757.55,"d":"17,757.55"}},{"$f":"F3982+F3983","v":{"v":10317,"d":"10,317.00"}},{"v":0,"d":"0.00"},{"v":1284.85,"d":"1,284.85"},{"v":1206.75,"d":"1,206.75"},{"$f":"I3981-E3981","v":{"v":-16550.8,"d":"-16,550.80 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":1283.9,"d":"1,283.90"},{"v":0,"d":"0.00"},{"v":1284.85,"d":"1,284.85"},{"v":1206.75,"d":"1,206.75"},{"$f":"I3982-E3982","v":{"v":1206.75,"d":"1,206.75"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":17757.55,"d":"17,757.55"},{"v":9033.1,"d":"9,033.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3983-E3983","v":{"v":-17757.55,"d":"-17,757.55 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E3986+E3987+E3988+E3989+E3990","v":{"v":237824.8,"d":"237,824.80"}},{"$f":"F3986+F3987+F3988+F3989+F3990","v":{"v":217834.15000000002,"d":"217,834.15"}},{"v":296054.2,"d":"296,054.20"},{"v":229116,"d":"229,116.00"},{"v":231961.16,"d":"231,961.16"},{"$f":"I3985-E3985","v":{"v":-5863.639999999985,"d":"-5,863.64 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":5495.75,"d":"5,495.75"},{"v":5152.65,"d":"5,152.65"},{"v":2068.75,"d":"2,068.75"},{"v":6646.6,"d":"6,646.60"},{"v":6646.6,"d":"6,646.60"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":37108.95,"d":"37,108.95"},{"v":66826.85,"d":"66,826.85"},{"v":83213.65,"d":"83,213.65"},{"v":77649.65,"d":"77,649.65"},{"v":66287.66,"d":"66,287.66"},{"v":29178.710000000006,"d":"29,178.71"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92618,"d":"92,618.00"},{"v":10638,"d":"10,638.00"},{"v":10620,"d":"10,620.00"},{"v":10620,"d":"10,620.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":199581.85,"d":"199,581.85"},{"v":144047.95,"d":"144,047.95"},{"v":113579.5,"d":"113,579.50"},{"v":136898.4,"d":"136,898.40"},{"v":146835.3,"d":"146,835.30"},{"v":-52746.55000000002,"d":"-52,746.55 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1134,"d":"1,134.00"},{"v":1463.6,"d":"1,463.60"},{"v":1490.4,"d":"1,490.40"},{"v":1861.2,"d":"1,861.20"},{"v":1571.6,"d":"1,571.60"},{"v":437.5999999999999,"d":"437.60"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E3993","v":{"v":155601.8,"d":"155,601.80"}},{"$f":"F3993","v":{"v":188162.35,"d":"188,162.35"}},{"v":157194.6,"d":"157,194.60"},{"v":157177.6,"d":"157,177.60"},{"v":152345.95,"d":"152,345.95"},{"$f":"I3992-E3992","v":{"v":-3255.8499999999767,"d":"-3,255.85 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":155601.8,"d":"155,601.80"},{"v":188162.35,"d":"188,162.35"},{"v":157194.6,"d":"157,194.60"},{"v":157177.6,"d":"157,177.60"},{"v":152345.95,"d":"152,345.95"},{"$f":"I3993-E3993","v":{"v":-3255.8499999999767,"d":"-3,255.85 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E3996+E3997+E3998+E3999+E4000+E4001+E4002","v":{"v":213946.32,"d":"213,946.32"}},{"$f":"F3996+F3997+F3998+F3999+F4000+F4001+F4002","v":{"v":130000,"d":"130,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"$f":"I3995-E3995","v":{"v":-128946.32,"d":"-128,946.32 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":7475,"d":"7,475.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7475,"d":"-7,475.00 "}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":206471.32,"d":"206,471.32"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":-121471.32,"d":"-121,471.32 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E4005+E4006+E4007+E4008+E4009+E4010+E4011+E4012","v":{"v":26841.7,"d":"26,841.70"}},{"$f":"F4005+F4006+F4007+F4008+F4009+F4010+F4011+F4012","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4004-E4004","v":{"v":-26841.7,"d":"-26,841.70 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":26841.7,"d":"26,841.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-26841.7,"d":"-26,841.70 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4018+E4019","v":{"v":-114596.97,"d":"-114,596.97 "}},{"$f":"F4018+F4019","v":{"v":-297058.18,"d":"-297,058.18 "}},{"v":7337.03,"d":"7,337.03"},{"v":-260378.03,"d":"-260,378.03 "},{"v":-120138.51,"d":"-120,138.51 "},{"$f":"I4017-E4017","v":{"v":-5541.539999999994,"d":"-5,541.54 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-115008.95,"d":"-115,008.95 "},{"v":-190765.53,"d":"-190,765.53 "},{"v":7580.24,"d":"7,580.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4018-E4018","v":{"v":115008.95,"d":"115,008.95"}}]
[null,null,901,"Financements spéciaux (+ / -)",411.98,{"v":-106292.65,"d":"-106,292.65 "},{"v":-243.21,"d":"-243.21 "},{"v":-260378.03,"d":"-260,378.03 "},{"v":-120138.51,"d":"-120,138.51 "},{"$f":"I4019-E4019","v":{"v":-120550.48999999999,"d":"-120,550.49 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4018+E4019","v":{"v":-114596.97,"d":"-114,596.97 "}},{"$f":"F4018+F4019","v":{"v":-297058.18,"d":"-297,058.18 "}},{"v":7337.03,"d":"7,337.03"},{"v":-260378.03,"d":"-260,378.03 "},{"v":-120138.51,"d":"-120,138.51 "},{"$f":"I4021-E4021","v":{"v":-5541.539999999994,"d":"-5,541.54 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Lajoux",{"$nulls":3},671,701,705,710,{"$f":"'Base de données pop.'!C26","v":720},{"$f":"I4027-E4027","v":49}]
[{"$nulls":4},"Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"H4028","v":"Lajoux"},"Lajoux"]
[3,null,null,"Charges",{"$f":"E4030+E4040+E4052+E4056+E4064+E4068+E4078+E4081+E4089","v":{"v":3423946.590000001,"d":"3,423,946.59"}},{"$f":"F4030+F4040+F4052+F4056+F4064+F4068+F4078+F4081+F4089","v":{"v":3405740.8099999996,"d":"3,405,740.81"}},{"v":3686610.59,"d":"3,686,610.59"},{"v":4046721.1900000004,"d":"4,046,721.19"},{"v":3716179.9899999998,"d":"3,716,179.99"},{"$f":"I4029-E4029","v":{"v":292233.399999999,"d":"292,233.40"}}]
[null,30,null,"Charges du personnel",{"$f":"E4031+E4032+E4033+E4034+E4035+E4036+E4037+E4038","v":{"v":563074.2000000001,"d":"563,074.20"}},{"$f":"F4031+F4032+F4033+F4034+F4035+F4036+F4037+F4038","v":{"v":577583.2000000001,"d":"577,583.20"}},{"v":544459.3200000001,"d":"544,459.32"},{"v":521343.3500000001,"d":"521,343.35"},{"v":494881.38,"d":"494,881.38"},{"v":-68192.82000000007,"d":"-68,192.82 "}]
[null,null,300,"Autorités et commissions",{"v":19312.5,"d":"19,312.50"},{"v":29656.85,"d":"29,656.85"},{"v":25124.8,"d":"25,124.80"},{"v":28112.2,"d":"28,112.20"},{"v":30253,"d":"30,253.00"},{"v":10940.5,"d":"10,940.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":443644.7,"d":"443,644.70"},{"v":448573.65,"d":"448,573.65"},{"v":428392.52,"d":"428,392.52"},{"v":405540.65,"d":"405,540.65"},{"v":399059.63,"d":"399,059.63"},{"v":-44585.07000000001,"d":"-44,585.07 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":91969.2,"d":"91,969.20"},{"v":85676.9,"d":"85,676.90"},{"v":78957.85,"d":"78,957.85"},{"v":76572.1,"d":"76,572.10"},{"v":50593.4,"d":"50,593.40"},{"v":-41375.799999999996,"d":"-41,375.80 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":8147.8,"d":"8,147.80"},{"v":13675.8,"d":"13,675.80"},{"v":11984.15,"d":"11,984.15"},{"v":11118.4,"d":"11,118.40"},{"v":14975.35,"d":"14,975.35"},{"v":6827.55,"d":"6,827.55"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4041+E4042+E4043+E4044+E4045+E4046+E4047+E4048+E4049+E4050","v":{"v":810737.9900000002,"d":"810,737.99"}},{"$f":"F4041+F4042+F4043+F4044+F4045+F4046+F4047+F4048+F4049+F4050","v":{"v":968075.99,"d":"968,075.99"}},{"v":844612.26,"d":"844,612.26"},{"v":880760.37,"d":"880,760.37"},{"v":783405.36,"d":"783,405.36"},{"$f":"I4040-E4040","v":{"v":-27332.630000000237,"d":"-27,332.63 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":65444.45,"d":"65,444.45"},{"v":68239.55,"d":"68,239.55"},{"v":68619.9,"d":"68,619.90"},{"v":71793.6,"d":"71,793.60"},{"v":70769.65,"d":"70,769.65"},{"v":5325.199999999997,"d":"5,325.20"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":62960.19,"d":"62,960.19"},{"v":69052.2,"d":"69,052.20"},{"v":52309.89,"d":"52,309.89"},{"v":48832.34,"d":"48,832.34"},{"v":34538.83,"d":"34,538.83"},{"v":-28421.36,"d":"-28,421.36 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":159485.2,"d":"159,485.20"},{"v":138783.93,"d":"138,783.93"},{"v":193801.94,"d":"193,801.94"},{"v":185676.16,"d":"185,676.16"},{"v":139788.42,"d":"139,788.42"},{"v":-19696.78,"d":"-19,696.78 "}]
[null,null,313,"Prestations de services et honoraires",{"v":249740.26,"d":"249,740.26"},{"v":334014.81,"d":"334,014.81"},{"v":274256.81,"d":"274,256.81"},{"v":294660.19,"d":"294,660.19"},{"v":289353.59,"d":"289,353.59"},{"v":39613.330000000016,"d":"39,613.33"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":97562.8,"d":"97,562.80"},{"v":169814.25,"d":"169,814.25"},{"v":105832.6,"d":"105,832.60"},{"v":152825.7,"d":"152,825.70"},{"v":99981.55,"d":"99,981.55"},{"v":2418.75,"d":"2,418.75"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":91199.82,"d":"91,199.82"},{"v":67070.8,"d":"67,070.80"},{"v":78108.75,"d":"78,108.75"},{"v":57617,"d":"57,617.00"},{"v":73516.1,"d":"73,516.10"},{"v":-17683.72,"d":"-17,683.72 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":44942.4,"d":"44,942.40"},{"v":41120.6,"d":"41,120.60"},{"v":50472.8,"d":"50,472.80"},{"v":38305.8,"d":"38,305.80"},{"v":39376.4,"d":"39,376.40"},{"v":-5566,"d":"-5,566.00 "}]
[null,null,317,"Indemnités et dédommagements",{"v":7892.9,"d":"7,892.90"},{"v":11138.8,"d":"11,138.80"},{"v":4844.7,"d":"4,844.70"},{"v":5190.7,"d":"5,190.70"},{"v":3703.45,"d":"3,703.45"},{"v":-4189.45,"d":"-4,189.45 "}]
[null,null,318,"Réévaluations de créances",{"v":24341.87,"d":"24,341.87"},{"v":58333.1,"d":"58,333.10"},{"v":2066.17,"d":"2,066.17"},{"v":9273.68,"d":"9,273.68"},{"v":14843.32,"d":"14,843.32"},{"v":-9498.55,"d":"-9,498.55 "}]
[null,null,319,"Divers charges d'exploitation",{"v":7168.1,"d":"7,168.10"},{"v":10507.95,"d":"10,507.95"},{"v":14298.7,"d":"14,298.70"},{"v":16585.2,"d":"16,585.20"},{"v":17534.05,"d":"17,534.05"},{"v":10365.949999999999,"d":"10,365.95"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4053+E4054","v":{"v":175409.64,"d":"175,409.64"}},{"$f":"F4053+F4054","v":{"v":189752.77,"d":"189,752.77"}},{"v":282477.6,"d":"282,477.60"},{"v":343843.12,"d":"343,843.12"},{"v":255896.36,"d":"255,896.36"},{"$f":"I4052-E4052","v":{"v":80486.71999999997,"d":"80,486.72"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":175409.64,"d":"175,409.64"},{"v":189752.77,"d":"189,752.77"},{"v":282477.6,"d":"282,477.60"},{"v":343843.12,"d":"343,843.12"},{"v":255896.36,"d":"255,896.36"},{"$f":"I4053-E4053","v":{"v":80486.71999999997,"d":"80,486.72"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4054-E4054","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E4057+E4058+E4059+E4060+E4061+E4062","v":{"v":152122.31,"d":"152,122.31"}},{"$f":"F4057+F4058+F4059+F4060+F4061+F4062","v":{"v":116578.73000000001,"d":"116,578.73"}},{"v":67634.1,"d":"67,634.10"},{"v":72852,"d":"72,852.00"},{"v":81273.8,"d":"81,273.80"},{"$f":"I4056-E4056","v":{"v":-70848.51,"d":"-70,848.51 "}}]
[null,null,340,"Charges d'intérets",{"v":123255.96,"d":"123,255.96"},{"v":79274.83,"d":"79,274.83"},{"v":57177.8,"d":"57,177.80"},{"v":69810.15,"d":"69,810.15"},{"v":75820.2,"d":"75,820.20"},{"v":-47435.76000000001,"d":"-47,435.76 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6800.85,"d":"6,800.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":28826.35,"d":"28,826.35"},{"v":37301.9,"d":"37,301.90"},{"v":3655.45,"d":"3,655.45"},{"v":3036.85,"d":"3,036.85"},{"v":5453.6,"d":"5,453.60"},{"v":-23372.75,"d":"-23,372.75 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":-40,"d":"-40.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4065+E4066","v":{"v":4605.65,"d":"4,605.65"}},{"$f":"F4065+F4066","v":{"v":3500,"d":"3,500.00"}},{"v":4699,"d":"4,699.00"},{"v":6587,"d":"6,587.00"},{"v":53868.6,"d":"53,868.60"},{"$f":"I4064-E4064","v":{"v":49262.95,"d":"49,262.95"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4065-E4065","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":4605.65,"d":"4,605.65"},{"v":3500,"d":"3,500.00"},{"v":4699,"d":"4,699.00"},{"v":6587,"d":"6,587.00"},{"v":53868.6,"d":"53,868.60"},{"$f":"I4066-E4066","v":{"v":49262.95,"d":"49,262.95"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4069+E4070+E4071+E4072+E4073+E4074+E4075+E4076","v":{"v":1597934.3,"d":"1,597,934.30"}},{"$f":"F4069+F4070+F4071+F4072+F4073+F4074+F4075+F4076","v":{"v":1472669.3199999998,"d":"1,472,669.32"}},{"v":1891180.97,"d":"1,891,180.97"},{"v":1805674.08,"d":"1,805,674.08"},{"v":1744391.21,"d":"1,744,391.21"},{"$f":"I4068-E4068","v":{"v":146456.90999999992,"d":"146,456.91"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":3770.4,"d":"3,770.40"},{"v":10716.35,"d":"10,716.35"},{"v":13286.15,"d":"13,286.15"},{"v":7357.1,"d":"7,357.10"},{"v":15674.6,"d":"15,674.60"},{"v":11904.2,"d":"11,904.20"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1142533.8,"d":"1,142,533.80"},{"v":1039219.1,"d":"1,039,219.10"},{"v":1405504.52,"d":"1,405,504.52"},{"v":1322704.68,"d":"1,322,704.68"},{"v":1277982.41,"d":"1,277,982.41"},{"v":135448.60999999987,"d":"135,448.61"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":427125,"d":"427,125.00"},{"v":405362.92,"d":"405,362.92"},{"v":449996.25,"d":"449,996.25"},{"v":452187.8,"d":"452,187.80"},{"v":434384.95,"d":"434,384.95"},{"v":7259.950000000012,"d":"7,259.95"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":24505.1,"d":"24,505.10"},{"v":17370.95,"d":"17,370.95"},{"v":22394.05,"d":"22,394.05"},{"v":23424.5,"d":"23,424.50"},{"v":16349.25,"d":"16,349.25"},{"v":-8155.8499999999985,"d":"-8,155.85 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4079","v":{"v":0,"d":"0.00"}},{"$f":"F4079","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4078-E4078","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4082+E4083+E4084+E4085+E4086+E4087","v":{"v":0,"d":"0.00"}},{"$f":"F4082+F4083+F4084+F4085+F4086+F4087","v":{"v":19570,"d":"19,570.00"}},{"v":2270,"d":"2,270.00"},{"v":371205.37,"d":"371,205.37"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":15900,"d":"15,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":3670,"d":"3,670.00"},{"v":2270,"d":"2,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371205.37,"d":"371,205.37"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E4090+E4091+E4092+E4093+E4094+E4095+E4096+E4097","v":{"v":120062.5,"d":"120,062.50"}},{"$f":"F4090+F4091+F4092+F4093+F4094+F4095+F4096+F4097","v":{"v":58010.8,"d":"58,010.80"}},{"v":49277.34,"d":"49,277.34"},{"v":44455.9,"d":"44,455.90"},{"v":52463.28,"d":"52,463.28"},{"$f":"I4089-E4089","v":{"v":-67599.22,"d":"-67,599.22 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":200,"d":"200.00"},{"v":1150,"d":"1,150.00"},{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"},{"v":1150,"d":"1,150.00"},{"v":950,"d":"950.00"}]
[null,null,391,"Prestations de services",{"v":79700.15,"d":"79,700.15"},{"v":56860.8,"d":"56,860.80"},{"v":47927.34,"d":"47,927.34"},{"v":43105.9,"d":"43,105.90"},{"v":51313.28,"d":"51,313.28"},{"v":-28386.869999999995,"d":"-28,386.87 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":2550,"d":"2,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2550,"d":"-2,550.00 "}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":37612.35,"d":"37,612.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-37612.35,"d":"-37,612.35 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4101+E4107+E4113+E4124+E4130+E4142+E4146+E4153+E4156+E4165","v":{"v":3324946.129999999,"d":"3,324,946.13"}},{"$f":"F4101+F4107+F4113+F4124+F4130+F4142+F4146+F4153+F4156+F4165","v":{"v":3410325.77,"d":"3,410,325.77"}},{"v":3740880.7300000004,"d":"3,740,880.73"},{"v":4057886.839999999,"d":"4,057,886.84"},{"v":3731054.0799999996,"d":"3,731,054.08"},{"$f":"I4100-E4100","v":{"v":406107.95000000065,"d":"406,107.95"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4102+E4103+E4104+E4105","v":{"v":1439744.5499999998,"d":"1,439,744.55"}},{"$f":"F4102+F4103+F4104+F4105","v":{"v":1709159.92,"d":"1,709,159.92"}},{"v":1886970.1200000003,"d":"1,886,970.12"},{"v":2334085.4899999998,"d":"2,334,085.49"},{"v":2225981.54,"d":"2,225,981.54"},{"v":786236.9900000002,"d":"786,236.99"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1163704.65,"d":"1,163,704.65"},{"v":1415436,"d":"1,415,436.00"},{"v":1550453.62,"d":"1,550,453.62"},{"v":1947245.34,"d":"1,947,245.34"},{"v":1807492.59,"d":"1,807,492.59"},{"v":643787.9400000002,"d":"643,787.94"}]
[null,null,401,"Impôts directs des personnes morales",{"v":70136.85,"d":"70,136.85"},{"v":58675.06,"d":"58,675.06"},{"v":74341.35,"d":"74,341.35"},{"v":56189.5,"d":"56,189.50"},{"v":90213.35,"d":"90,213.35"},{"v":20076.5,"d":"20,076.50"}]
[null,null,402,"Autres impôts directs",{"v":189921.65,"d":"189,921.65"},{"v":218894.91,"d":"218,894.91"},{"v":244804.55,"d":"244,804.55"},{"v":314249.85,"d":"314,249.85"},{"v":311809.6,"d":"311,809.60"},{"v":121887.94999999998,"d":"121,887.95"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":15981.4,"d":"15,981.40"},{"v":16153.95,"d":"16,153.95"},{"v":17370.6,"d":"17,370.60"},{"v":16400.8,"d":"16,400.80"},{"v":16466,"d":"16,466.00"},{"v":484.60000000000036,"d":"484.60"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4108+E4109+E4110+E4111","v":{"v":0,"d":"0.00"}},{"$f":"F4108+F4109+F4110+F4111","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4107-E4107","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4108-E4108","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4109-E4109","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4110-E4110","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4111-E4111","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4114+E4115+E4116+E4117+E4118+E4119+E4120+E4121+E4122","v":{"v":680213.4299999999,"d":"680,213.43"}},{"$f":"F4114+F4115+F4116+F4117+F4118+F4119+F4120+F4121+F4122","v":{"v":729894.18,"d":"729,894.18"}},{"v":717610.71,"d":"717,610.71"},{"v":735045.57,"d":"735,045.57"},{"v":688194.25,"d":"688,194.25"},{"$f":"I4113-E4113","v":{"v":7980.820000000065,"d":"7,980.82"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":42841.7,"d":"42,841.70"},{"v":41697.9,"d":"41,697.90"},{"v":43864.6,"d":"43,864.60"},{"v":45752.5,"d":"45,752.50"},{"v":45278.45,"d":"45,278.45"},{"v":2436.75,"d":"2,436.75"}]
[null,null,421,"Emoluments administratif",{"v":64334.2,"d":"64,334.20"},{"v":43437.43,"d":"43,437.43"},{"v":22931.99,"d":"22,931.99"},{"v":17853.17,"d":"17,853.17"},{"v":10456.85,"d":"10,456.85"},{"v":-53877.35,"d":"-53,877.35 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":459153.1,"d":"459,153.10"},{"v":467595.15,"d":"467,595.15"},{"v":489548.85,"d":"489,548.85"},{"v":471891.45,"d":"471,891.45"},{"v":447297.05,"d":"447,297.05"},{"v":-11856.049999999988,"d":"-11,856.05 "}]
[null,null,425,"Revenus des ventes",{"v":75799.18,"d":"75,799.18"},{"v":135575.42,"d":"135,575.42"},{"v":125672,"d":"125,672.00"},{"v":176306.85,"d":"176,306.85"},{"v":159263.2,"d":"159,263.20"},{"v":83464.02000000002,"d":"83,464.02"}]
[null,null,426,"remboursements",{"v":37025.25,"d":"37,025.25"},{"v":41588.28,"d":"41,588.28"},{"v":34953.27,"d":"34,953.27"},{"v":22771.6,"d":"22,771.60"},{"v":25558.7,"d":"25,558.70"},{"v":-11466.55,"d":"-11,466.55 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":1060,"d":"1,060.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"},{"v":470,"d":"470.00"},{"v":340,"d":"340.00"},{"v":-720,"d":"-720.00 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E4125+E4126+E4127+E4128","v":{"v":2579,"d":"2,579.00"}},{"$f":"F4125+F4126+F4127+F4128","v":{"v":4893.58,"d":"4,893.58"}},{"v":6556.84,"d":"6,556.84"},{"v":2841.11,"d":"2,841.11"},{"v":3257.32,"d":"3,257.32"},{"$f":"I4124-E4124","v":{"v":678.3200000000002,"d":"678.32"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":2579,"d":"2,579.00"},{"v":4893.58,"d":"4,893.58"},{"v":6556.84,"d":"6,556.84"},{"v":2841.11,"d":"2,841.11"},{"v":3257.32,"d":"3,257.32"},{"$f":"I4125-E4125","v":{"v":678.3200000000002,"d":"678.32"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4126-E4126","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4127-E4127","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4128-E4128","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4131+E4132+E4133+E4134+E4135+E4136+E4137+E4138+E4139+E4140","v":{"v":259998.55,"d":"259,998.55"}},{"$f":"F4131+F4132+F4133+F4134+F4135+F4136+F4137+F4138+F4139+F4140","v":{"v":212440.36,"d":"212,440.36"}},{"v":182407.68,"d":"182,407.68"},{"v":186271.63,"d":"186,271.63"},{"v":161376.15999999997,"d":"161,376.16"},{"$f":"I4130-E4130","v":{"v":-98622.39000000001,"d":"-98,622.39 "}}]
[null,null,440,"Revenus des intérets",{"v":115681.05,"d":"115,681.05"},{"v":12975.76,"d":"12,975.76"},{"v":10282.23,"d":"10,282.23"},{"v":12477.43,"d":"12,477.43"},{"v":17361.76,"d":"17,361.76"},{"v":-98319.29000000001,"d":"-98,319.29 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":67970.5,"d":"67,970.50"},{"v":29136,"d":"29,136.00"},{"v":24223,"d":"24,223.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":16,"d":"16.00"},{"v":17.5,"d":"17.50"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":80000.5,"d":"80,000.50"},{"v":74221.3,"d":"74,221.30"},{"v":80564.5,"d":"80,564.50"},{"v":78045.7,"d":"78,045.70"},{"v":80879.7,"d":"80,879.70"},{"v":879.1999999999971,"d":"879.20"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":64317,"d":"64,317.00"},{"v":57255.8,"d":"57,255.80"},{"v":62388.95,"d":"62,388.95"},{"v":71508,"d":"71,508.00"},{"v":63092.2,"d":"63,092.20"},{"v":-1224.800000000003,"d":"-1,224.80 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4143+E4144","v":{"v":1896.3,"d":"1,896.30"}},{"$f":"F4143+F4144","v":{"v":0,"d":"0.00"}},{"v":88471.7,"d":"88,471.70"},{"v":46371.15,"d":"46,371.15"},{"v":0,"d":"0.00"},{"$f":"I4142-E4142","v":{"v":-1896.3,"d":"-1,896.30 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1896.3,"d":"1,896.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4143-E4143","v":{"v":-1896.3,"d":"-1,896.30 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88471.7,"d":"88,471.70"},{"v":46371.15,"d":"46,371.15"},{"v":0,"d":"0.00"},{"$f":"I4144-E4144","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4147+E4148+E4149+E4150+E4151","v":{"v":659318.2999999999,"d":"659,318.30"}},{"$f":"F4147+F4148+F4149+F4150+F4151","v":{"v":694590.03,"d":"694,590.03"}},{"v":807699.2400000001,"d":"807,699.24"},{"v":708810.5900000001,"d":"708,810.59"},{"v":599781.53,"d":"599,781.53"},{"$f":"I4146-E4146","v":{"v":-59536.7699999999,"d":"-59,536.77 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":2912,"d":"2,912.00"},{"v":2981,"d":"2,981.00"},{"v":3043,"d":"3,043.00"},{"v":3734,"d":"3,734.00"},{"v":4346,"d":"4,346.00"},{"v":1434,"d":"1,434.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":381368.5,"d":"381,368.50"},{"v":279511.03,"d":"279,511.03"},{"v":400520.79,"d":"400,520.79"},{"v":461855.79,"d":"461,855.79"},{"v":410853.58,"d":"410,853.58"},{"v":29485.080000000016,"d":"29,485.08"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":188290,"d":"188,290.00"},{"v":316658,"d":"316,658.00"},{"v":289439,"d":"289,439.00"},{"v":161112,"d":"161,112.00"},{"v":88752,"d":"88,752.00"},{"v":-99538,"d":"-99,538.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":85915.7,"d":"85,915.70"},{"v":94810.65,"d":"94,810.65"},{"v":113191.3,"d":"113,191.30"},{"v":81289.3,"d":"81,289.30"},{"v":93847.25,"d":"93,847.25"},{"v":7931.550000000003,"d":"7,931.55"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":832.1,"d":"832.10"},629.35,{"v":1505.15,"d":"1,505.15"},{"v":819.5,"d":"819.50"},{"v":1982.7,"d":"1,982.70"},{"v":1150.6,"d":"1,150.60"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4154","v":{"v":0,"d":"0.00"}},{"$f":"F4154","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4153-E4153","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4154-E4154","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4157+E4158+E4159+E4160+E4161+E4162+E4163","v":{"v":161133.5,"d":"161,133.50"}},{"$f":"F4157+F4158+F4159+F4160+F4161+F4162+F4163","v":{"v":1336.9,"d":"1,336.90"}},{"v":1887.1000000000001,"d":"1,887.10"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"$f":"I4156-E4156","v":{"v":-161133.5,"d":"-161,133.50 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10000,"d":"-10,000.00 "}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":1336.9,"d":"1,336.90"},{"v":481.2,"d":"481.20"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1405.9,"d":"1,405.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":151133.5,"d":"151,133.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-151133.5,"d":"-151,133.50 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E4166+E4167+E4168+E4169+E4170+E4171+E4172+E4173","v":{"v":120062.5,"d":"120,062.50"}},{"$f":"F4166+F4167+F4168+F4169+F4170+F4171+F4172+F4173","v":{"v":58010.8,"d":"58,010.80"}},{"v":49277.34,"d":"49,277.34"},{"v":44455.9,"d":"44,455.90"},{"v":52463.28,"d":"52,463.28"},{"$f":"I4165-E4165","v":{"v":-67599.22,"d":"-67,599.22 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":1250,"d":"1,250.00"},{"v":1150,"d":"1,150.00"},{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"},{"v":1150,"d":"1,150.00"},{"v":-100,"d":"-100.00 "}]
[null,null,491,"Prestations de services",{"v":79700.15,"d":"79,700.15"},{"v":56860.8,"d":"56,860.80"},{"v":47927.34,"d":"47,927.34"},{"v":43105.9,"d":"43,105.90"},{"v":51313.28,"d":"51,313.28"},{"v":-28386.869999999995,"d":"-28,386.87 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":39112.35,"d":"39,112.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-39112.35,"d":"-39,112.35 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4179+E4180","v":{"v":-99000.45999999999,"d":"-99,000.46 "}},{"$f":"F4179+F4180","v":{"v":4584.960000000006,"d":"4,584.96"}},{"v":54270.14,"d":"54,270.14"},{"v":11165.65,"d":"11,165.65"},{"v":14874.09,"d":"14,874.09"},{"$f":"I4178-E4178","v":{"v":113874.54999999999,"d":"113,874.55"}}]
[null,null,900,"Compte général (+ / -)",{"v":-169604.71,"d":"-169,604.71 "},{"v":-65921.12,"d":"-65,921.12 "},{"v":-70858.69,"d":"-70,858.69 "},{"v":3071.68,"d":"3,071.68"},{"v":-4960.09,"d":"-4,960.09 "},{"$f":"I4179-E4179","v":{"v":164644.62,"d":"164,644.62"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":70604.25,"d":"70,604.25"},{"v":70506.08,"d":"70,506.08"},{"v":125128.83,"d":"125,128.83"},{"v":8093.97,"d":"8,093.97"},{"v":19834.18,"d":"19,834.18"},{"$f":"I4180-E4180","v":{"v":-50770.07,"d":"-50,770.07 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4179+E4180","v":{"v":-99000.45999999999,"d":"-99,000.46 "}},{"$f":"F4179+F4180","v":{"v":4584.960000000006,"d":"4,584.96"}},{"v":54270.14,"d":"54,270.14"},{"v":11165.65,"d":"11,165.65"},{"v":14874.09,"d":"14,874.09"},{"$f":"I4182-E4182","v":{"v":113874.54999999999,"d":"113,874.55"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Montfaucon",{"$nulls":3},572,564,551,566,{"$f":"'Base de données pop.'!C27","v":564},{"$f":"I4188-E4188","v":{"v":-8,"d":"-8 "}}]
[{"$nulls":4},"Montfaucon","Montfaucon","Montfaucon","Montfaucon",{"$f":"H4189","v":"Montfaucon"},"Montfaucon"]
[3,null,null,"Charges",{"$f":"E4191+E4201+E4213+E4217+E4225+E4229+E4239+E4242+E4250","v":{"v":2683306.15,"d":"2,683,306.15"}},{"$f":"F4191+F4201+F4213+F4217+F4225+F4229+F4239+F4242+F4250","v":{"v":3027923.8099999996,"d":"3,027,923.81"}},{"v":3120212.01,"d":"3,120,212.01"},{"v":2897189.48,"d":"2,897,189.48"},{"v":3152903.6,"d":"3,152,903.60"},{"$f":"I4190-E4190","v":{"v":469597.4500000002,"d":"469,597.45"}}]
[null,30,null,"Charges du personnel",{"$f":"E4192+E4193+E4194+E4195+E4196+E4197+E4198+E4199","v":{"v":297597.05,"d":"297,597.05"}},{"$f":"F4192+F4193+F4194+F4195+F4196+F4197+F4198+F4199","v":{"v":337240.39999999997,"d":"337,240.40"}},{"v":467033.54999999993,"d":"467,033.55"},{"v":496186.2,"d":"496,186.20"},{"v":406133.00000000006,"d":"406,133.00"},{"v":108535.95000000007,"d":"108,535.95"}]
[null,null,300,"Autorités et commissions",{"v":22530,"d":"22,530.00"},{"v":36113.75,"d":"36,113.75"},{"v":46623.75,"d":"46,623.75"},{"v":40907.5,"d":"40,907.50"},{"v":51153.75,"d":"51,153.75"},{"v":28623.75,"d":"28,623.75"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":226017.45,"d":"226,017.45"},{"v":243358.35,"d":"243,358.35"},{"v":322147.91,"d":"322,147.91"},{"v":350340.95,"d":"350,340.95"},{"v":283652.4,"d":"283,652.40"},{"v":57634.95000000001,"d":"57,634.95"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":47316,"d":"47,316.00"},{"v":48596.75,"d":"48,596.75"},{"v":88851.54,"d":"88,851.54"},{"v":68944.45,"d":"68,944.45"},{"v":53973.15,"d":"53,973.15"},{"v":6657.1500000000015,"d":"6,657.15"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":4600,"d":"4,600.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[null,null,309,"Autres charges du personnel",{"v":1733.6,"d":"1,733.60"},{"v":4571.55,"d":"4,571.55"},{"v":9410.35,"d":"9,410.35"},{"v":5993.3,"d":"5,993.30"},{"v":5353.7,"d":"5,353.70"},{"v":3620.1,"d":"3,620.10"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4202+E4203+E4204+E4205+E4206+E4207+E4208+E4209+E4210+E4211","v":{"v":887967.67,"d":"887,967.67"}},{"$f":"F4202+F4203+F4204+F4205+F4206+F4207+F4208+F4209+F4210+F4211","v":{"v":951096.62,"d":"951,096.62"}},{"v":961393.15,"d":"961,393.15"},{"v":645006.85,"d":"645,006.85"},{"v":737173.82,"d":"737,173.82"},{"$f":"I4201-E4201","v":{"v":-150793.8500000001,"d":"-150,793.85 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":64890.1,"d":"64,890.10"},{"v":70888.55,"d":"70,888.55"},{"v":89055.25,"d":"89,055.25"},{"v":65908.16,"d":"65,908.16"},{"v":63316.35,"d":"63,316.35"},{"v":-1573.75,"d":"-1,573.75 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":20278.95,"d":"20,278.95"},{"v":25874.15,"d":"25,874.15"},{"v":16226.12,"d":"16,226.12"},{"v":18011.35,"d":"18,011.35"},{"v":13330.75,"d":"13,330.75"},{"v":-6948.200000000001,"d":"-6,948.20 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":210695.85,"d":"210,695.85"},{"v":190650.7,"d":"190,650.70"},{"v":188775.1,"d":"188,775.10"},{"v":208939.45,"d":"208,939.45"},{"v":171826.65,"d":"171,826.65"},{"v":-38869.20000000001,"d":"-38,869.20 "}]
[null,null,313,"Prestations de services et honoraires",{"v":387432.43,"d":"387,432.43"},{"v":374701.66,"d":"374,701.66"},{"v":429624.56,"d":"429,624.56"},{"v":237496.5,"d":"237,496.50"},{"v":297229.15,"d":"297,229.15"},{"v":-90203.27999999997,"d":"-90,203.28 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":134944.4,"d":"134,944.40"},{"v":197657.5,"d":"197,657.50"},{"v":146072.75,"d":"146,072.75"},{"v":55089.85,"d":"55,089.85"},{"v":84601.45,"d":"84,601.45"},{"v":-50342.95,"d":"-50,342.95 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":50073.35,"d":"50,073.35"},{"v":63777.95,"d":"63,777.95"},{"v":66823.65,"d":"66,823.65"},{"v":40417.05,"d":"40,417.05"},{"v":44706.21,"d":"44,706.21"},{"v":-5367.139999999999,"d":"-5,367.14 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2466.85,"d":"2,466.85"},{"v":5443.7,"d":"5,443.70"},{"v":4035.95,"d":"4,035.95"},{"v":4674.45,"d":"4,674.45"},{"v":22187.2,"d":"22,187.20"},{"v":19720.350000000002,"d":"19,720.35"}]
[null,null,317,"Indemnités et dédommagements",{"v":6814,"d":"6,814.00"},{"v":5898.95,"d":"5,898.95"},{"v":3763.3,"d":"3,763.30"},{"v":5018.15,"d":"5,018.15"},{"v":6558.18,"d":"6,558.18"},{"v":-255.8199999999997,"d":"-255.82 "}]
[null,null,318,"Réévaluations de créances",{"v":7432.09,"d":"7,432.09"},{"v":15004.16,"d":"15,004.16"},{"v":15780.62,"d":"15,780.62"},{"v":7475.09,"d":"7,475.09"},{"v":29148.38,"d":"29,148.38"},{"v":21716.29,"d":"21,716.29"}]
[null,null,319,"Divers charges d'exploitation",{"v":2939.65,"d":"2,939.65"},{"v":1199.3,"d":"1,199.30"},{"v":1235.85,"d":"1,235.85"},{"v":1976.8,"d":"1,976.80"},{"v":4269.5,"d":"4,269.50"},{"v":1329.85,"d":"1,329.85"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4214+E4215","v":{"v":112900,"d":"112,900.00"}},{"$f":"F4214+F4215","v":{"v":146039.14,"d":"146,039.14"}},{"v":124708.45,"d":"124,708.45"},{"v":163879,"d":"163,879.00"},{"v":156260,"d":"156,260.00"},{"$f":"I4213-E4213","v":{"v":43360,"d":"43,360.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":112900,"d":"112,900.00"},{"v":146039.14,"d":"146,039.14"},{"v":124708.45,"d":"124,708.45"},{"v":163879,"d":"163,879.00"},{"v":138558,"d":"138,558.00"},{"$f":"I4214-E4214","v":{"v":25658,"d":"25,658.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17702,"d":"17,702.00"},{"$f":"I4215-E4215","v":{"v":17702,"d":"17,702.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E4218+E4219+E4220+E4221+E4222+E4223","v":{"v":38360.71,"d":"38,360.71"}},{"$f":"F4218+F4219+F4220+F4221+F4222+F4223","v":{"v":38264.15,"d":"38,264.15"}},{"v":35078.6,"d":"35,078.60"},{"v":45431.34,"d":"45,431.34"},{"v":51019.09,"d":"51,019.09"},{"$f":"I4217-E4217","v":{"v":12658.379999999997,"d":"12,658.38"}}]
[null,null,340,"Charges d'intérets",{"v":38160.71,"d":"38,160.71"},{"v":38264.15,"d":"38,264.15"},{"v":35078.6,"d":"35,078.60"},{"v":45431.34,"d":"45,431.34"},{"v":50769.09,"d":"50,769.09"},{"v":12608.379999999997,"d":"12,608.38"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":50,"d":"50.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4226+E4227","v":{"v":6363.23,"d":"6,363.23"}},{"$f":"F4226+F4227","v":{"v":5379.25,"d":"5,379.25"}},{"v":16453.51,"d":"16,453.51"},{"v":3878.14,"d":"3,878.14"},{"v":0,"d":"0.00"},{"$f":"I4225-E4225","v":{"v":-6363.23,"d":"-6,363.23 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":1918.77,"d":"1,918.77"},{"v":1005.75,"d":"1,005.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4226-E4226","v":{"v":-1918.77,"d":"-1,918.77 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":4444.46,"d":"4,444.46"},{"v":4373.5,"d":"4,373.50"},{"v":16453.51,"d":"16,453.51"},{"v":3878.14,"d":"3,878.14"},{"v":0,"d":"0.00"},{"$f":"I4227-E4227","v":{"v":-4444.46,"d":"-4,444.46 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4230+E4231+E4232+E4233+E4234+E4235+E4236+E4237","v":{"v":1252974.64,"d":"1,252,974.64"}},{"$f":"F4230+F4231+F4232+F4233+F4234+F4235+F4236+F4237","v":{"v":1233611.2,"d":"1,233,611.20"}},{"v":1233639.25,"d":"1,233,639.25"},{"v":1281747.95,"d":"1,281,747.95"},{"v":1419063.19,"d":"1,419,063.19"},{"$f":"I4229-E4229","v":{"v":166088.55000000005,"d":"166,088.55"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":3430.6,"d":"3,430.60"},{"v":5640,"d":"5,640.00"},{"v":4235,"d":"4,235.00"},{"v":4770,"d":"4,770.00"},{"v":4955,"d":"4,955.00"},{"v":1524.4,"d":"1,524.40"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":868244.94,"d":"868,244.94"},{"v":833630,"d":"833,630.00"},{"v":798007.45,"d":"798,007.45"},{"v":833872.2,"d":"833,872.20"},{"v":974554.68,"d":"974,554.68"},{"v":106309.7400000001,"d":"106,309.74"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":377411.1,"d":"377,411.10"},{"v":390552.2,"d":"390,552.20"},{"v":427607.8,"d":"427,607.80"},{"v":439729.7,"d":"439,729.70"},{"v":435827.51,"d":"435,827.51"},{"v":58416.41000000003,"d":"58,416.41"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":3888,"d":"3,888.00"},{"v":3789,"d":"3,789.00"},{"v":3789,"d":"3,789.00"},{"v":3376.05,"d":"3,376.05"},{"v":3726,"d":"3,726.00"},{"v":-162,"d":"-162.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4240","v":{"v":0,"d":"0.00"}},{"$f":"F4240","v":{"v":238357.4,"d":"238,357.40"}},{"v":239155.5,"d":"239,155.50"},{"v":249241,"d":"249,241.00"},{"v":248254.5,"d":"248,254.50"},{"$f":"I4239-E4239","v":{"v":248254.5,"d":"248,254.50"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":238357.4,"d":"238,357.40"},{"v":239155.5,"d":"239,155.50"},{"v":249241,"d":"249,241.00"},{"v":248254.5,"d":"248,254.50"},{"v":248254.5,"d":"248,254.50"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4243+E4244+E4245+E4246+E4247+E4248","v":{"v":0,"d":"0.00"}},{"$f":"F4243+F4244+F4245+F4246+F4247+F4248","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135000,"d":"135,000.00"},{"v":135000,"d":"135,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135000,"d":"135,000.00"},{"v":135000,"d":"135,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E4251+E4252+E4253+E4254+E4255+E4256+E4257+E4258","v":{"v":87142.85,"d":"87,142.85"}},{"$f":"F4251+F4252+F4253+F4254+F4255+F4256+F4257+F4258","v":{"v":77935.65,"d":"77,935.65"}},{"v":42750,"d":"42,750.00"},{"v":11819,"d":"11,819.00"},{"v":0,"d":"0.00"},{"$f":"I4250-E4250","v":{"v":-87142.85,"d":"-87,142.85 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":87127.35,"d":"87,127.35"},{"v":77935.65,"d":"77,935.65"},{"v":42750,"d":"42,750.00"},{"v":11819,"d":"11,819.00"},{"v":0,"d":"0.00"},{"v":-87127.35,"d":"-87,127.35 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":15.5,"d":"15.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15.5,"d":"-15.50 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4262+E4268+E4274+E4285+E4291+E4303+E4307+E4314+E4317+E4326","v":{"v":2489032.47,"d":"2,489,032.47"}},{"$f":"F4262+F4268+F4274+F4285+F4291+F4303+F4307+F4314+F4317+F4326","v":{"v":2778539.63,"d":"2,778,539.63"}},{"v":2861906.21,"d":"2,861,906.21"},{"v":2880641.15,"d":"2,880,641.15"},{"v":3418561,"d":"3,418,561.00"},{"$f":"I4261-E4261","v":{"v":929528.5299999998,"d":"929,528.53"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4263+E4264+E4265+E4266","v":{"v":1317292.5999999999,"d":"1,317,292.60"}},{"$f":"F4263+F4264+F4265+F4266","v":{"v":1504725.71,"d":"1,504,725.71"}},{"v":1427624.28,"d":"1,427,624.28"},{"v":1682328.21,"d":"1,682,328.21"},{"v":1971706.77,"d":"1,971,706.77"},{"v":654414.1700000002,"d":"654,414.17"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1089524.5,"d":"1,089,524.50"},{"v":1180186.76,"d":"1,180,186.76"},{"v":1150391.33,"d":"1,150,391.33"},{"v":1337380.66,"d":"1,337,380.66"},{"v":1647647.44,"d":"1,647,647.44"},{"v":558122.94,"d":"558,122.94"}]
[null,null,401,"Impôts directs des personnes morales",{"v":33283.55,"d":"33,283.55"},{"v":24369.73,"d":"24,369.73"},{"v":23967.7,"d":"23,967.70"},{"v":32701.65,"d":"32,701.65"},{"v":16491.75,"d":"16,491.75"},{"v":-16791.800000000003,"d":"-16,791.80 "}]
[null,null,402,"Autres impôts directs",{"v":163073.15,"d":"163,073.15"},{"v":266902.92,"d":"266,902.92"},{"v":216397.45,"d":"216,397.45"},{"v":267608.3,"d":"267,608.30"},{"v":276461.78,"d":"276,461.78"},{"v":113388.63000000003,"d":"113,388.63"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":31411.4,"d":"31,411.40"},{"v":33266.3,"d":"33,266.30"},{"v":36867.8,"d":"36,867.80"},{"v":44637.6,"d":"44,637.60"},{"v":31105.8,"d":"31,105.80"},{"v":-305.6000000000022,"d":"-305.60 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4269+E4270+E4271+E4272","v":{"v":0,"d":"0.00"}},{"$f":"F4269+F4270+F4271+F4272","v":{"v":1226,"d":"1,226.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4268-E4268","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4269-E4269","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4270-E4270","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":1226,"d":"1,226.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4271-E4271","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4272-E4272","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4275+E4276+E4277+E4278+E4279+E4280+E4281+E4282+E4283","v":{"v":543537.6900000001,"d":"543,537.69"}},{"$f":"F4275+F4276+F4277+F4278+F4279+F4280+F4281+F4282+F4283","v":{"v":550379.23,"d":"550,379.23"}},{"v":598563.14,"d":"598,563.14"},{"v":564354.98,"d":"564,354.98"},{"v":616576.3999999999,"d":"616,576.40"},{"$f":"I4274-E4274","v":{"v":73038.70999999985,"d":"73,038.71"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":24656.65,"d":"24,656.65"},{"v":23915.9,"d":"23,915.90"},{"v":20707.3,"d":"20,707.30"},{"v":19938.75,"d":"19,938.75"},{"v":19072.05,"d":"19,072.05"},{"v":-5584.600000000002,"d":"-5,584.60 "}]
[null,null,421,"Emoluments administratif",{"v":7618.8,"d":"7,618.80"},{"v":9444.75,"d":"9,444.75"},{"v":7949,"d":"7,949.00"},{"v":5346.3,"d":"5,346.30"},{"v":6926.5,"d":"6,926.50"},{"v":-692.3000000000002,"d":"-692.30 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":414284,"d":"414,284.00"},{"v":431020.35,"d":"431,020.35"},{"v":381884.3,"d":"381,884.30"},{"v":425766.75,"d":"425,766.75"},{"v":484156.1,"d":"484,156.10"},{"v":69872.09999999998,"d":"69,872.10"}]
[null,null,425,"Revenus des ventes",{"v":70598.09,"d":"70,598.09"},{"v":67117.38,"d":"67,117.38"},{"v":160517.14,"d":"160,517.14"},{"v":76183.73,"d":"76,183.73"},{"v":82859.15,"d":"82,859.15"},{"v":12261.059999999998,"d":"12,261.06"}]
[null,null,426,"remboursements",{"v":26380.15,"d":"26,380.15"},{"v":18880.85,"d":"18,880.85"},{"v":27505.4,"d":"27,505.40"},{"v":37119.45,"d":"37,119.45"},{"v":23062.6,"d":"23,062.60"},{"v":-3317.550000000003,"d":"-3,317.55 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E4286+E4287+E4288+E4289","v":{"v":8038.45,"d":"8,038.45"}},{"$f":"F4286+F4287+F4288+F4289","v":{"v":1633.75,"d":"1,633.75"}},470.55,{"v":1425.25,"d":"1,425.25"},{"v":4146.8,"d":"4,146.80"},{"$f":"I4285-E4285","v":{"v":-3891.6499999999996,"d":"-3,891.65 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4286-E4286","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4287-E4287","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4288-E4288","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":8038.45,"d":"8,038.45"},{"v":1633.75,"d":"1,633.75"},470.55,{"v":1425.25,"d":"1,425.25"},{"v":4146.8,"d":"4,146.80"},{"$f":"I4289-E4289","v":{"v":-3891.6499999999996,"d":"-3,891.65 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4292+E4293+E4294+E4295+E4296+E4297+E4298+E4299+E4300+E4301","v":{"v":68116.08,"d":"68,116.08"}},{"$f":"F4292+F4293+F4294+F4295+F4296+F4297+F4298+F4299+F4300+F4301","v":{"v":18000.84,"d":"18,000.84"}},{"v":33682.94,"d":"33,682.94"},{"v":39044.86,"d":"39,044.86"},{"v":91123.63,"d":"91,123.63"},{"$f":"I4291-E4291","v":{"v":23007.550000000003,"d":"23,007.55"}}]
[null,null,440,"Revenus des intérets",{"v":10361.08,"d":"10,361.08"},{"v":8325.84,"d":"8,325.84"},{"v":14852.94,"d":"14,852.94"},{"v":20898.86,"d":"20,898.86"},{"v":65036.63,"d":"65,036.63"},{"v":54675.549999999996,"d":"54,675.55"}]
[null,null,441,"Gains réalisés du PF",{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-46655,"d":"-46,655.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":2110,"d":"2,110.00"},{"v":2060,"d":"2,060.00"},{"v":1810,"d":"1,810.00"},{"v":1661,"d":"1,661.00"},{"v":2561,"d":"2,561.00"},{"v":451,"d":"451.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":100,"d":"100.00"},{"v":325,"d":"325.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":8990,"d":"8,990.00"},{"v":7590,"d":"7,590.00"},{"v":16920,"d":"16,920.00"},{"v":16160,"d":"16,160.00"},{"v":23413.5,"d":"23,413.50"},{"v":14423.5,"d":"14,423.50"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4304+E4305","v":{"v":1622.9,"d":"1,622.90"}},{"$f":"F4304+F4305","v":{"v":1389.6,"d":"1,389.60"}},{"v":3269.5,"d":"3,269.50"},{"v":1378.25,"d":"1,378.25"},{"v":2084.7,"d":"2,084.70"},{"$f":"I4303-E4303","v":{"v":461.7999999999997,"d":"461.80"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1622.9,"d":"1,622.90"},{"v":1389.6,"d":"1,389.60"},{"v":3269.5,"d":"3,269.50"},{"v":1378.25,"d":"1,378.25"},{"v":1335.85,"d":"1,335.85"},{"$f":"I4304-E4304","v":{"v":-287.0500000000002,"d":"-287.05 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},748.85,{"$f":"I4305-E4305","v":748.85}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4308+E4309+E4310+E4311+E4312","v":{"v":463283.7,"d":"463,283.70"}},{"$f":"F4308+F4309+F4310+F4311+F4312","v":{"v":384891.45,"d":"384,891.45"}},{"v":516294.3,"d":"516,294.30"},{"v":331049.6,"d":"331,049.60"},{"v":484668.19999999995,"d":"484,668.20"},{"$f":"I4307-E4307","v":{"v":21384.49999999994,"d":"21,384.50"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":1051,"d":"1,051.00"},{"v":1053,"d":"1,053.00"},{"v":0,"d":"0.00"},{"v":1343,"d":"1,343.00"},{"v":1300,"d":"1,300.00"},{"v":249,"d":"249.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":131722.05,"d":"131,722.05"},{"v":175868.55,"d":"175,868.55"},{"v":136246.05,"d":"136,246.05"},{"v":136261.3,"d":"136,261.30"},{"v":164496.6,"d":"164,496.60"},{"v":32774.55000000002,"d":"32,774.55"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":189290,"d":"189,290.00"},{"v":121430,"d":"121,430.00"},{"v":261508,"d":"261,508.00"},{"v":83696,"d":"83,696.00"},{"v":195454,"d":"195,454.00"},{"v":6164,"d":"6,164.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":141093.7,"d":"141,093.70"},{"v":86470.45,"d":"86,470.45"},{"v":118338.05,"d":"118,338.05"},{"v":108110.4,"d":"108,110.40"},{"v":122441.6,"d":"122,441.60"},{"v":-18652.100000000006,"d":"-18,652.10 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",126.95,69.45,{"v":202.2,"d":"202.20"},{"v":1638.9,"d":"1,638.90"},{"v":976,"d":"976.00"},849.05]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4315","v":{"v":0,"d":"0.00"}},{"$f":"F4315","v":{"v":238357.4,"d":"238,357.40"}},{"v":239155.5,"d":"239,155.50"},{"v":249241,"d":"249,241.00"},{"v":248254.5,"d":"248,254.50"},{"$f":"I4314-E4314","v":{"v":248254.5,"d":"248,254.50"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":238357.4,"d":"238,357.40"},{"v":239155.5,"d":"239,155.50"},{"v":249241,"d":"249,241.00"},{"v":248254.5,"d":"248,254.50"},{"$f":"I4315-E4315","v":{"v":248254.5,"d":"248,254.50"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4318+E4319+E4320+E4321+E4322+E4323+E4324","v":{"v":13.7,"d":"13.70"}},{"$f":"F4318+F4319+F4320+F4321+F4322+F4323+F4324","v":{"v":0,"d":"0.00"}},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4317-E4317","v":{"v":-13.7,"d":"-13.70 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":13.7,"d":"13.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13.7,"d":"-13.70 "}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E4327+E4328+E4329+E4330+E4331+E4332+E4333+E4334","v":{"v":87127.35,"d":"87,127.35"}},{"$f":"F4327+F4328+F4329+F4330+F4331+F4332+F4333+F4334","v":{"v":77935.65,"d":"77,935.65"}},{"v":42750,"d":"42,750.00"},{"v":11819,"d":"11,819.00"},{"v":0,"d":"0.00"},{"$f":"I4326-E4326","v":{"v":-87127.35,"d":"-87,127.35 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":87127.35,"d":"87,127.35"},{"v":77935.65,"d":"77,935.65"},{"v":42750,"d":"42,750.00"},{"v":11819,"d":"11,819.00"},{"v":0,"d":"0.00"},{"v":-87127.35,"d":"-87,127.35 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4340+E4341","v":{"v":-194273.68,"d":"-194,273.68 "}},{"$f":"F4340+F4341","v":{"v":-249384.18,"d":"-249,384.18 "}},{"v":-258305.8,"d":"-258,305.80 "},{"v":-16548.329999999998,"d":"-16,548.33 "},{"v":265657.4,"d":"265,657.40"},{"$f":"I4339-E4339","v":{"v":459931.08,"d":"459,931.08"}}]
[null,null,900,"Compte général (+ / -)",{"v":-167058.57,"d":"-167,058.57 "},{"v":-148769.32,"d":"-148,769.32 "},{"v":-144543.5,"d":"-144,543.50 "},{"v":1023.72,"d":"1,023.72"},{"v":169417.6,"d":"169,417.60"},{"$f":"I4340-E4340","v":{"v":336476.17000000004,"d":"336,476.17"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":-27215.11,"d":"-27,215.11 "},{"v":-100614.86,"d":"-100,614.86 "},{"v":-113762.3,"d":"-113,762.30 "},{"v":-17572.05,"d":"-17,572.05 "},{"v":96239.8,"d":"96,239.80"},{"$f":"I4341-E4341","v":{"v":123454.91,"d":"123,454.91"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4340+E4341","v":{"v":-194273.68,"d":"-194,273.68 "}},{"$f":"F4340+F4341","v":{"v":-249384.18,"d":"-249,384.18 "}},{"v":-258305.8,"d":"-258,305.80 "},{"v":-16548.329999999998,"d":"-16,548.33 "},{"v":265657.4,"d":"265,657.40"},{"$f":"I4343-E4343","v":{"v":459931.08,"d":"459,931.08"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Muriaux",{"$nulls":3},490,525,511,508,{"$f":"'Base de données pop.'!C28","v":518},{"$f":"I4349-E4349","v":28}]
[{"$nulls":4},"Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"H4350","v":"Muriaux"},"Muriaux"]
[3,null,null,"Charges",{"$f":"E4352+E4362+E4374+E4378+E4386+E4390+E4400+E4403+E4411","v":{"v":3714434.5600000005,"d":"3,714,434.56"}},{"$f":"F4352+F4362+F4374+F4378+F4386+F4390+F4400+F4403+F4411","v":{"v":3390385.71,"d":"3,390,385.71"}},{"v":3658906.5,"d":"3,658,906.50"},{"v":4270727.89,"d":"4,270,727.89"},{"v":3632342.79,"d":"3,632,342.79"},{"$f":"I4351-E4351","v":{"v":-82091.77000000048,"d":"-82,091.77 "}}]
[null,30,null,"Charges du personnel",{"$f":"E4353+E4354+E4355+E4356+E4357+E4358+E4359+E4360","v":{"v":357056.9,"d":"357,056.90"}},{"$f":"F4353+F4354+F4355+F4356+F4357+F4358+F4359+F4360","v":{"v":320113.7,"d":"320,113.70"}},{"v":393652.95,"d":"393,652.95"},{"v":402877.42,"d":"402,877.42"},{"v":392279.30000000005,"d":"392,279.30"},{"v":35222.40000000002,"d":"35,222.40"}]
[null,null,300,"Autorités et commissions",{"v":26236.6,"d":"26,236.60"},{"v":26743.85,"d":"26,743.85"},{"v":25752.75,"d":"25,752.75"},{"v":42801.1,"d":"42,801.10"},{"v":36323.4,"d":"36,323.40"},{"v":10086.800000000003,"d":"10,086.80"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":260713.4,"d":"260,713.40"},{"v":267634.7,"d":"267,634.70"},{"v":309477.2,"d":"309,477.20"},{"v":296643.27,"d":"296,643.27"},{"v":294909.5,"d":"294,909.50"},{"v":34196.100000000006,"d":"34,196.10"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":69079.65,"d":"69,079.65"},{"v":24287.7,"d":"24,287.70"},{"v":54945.95,"d":"54,945.95"},{"v":58821.55,"d":"58,821.55"},{"v":53098.15,"d":"53,098.15"},{"v":-15981.499999999993,"d":"-15,981.50 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1027.25,"d":"1,027.25"},{"v":1447.45,"d":"1,447.45"},{"v":3477.05,"d":"3,477.05"},{"v":4611.5,"d":"4,611.50"},{"v":7948.25,"d":"7,948.25"},{"v":6921,"d":"6,921.00"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4363+E4364+E4365+E4366+E4367+E4368+E4369+E4370+E4371+E4372","v":{"v":923720.35,"d":"923,720.35"}},{"$f":"F4363+F4364+F4365+F4366+F4367+F4368+F4369+F4370+F4371+F4372","v":{"v":920038.6799999999,"d":"920,038.68"}},{"v":1008013.9400000001,"d":"1,008,013.94"},{"v":1203098.3399999999,"d":"1,203,098.34"},{"v":868167.7200000001,"d":"868,167.72"},{"$f":"I4362-E4362","v":{"v":-55552.62999999989,"d":"-55,552.63 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":94914.85,"d":"94,914.85"},{"v":110453.09,"d":"110,453.09"},{"v":94869.8,"d":"94,869.80"},{"v":110698.8,"d":"110,698.80"},{"v":103269.7,"d":"103,269.70"},{"v":8354.849999999991,"d":"8,354.85"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":48215.4,"d":"48,215.40"},{"v":38442.9,"d":"38,442.90"},{"v":24665.2,"d":"24,665.20"},{"v":42764.75,"d":"42,764.75"},{"v":13723.7,"d":"13,723.70"},{"v":-34491.7,"d":"-34,491.70 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":134814.6,"d":"134,814.60"},{"v":132343.35,"d":"132,343.35"},{"v":136588.4,"d":"136,588.40"},{"v":133100.75,"d":"133,100.75"},{"v":131131,"d":"131,131.00"},{"v":-3683.600000000006,"d":"-3,683.60 "}]
[null,null,313,"Prestations de services et honoraires",{"v":472350.39,"d":"472,350.39"},{"v":392392.56,"d":"392,392.56"},{"v":478182.96,"d":"478,182.96"},{"v":534075.11,"d":"534,075.11"},{"v":288588.02,"d":"288,588.02"},{"v":-183762.37,"d":"-183,762.37 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":143246.05,"d":"143,246.05"},{"v":239800.91,"d":"239,800.91"},{"v":236694.24,"d":"236,694.24"},{"v":301108.01,"d":"301,108.01"},{"v":274827.22,"d":"274,827.22"},{"v":131581.16999999998,"d":"131,581.17"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":3215.11,"d":"3,215.11"},{"v":6538.53,"d":"6,538.53"},{"v":17466.79,"d":"17,466.79"},{"v":18324.4,"d":"18,324.40"},{"v":24745.4,"d":"24,745.40"},{"v":21530.29,"d":"21,530.29"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":0,"d":"0.00"},87.35,{"v":0,"d":"0.00"},18.95,{"v":797.3,"d":"797.30"},{"v":797.3,"d":"797.30"}]
[null,null,318,"Réévaluations de créances",{"v":25173.35,"d":"25,173.35"},{"v":-945.06,"d":"-945.06 "},{"v":19422.15,"d":"19,422.15"},{"v":62202.97,"d":"62,202.97"},{"v":30595.3,"d":"30,595.30"},{"v":5421.950000000001,"d":"5,421.95"}]
[null,null,319,"Divers charges d'exploitation",{"v":1790.6,"d":"1,790.60"},925.05,{"v":124.4,"d":"124.40"},{"v":804.6,"d":"804.60"},490.08,{"v":-1300.52,"d":"-1,300.52 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4375+E4376","v":{"v":46101.55,"d":"46,101.55"}},{"$f":"F4375+F4376","v":{"v":86837.65,"d":"86,837.65"}},{"v":102124.94,"d":"102,124.94"},{"v":106426.61,"d":"106,426.61"},{"v":87124,"d":"87,124.00"},{"$f":"I4374-E4374","v":{"v":41022.45,"d":"41,022.45"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":46101.55,"d":"46,101.55"},{"v":86837.65,"d":"86,837.65"},{"v":102124.94,"d":"102,124.94"},{"v":106426.61,"d":"106,426.61"},{"v":87124,"d":"87,124.00"},{"$f":"I4375-E4375","v":{"v":41022.45,"d":"41,022.45"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4376-E4376","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E4379+E4380+E4381+E4382+E4383+E4384","v":{"v":53662.75,"d":"53,662.75"}},{"$f":"F4379+F4380+F4381+F4382+F4383+F4384","v":{"v":76299.45,"d":"76,299.45"}},{"v":88799.25,"d":"88,799.25"},{"v":53681.71,"d":"53,681.71"},{"v":18196.72,"d":"18,196.72"},{"$f":"I4378-E4378","v":{"v":-35466.03,"d":"-35,466.03 "}}]
[null,null,340,"Charges d'intérets",{"v":2733,"d":"2,733.00"},{"v":8911.5,"d":"8,911.50"},{"v":15061.15,"d":"15,061.15"},{"v":7765.71,"d":"7,765.71"},{"v":2409.27,"d":"2,409.27"},{"v":-323.73,"d":"-323.73 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":50929.15,"d":"50,929.15"},{"v":67387.95,"d":"67,387.95"},{"v":73738.1,"d":"73,738.10"},{"v":45896.5,"d":"45,896.50"},{"v":15787.45,"d":"15,787.45"},{"v":-35141.7,"d":"-35,141.70 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.5,"d":"19.50"},{"v":0,"d":"0.00"},{"v":-0.6,"d":"-0.60 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4387+E4388","v":{"v":88954,"d":"88,954.00"}},{"$f":"F4387+F4388","v":{"v":6081.76,"d":"6,081.76"}},{"v":0,"d":"0.00"},{"v":20257.45,"d":"20,257.45"},{"v":19480,"d":"19,480.00"},{"$f":"I4386-E4386","v":{"v":-69474,"d":"-69,474.00 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4387-E4387","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":88954,"d":"88,954.00"},{"v":6081.76,"d":"6,081.76"},{"v":0,"d":"0.00"},{"v":20257.45,"d":"20,257.45"},{"v":19480,"d":"19,480.00"},{"$f":"I4388-E4388","v":{"v":-69474,"d":"-69,474.00 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4391+E4392+E4393+E4394+E4395+E4396+E4397+E4398","v":{"v":1188304.51,"d":"1,188,304.51"}},{"$f":"F4391+F4392+F4393+F4394+F4395+F4396+F4397+F4398","v":{"v":1215526.62,"d":"1,215,526.62"}},{"v":1362614.12,"d":"1,362,614.12"},{"v":1309650.6099999999,"d":"1,309,650.61"},{"v":1521044.06,"d":"1,521,044.06"},{"$f":"I4390-E4390","v":{"v":332739.55000000005,"d":"332,739.55"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1349.9,"d":"1,349.90"},{"v":4480,"d":"4,480.00"},{"v":5080,"d":"5,080.00"},{"v":6636.45,"d":"6,636.45"},{"v":5321.2,"d":"5,321.20"},{"v":3971.2999999999997,"d":"3,971.30"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":960094.21,"d":"960,094.21"},{"v":916735.67,"d":"916,735.67"},{"v":994346,"d":"994,346.00"},{"v":995601.53,"d":"995,601.53"},{"v":1184442.47,"d":"1,184,442.47"},{"v":224348.26,"d":"224,348.26"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":1331,"d":"1,331.00"},{"v":117790,"d":"117,790.00"},{"v":23124,"d":"23,124.00"},{"v":31946,"d":"31,946.00"},{"v":31946,"d":"31,946.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":219262.9,"d":"219,262.90"},{"v":285532.45,"d":"285,532.45"},{"v":237845.62,"d":"237,845.62"},{"v":277261.13,"d":"277,261.13"},{"v":292014.39,"d":"292,014.39"},{"v":72751.49000000002,"d":"72,751.49"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":7597.5,"d":"7,597.50"},{"v":7447.5,"d":"7,447.50"},{"v":7552.5,"d":"7,552.50"},{"v":7027.5,"d":"7,027.50"},{"v":7320,"d":"7,320.00"},{"v":-277.5,"d":"-277.50 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4401","v":{"v":570898.3,"d":"570,898.30"}},{"$f":"F4401","v":{"v":591726.85,"d":"591,726.85"}},{"v":593828,"d":"593,828.00"},{"v":609148.6,"d":"609,148.60"},{"v":613271,"d":"613,271.00"},{"$f":"I4400-E4400","v":{"v":42372.69999999995,"d":"42,372.70"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":570898.3,"d":"570,898.30"},{"v":591726.85,"d":"591,726.85"},{"v":593828,"d":"593,828.00"},{"v":609148.6,"d":"609,148.60"},{"v":613271,"d":"613,271.00"},{"v":42372.69999999995,"d":"42,372.70"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4404+E4405+E4406+E4407+E4408+E4409","v":{"v":400000,"d":"400,000.00"}},{"$f":"F4404+F4405+F4406+F4407+F4408+F4409","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":-400000,"d":"-400,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":-400000,"d":"-400,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E4412+E4413+E4414+E4415+E4416+E4417+E4418+E4419","v":{"v":85736.2,"d":"85,736.20"}},{"$f":"F4412+F4413+F4414+F4415+F4416+F4417+F4418+F4419","v":{"v":173761,"d":"173,761.00"}},{"v":109873.3,"d":"109,873.30"},{"v":105587.15,"d":"105,587.15"},{"v":112779.99,"d":"112,779.99"},{"$f":"I4411-E4411","v":{"v":27043.790000000008,"d":"27,043.79"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":85736.2,"d":"85,736.20"},{"v":69667.45,"d":"69,667.45"},{"v":109873.3,"d":"109,873.30"},{"v":105587.15,"d":"105,587.15"},{"v":112779.99,"d":"112,779.99"},{"v":27043.790000000008,"d":"27,043.79"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":104093.55,"d":"104,093.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4423+E4429+E4435+E4446+E4452+E4464+E4468+E4475+E4478+E4487","v":{"v":3836973.3200000003,"d":"3,836,973.32"}},{"$f":"F4423+F4429+F4435+F4446+F4452+F4464+F4468+F4475+F4478+F4487","v":{"v":3466791.29,"d":"3,466,791.29"}},{"v":3532943.7699999996,"d":"3,532,943.77"},{"v":4349355.290000001,"d":"4,349,355.29"},{"v":3641799.0100000002,"d":"3,641,799.01"},{"$f":"I4422-E4422","v":{"v":-195174.31000000006,"d":"-195,174.31 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4424+E4425+E4426+E4427","v":{"v":1892861.9000000001,"d":"1,892,861.90"}},{"$f":"F4424+F4425+F4426+F4427","v":{"v":1487800.9100000001,"d":"1,487,800.91"}},{"v":1608819.1,"d":"1,608,819.10"},{"v":1867860.34,"d":"1,867,860.34"},{"v":1632604,"d":"1,632,604.00"},{"v":-260257.90000000014,"d":"-260,257.90 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":980100.75,"d":"980,100.75"},{"v":1212954.99,"d":"1,212,954.99"},{"v":1344189.14,"d":"1,344,189.14"},{"v":1557051.34,"d":"1,557,051.34"},{"v":1373155.03,"d":"1,373,155.03"},{"v":393054.28,"d":"393,054.28"}]
[null,null,401,"Impôts directs des personnes morales",{"v":728213.45,"d":"728,213.45"},{"v":31256.28,"d":"31,256.28"},{"v":48888.36,"d":"48,888.36"},{"v":48755.7,"d":"48,755.70"},{"v":52529.6,"d":"52,529.60"},{"v":-675683.85,"d":"-675,683.85 "}]
[null,null,402,"Autres impôts directs",{"v":175788.1,"d":"175,788.10"},{"v":234894.04,"d":"234,894.04"},{"v":205025.8,"d":"205,025.80"},{"v":251673.1,"d":"251,673.10"},{"v":192867.17,"d":"192,867.17"},{"v":17079.070000000007,"d":"17,079.07"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":8759.6,"d":"8,759.60"},{"v":8695.6,"d":"8,695.60"},{"v":10715.8,"d":"10,715.80"},{"v":10380.2,"d":"10,380.20"},{"v":14052.2,"d":"14,052.20"},{"v":5292.6,"d":"5,292.60"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4430+E4431+E4432+E4433","v":{"v":16727,"d":"16,727.00"}},{"$f":"F4430+F4431+F4432+F4433","v":{"v":16727,"d":"16,727.00"}},{"v":16873,"d":"16,873.00"},{"v":16873,"d":"16,873.00"},{"v":16873.35,"d":"16,873.35"},{"$f":"I4429-E4429","v":{"v":146.34999999999854,"d":"146.35"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4430-E4430","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4431-E4431","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":16727,"d":"16,727.00"},{"v":16727,"d":"16,727.00"},{"v":16873,"d":"16,873.00"},{"v":16873,"d":"16,873.00"},{"v":16873.35,"d":"16,873.35"},{"$f":"I4432-E4432","v":{"v":146.34999999999854,"d":"146.35"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4433-E4433","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4436+E4437+E4438+E4439+E4440+E4441+E4442+E4443+E4444","v":{"v":700074.5900000001,"d":"700,074.59"}},{"$f":"F4436+F4437+F4438+F4439+F4440+F4441+F4442+F4443+F4444","v":{"v":694749.9,"d":"694,749.90"}},{"v":831664.64,"d":"831,664.64"},{"v":784793.1900000001,"d":"784,793.19"},{"v":651492.0599999999,"d":"651,492.06"},{"$f":"I4435-E4435","v":{"v":-48582.530000000144,"d":"-48,582.53 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":12013.15,"d":"12,013.15"},{"v":12279.85,"d":"12,279.85"},{"v":9727.25,"d":"9,727.25"},{"v":6395.65,"d":"6,395.65"},{"v":15211.5,"d":"15,211.50"},{"v":3198.3500000000004,"d":"3,198.35"}]
[null,null,421,"Emoluments administratif",{"v":9542.5,"d":"9,542.50"},{"v":4497.65,"d":"4,497.65"},{"v":6054.75,"d":"6,054.75"},{"v":6319.55,"d":"6,319.55"},{"v":5910.03,"d":"5,910.03"},{"v":-3632.4700000000003,"d":"-3,632.47 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":386773.2,"d":"386,773.20"},{"v":374661,"d":"374,661.00"},{"v":379694.75,"d":"379,694.75"},{"v":387744.2,"d":"387,744.20"},{"v":398737.75,"d":"398,737.75"},{"v":11964.549999999988,"d":"11,964.55"}]
[null,null,425,"Revenus des ventes",{"v":274554.99,"d":"274,554.99"},{"v":271510.35,"d":"271,510.35"},{"v":429287.64,"d":"429,287.64"},{"v":375652.44,"d":"375,652.44"},{"v":221955.33,"d":"221,955.33"},{"v":-52599.66,"d":"-52,599.66 "}]
[null,null,426,"remboursements",{"v":17190.75,"d":"17,190.75"},{"v":31801.05,"d":"31,801.05"},{"v":6900.25,"d":"6,900.25"},{"v":8681.35,"d":"8,681.35"},{"v":9677.45,"d":"9,677.45"},{"v":-7513.299999999999,"d":"-7,513.30 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E4447+E4448+E4449+E4450","v":{"v":0,"d":"0.00"}},{"$f":"F4447+F4448+F4449+F4450","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1598.55,"d":"1,598.55"},{"$f":"I4446-E4446","v":{"v":1598.55,"d":"1,598.55"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4447-E4447","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1598.55,"d":"1,598.55"},{"$f":"I4448-E4448","v":{"v":1598.55,"d":"1,598.55"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4449-E4449","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4450-E4450","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4453+E4454+E4455+E4456+E4457+E4458+E4459+E4460+E4461+E4462","v":{"v":146631.6,"d":"146,631.60"}},{"$f":"F4453+F4454+F4455+F4456+F4457+F4458+F4459+F4460+F4461+F4462","v":{"v":223353.58000000002,"d":"223,353.58"}},{"v":126998.37999999999,"d":"126,998.38"},{"v":542589.98,"d":"542,589.98"},{"v":158692.16,"d":"158,692.16"},{"$f":"I4452-E4452","v":{"v":12060.559999999998,"d":"12,060.56"}}]
[null,null,440,"Revenus des intérets",{"v":296.7,"d":"296.70"},0.03,296.68,{"v":12743.48,"d":"12,743.48"},{"v":26675.11,"d":"26,675.11"},{"v":26378.41,"d":"26,378.41"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340550,"d":"340,550.00"},{"v":597,"d":"597.00"},{"v":597,"d":"597.00"}]
[null,null,442,"Revenus de participations du PF",{"v":11004.9,"d":"11,004.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-11004.9,"d":"-11,004.90 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":87195,"d":"87,195.00"},{"v":81125,"d":"81,125.00"},{"v":75924.7,"d":"75,924.70"},{"v":78894.1,"d":"78,894.10"},{"v":16249,"d":"16,249.00"},{"v":-70946,"d":"-70,946.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":104093.55,"d":"104,093.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":48135,"d":"48,135.00"},{"v":38135,"d":"38,135.00"},{"v":50777,"d":"50,777.00"},{"v":110402.4,"d":"110,402.40"},{"v":115171.05,"d":"115,171.05"},{"v":67036.05,"d":"67,036.05"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4465+E4466","v":{"v":101694.38,"d":"101,694.38"}},{"$f":"F4465+F4466","v":{"v":2606.8,"d":"2,606.80"}},{"v":1253.05,"d":"1,253.05"},{"v":45822.15,"d":"45,822.15"},{"v":1202.5,"d":"1,202.50"},{"$f":"I4464-E4464","v":{"v":-100491.88,"d":"-100,491.88 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":2606.8,"d":"2,606.80"},{"v":1253.05,"d":"1,253.05"},{"v":1287.15,"d":"1,287.15"},{"v":1202.5,"d":"1,202.50"},{"$f":"I4465-E4465","v":{"v":1202.5,"d":"1,202.50"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":101694.38,"d":"101,694.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44535,"d":"44,535.00"},{"v":0,"d":"0.00"},{"$f":"I4466-E4466","v":{"v":-101694.38,"d":"-101,694.38 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4469+E4470+E4471+E4472+E4473","v":{"v":338418.1,"d":"338,418.10"}},{"$f":"F4469+F4470+F4471+F4472+F4473","v":{"v":276065.25,"d":"276,065.25"}},{"v":243636.8,"d":"243,636.80"},{"v":377180.08,"d":"377,180.08"},{"v":255734.75,"d":"255,734.75"},{"$f":"I4468-E4468","v":{"v":-82683.34999999998,"d":"-82,683.35 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":2433,"d":"2,433.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2433,"d":"-2,433.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1205,"d":"1,205.00"},{"v":3467,"d":"3,467.00"},{"v":1803,"d":"1,803.00"},{"v":1495.33,"d":"1,495.33"},{"v":611,"d":"611.00"},{"v":-594,"d":"-594.00 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":28448,"d":"28,448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28448,"d":"-28,448.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":306332.1,"d":"306,332.10"},{"v":272598.25,"d":"272,598.25"},{"v":241833.8,"d":"241,833.80"},{"v":375684.75,"d":"375,684.75"},{"v":255123.75,"d":"255,123.75"},{"v":-51208.34999999998,"d":"-51,208.35 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4476","v":{"v":570898.3,"d":"570,898.30"}},{"$f":"F4476","v":{"v":591726.85,"d":"591,726.85"}},{"v":593825.5,"d":"593,825.50"},{"v":608649.4,"d":"608,649.40"},{"v":613271,"d":"613,271.00"},{"$f":"I4475-E4475","v":{"v":42372.69999999995,"d":"42,372.70"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":570898.3,"d":"570,898.30"},{"v":591726.85,"d":"591,726.85"},{"v":593825.5,"d":"593,825.50"},{"v":608649.4,"d":"608,649.40"},{"v":613271,"d":"613,271.00"},{"$f":"I4476-E4476","v":{"v":42372.69999999995,"d":"42,372.70"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4479+E4480+E4481+E4482+E4483+E4484+E4485","v":{"v":0,"d":"0.00"}},{"$f":"F4479+F4480+F4481+F4482+F4483+F4484+F4485","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"$f":"I4478-E4478","v":{"v":197550.65,"d":"197,550.65"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"v":197550.65,"d":"197,550.65"}]
[]
[null,49,null,"Imputations internes",{"$f":"E4488+E4489+E4490+E4491+E4492+E4493+E4494+E4495","v":{"v":69667.45,"d":"69,667.45"}},{"$f":"F4488+F4489+F4490+F4491+F4492+F4493+F4494+F4495","v":{"v":173761,"d":"173,761.00"}},{"v":109873.3,"d":"109,873.30"},{"v":105587.15,"d":"105,587.15"},{"v":112779.99,"d":"112,779.99"},{"$f":"I4487-E4487","v":{"v":43112.54000000001,"d":"43,112.54"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":69667.45,"d":"69,667.45"},{"v":69667.45,"d":"69,667.45"},{"v":109873.3,"d":"109,873.30"},{"v":105587.15,"d":"105,587.15"},{"v":112779.99,"d":"112,779.99"},{"v":43112.54000000001,"d":"43,112.54"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":104093.55,"d":"104,093.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4501+E4502","v":{"v":122538.76,"d":"122,538.76"}},{"$f":"F4501+F4502","v":{"v":76405.57999999999,"d":"76,405.58"}},{"v":-125962.73,"d":"-125,962.73 "},{"v":78627.4,"d":"78,627.40"},{"v":9456.220000000001,"d":"9,456.22"},{"$f":"I4500-E4500","v":{"v":-113082.54,"d":"-113,082.54 "}}]
[null,null,900,"Compte général (+ / -)",{"v":27072.7,"d":"27,072.70"},{"v":-159274.14,"d":"-159,274.14 "},{"v":-209245.59,"d":"-209,245.59 "},{"v":49294.34,"d":"49,294.34"},{"v":-48613.72,"d":"-48,613.72 "},{"$f":"I4501-E4501","v":{"v":-75686.42,"d":"-75,686.42 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":95466.06,"d":"95,466.06"},{"v":235679.72,"d":"235,679.72"},{"v":83282.86,"d":"83,282.86"},{"v":29333.06,"d":"29,333.06"},{"v":58069.94,"d":"58,069.94"},{"$f":"I4502-E4502","v":{"v":-37396.119999999995,"d":"-37,396.12 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4501+E4502","v":{"v":122538.76,"d":"122,538.76"}},{"$f":"F4501+F4502","v":{"v":76405.57999999999,"d":"76,405.58"}},{"v":-125962.73,"d":"-125,962.73 "},{"v":78627.4,"d":"78,627.40"},{"v":9456.220000000001,"d":"9,456.22"},{"$f":"I4504-E4504","v":{"v":-113082.54,"d":"-113,082.54 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Le Noirmont",{"$nulls":3},{"v":1914,"d":"1,914"},{"v":1909,"d":"1,909"},{"v":1902,"d":"1,902"},{"v":1957,"d":"1,957"},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"I4510-E4510","v":20}]
[{"$nulls":4},"Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont",{"$f":"H4511","v":"Le Noirmont"},"Le Noirmont"]
[3,null,null,"Charges",{"$f":"E4513+E4523+E4535+E4539+E4547+E4551+E4561+E4564+E4572","v":{"v":8821935.77,"d":"8,821,935.77"}},{"$f":"F4513+F4523+F4535+F4539+F4547+F4551+F4561+F4564+F4572","v":{"v":9252963.93,"d":"9,252,963.93"}},{"v":9212343.78,"d":"9,212,343.78"},{"v":9843983.899999999,"d":"9,843,983.90"},{"v":11105469.34,"d":"11,105,469.34"},{"$f":"I4512-E4512","v":{"v":2283533.5700000003,"d":"2,283,533.57"}}]
[null,30,null,"Charges du personnel",{"$f":"E4514+E4515+E4516+E4517+E4518+E4519+E4520+E4521","v":{"v":965251.9,"d":"965,251.90"}},{"$f":"F4514+F4515+F4516+F4517+F4518+F4519+F4520+F4521","v":{"v":996104.95,"d":"996,104.95"}},{"v":1109297.95,"d":"1,109,297.95"},{"v":1063186.3,"d":"1,063,186.30"},{"v":1130156.9,"d":"1,130,156.90"},{"v":164904.99999999988,"d":"164,905.00"}]
[null,null,300,"Autorités et commissions",{"v":87676.05,"d":"87,676.05"},{"v":86800,"d":"86,800.00"},{"v":93148,"d":"93,148.00"},{"v":92684,"d":"92,684.00"},{"v":115488.75,"d":"115,488.75"},{"v":27812.699999999997,"d":"27,812.70"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":703604.9,"d":"703,604.90"},{"v":719854.6,"d":"719,854.60"},{"v":785489,"d":"785,489.00"},{"v":775287.25,"d":"775,287.25"},{"v":787679.5,"d":"787,679.50"},{"v":84074.59999999998,"d":"84,074.60"}]
[null,null,302,"Enseignants",{"v":3645,"d":"3,645.00"},{"v":2685,"d":"2,685.00"},{"v":4625,"d":"4,625.00"},{"v":4670,"d":"4,670.00"},{"v":5228,"d":"5,228.00"},{"v":1583,"d":"1,583.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":1788.35,"d":"1,788.35"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":160850.35,"d":"160,850.35"},{"v":173682.65,"d":"173,682.65"},{"v":185750.3,"d":"185,750.30"},{"v":169819.45,"d":"169,819.45"},{"v":183414.9,"d":"183,414.90"},{"v":22564.54999999999,"d":"22,564.55"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":9475.6,"d":"9,475.60"},{"v":11082.7,"d":"11,082.70"},{"v":38497.3,"d":"38,497.30"},{"v":18725.6,"d":"18,725.60"},{"v":38345.75,"d":"38,345.75"},{"v":28870.15,"d":"28,870.15"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4524+E4525+E4526+E4527+E4528+E4529+E4530+E4531+E4532+E4533","v":{"v":1706747.2499999998,"d":"1,706,747.25"}},{"$f":"F4524+F4525+F4526+F4527+F4528+F4529+F4530+F4531+F4532+F4533","v":{"v":1931402.2600000002,"d":"1,931,402.26"}},{"v":1924341.44,"d":"1,924,341.44"},{"v":2249442.61,"d":"2,249,442.61"},{"v":2097418.52,"d":"2,097,418.52"},{"$f":"I4523-E4523","v":{"v":390671.27000000025,"d":"390,671.27"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":231201.77,"d":"231,201.77"},{"v":241070.54,"d":"241,070.54"},{"v":253021.41,"d":"253,021.41"},{"v":270304.2,"d":"270,304.20"},{"v":288346.27,"d":"288,346.27"},{"v":57144.50000000003,"d":"57,144.50"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":80883.45,"d":"80,883.45"},{"v":84407.85,"d":"84,407.85"},{"v":106675.9,"d":"106,675.90"},{"v":80680.04,"d":"80,680.04"},{"v":96000.75,"d":"96,000.75"},{"v":15117.300000000003,"d":"15,117.30"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":306738.35,"d":"306,738.35"},{"v":300663.8,"d":"300,663.80"},{"v":328893.95,"d":"328,893.95"},{"v":389158.9,"d":"389,158.90"},{"v":442949.1,"d":"442,949.10"},{"v":136210.75,"d":"136,210.75"}]
[null,null,313,"Prestations de services et honoraires",{"v":584640.06,"d":"584,640.06"},{"v":611202.68,"d":"611,202.68"},{"v":596620.39,"d":"596,620.39"},{"v":726096.97,"d":"726,096.97"},{"v":689404.54,"d":"689,404.54"},{"v":104764.47999999998,"d":"104,764.48"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":351787.15,"d":"351,787.15"},{"v":490143.43,"d":"490,143.43"},{"v":438510.41,"d":"438,510.41"},{"v":494031.07,"d":"494,031.07"},{"v":393928.15,"d":"393,928.15"},{"v":42141,"d":"42,141.00"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":101860.78,"d":"101,860.78"},{"v":113961.71,"d":"113,961.71"},{"v":94300.24,"d":"94,300.24"},{"v":157029.37,"d":"157,029.37"},{"v":104472.5,"d":"104,472.50"},{"v":2611.720000000001,"d":"2,611.72"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2221.5,"d":"2,221.50"},{"v":2221.5,"d":"2,221.50"},{"v":6629.06,"d":"6,629.06"},{"v":7822.35,"d":"7,822.35"},{"v":6930.05,"d":"6,930.05"},{"v":4708.55,"d":"4,708.55"}]
[null,null,317,"Indemnités et dédommagements",{"v":15978.5,"d":"15,978.50"},{"v":25618.05,"d":"25,618.05"},{"v":33826.5,"d":"33,826.50"},{"v":24130.3,"d":"24,130.30"},{"v":23487.35,"d":"23,487.35"},{"v":7508.8499999999985,"d":"7,508.85"}]
[null,null,318,"Réévaluations de créances",{"v":24837.69,"d":"24,837.69"},{"v":40619.35,"d":"40,619.35"},{"v":42045.28,"d":"42,045.28"},{"v":67276.71,"d":"67,276.71"},{"v":-3309.51,"d":"-3,309.51 "},{"v":-28147.199999999997,"d":"-28,147.20 "}]
[null,null,319,"Divers charges d'exploitation",{"v":6598,"d":"6,598.00"},{"v":21493.35,"d":"21,493.35"},{"v":23818.3,"d":"23,818.30"},{"v":32912.7,"d":"32,912.70"},{"v":55209.32,"d":"55,209.32"},{"v":48611.32,"d":"48,611.32"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4536+E4537","v":{"v":602139,"d":"602,139.00"}},{"$f":"F4536+F4537","v":{"v":616217.3,"d":"616,217.30"}},{"v":610812.23,"d":"610,812.23"},{"v":510622.45,"d":"510,622.45"},{"v":576659.4,"d":"576,659.40"},{"$f":"I4535-E4535","v":{"v":-25479.599999999977,"d":"-25,479.60 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":602139,"d":"602,139.00"},{"v":616217.3,"d":"616,217.30"},{"v":595644.83,"d":"595,644.83"},{"v":510622.45,"d":"510,622.45"},{"v":565256.9,"d":"565,256.90"},{"$f":"I4536-E4536","v":{"v":-36882.09999999998,"d":"-36,882.10 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15167.4,"d":"15,167.40"},{"v":0,"d":"0.00"},{"v":11402.5,"d":"11,402.50"},{"$f":"I4537-E4537","v":{"v":11402.5,"d":"11,402.50"}}]
[]
[null,34,null,"Charges financières",{"$f":"E4540+E4541+E4542+E4543+E4544+E4545","v":{"v":142241.9,"d":"142,241.90"}},{"$f":"F4540+F4541+F4542+F4543+F4544+F4545","v":{"v":106342.45,"d":"106,342.45"}},{"v":93141.09,"d":"93,141.09"},{"v":217881.93,"d":"217,881.93"},{"v":149523.18,"d":"149,523.18"},{"$f":"I4539-E4539","v":{"v":7281.279999999999,"d":"7,281.28"}}]
[null,null,340,"Charges d'intérets",{"v":95232.3,"d":"95,232.30"},{"v":55215,"d":"55,215.00"},{"v":46459.57,"d":"46,459.57"},{"v":42075.34,"d":"42,075.34"},{"v":45198.92,"d":"45,198.92"},{"v":-50033.380000000005,"d":"-50,033.38 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":46999.6,"d":"46,999.60"},{"v":51127.45,"d":"51,127.45"},{"v":39582.55,"d":"39,582.55"},{"v":22709.9,"d":"22,709.90"},{"v":35841.1,"d":"35,841.10"},{"v":-11158.5,"d":"-11,158.50 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153087.05,"d":"153,087.05"},{"v":68476.4,"d":"68,476.40"},{"v":68476.4,"d":"68,476.40"}]
[null,null,349,"Autres charges financières",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":7098.97,"d":"7,098.97"},9.64,6.76,{"v":-3.24,"d":"-3.24 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4548+E4549","v":{"v":65396.3,"d":"65,396.30"}},{"$f":"F4548+F4549","v":{"v":57650.95,"d":"57,650.95"}},{"v":32708.1,"d":"32,708.10"},{"v":68654.45,"d":"68,654.45"},{"v":503926.5,"d":"503,926.50"},{"$f":"I4547-E4547","v":{"v":438530.2,"d":"438,530.20"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4548-E4548","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":65396.3,"d":"65,396.30"},{"v":57650.95,"d":"57,650.95"},{"v":32708.1,"d":"32,708.10"},{"v":68654.45,"d":"68,654.45"},{"v":503926.5,"d":"503,926.50"},{"$f":"I4549-E4549","v":{"v":438530.2,"d":"438,530.20"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4552+E4553+E4554+E4555+E4556+E4557+E4558+E4559","v":{"v":4915413.32,"d":"4,915,413.32"}},{"$f":"F4552+F4553+F4554+F4555+F4556+F4557+F4558+F4559","v":{"v":4919792.470000001,"d":"4,919,792.47"}},{"v":5046760.97,"d":"5,046,760.97"},{"v":5367761.01,"d":"5,367,761.01"},{"v":5286947.24,"d":"5,286,947.24"},{"$f":"I4551-E4551","v":{"v":371533.9199999999,"d":"371,533.92"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":10736.2,"d":"10,736.20"},{"v":18105,"d":"18,105.00"},{"v":18750,"d":"18,750.00"},{"v":18910,"d":"18,910.00"},{"v":17460,"d":"17,460.00"},{"v":6723.799999999999,"d":"6,723.80"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":3194972.79,"d":"3,194,972.79"},{"v":3242852.41,"d":"3,242,852.41"},{"v":3364191.33,"d":"3,364,191.33"},{"v":3461838.94,"d":"3,461,838.94"},{"v":3482253.61,"d":"3,482,253.61"},{"v":287280.81999999983,"d":"287,280.82"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":375788,"d":"375,788.00"},{"v":289157,"d":"289,157.00"},{"v":314160,"d":"314,160.00"},{"v":343683,"d":"343,683.00"},{"v":251486,"d":"251,486.00"},{"v":-124302,"d":"-124,302.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1319138.33,"d":"1,319,138.33"},{"v":1354558.06,"d":"1,354,558.06"},{"v":1334503.64,"d":"1,334,503.64"},{"v":1528182.07,"d":"1,528,182.07"},{"v":1520213.63,"d":"1,520,213.63"},{"v":201075.2999999998,"d":"201,075.30"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":14778,"d":"14,778.00"},{"v":15120,"d":"15,120.00"},{"v":15156,"d":"15,156.00"},{"v":15147,"d":"15,147.00"},{"v":15534,"d":"15,534.00"},{"v":756,"d":"756.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4562","v":{"v":419239.4,"d":"419,239.40"}},{"$f":"F4562","v":{"v":419088.2,"d":"419,088.20"}},{"v":388007.35,"d":"388,007.35"},{"v":351855.7,"d":"351,855.70"},{"v":350772.85,"d":"350,772.85"},{"$f":"I4561-E4561","v":{"v":-68466.55000000005,"d":"-68,466.55 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":419239.4,"d":"419,239.40"},{"v":419088.2,"d":"419,088.20"},{"v":388007.35,"d":"388,007.35"},{"v":351855.7,"d":"351,855.70"},{"v":350772.85,"d":"350,772.85"},{"v":-68466.55000000005,"d":"-68,466.55 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4565+E4566+E4567+E4568+E4569+E4570","v":{"v":0,"d":"0.00"}},{"$f":"F4565+F4566+F4567+F4568+F4569+F4570","v":{"v":200000,"d":"200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E4573+E4574+E4575+E4576+E4577+E4578+E4579+E4580","v":{"v":5506.7,"d":"5,506.70"}},{"$f":"F4573+F4574+F4575+F4576+F4577+F4578+F4579+F4580","v":{"v":6365.35,"d":"6,365.35"}},{"v":7274.65,"d":"7,274.65"},{"v":14579.45,"d":"14,579.45"},{"v":10064.75,"d":"10,064.75"},{"$f":"I4572-E4572","v":{"v":4558.05,"d":"4,558.05"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":3468.15,"d":"3,468.15"},{"v":4614.8,"d":"4,614.80"},{"v":4616.2,"d":"4,616.20"},{"v":5860.55,"d":"5,860.55"},{"v":5583.75,"d":"5,583.75"},{"v":2115.6,"d":"2,115.60"}]
[null,null,391,"Prestations de services",{"v":2038.55,"d":"2,038.55"},{"v":1750.55,"d":"1,750.55"},{"v":2658.45,"d":"2,658.45"},{"v":8718.9,"d":"8,718.90"},{"v":4481,"d":"4,481.00"},{"v":2442.45,"d":"2,442.45"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4584+E4590+E4596+E4607+E4613+E4625+E4629+E4636+E4639+E4648","v":{"v":9929146.070000002,"d":"9,929,146.07"}},{"$f":"F4584+F4590+F4596+F4607+F4613+F4625+F4629+F4636+F4639+F4648","v":{"v":10157491.629999997,"d":"10,157,491.63"}},{"v":10362713.059999999,"d":"10,362,713.06"},{"v":11582709.36,"d":"11,582,709.36"},{"v":14051937.49,"d":"14,051,937.49"},{"$f":"I4583-E4583","v":{"v":4122791.419999998,"d":"4,122,791.42"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4585+E4586+E4587+E4588","v":{"v":6935242.850000001,"d":"6,935,242.85"}},{"$f":"F4585+F4586+F4587+F4588","v":{"v":7036822.9799999995,"d":"7,036,822.98"}},{"v":6712622.27,"d":"6,712,622.27"},{"v":7780785.620000001,"d":"7,780,785.62"},{"v":10412220.32,"d":"10,412,220.32"},{"v":3476977.4699999997,"d":"3,476,977.47"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":4420675.25,"d":"4,420,675.25"},{"v":4742424.35,"d":"4,742,424.35"},{"v":4697662.17,"d":"4,697,662.17"},{"v":4782382.62,"d":"4,782,382.62"},{"v":4553334.97,"d":"4,553,334.97"},{"v":132659.71999999974,"d":"132,659.72"}]
[null,null,401,"Impôts directs des personnes morales",{"v":1712675.4,"d":"1,712,675.40"},{"v":1530576.78,"d":"1,530,576.78"},{"v":1308463.1,"d":"1,308,463.10"},{"v":2349885.1,"d":"2,349,885.10"},{"v":4886974.8,"d":"4,886,974.80"},{"v":3174299.4,"d":"3,174,299.40"}]
[null,null,402,"Autres impôts directs",{"v":779451.25,"d":"779,451.25"},{"v":739422.05,"d":"739,422.05"},{"v":680175,"d":"680,175.00"},{"v":623413.7,"d":"623,413.70"},{"v":947175.15,"d":"947,175.15"},{"v":167723.90000000002,"d":"167,723.90"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":22440.95,"d":"22,440.95"},{"v":24399.8,"d":"24,399.80"},{"v":26322,"d":"26,322.00"},{"v":25104.2,"d":"25,104.20"},{"v":24735.4,"d":"24,735.40"},{"v":2294.4500000000007,"d":"2,294.45"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4591+E4592+E4593+E4594","v":{"v":3000,"d":"3,000.00"}},{"$f":"F4591+F4592+F4593+F4594","v":{"v":7223.7,"d":"7,223.70"}},{"v":10483.9,"d":"10,483.90"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"I4590-E4590","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4591-E4591","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4592-E4592","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":3000,"d":"3,000.00"},{"v":7223.7,"d":"7,223.70"},{"v":10483.9,"d":"10,483.90"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"I4593-E4593","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4594-E4594","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4597+E4598+E4599+E4600+E4601+E4602+E4603+E4604+E4605","v":{"v":1454457.96,"d":"1,454,457.96"}},{"$f":"F4597+F4598+F4599+F4600+F4601+F4602+F4603+F4604+F4605","v":{"v":1575063.1199999999,"d":"1,575,063.12"}},{"v":2028445.8599999999,"d":"2,028,445.86"},{"v":1880895.25,"d":"1,880,895.25"},{"v":1679596.14,"d":"1,679,596.14"},{"$f":"I4596-E4596","v":{"v":225138.17999999993,"d":"225,138.18"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":90718.65,"d":"90,718.65"},{"v":92982.75,"d":"92,982.75"},{"v":93026.3,"d":"93,026.30"},{"v":90793.65,"d":"90,793.65"},{"v":94719.75,"d":"94,719.75"},{"v":4001.100000000006,"d":"4,001.10"}]
[null,null,421,"Emoluments administratif",{"v":22085.85,"d":"22,085.85"},{"v":20712.15,"d":"20,712.15"},{"v":25243,"d":"25,243.00"},{"v":32675.88,"d":"32,675.88"},{"v":35709.2,"d":"35,709.20"},{"v":13623.349999999999,"d":"13,623.35"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":2778,"d":"2,778.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1178515.25,"d":"1,178,515.25"},{"v":1159999.6,"d":"1,159,999.60"},{"v":1651534.95,"d":"1,651,534.95"},{"v":1426165.5,"d":"1,426,165.50"},{"v":1288614.2,"d":"1,288,614.20"},{"v":110098.94999999995,"d":"110,098.95"}]
[null,null,425,"Revenus des ventes",{"v":148580.51,"d":"148,580.51"},{"v":273732.97,"d":"273,732.97"},{"v":236076.46,"d":"236,076.46"},{"v":300897.77,"d":"300,897.77"},{"v":248963.19,"d":"248,963.19"},{"v":100382.68,"d":"100,382.68"}]
[null,null,426,"remboursements",{"v":14257.7,"d":"14,257.70"},{"v":24857.65,"d":"24,857.65"},{"v":22565.15,"d":"22,565.15"},{"v":28432.45,"d":"28,432.45"},{"v":9603.8,"d":"9,603.80"},{"v":-4653.9000000000015,"d":"-4,653.90 "}]
[null,null,427,"Amendes",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1930,"d":"1,930.00"},{"v":1986,"d":"1,986.00"},{"v":1686,"d":"1,686.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E4608+E4609+E4610+E4611","v":{"v":12897.9,"d":"12,897.90"}},{"$f":"F4608+F4609+F4610+F4611","v":{"v":250,"d":"250.00"}},{"v":11300,"d":"11,300.00"},{"v":10480,"d":"10,480.00"},{"v":11820,"d":"11,820.00"},{"$f":"I4607-E4607","v":{"v":-1077.8999999999996,"d":"-1,077.90 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4608-E4608","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4609-E4609","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4610-E4610","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":12897.9,"d":"12,897.90"},{"v":250,"d":"250.00"},{"v":11300,"d":"11,300.00"},{"v":10480,"d":"10,480.00"},{"v":11820,"d":"11,820.00"},{"$f":"I4611-E4611","v":{"v":-1077.8999999999996,"d":"-1,077.90 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4614+E4615+E4616+E4617+E4618+E4619+E4620+E4621+E4622+E4623","v":{"v":212957.71,"d":"212,957.71"}},{"$f":"F4614+F4615+F4616+F4617+F4618+F4619+F4620+F4621+F4622+F4623","v":{"v":271073.18,"d":"271,073.18"}},{"v":257596.38,"d":"257,596.38"},{"v":329390.99,"d":"329,390.99"},{"v":419685.43,"d":"419,685.43"},{"$f":"I4613-E4613","v":{"v":206727.72,"d":"206,727.72"}}]
[null,null,440,"Revenus des intérets",{"v":29889.65,"d":"29,889.65"},{"v":24520.51,"d":"24,520.51"},{"v":31517.47,"d":"31,517.47"},{"v":53241.17,"d":"53,241.17"},{"v":87850.14,"d":"87,850.14"},{"v":57960.49,"d":"57,960.49"}]
[null,null,441,"Gains réalisés du PF",{"v":3210,"d":"3,210.00"},{"v":77540,"d":"77,540.00"},{"v":8220,"d":"8,220.00"},{"v":0,"d":"0.00"},{"v":113662.65,"d":"113,662.65"},{"v":110452.65,"d":"110,452.65"}]
[null,null,442,"Revenus de participations du PF",{"v":7415,"d":"7,415.00"},{"v":8055,"d":"8,055.00"},{"v":8715,"d":"8,715.00"},{"v":13355,"d":"13,355.00"},{"v":11275,"d":"11,275.00"},{"v":3860,"d":"3,860.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":93783.45,"d":"93,783.45"},{"v":88417.3,"d":"88,417.30"},{"v":87356.8,"d":"87,356.80"},{"v":88679.35,"d":"88,679.35"},{"v":94909.6,"d":"94,909.60"},{"v":1126.1500000000087,"d":"1,126.15"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25280,"d":"25,280.00"},{"v":73600,"d":"73,600.00"},{"v":2240,"d":"2,240.00"},{"v":2240,"d":"2,240.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":78656.5,"d":"78,656.50"},{"v":72533,"d":"72,533.00"},{"v":96485,"d":"96,485.00"},{"v":100483.6,"d":"100,483.60"},{"v":109744,"d":"109,744.00"},{"v":31087.5,"d":"31,087.50"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",3.11,7.37,22.11,31.87,4.04,{"v":0.9300000000000002,"d":"0.93"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4626+E4627","v":{"v":58682.9,"d":"58,682.90"}},{"$f":"F4626+F4627","v":{"v":55676.25,"d":"55,676.25"}},{"v":58798.2,"d":"58,798.20"},{"v":126132.09999999999,"d":"126,132.10"},{"v":138402.77,"d":"138,402.77"},{"$f":"I4625-E4625","v":{"v":79719.87,"d":"79,719.87"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":15235.5,"d":"15,235.50"},{"v":4766.55,"d":"4,766.55"},{"v":4463.5,"d":"4,463.50"},{"v":4806.9,"d":"4,806.90"},{"v":4579.5,"d":"4,579.50"},{"$f":"I4626-E4626","v":{"v":-10656,"d":"-10,656.00 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":43447.4,"d":"43,447.40"},{"v":50909.7,"d":"50,909.70"},{"v":54334.7,"d":"54,334.70"},{"v":121325.2,"d":"121,325.20"},{"v":133823.27,"d":"133,823.27"},{"$f":"I4627-E4627","v":{"v":90375.87,"d":"90,375.87"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4630+E4631+E4632+E4633+E4634","v":{"v":827160.6499999999,"d":"827,160.65"}},{"$f":"F4630+F4631+F4632+F4633+F4634","v":{"v":785802.7,"d":"785,802.70"}},{"v":855476.3500000001,"d":"855,476.35"},{"v":1019777.45,"d":"1,019,777.45"},{"v":960835.33,"d":"960,835.33"},{"$f":"I4629-E4629","v":{"v":133674.68000000005,"d":"133,674.68"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":109985,"d":"109,985.00"},{"v":87627,"d":"87,627.00"},{"v":105605,"d":"105,605.00"},{"v":124302,"d":"124,302.00"},{"v":135534,"d":"135,534.00"},{"v":25549,"d":"25,549.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":317473.7,"d":"317,473.70"},{"v":417847.35,"d":"417,847.35"},{"v":506108.55,"d":"506,108.55"},{"v":607049.33,"d":"607,049.33"},{"v":548233.95,"d":"548,233.95"},{"v":230760.24999999994,"d":"230,760.25"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":396541.25,"d":"396,541.25"},{"v":278247.65,"d":"278,247.65"},{"v":240730,"d":"240,730.00"},{"v":284080.22,"d":"284,080.22"},{"v":272213.48,"d":"272,213.48"},{"v":-124327.77000000002,"d":"-124,327.77 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":3160.7,"d":"3,160.70"},{"v":2080.7,"d":"2,080.70"},{"v":3032.8,"d":"3,032.80"},{"v":4345.9,"d":"4,345.90"},{"v":4853.9,"d":"4,853.90"},{"v":1693.1999999999998,"d":"1,693.20"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4637","v":{"v":419239.4,"d":"419,239.40"}},{"$f":"F4637","v":{"v":419088.2,"d":"419,088.20"}},{"v":420715.45,"d":"420,715.45"},{"v":417668.5,"d":"417,668.50"},{"v":416312.75,"d":"416,312.75"},{"$f":"I4636-E4636","v":{"v":-2926.6500000000233,"d":"-2,926.65 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":419239.4,"d":"419,239.40"},{"v":419088.2,"d":"419,088.20"},{"v":420715.45,"d":"420,715.45"},{"v":417668.5,"d":"417,668.50"},{"v":416312.75,"d":"416,312.75"},{"$f":"I4637-E4637","v":{"v":-2926.6500000000233,"d":"-2,926.65 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4640+E4641+E4642+E4643+E4644+E4645+E4646","v":{"v":0,"d":"0.00"}},{"$f":"F4640+F4641+F4642+F4643+F4644+F4645+F4646","v":126.15},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4639-E4639","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},126.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E4649+E4650+E4651+E4652+E4653+E4654+E4655+E4656","v":{"v":5506.7,"d":"5,506.70"}},{"$f":"F4649+F4650+F4651+F4652+F4653+F4654+F4655+F4656","v":{"v":6365.35,"d":"6,365.35"}},{"v":7274.65,"d":"7,274.65"},{"v":14579.45,"d":"14,579.45"},{"v":10064.75,"d":"10,064.75"},{"$f":"I4648-E4648","v":{"v":4558.05,"d":"4,558.05"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":3468.15,"d":"3,468.15"},{"v":4614.8,"d":"4,614.80"},{"v":4616.2,"d":"4,616.20"},{"v":5860.55,"d":"5,860.55"},{"v":5583.75,"d":"5,583.75"},{"v":2115.6,"d":"2,115.60"}]
[null,null,491,"Prestations de services",{"v":2038.55,"d":"2,038.55"},{"v":1750.55,"d":"1,750.55"},{"v":2658.45,"d":"2,658.45"},{"v":8718.9,"d":"8,718.90"},{"v":4481,"d":"4,481.00"},{"v":2442.45,"d":"2,442.45"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4662+E4663","v":{"v":1107210.3,"d":"1,107,210.30"}},{"$f":"F4662+F4663","v":{"v":904527.7,"d":"904,527.70"}},{"v":1150369.28,"d":"1,150,369.28"},{"v":1738725.46,"d":"1,738,725.46"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"$f":"I4661-E4661","v":{"v":1839257.8500000003,"d":"1,839,257.85"}}]
[null,null,900,"Compte général (+ / -)",{"v":902636.72,"d":"902,636.72"},{"v":764904.49,"d":"764,904.49"},{"v":570704.15,"d":"570,704.15"},{"v":1399806.94,"d":"1,399,806.94"},{"v":3148278.18,"d":"3,148,278.18"},{"$f":"I4662-E4662","v":{"v":2245641.46,"d":"2,245,641.46"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":204573.58,"d":"204,573.58"},{"v":139623.21,"d":"139,623.21"},{"v":579665.13,"d":"579,665.13"},{"v":338918.52,"d":"338,918.52"},{"v":-201810.03,"d":"-201,810.03 "},{"$f":"I4663-E4663","v":{"v":-406383.61,"d":"-406,383.61 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4662+E4663","v":{"v":1107210.3,"d":"1,107,210.30"}},{"$f":"F4662+F4663","v":{"v":904527.7,"d":"904,527.70"}},{"v":1150369.28,"d":"1,150,369.28"},{"v":1738725.46,"d":"1,738,725.46"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"$f":"I4665-E4665","v":{"v":1839257.8500000003,"d":"1,839,257.85"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Saignelégier",{"$nulls":3},{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"I4671-E4671","v":{"v":-84,"d":"-84 "}}]
[{"$nulls":4},"Saignelégier","Saignelégier","Saignelégier","Saignelégier",{"$f":"H4672","v":"Saignelégier"},"Saignelégier"]
[3,null,null,"Charges",{"$f":"E4674+E4684+E4696+E4700+E4708+E4712+E4722+E4725+E4733","v":{"v":11584752.48,"d":"11,584,752.48"}},{"$f":"F4674+F4684+F4696+F4700+F4708+F4712+F4722+F4725+F4733","v":{"v":11830677.219999999,"d":"11,830,677.22"}},{"v":11964360.3,"d":"11,964,360.30"},{"v":13055861.17,"d":"13,055,861.17"},{"v":14372115.819999998,"d":"14,372,115.82"},{"$f":"I4673-E4673","v":{"v":2787363.339999998,"d":"2,787,363.34"}}]
[null,30,null,"Charges du personnel",{"$f":"E4675+E4676+E4677+E4678+E4679+E4680+E4681+E4682","v":{"v":1837860.75,"d":"1,837,860.75"}},{"$f":"F4675+F4676+F4677+F4678+F4679+F4680+F4681+F4682","v":{"v":1786409.6,"d":"1,786,409.60"}},{"v":1867747.2000000002,"d":"1,867,747.20"},{"v":2035370.5,"d":"2,035,370.50"},{"v":2222114.55,"d":"2,222,114.55"},{"v":384253.7999999998,"d":"384,253.80"}]
[null,null,300,"Autorités et commissions",{"v":56826.1,"d":"56,826.10"},{"v":60781.9,"d":"60,781.90"},{"v":59454.6,"d":"59,454.60"},{"v":107116.5,"d":"107,116.50"},{"v":112317.95,"d":"112,317.95"},{"v":55491.85,"d":"55,491.85"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1453365.9,"d":"1,453,365.90"},{"v":1431118.6,"d":"1,431,118.60"},{"v":1496815.2,"d":"1,496,815.20"},{"v":1587020.25,"d":"1,587,020.25"},{"v":1765677.65,"d":"1,765,677.65"},{"v":312311.75,"d":"312,311.75"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":4000,"d":"4,000.00"},{"v":19000,"d":"19,000.00"},{"v":-1500,"d":"-1,500.00 "},{"v":-51500,"d":"-51,500.00 "}]
[null,null,305,"Charges de l'employeur",{"v":273141.25,"d":"273,141.25"},{"v":267452,"d":"267,452.00"},{"v":287917.8,"d":"287,917.80"},{"v":305446.15,"d":"305,446.15"},{"v":333007.4,"d":"333,007.40"},{"v":59866.15000000002,"d":"59,866.15"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":4527.5,"d":"4,527.50"},{"v":12057.1,"d":"12,057.10"},{"v":19559.6,"d":"19,559.60"},{"v":16787.6,"d":"16,787.60"},{"v":12611.55,"d":"12,611.55"},{"v":8084.049999999999,"d":"8,084.05"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4685+E4686+E4687+E4688+E4689+E4690+E4691+E4692+E4693+E4694","v":{"v":2481753.7600000002,"d":"2,481,753.76"}},{"$f":"F4685+F4686+F4687+F4688+F4689+F4690+F4691+F4692+F4693+F4694","v":{"v":2541619.2900000005,"d":"2,541,619.29"}},{"v":2789559.5500000003,"d":"2,789,559.55"},{"v":2853152.99,"d":"2,853,152.99"},{"v":2971543.5799999996,"d":"2,971,543.58"},{"$f":"I4684-E4684","v":{"v":489789.81999999937,"d":"489,789.82"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":378342.25,"d":"378,342.25"},{"v":402435.73,"d":"402,435.73"},{"v":414264.6,"d":"414,264.60"},{"v":419381.12,"d":"419,381.12"},{"v":485169.88,"d":"485,169.88"},{"v":106827.63,"d":"106,827.63"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":37997.73,"d":"37,997.73"},{"v":38599.46,"d":"38,599.46"},{"v":57105.67,"d":"57,105.67"},{"v":13067.8,"d":"13,067.80"},{"v":107951.52,"d":"107,951.52"},{"v":69953.79000000001,"d":"69,953.79"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":582468.15,"d":"582,468.15"},{"v":509629.85,"d":"509,629.85"},{"v":612699.85,"d":"612,699.85"},{"v":660599.85,"d":"660,599.85"},{"v":548064.8,"d":"548,064.80"},{"v":-34403.34999999998,"d":"-34,403.35 "}]
[null,null,313,"Prestations de services et honoraires",{"v":776415.99,"d":"776,415.99"},{"v":742466.99,"d":"742,466.99"},{"v":739548.07,"d":"739,548.07"},{"v":812987.88,"d":"812,987.88"},{"v":749435.47,"d":"749,435.47"},{"v":-26980.52000000002,"d":"-26,980.52 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":431394.35,"d":"431,394.35"},{"v":563142.82,"d":"563,142.82"},{"v":583434.97,"d":"583,434.97"},{"v":569966.51,"d":"569,966.51"},{"v":668463.42,"d":"668,463.42"},{"v":237069.07000000007,"d":"237,069.07"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":42911.1,"d":"42,911.10"},{"v":40618.85,"d":"40,618.85"},{"v":43100,"d":"43,100.00"},{"v":45248.9,"d":"45,248.90"},{"v":48061.05,"d":"48,061.05"},{"v":5149.950000000004,"d":"5,149.95"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":108949.1,"d":"108,949.10"},{"v":134060.35,"d":"134,060.35"},{"v":202920.9,"d":"202,920.90"},{"v":204642.71,"d":"204,642.71"},{"v":213387.23,"d":"213,387.23"},{"v":104438.13,"d":"104,438.13"}]
[null,null,317,"Indemnités et dédommagements",{"v":7793.05,"d":"7,793.05"},{"v":28922.7,"d":"28,922.70"},{"v":27168.3,"d":"27,168.30"},{"v":35776,"d":"35,776.00"},{"v":36658.4,"d":"36,658.40"},{"v":28865.350000000002,"d":"28,865.35"}]
[null,null,318,"Réévaluations de créances",{"v":103564.94,"d":"103,564.94"},{"v":66170.44,"d":"66,170.44"},{"v":80811.99,"d":"80,811.99"},{"v":78566.62,"d":"78,566.62"},{"v":97437.26,"d":"97,437.26"},{"v":-6127.680000000008,"d":"-6,127.68 "}]
[null,null,319,"Divers charges d'exploitation",{"v":11917.1,"d":"11,917.10"},{"v":15572.1,"d":"15,572.10"},{"v":28505.2,"d":"28,505.20"},{"v":12915.6,"d":"12,915.60"},{"v":16914.55,"d":"16,914.55"},{"v":4997.449999999999,"d":"4,997.45"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4697+E4698","v":{"v":1126485.45,"d":"1,126,485.45"}},{"$f":"F4697+F4698","v":{"v":768732,"d":"768,732.00"}},{"v":775580.9,"d":"775,580.90"},{"v":851938.85,"d":"851,938.85"},{"v":814914.08,"d":"814,914.08"},{"$f":"I4696-E4696","v":{"v":-311571.37,"d":"-311,571.37 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":1086320.45,"d":"1,086,320.45"},{"v":722655.65,"d":"722,655.65"},{"v":735415.9,"d":"735,415.90"},{"v":806595.85,"d":"806,595.85"},{"v":785914.08,"d":"785,914.08"},{"$f":"I4697-E4697","v":{"v":-300406.37,"d":"-300,406.37 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":40165,"d":"40,165.00"},{"v":46076.35,"d":"46,076.35"},{"v":40165,"d":"40,165.00"},{"v":45343,"d":"45,343.00"},{"v":29000,"d":"29,000.00"},{"$f":"I4698-E4698","v":{"v":-11165,"d":"-11,165.00 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E4701+E4702+E4703+E4704+E4705+E4706","v":{"v":353256.83,"d":"353,256.83"}},{"$f":"F4701+F4702+F4703+F4704+F4705+F4706","v":{"v":192435.77000000002,"d":"192,435.77"}},{"v":154152.78,"d":"154,152.78"},{"v":161021.28,"d":"161,021.28"},{"v":182227.73,"d":"182,227.73"},{"$f":"I4700-E4700","v":{"v":-171029.1,"d":"-171,029.10 "}}]
[null,null,340,"Charges d'intérets",{"v":230636.38,"d":"230,636.38"},{"v":172314.82,"d":"172,314.82"},{"v":132611.03,"d":"132,611.03"},{"v":139010.33,"d":"139,010.33"},{"v":163532.88,"d":"163,532.88"},{"v":-67103.5,"d":"-67,103.50 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100000,"d":"-100,000.00 "}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":22620.45,"d":"22,620.45"},{"v":20120.95,"d":"20,120.95"},{"v":21541.75,"d":"21,541.75"},{"v":22010.95,"d":"22,010.95"},{"v":18694.85,"d":"18,694.85"},{"v":-3925.600000000002,"d":"-3,925.60 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4709+E4710","v":{"v":35174.75,"d":"35,174.75"}},{"$f":"F4709+F4710","v":{"v":24180.25,"d":"24,180.25"}},{"v":83053.6,"d":"83,053.60"},{"v":112273.62,"d":"112,273.62"},{"v":182239.75,"d":"182,239.75"},{"$f":"I4708-E4708","v":{"v":147065,"d":"147,065.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4709-E4709","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":35174.75,"d":"35,174.75"},{"v":24180.25,"d":"24,180.25"},{"v":83053.6,"d":"83,053.60"},{"v":112273.62,"d":"112,273.62"},{"v":182239.75,"d":"182,239.75"},{"$f":"I4710-E4710","v":{"v":147065,"d":"147,065.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4713+E4714+E4715+E4716+E4717+E4718+E4719+E4720","v":{"v":5572120.9399999995,"d":"5,572,120.94"}},{"$f":"F4713+F4714+F4715+F4716+F4717+F4718+F4719+F4720","v":{"v":5843500.31,"d":"5,843,500.31"}},{"v":5912975.62,"d":"5,912,975.62"},{"v":6111203.93,"d":"6,111,203.93"},{"v":5506281.48,"d":"5,506,281.48"},{"$f":"I4712-E4712","v":{"v":-65839.45999999903,"d":"-65,839.46 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":14195,"d":"14,195.00"},{"v":23049.98,"d":"23,049.98"},{"v":23240,"d":"23,240.00"},{"v":23350,"d":"23,350.00"},{"v":23405,"d":"23,405.00"},{"v":9210,"d":"9,210.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":3222646.05,"d":"3,222,646.05"},{"v":3203278.78,"d":"3,203,278.78"},{"v":3178730.67,"d":"3,178,730.67"},{"v":3246086.76,"d":"3,246,086.76"},{"v":3199579.39,"d":"3,199,579.39"},{"v":-23066.659999999683,"d":"-23,066.66 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":2313652.89,"d":"2,313,652.89"},{"v":2595589.55,"d":"2,595,589.55"},{"v":2689683.95,"d":"2,689,683.95"},{"v":2820626.17,"d":"2,820,626.17"},{"v":2262012.09,"d":"2,262,012.09"},{"v":-51640.80000000028,"d":"-51,640.80 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":21627,"d":"21,627.00"},{"v":21582,"d":"21,582.00"},{"v":21321,"d":"21,321.00"},{"v":21141,"d":"21,141.00"},{"v":21285,"d":"21,285.00"},{"v":-342,"d":"-342.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4723","v":{"v":0,"d":"0.00"}},{"$f":"F4723","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":462715.2,"d":"462,715.20"},{"$f":"I4722-E4722","v":{"v":462715.2,"d":"462,715.20"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":462715.2,"d":"462,715.20"},{"v":462715.2,"d":"462,715.20"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4726+E4727+E4728+E4729+E4730+E4731","v":{"v":150000,"d":"150,000.00"}},{"$f":"F4726+F4727+F4728+F4729+F4730+F4731","v":{"v":650000,"d":"650,000.00"}},{"v":350000,"d":"350,000.00"},{"v":900000,"d":"900,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":1850000,"d":"1,850,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":150000,"d":"150,000.00"},{"v":650000,"d":"650,000.00"},{"v":350000,"d":"350,000.00"},{"v":900000,"d":"900,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":1850000,"d":"1,850,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E4734+E4735+E4736+E4737+E4738+E4739+E4740+E4741","v":{"v":28100,"d":"28,100.00"}},{"$f":"F4734+F4735+F4736+F4737+F4738+F4739+F4740+F4741","v":{"v":23800,"d":"23,800.00"}},{"v":31290.65,"d":"31,290.65"},{"v":30900,"d":"30,900.00"},{"v":30079.45,"d":"30,079.45"},{"$f":"I4733-E4733","v":{"v":1979.4500000000007,"d":"1,979.45"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2790.65,"d":"2,790.65"},{"v":0,"d":"0.00"},{"v":1109.45,"d":"1,109.45"},{"v":1109.45,"d":"1,109.45"}]
[null,null,391,"Prestations de services",{"v":28100,"d":"28,100.00"},{"v":23800,"d":"23,800.00"},{"v":28500,"d":"28,500.00"},{"v":30900,"d":"30,900.00"},{"v":28970,"d":"28,970.00"},{"v":870,"d":"870.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4745+E4751+E4757+E4768+E4774+E4786+E4790+E4797+E4800+E4809","v":{"v":11828639.829999998,"d":"11,828,639.83"}},{"$f":"F4745+F4751+F4757+F4768+F4774+F4786+F4790+F4797+F4800+F4809","v":{"v":12700411.98,"d":"12,700,411.98"}},{"v":12459995.75,"d":"12,459,995.75"},{"v":13633060.380000003,"d":"13,633,060.38"},{"v":15209797.799999997,"d":"15,209,797.80"},{"$f":"I4744-E4744","v":{"v":3381157.969999999,"d":"3,381,157.97"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4746+E4747+E4748+E4749","v":{"v":7704002.45,"d":"7,704,002.45"}},{"$f":"F4746+F4747+F4748+F4749","v":{"v":7842158.38,"d":"7,842,158.38"}},{"v":7706784.100000001,"d":"7,706,784.10"},{"v":8471994.520000001,"d":"8,471,994.52"},{"v":9418261.77,"d":"9,418,261.77"},{"v":1714259.3199999994,"d":"1,714,259.32"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":6191256.5,"d":"6,191,256.50"},{"v":6279646.95,"d":"6,279,646.95"},{"v":6280726.4,"d":"6,280,726.40"},{"v":6594451.08,"d":"6,594,451.08"},{"v":7110629.57,"d":"7,110,629.57"},{"v":919373.0700000003,"d":"919,373.07"}]
[null,null,401,"Impôts directs des personnes morales",{"v":682151.5,"d":"682,151.50"},{"v":669347.08,"d":"669,347.08"},{"v":480060.95,"d":"480,060.95"},{"v":822202.45,"d":"822,202.45"},{"v":1149168.2,"d":"1,149,168.20"},{"v":467016.69999999995,"d":"467,016.70"}]
[null,null,402,"Autres impôts directs",{"v":747954.45,"d":"747,954.45"},{"v":808001.55,"d":"808,001.55"},{"v":860106.65,"d":"860,106.65"},{"v":975123.59,"d":"975,123.59"},{"v":1080085.65,"d":"1,080,085.65"},{"v":332131.19999999995,"d":"332,131.20"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":82640,"d":"82,640.00"},{"v":85162.8,"d":"85,162.80"},{"v":85890.1,"d":"85,890.10"},{"v":80217.4,"d":"80,217.40"},{"v":78378.35,"d":"78,378.35"},{"v":-4261.649999999994,"d":"-4,261.65 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4752+E4753+E4754+E4755","v":{"v":690,"d":"690.00"}},{"$f":"F4752+F4753+F4754+F4755","v":{"v":0,"d":"0.00"}},{"v":71604.65,"d":"71,604.65"},{"v":86246,"d":"86,246.00"},{"v":84565.35,"d":"84,565.35"},{"$f":"I4751-E4751","v":{"v":83875.35,"d":"83,875.35"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2798,"d":"2,798.00"},{"v":3212,"d":"3,212.00"},{"$f":"I4752-E4752","v":{"v":3212,"d":"3,212.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81353.35,"d":"81,353.35"},{"$f":"I4753-E4753","v":{"v":81353.35,"d":"81,353.35"}}]
[null,null,412,"Revenus des concessions",{"v":690,"d":"690.00"},{"v":0,"d":"0.00"},{"v":71604.65,"d":"71,604.65"},{"v":83448,"d":"83,448.00"},{"v":0,"d":"0.00"},{"$f":"I4754-E4754","v":{"v":-690,"d":"-690.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4755-E4755","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4758+E4759+E4760+E4761+E4762+E4763+E4764+E4765+E4766","v":{"v":2309308.9099999997,"d":"2,309,308.91"}},{"$f":"F4758+F4759+F4760+F4761+F4762+F4763+F4764+F4765+F4766","v":{"v":3144008.74,"d":"3,144,008.74"}},{"v":2948156.49,"d":"2,948,156.49"},{"v":3001645.56,"d":"3,001,645.56"},{"v":2998900.1899999995,"d":"2,998,900.19"},{"$f":"I4757-E4757","v":{"v":689591.2799999998,"d":"689,591.28"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":112526.9,"d":"112,526.90"},{"v":114429.25,"d":"114,429.25"},{"v":113282.1,"d":"113,282.10"},{"v":111784.25,"d":"111,784.25"},{"v":115779.55,"d":"115,779.55"},{"v":3252.6500000000087,"d":"3,252.65"}]
[null,null,421,"Emoluments administratif",{"v":23329.25,"d":"23,329.25"},{"v":19892.75,"d":"19,892.75"},{"v":35298.09,"d":"35,298.09"},{"v":37689,"d":"37,689.00"},{"v":30098.05,"d":"30,098.05"},{"v":6768.799999999999,"d":"6,768.80"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":68081.25,"d":"68,081.25"},{"v":104218.75,"d":"104,218.75"},{"v":111643.1,"d":"111,643.10"},{"v":142084.27,"d":"142,084.27"},{"v":148716.3,"d":"148,716.30"},{"v":80635.04999999999,"d":"80,635.05"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1850001.45,"d":"1,850,001.45"},{"v":2579517.1,"d":"2,579,517.10"},{"v":2338513.7,"d":"2,338,513.70"},{"v":2401635.13,"d":"2,401,635.13"},{"v":2371645.15,"d":"2,371,645.15"},{"v":521643.69999999995,"d":"521,643.70"}]
[null,null,425,"Revenus des ventes",{"v":174192.85,"d":"174,192.85"},{"v":236328.65,"d":"236,328.65"},{"v":224618.1,"d":"224,618.10"},{"v":199299.96,"d":"199,299.96"},{"v":215026.03,"d":"215,026.03"},{"v":40833.17999999999,"d":"40,833.18"}]
[null,null,426,"remboursements",{"v":70602.21,"d":"70,602.21"},{"v":81287.24,"d":"81,287.24"},{"v":95279.4,"d":"95,279.40"},{"v":86984.95,"d":"86,984.95"},{"v":99741.61,"d":"99,741.61"},{"v":29139.399999999994,"d":"29,139.40"}]
[null,null,427,"Amendes",{"v":10575,"d":"10,575.00"},{"v":8335,"d":"8,335.00"},{"v":29522,"d":"29,522.00"},{"v":22168,"d":"22,168.00"},{"v":17893.5,"d":"17,893.50"},{"v":7318.5,"d":"7,318.50"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E4769+E4770+E4771+E4772","v":{"v":41182.7,"d":"41,182.70"}},{"$f":"F4769+F4770+F4771+F4772","v":{"v":36568.25,"d":"36,568.25"}},{"v":54162.95,"d":"54,162.95"},{"v":51235.1,"d":"51,235.10"},{"v":61784.45,"d":"61,784.45"},{"$f":"I4768-E4768","v":{"v":20601.75,"d":"20,601.75"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":41182.7,"d":"41,182.70"},{"v":36568.25,"d":"36,568.25"},{"v":54162.95,"d":"54,162.95"},{"v":51235.1,"d":"51,235.10"},{"v":61784.45,"d":"61,784.45"},{"$f":"I4769-E4769","v":{"v":20601.75,"d":"20,601.75"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4770-E4770","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4771-E4771","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4772-E4772","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4775+E4776+E4777+E4778+E4779+E4780+E4781+E4782+E4783+E4784","v":{"v":448072.87,"d":"448,072.87"}},{"$f":"F4775+F4776+F4777+F4778+F4779+F4780+F4781+F4782+F4783+F4784","v":{"v":368575.01,"d":"368,575.01"}},{"v":298816.76,"d":"298,816.76"},{"v":414904,"d":"414,904.00"},{"v":780157.1900000001,"d":"780,157.19"},{"$f":"I4774-E4774","v":{"v":332084.32000000007,"d":"332,084.32"}}]
[null,null,440,"Revenus des intérets",{"v":41242.37,"d":"41,242.37"},{"v":56099.36,"d":"56,099.36"},{"v":51084.21,"d":"51,084.21"},{"v":93461.4,"d":"93,461.40"},{"v":114884.44,"d":"114,884.44"},{"v":73642.07,"d":"73,642.07"}]
[null,null,441,"Gains réalisés du PF",{"v":152600.55,"d":"152,600.55"},{"v":53268,"d":"53,268.00"},{"v":43,"d":"43.00"},{"v":1382.5,"d":"1,382.50"},{"v":18600,"d":"18,600.00"},{"v":-134000.55,"d":"-134,000.55 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40500,"d":"40,500.00"},{"v":369788.4,"d":"369,788.40"},{"v":369788.4,"d":"369,788.40"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":46144.2,"d":"46,144.20"},{"v":45744.6,"d":"45,744.60"},{"v":39189,"d":"39,189.00"},{"v":36849.8,"d":"36,849.80"},{"v":52010.6,"d":"52,010.60"},{"v":5866.4000000000015,"d":"5,866.40"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":26840,"d":"26,840.00"},{"v":19535,"d":"19,535.00"},{"v":8200,"d":"8,200.00"},{"v":22925,"d":"22,925.00"},{"v":880,"d":"880.00"},{"v":-25960,"d":"-25,960.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":181245.75,"d":"181,245.75"},{"v":193928.05,"d":"193,928.05"},{"v":200300.55,"d":"200,300.55"},{"v":219785.3,"d":"219,785.30"},{"v":223993.75,"d":"223,993.75"},{"v":42748,"d":"42,748.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4787+E4788","v":{"v":18815.6,"d":"18,815.60"}},{"$f":"F4787+F4788","v":{"v":16678.9,"d":"16,678.90"}},{"v":9358,"d":"9,358.00"},{"v":6496.9,"d":"6,496.90"},{"v":8436.35,"d":"8,436.35"},{"$f":"I4786-E4786","v":{"v":-10379.249999999998,"d":"-10,379.25 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":7403.95,"d":"7,403.95"},{"v":6453.7,"d":"6,453.70"},{"v":6002.2,"d":"6,002.20"},{"v":6496.9,"d":"6,496.90"},{"v":6070.85,"d":"6,070.85"},{"$f":"I4787-E4787","v":{"v":-1333.0999999999995,"d":"-1,333.10 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":11411.65,"d":"11,411.65"},{"v":10225.2,"d":"10,225.20"},{"v":3355.8,"d":"3,355.80"},{"v":0,"d":"0.00"},{"v":2365.5,"d":"2,365.50"},{"$f":"I4788-E4788","v":{"v":-9046.15,"d":"-9,046.15 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4791+E4792+E4793+E4794+E4795","v":{"v":1278467.3,"d":"1,278,467.30"}},{"$f":"F4791+F4792+F4793+F4794+F4795","v":{"v":1268622.7000000002,"d":"1,268,622.70"}},{"v":1340612.7999999998,"d":"1,340,612.80"},{"v":1569638.3,"d":"1,569,638.30"},{"v":1355835.05,"d":"1,355,835.05"},{"$f":"I4790-E4790","v":{"v":77367.75,"d":"77,367.75"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":35330,"d":"35,330.00"},{"v":28068,"d":"28,068.00"},{"v":33312,"d":"33,312.00"},{"v":35920,"d":"35,920.00"},{"v":49267,"d":"49,267.00"},{"v":13937,"d":"13,937.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":332660.5,"d":"332,660.50"},{"v":209162.7,"d":"209,162.70"},{"v":282565.45,"d":"282,565.45"},{"v":534161.4,"d":"534,161.40"},{"v":466841.45,"d":"466,841.45"},{"v":134180.95,"d":"134,180.95"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":96532,"d":"96,532.00"},{"v":277590,"d":"277,590.00"},{"v":303952,"d":"303,952.00"},{"v":242574,"d":"242,574.00"},{"v":334686,"d":"334,686.00"},{"v":238154,"d":"238,154.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":813130.5,"d":"813,130.50"},{"v":746946.65,"d":"746,946.65"},{"v":719560.1,"d":"719,560.10"},{"v":756043.85,"d":"756,043.85"},{"v":503973.05,"d":"503,973.05"},{"v":-309157.45,"d":"-309,157.45 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":814.3,"d":"814.30"},{"v":6855.35,"d":"6,855.35"},{"v":1223.25,"d":"1,223.25"},939.05,{"v":1067.55,"d":"1,067.55"},253.25]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4798","v":{"v":0,"d":"0.00"}},{"$f":"F4798","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":462715.25,"d":"462,715.25"},{"$f":"I4797-E4797","v":{"v":462715.25,"d":"462,715.25"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":462715.25,"d":"462,715.25"},{"$f":"I4798-E4798","v":{"v":462715.25,"d":"462,715.25"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4801+E4802+E4803+E4804+E4805+E4806+E4807","v":{"v":0,"d":"0.00"}},{"$f":"F4801+F4802+F4803+F4804+F4805+F4806+F4807","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"$f":"I4800-E4800","v":{"v":10172.2,"d":"10,172.20"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":10172.2,"d":"10,172.20"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E4810+E4811+E4812+E4813+E4814+E4815+E4816+E4817","v":{"v":28100,"d":"28,100.00"}},{"$f":"F4810+F4811+F4812+F4813+F4814+F4815+F4816+F4817","v":{"v":23800,"d":"23,800.00"}},{"v":30500,"d":"30,500.00"},{"v":30900,"d":"30,900.00"},{"v":28970,"d":"28,970.00"},{"$f":"I4809-E4809","v":{"v":870,"d":"870.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":28100,"d":"28,100.00"},{"v":23800,"d":"23,800.00"},{"v":30500,"d":"30,500.00"},{"v":30900,"d":"30,900.00"},{"v":28970,"d":"28,970.00"},{"v":870,"d":"870.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4823+E4824","v":{"v":243887.35,"d":"243,887.35"}},{"$f":"F4823+F4824","v":{"v":869734.76,"d":"869,734.76"}},{"v":495635.45,"d":"495,635.45"},{"v":577199.21,"d":"577,199.21"},{"v":837681.98,"d":"837,681.98"},{"$f":"I4822-E4822","v":{"v":593794.63,"d":"593,794.63"}}]
[null,null,900,"Compte général (+ / -)",{"v":21604.95,"d":"21,604.95"},{"v":28139.98,"d":"28,139.98"},{"v":89717.45,"d":"89,717.45"},{"v":217683.4,"d":"217,683.40"},{"v":425728.62,"d":"425,728.62"},{"$f":"I4823-E4823","v":{"v":404123.67,"d":"404,123.67"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":222282.4,"d":"222,282.40"},{"v":841594.78,"d":"841,594.78"},{"v":405918,"d":"405,918.00"},{"v":359515.81,"d":"359,515.81"},{"v":411953.36,"d":"411,953.36"},{"$f":"I4824-E4824","v":{"v":189670.96,"d":"189,670.96"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4823+E4824","v":{"v":243887.35,"d":"243,887.35"}},{"$f":"F4823+F4824","v":{"v":869734.76,"d":"869,734.76"}},{"v":495635.45,"d":"495,635.45"},{"v":577199.21,"d":"577,199.21"},{"v":837681.98,"d":"837,681.98"},{"$f":"I4826-E4826","v":{"v":593794.63,"d":"593,794.63"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Saint-Brais",{"$nulls":3},227,222,228,239,{"$f":"'Base de données pop.'!C31","v":237},{"$f":"I4832-E4832","v":10}]
[{"$nulls":4},"Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais",{"$f":"H4833","v":"Saint-Brais"},"Saint-Brais"]
[3,null,null,"Charges",{"$f":"E4835+E4845+E4857+E4861+E4869+E4873+E4883+E4886+E4894","v":{"v":1149199.7999999998,"d":"1,149,199.80"}},{"$f":"F4835+F4845+F4857+F4861+F4869+F4873+F4883+F4886+F4894","v":{"v":1131796.78,"d":"1,131,796.78"}},{"v":1074552.1,"d":"1,074,552.10"},{"v":1048366.54,"d":"1,048,366.54"},{"v":1190174.38,"d":"1,190,174.38"},{"$f":"I4834-E4834","v":{"v":40974.580000000075,"d":"40,974.58"}}]
[null,30,null,"Charges du personnel",{"$f":"E4836+E4837+E4838+E4839+E4840+E4841+E4842+E4843","v":{"v":100313.84999999999,"d":"100,313.85"}},{"$f":"F4836+F4837+F4838+F4839+F4840+F4841+F4842+F4843","v":{"v":113364.00000000001,"d":"113,364.00"}},{"v":109215.5,"d":"109,215.50"},{"v":100622.25000000001,"d":"100,622.25"},{"v":101781.79999999999,"d":"101,781.80"},{"v":1467.949999999997,"d":"1,467.95"}]
[null,null,300,"Autorités et commissions",{"v":19636.65,"d":"19,636.65"},{"v":23237.6,"d":"23,237.60"},{"v":19774.4,"d":"19,774.40"},{"v":18308.8,"d":"18,308.80"},{"v":17756.45,"d":"17,756.45"},{"v":-1880.2000000000007,"d":"-1,880.20 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":69600.85,"d":"69,600.85"},{"v":73228.1,"d":"73,228.10"},{"v":76046,"d":"76,046.00"},{"v":70564.85,"d":"70,564.85"},{"v":69668.4,"d":"69,668.40"},{"v":67.54999999998836,"d":"67.55"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "}]
[null,null,304,"Allocations et indemnités",{"v":1787.9,"d":"1,787.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1787.9,"d":"-1,787.90 "}]
[null,null,305,"Charges de l'employeur",{"v":8928.45,"d":"8,928.45"},{"v":16898.3,"d":"16,898.30"},{"v":13154.8,"d":"13,154.80"},{"v":11748.6,"d":"11,748.60"},{"v":11396.05,"d":"11,396.05"},{"v":2467.5999999999985,"d":"2,467.60"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":240.3,"d":"240.30"},{"v":0,"d":"0.00"},{"v":2960.9,"d":"2,960.90"},{"v":2800.9,"d":"2,800.90"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E4846+E4847+E4848+E4849+E4850+E4851+E4852+E4853+E4854+E4855","v":{"v":281189.75,"d":"281,189.75"}},{"$f":"F4846+F4847+F4848+F4849+F4850+F4851+F4852+F4853+F4854+F4855","v":{"v":385034.31999999995,"d":"385,034.32"}},{"v":318645.34,"d":"318,645.34"},{"v":324173.99000000005,"d":"324,173.99"},{"v":371855.35,"d":"371,855.35"},{"$f":"I4845-E4845","v":{"v":90665.59999999998,"d":"90,665.60"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":5324.65,"d":"5,324.65"},{"v":9298,"d":"9,298.00"},{"v":13059,"d":"13,059.00"},{"v":17343.31,"d":"17,343.31"},{"v":5949.82,"d":"5,949.82"},{"v":625.1700000000001,"d":"625.17"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":534,"d":"534.00"},{"v":1160.15,"d":"1,160.15"},{"v":3371,"d":"3,371.00"},{"v":7000,"d":"7,000.00"},{"v":6507.75,"d":"6,507.75"},{"v":5973.75,"d":"5,973.75"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":97360.3,"d":"97,360.30"},{"v":104161.06,"d":"104,161.06"},{"v":120781.4,"d":"120,781.40"},{"v":96754.8,"d":"96,754.80"},{"v":103714.2,"d":"103,714.20"},{"v":6353.899999999994,"d":"6,353.90"}]
[null,null,313,"Prestations de services et honoraires",{"v":90631.4,"d":"90,631.40"},{"v":175318.37,"d":"175,318.37"},{"v":111695.91,"d":"111,695.91"},{"v":144315.15,"d":"144,315.15"},{"v":167121.35,"d":"167,121.35"},{"v":76489.95000000001,"d":"76,489.95"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":47839.2,"d":"47,839.20"},{"v":76545.4,"d":"76,545.40"},{"v":36314,"d":"36,314.00"},{"v":43166.51,"d":"43,166.51"},{"v":22081.05,"d":"22,081.05"},{"v":-25758.149999999998,"d":"-25,758.15 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":26422,"d":"26,422.00"},{"v":10824.85,"d":"10,824.85"},{"v":19142.8,"d":"19,142.80"},{"v":10081.88,"d":"10,081.88"},{"v":7953.67,"d":"7,953.67"},{"v":-18468.33,"d":"-18,468.33 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":2100,"d":"2,100.00"},{"v":2100,"d":"2,100.00"},{"v":2100,"d":"2,100.00"},{"v":2100,"d":"2,100.00"},{"v":2100,"d":"2,100.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1696.2,"d":"1,696.20"},{"v":961.9,"d":"961.90"},{"v":2675,"d":"2,675.00"},{"v":1470.4,"d":"1,470.40"},{"v":1464.4,"d":"1,464.40"},{"v":-231.79999999999995,"d":"-231.80 "}]
[null,null,318,"Réévaluations de créances",{"v":10692.7,"d":"10,692.70"},{"v":3656.29,"d":"3,656.29"},{"v":8234.28,"d":"8,234.28"},166.19,{"v":54272.06,"d":"54,272.06"},{"v":43579.36,"d":"43,579.36"}]
[null,null,319,"Divers charges d'exploitation",{"v":689.3,"d":"689.30"},{"v":1008.3,"d":"1,008.30"},{"v":1271.95,"d":"1,271.95"},{"v":1775.75,"d":"1,775.75"},691.05,1.75]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E4858+E4859","v":{"v":73520.05,"d":"73,520.05"}},{"$f":"F4858+F4859","v":{"v":53527,"d":"53,527.00"}},{"v":62896.45,"d":"62,896.45"},{"v":71808.9,"d":"71,808.90"},{"v":70024.66,"d":"70,024.66"},{"$f":"I4857-E4857","v":{"v":-3495.3899999999994,"d":"-3,495.39 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":73520.05,"d":"73,520.05"},{"v":53527,"d":"53,527.00"},{"v":62896.45,"d":"62,896.45"},{"v":66058.9,"d":"66,058.90"},{"v":61574.66,"d":"61,574.66"},{"$f":"I4858-E4858","v":{"v":-11945.39,"d":"-11,945.39 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5750,"d":"5,750.00"},{"v":8450,"d":"8,450.00"},{"$f":"I4859-E4859","v":{"v":8450,"d":"8,450.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E4862+E4863+E4864+E4865+E4866+E4867","v":{"v":24821.809999999998,"d":"24,821.81"}},{"$f":"F4862+F4863+F4864+F4865+F4866+F4867","v":{"v":17489.71,"d":"17,489.71"}},{"v":17152.67,"d":"17,152.67"},{"v":20659.69,"d":"20,659.69"},{"v":21255.85,"d":"21,255.85"},{"$f":"I4861-E4861","v":{"v":-3565.959999999999,"d":"-3,565.96 "}}]
[null,null,340,"Charges d'intérets",{"v":18670.16,"d":"18,670.16"},{"v":29078.26,"d":"29,078.26"},{"v":16870.37,"d":"16,870.37"},{"v":18355.89,"d":"18,355.89"},{"v":20884.6,"d":"20,884.60"},{"v":2214.4399999999987,"d":"2,214.44"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":613.2,"d":"613.20"},{"v":0,"d":"0.00"},82.25,{"v":303.8,"d":"303.80"},371.25,{"v":-241.95000000000005,"d":"-241.95 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":5130.85,"d":"5,130.85"},{"v":-11588.55,"d":"-11,588.55 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5130.85,"d":"-5,130.85 "}]
[null,null,349,"Autres charges financières",{"v":407.6,"d":"407.60"},{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-407.6,"d":"-407.60 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E4870+E4871","v":{"v":16158.54,"d":"16,158.54"}},{"$f":"F4870+F4871","v":{"v":15605.95,"d":"15,605.95"}},{"v":1586.6,"d":"1,586.60"},{"v":1143.8,"d":"1,143.80"},{"v":3213.67,"d":"3,213.67"},{"$f":"I4869-E4869","v":{"v":-12944.87,"d":"-12,944.87 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":5707.06,"d":"5,707.06"},{"v":4708.75,"d":"4,708.75"},105.25,{"v":0,"d":"0.00"},{"v":1636.59,"d":"1,636.59"},{"$f":"I4870-E4870","v":{"v":-4070.4700000000003,"d":"-4,070.47 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":10451.48,"d":"10,451.48"},{"v":10897.2,"d":"10,897.20"},{"v":1481.35,"d":"1,481.35"},{"v":1143.8,"d":"1,143.80"},{"v":1577.08,"d":"1,577.08"},{"$f":"I4871-E4871","v":{"v":-8874.4,"d":"-8,874.40 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E4874+E4875+E4876+E4877+E4878+E4879+E4880+E4881","v":{"v":508206.9,"d":"508,206.90"}},{"$f":"F4874+F4875+F4876+F4877+F4878+F4879+F4880+F4881","v":{"v":502593.45,"d":"502,593.45"}},{"v":510873.09,"d":"510,873.09"},{"v":527093.91,"d":"527,093.91"},{"v":619179.05,"d":"619,179.05"},{"$f":"I4873-E4873","v":{"v":110972.15000000002,"d":"110,972.15"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1571,"d":"1,571.00"},{"v":2220,"d":"2,220.00"},{"v":2275,"d":"2,275.00"},{"v":2130,"d":"2,130.00"},{"v":2360,"d":"2,360.00"},{"v":789,"d":"789.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":388301.2,"d":"388,301.20"},{"v":391709.65,"d":"391,709.65"},{"v":397076.26,"d":"397,076.26"},{"v":413167.26,"d":"413,167.26"},{"v":489546.28,"d":"489,546.28"},{"v":101245.08000000002,"d":"101,245.08"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":117227.7,"d":"117,227.70"},{"v":102702.8,"d":"102,702.80"},{"v":110360.83,"d":"110,360.83"},{"v":110635.65,"d":"110,635.65"},{"v":126075.77,"d":"126,075.77"},{"v":8848.070000000007,"d":"8,848.07"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1107,"d":"1,107.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"},{"v":1197,"d":"1,197.00"},{"v":90,"d":"90.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E4884","v":{"v":4988.9,"d":"4,988.90"}},{"$f":"F4884","v":{"v":4182.35,"d":"4,182.35"}},{"v":4182.45,"d":"4,182.45"},{"v":2864,"d":"2,864.00"},{"v":2864,"d":"2,864.00"},{"$f":"I4883-E4883","v":{"v":-2124.8999999999996,"d":"-2,124.90 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":4988.9,"d":"4,988.90"},{"v":4182.35,"d":"4,182.35"},{"v":4182.45,"d":"4,182.45"},{"v":2864,"d":"2,864.00"},{"v":2864,"d":"2,864.00"},{"v":-2124.8999999999996,"d":"-2,124.90 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E4887+E4888+E4889+E4890+E4891+E4892","v":{"v":140000,"d":"140,000.00"}},{"$f":"F4887+F4888+F4889+F4890+F4891+F4892","v":{"v":40000,"d":"40,000.00"}},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-140000,"d":"-140,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":140000,"d":"140,000.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-140000,"d":"-140,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E4895+E4896+E4897+E4898+E4899+E4900+E4901+E4902","v":{"v":0,"d":"0.00"}},{"$f":"F4895+F4896+F4897+F4898+F4899+F4900+F4901+F4902","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4894-E4894","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E4906+E4912+E4918+E4929+E4935+E4947+E4951+E4958+E4961+E4970","v":{"v":1143843.8399999999,"d":"1,143,843.84"}},{"$f":"F4906+F4912+F4918+F4929+F4935+F4947+F4951+F4958+F4961+F4970","v":{"v":1094727.8800000001,"d":"1,094,727.88"}},{"v":1123184.21,"d":"1,123,184.21"},{"v":1094921.03,"d":"1,094,921.03"},{"v":1187096.98,"d":"1,187,096.98"},{"$f":"I4905-E4905","v":{"v":43253.14000000013,"d":"43,253.14"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E4907+E4908+E4909+E4910","v":{"v":522916.35,"d":"522,916.35"}},{"$f":"F4907+F4908+F4909+F4910","v":{"v":449366.38,"d":"449,366.38"}},{"v":561107.8500000001,"d":"561,107.85"},{"v":491690.56999999995,"d":"491,690.57"},{"v":665006.1099999999,"d":"665,006.11"},{"v":142089.7599999999,"d":"142,089.76"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":457685.35,"d":"457,685.35"},{"v":351906.95,"d":"351,906.95"},{"v":432541.64,"d":"432,541.64"},{"v":415278.1,"d":"415,278.10"},{"v":480998.41,"d":"480,998.41"},{"v":23313.059999999998,"d":"23,313.06"}]
[null,null,401,"Impôts directs des personnes morales",{"v":7264.65,"d":"7,264.65"},{"v":21715.6,"d":"21,715.60"},{"v":20202.71,"d":"20,202.71"},{"v":25498.5,"d":"25,498.50"},{"v":48325.25,"d":"48,325.25"},{"v":41060.6,"d":"41,060.60"}]
[null,null,402,"Autres impôts directs",{"v":49796.55,"d":"49,796.55"},{"v":66988.38,"d":"66,988.38"},{"v":99649.35,"d":"99,649.35"},{"v":45023.97,"d":"45,023.97"},{"v":129774.25,"d":"129,774.25"},{"v":79977.7,"d":"79,977.70"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":8169.8,"d":"8,169.80"},{"v":8755.45,"d":"8,755.45"},{"v":8714.15,"d":"8,714.15"},{"v":5890,"d":"5,890.00"},{"v":5908.2,"d":"5,908.20"},{"v":-2261.6000000000004,"d":"-2,261.60 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E4913+E4914+E4915+E4916","v":{"v":32507.75,"d":"32,507.75"}},{"$f":"F4913+F4914+F4915+F4916","v":{"v":28546.25,"d":"28,546.25"}},{"v":20772.95,"d":"20,772.95"},{"v":25655.95,"d":"25,655.95"},{"v":25465.05,"d":"25,465.05"},{"$f":"I4912-E4912","v":{"v":-7042.700000000001,"d":"-7,042.70 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4913-E4913","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4914-E4914","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":32507.75,"d":"32,507.75"},{"v":28546.25,"d":"28,546.25"},{"v":20772.95,"d":"20,772.95"},{"v":25655.95,"d":"25,655.95"},{"v":25465.05,"d":"25,465.05"},{"$f":"I4915-E4915","v":{"v":-7042.700000000001,"d":"-7,042.70 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4916-E4916","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E4919+E4920+E4921+E4922+E4923+E4924+E4925+E4926+E4927","v":{"v":275930.5,"d":"275,930.50"}},{"$f":"F4919+F4920+F4921+F4922+F4923+F4924+F4925+F4926+F4927","v":{"v":263436.25,"d":"263,436.25"}},{"v":290150.75000000006,"d":"290,150.75"},{"v":279986.88,"d":"279,986.88"},{"v":241711.84000000003,"d":"241,711.84"},{"$f":"I4918-E4918","v":{"v":-34218.659999999974,"d":"-34,218.66 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":6235.25,"d":"6,235.25"},{"v":5716.8,"d":"5,716.80"},{"v":5757.5,"d":"5,757.50"},{"v":6675.25,"d":"6,675.25"},{"v":7434.1,"d":"7,434.10"},{"v":1198.8500000000004,"d":"1,198.85"}]
[null,null,421,"Emoluments administratif",{"v":1280.05,"d":"1,280.05"},{"v":2277,"d":"2,277.00"},{"v":3506.35,"d":"3,506.35"},{"v":2831.75,"d":"2,831.75"},{"v":1867.75,"d":"1,867.75"},{"v":587.7,"d":"587.70"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":178297.35,"d":"178,297.35"},{"v":181362.35,"d":"181,362.35"},{"v":197508.7,"d":"197,508.70"},{"v":176279.75,"d":"176,279.75"},{"v":164894.2,"d":"164,894.20"},{"v":-13403.149999999994,"d":"-13,403.15 "}]
[null,null,425,"Revenus des ventes",{"v":48438.3,"d":"48,438.30"},{"v":32177,"d":"32,177.00"},{"v":46188.55,"d":"46,188.55"},{"v":63781.65,"d":"63,781.65"},{"v":35046.15,"d":"35,046.15"},{"v":-13392.150000000001,"d":"-13,392.15 "}]
[null,null,426,"remboursements",{"v":36689.8,"d":"36,689.80"},{"v":41903.1,"d":"41,903.10"},{"v":37189.65,"d":"37,189.65"},{"v":30418.48,"d":"30,418.48"},{"v":32469.64,"d":"32,469.64"},{"v":-4220.1600000000035,"d":"-4,220.16 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":4989.75,"d":"4,989.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4989.75,"d":"-4,989.75 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E4930+E4931+E4932+E4933","v":{"v":1152.25,"d":"1,152.25"}},{"$f":"F4930+F4931+F4932+F4933","v":{"v":30.3,"d":"30.30"}},{"v":336,"d":"336.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4929-E4929","v":{"v":-1152.25,"d":"-1,152.25 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":30.3,"d":"30.30"},{"v":336,"d":"336.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4930-E4930","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4931-E4931","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4932-E4932","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":1152.25,"d":"1,152.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4933-E4933","v":{"v":-1152.25,"d":"-1,152.25 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E4936+E4937+E4938+E4939+E4940+E4941+E4942+E4943+E4944+E4945","v":{"v":26326.879999999997,"d":"26,326.88"}},{"$f":"F4936+F4937+F4938+F4939+F4940+F4941+F4942+F4943+F4944+F4945","v":{"v":32106.8,"d":"32,106.80"}},{"v":33610.159999999996,"d":"33,610.16"},{"v":42343.55,"d":"42,343.55"},{"v":47714.2,"d":"47,714.20"},{"$f":"I4935-E4935","v":{"v":21387.32,"d":"21,387.32"}}]
[null,null,440,"Revenus des intérets",{"v":12365.65,"d":"12,365.65"},{"v":5382,"d":"5,382.00"},{"v":5780.36,"d":"5,780.36"},{"v":12970.67,"d":"12,970.67"},{"v":16556.36,"d":"16,556.36"},{"v":4190.710000000001,"d":"4,190.71"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",46.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},548.08,778.04,731.61]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1150,"d":"1,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":13914.8,"d":"13,914.80"},{"v":26724.8,"d":"26,724.80"},{"v":0,"d":"0.00"},{"v":27674.8,"d":"27,674.80"},{"v":30379.8,"d":"30,379.80"},{"v":16465,"d":"16,465.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27829.8,"d":"27,829.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E4948+E4949","v":2.81},{"$f":"F4948+F4949","v":{"v":1190.35,"d":"1,190.35"}},{"v":1517.2,"d":"1,517.20"},{"v":16545.91,"d":"16,545.91"},573.55,{"$f":"I4947-E4947","v":570.74}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0.5,"d":"0.50"},{"v":1190.35,"d":"1,190.35"},516.85,580.05,573.55,{"$f":"I4948-E4948","v":573.05}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",2.31,{"v":0,"d":"0.00"},{"v":1000.35,"d":"1,000.35"},{"v":15965.86,"d":"15,965.86"},{"v":0,"d":"0.00"},{"$f":"I4949-E4949","v":{"v":-2.31,"d":"-2.31 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E4952+E4953+E4954+E4955+E4956","v":{"v":279714.65,"d":"279,714.65"}},{"$f":"F4952+F4953+F4954+F4955+F4956","v":{"v":315869.2,"d":"315,869.20"}},{"v":211506.84999999998,"d":"211,506.85"},{"v":235834.17,"d":"235,834.17"},{"v":203762.23,"d":"203,762.23"},{"$f":"I4951-E4951","v":{"v":-75952.42000000001,"d":"-75,952.42 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":765,"d":"765.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-765,"d":"-765.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":30239.15,"d":"30,239.15"},{"v":47413.95,"d":"47,413.95"},{"v":39504.9,"d":"39,504.90"},{"v":40247.32,"d":"40,247.32"},{"v":68716.28,"d":"68,716.28"},{"v":38477.13,"d":"38,477.13"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":218340,"d":"218,340.00"},{"v":216020,"d":"216,020.00"},{"v":129026,"d":"129,026.00"},{"v":170886,"d":"170,886.00"},{"v":107292,"d":"107,292.00"},{"v":-111048,"d":"-111,048.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":30176.6,"d":"30,176.60"},{"v":52124.85,"d":"52,124.85"},{"v":42497.45,"d":"42,497.45"},{"v":24162.2,"d":"24,162.20"},{"v":27417.2,"d":"27,417.20"},{"v":-2759.399999999998,"d":"-2,759.40 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":193.9,"d":"193.90"},{"v":310.4,"d":"310.40"},{"v":478.5,"d":"478.50"},538.65,336.75,142.85]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E4959","v":{"v":5292.65,"d":"5,292.65"}},{"$f":"F4959","v":{"v":4182.35,"d":"4,182.35"}},{"v":4182.45,"d":"4,182.45"},{"v":2864,"d":"2,864.00"},{"v":2864,"d":"2,864.00"},{"$f":"I4958-E4958","v":{"v":-2428.6499999999996,"d":"-2,428.65 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":5292.65,"d":"5,292.65"},{"v":4182.35,"d":"4,182.35"},{"v":4182.45,"d":"4,182.45"},{"v":2864,"d":"2,864.00"},{"v":2864,"d":"2,864.00"},{"$f":"I4959-E4959","v":{"v":-2428.6499999999996,"d":"-2,428.65 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E4962+E4963+E4964+E4965+E4966+E4967+E4968","v":{"v":0,"d":"0.00"}},{"$f":"F4962+F4963+F4964+F4965+F4966+F4967+F4968","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4961-E4961","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E4971+E4972+E4973+E4974+E4975+E4976+E4977+E4978","v":{"v":0,"d":"0.00"}},{"$f":"F4971+F4972+F4973+F4974+F4975+F4976+F4977+F4978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4970-E4970","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E4984+E4985","v":{"v":-5355.96,"d":"-5,355.96 "}},{"$f":"F4984+F4985","v":{"v":-37068.9,"d":"-37,068.90 "}},{"v":48632.11,"d":"48,632.11"},{"v":46554.49,"d":"46,554.49"},{"v":-3077.4,"d":"-3,077.40 "},{"$f":"I4983-E4983","v":{"v":2278.56,"d":"2,278.56"}}]
[null,null,900,"Compte général (+ / -)",{"v":-7331.51,"d":"-7,331.51 "},{"v":-33153.3,"d":"-33,153.30 "},{"v":-6155.02,"d":"-6,155.02 "},{"v":1520.35,"d":"1,520.35"},{"v":2868.61,"d":"2,868.61"},{"$f":"I4984-E4984","v":{"v":10200.12,"d":"10,200.12"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":1975.55,"d":"1,975.55"},{"v":-3915.6,"d":"-3,915.60 "},{"v":54787.13,"d":"54,787.13"},{"v":45034.14,"d":"45,034.14"},{"v":-5946.01,"d":"-5,946.01 "},{"$f":"I4985-E4985","v":{"v":-7921.56,"d":"-7,921.56 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E4984+E4985","v":{"v":-5355.96,"d":"-5,355.96 "}},{"$f":"F4984+F4985","v":{"v":-37068.9,"d":"-37,068.90 "}},{"v":48632.11,"d":"48,632.11"},{"v":46554.49,"d":"46,554.49"},{"v":-3077.4,"d":"-3,077.40 "},{"$f":"I4987-E4987","v":{"v":2278.56,"d":"2,278.56"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Soubey",{"$nulls":3},131,129,118,125,{"$f":"'Base de données pop.'!C32","v":125},{"$f":"I4993-E4993","v":{"v":-6,"d":"-6 "}}]
[{"$nulls":4},"Soubey","Soubey","Soubey","Soubey",{"$f":"H4994","v":"Soubey"},"Soubey"]
[3,null,null,"Charges",{"$f":"E4996+E5006+E5018+E5022+E5030+E5034+E5044+E5047+E5055","v":{"v":642235.65,"d":"642,235.65"}},{"$f":"F4996+F5006+F5018+F5022+F5030+F5034+F5044+F5047+F5055","v":{"v":670605.4199999999,"d":"670,605.42"}},{"v":960043.5800000001,"d":"960,043.58"},{"v":596584.56,"d":"596,584.56"},{"v":717485.28,"d":"717,485.28"},{"$f":"I4995-E4995","v":{"v":75249.63,"d":"75,249.63"}}]
[null,30,null,"Charges du personnel",{"$f":"E4997+E4998+E4999+E5000+E5001+E5002+E5003+E5004","v":{"v":66337.75,"d":"66,337.75"}},{"$f":"F4997+F4998+F4999+F5000+F5001+F5002+F5003+F5004","v":{"v":64499.59999999999,"d":"64,499.60"}},{"v":64369.799999999996,"d":"64,369.80"},{"v":69322.9,"d":"69,322.90"},{"v":78675.99999999999,"d":"78,676.00"},{"v":12338.249999999985,"d":"12,338.25"}]
[null,null,300,"Autorités et commissions",{"v":14782.5,"d":"14,782.50"},{"v":12759.6,"d":"12,759.60"},{"v":12915,"d":"12,915.00"},{"v":18496.25,"d":"18,496.25"},{"v":15515,"d":"15,515.00"},{"v":732.5,"d":"732.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":43579.95,"d":"43,579.95"},{"v":43348.95,"d":"43,348.95"},{"v":43583.6,"d":"43,583.60"},{"v":41586.7,"d":"41,586.70"},{"v":53072.7,"d":"53,072.70"},{"v":9492.75,"d":"9,492.75"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212.5,"d":"212.50"},{"v":212.5,"d":"212.50"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":7975.3,"d":"7,975.30"},{"v":8391.05,"d":"8,391.05"},{"v":7871.2,"d":"7,871.20"},{"v":8869.75,"d":"8,869.75"},{"v":9649.15,"d":"9,649.15"},{"v":1673.8499999999995,"d":"1,673.85"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370.2,"d":"370.20"},226.65,226.65]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5007+E5008+E5009+E5010+E5011+E5012+E5013+E5014+E5015+E5016","v":{"v":231857.44999999998,"d":"231,857.45"}},{"$f":"F5007+F5008+F5009+F5010+F5011+F5012+F5013+F5014+F5015+F5016","v":{"v":168436.81999999998,"d":"168,436.82"}},{"v":190080.83,"d":"190,080.83"},{"v":130944.41,"d":"130,944.41"},{"v":197284.58000000002,"d":"197,284.58"},{"$f":"I5006-E5006","v":{"v":-34572.869999999966,"d":"-34,572.87 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":24142.7,"d":"24,142.70"},{"v":21306.06,"d":"21,306.06"},{"v":46940.68,"d":"46,940.68"},{"v":14356.75,"d":"14,356.75"},{"v":47905.7,"d":"47,905.70"},{"v":23762.999999999996,"d":"23,763.00"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1500,"d":"1,500.00"},{"v":802.5,"d":"802.50"},{"v":1259,"d":"1,259.00"},{"v":259,"d":"259.00"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":31945.8,"d":"31,945.80"},{"v":28975.25,"d":"28,975.25"},{"v":25517.45,"d":"25,517.45"},{"v":24167.05,"d":"24,167.05"},{"v":27765.95,"d":"27,765.95"},{"v":-4179.8499999999985,"d":"-4,179.85 "}]
[null,null,313,"Prestations de services et honoraires",{"v":75801.05,"d":"75,801.05"},{"v":71141.7,"d":"71,141.70"},{"v":75049.87,"d":"75,049.87"},{"v":44387.87,"d":"44,387.87"},{"v":77075.99,"d":"77,075.99"},{"v":1274.9400000000023,"d":"1,274.94"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":81647.25,"d":"81,647.25"},{"v":36224.15,"d":"36,224.15"},{"v":25199.25,"d":"25,199.25"},{"v":31912.25,"d":"31,912.25"},{"v":28544.65,"d":"28,544.65"},{"v":-53102.6,"d":"-53,102.60 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":8458.9,"d":"8,458.90"},{"v":15749.55,"d":"15,749.55"},{"v":10271.1,"d":"10,271.10"},{"v":7498.9,"d":"7,498.90"},{"v":11190.9,"d":"11,190.90"},{"v":2732,"d":"2,732.00"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":535.1,"d":"535.10"},{"v":508.9,"d":"508.90"},{"v":1028.75,"d":"1,028.75"},{"v":1964.4,"d":"1,964.40"},{"v":936.7,"d":"936.70"},{"v":401.6,"d":"401.60"}]
[null,null,318,"Réévaluations de créances",{"v":6779.65,"d":"6,779.65"},{"v":-8056.84,"d":"-8,056.84 "},{"v":1271.83,"d":"1,271.83"},{"v":3416.99,"d":"3,416.99"},{"v":-2190.41,"d":"-2,190.41 "},{"v":-8970.06,"d":"-8,970.06 "}]
[null,null,319,"Divers charges d'exploitation",{"v":1547,"d":"1,547.00"},{"v":1388.05,"d":"1,388.05"},{"v":3301.9,"d":"3,301.90"},{"v":2437.7,"d":"2,437.70"},{"v":4796.1,"d":"4,796.10"},{"v":3249.1000000000004,"d":"3,249.10"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5019+E5020","v":{"v":11220,"d":"11,220.00"}},{"$f":"F5019+F5020","v":{"v":54670.8,"d":"54,670.80"}},{"v":158021.36,"d":"158,021.36"},{"v":15168.64,"d":"15,168.64"},{"v":16038.6,"d":"16,038.60"},{"$f":"I5018-E5018","v":{"v":4818.6,"d":"4,818.60"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":11220,"d":"11,220.00"},{"v":54670.8,"d":"54,670.80"},{"v":158021.36,"d":"158,021.36"},{"v":15168.64,"d":"15,168.64"},{"v":16038.6,"d":"16,038.60"},{"$f":"I5019-E5019","v":{"v":4818.6,"d":"4,818.60"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5020-E5020","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5023+E5024+E5025+E5026+E5027+E5028","v":{"v":43716.78,"d":"43,716.78"}},{"$f":"F5023+F5024+F5025+F5026+F5027+F5028","v":{"v":25878.75,"d":"25,878.75"}},{"v":34807.03,"d":"34,807.03"},{"v":23787.26,"d":"23,787.26"},{"v":26606.91,"d":"26,606.91"},{"$f":"I5022-E5022","v":{"v":-17109.87,"d":"-17,109.87 "}}]
[null,null,340,"Charges d'intérets",{"v":5498.28,"d":"5,498.28"},{"v":6010.75,"d":"6,010.75"},{"v":4578.28,"d":"4,578.28"},{"v":4428.46,"d":"4,428.46"},{"v":4195.96,"d":"4,195.96"},{"v":-1302.3199999999997,"d":"-1,302.32 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":38218.5,"d":"38,218.50"},{"v":19868,"d":"19,868.00"},{"v":26979.25,"d":"26,979.25"},{"v":19058.8,"d":"19,058.80"},{"v":22160.95,"d":"22,160.95"},{"v":-16057.55,"d":"-16,057.55 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3103,"d":"3,103.00"},{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146.5,"d":"146.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5031+E5032","v":{"v":3000,"d":"3,000.00"}},{"$f":"F5031+F5032","v":{"v":3000,"d":"3,000.00"}},{"v":3000,"d":"3,000.00"},{"v":3530.75,"d":"3,530.75"},{"v":50290,"d":"50,290.00"},{"$f":"I5030-E5030","v":{"v":47290,"d":"47,290.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5031-E5031","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3530.75,"d":"3,530.75"},{"v":50290,"d":"50,290.00"},{"$f":"I5032-E5032","v":{"v":47290,"d":"47,290.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E5035+E5036+E5037+E5038+E5039+E5040+E5041+E5042","v":{"v":285052.52,"d":"285,052.52"}},{"$f":"F5035+F5036+F5037+F5038+F5039+F5040+F5041+F5042","v":{"v":353426.6,"d":"353,426.60"}},{"v":339764.56,"d":"339,764.56"},{"v":273830.6,"d":"273,830.60"},{"v":333589.19,"d":"333,589.19"},{"$f":"I5034-E5034","v":{"v":48536.669999999984,"d":"48,536.67"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2340.6,"d":"2,340.60"},{"v":3371,"d":"3,371.00"},{"v":3483.25,"d":"3,483.25"},{"v":3004.1,"d":"3,004.10"},{"v":2789,"d":"2,789.00"},{"v":448.4000000000001,"d":"448.40"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":202260.6,"d":"202,260.60"},{"v":234108.95,"d":"234,108.95"},{"v":214527.1,"d":"214,527.10"},{"v":201926.8,"d":"201,926.80"},{"v":227376.15,"d":"227,376.15"},{"v":25115.54999999999,"d":"25,115.55"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":80451.32,"d":"80,451.32"},{"v":115946.65,"d":"115,946.65"},{"v":121754.21,"d":"121,754.21"},{"v":68899.7,"d":"68,899.70"},{"v":103424.04,"d":"103,424.04"},{"v":22972.719999999987,"d":"22,972.72"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E5045","v":{"v":0,"d":"0.00"}},{"$f":"F5045","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5044-E5044","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E5048+E5049+E5050+E5051+E5052+E5053","v":{"v":0,"d":"0.00"}},{"$f":"F5048+F5049+F5050+F5051+F5052+F5053","v":{"v":0,"d":"0.00"}},{"v":170000,"d":"170,000.00"},{"v":80000,"d":"80,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"},{"v":80000,"d":"80,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E5056+E5057+E5058+E5059+E5060+E5061+E5062+E5063","v":{"v":1051.15,"d":"1,051.15"}},{"$f":"F5056+F5057+F5058+F5059+F5060+F5061+F5062+F5063","v":692.85},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5055-E5055","v":{"v":-1051.15,"d":"-1,051.15 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":1051.15,"d":"1,051.15"},692.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1051.15,"d":"-1,051.15 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E5067+E5073+E5079+E5090+E5096+E5108+E5112+E5119+E5122+E5131","v":{"v":664822.05,"d":"664,822.05"}},{"$f":"F5067+F5073+F5079+F5090+F5096+F5108+F5112+F5119+F5122+F5131","v":{"v":716212.09,"d":"716,212.09"}},{"v":1009396.3499999999,"d":"1,009,396.35"},{"v":701599.1000000001,"d":"701,599.10"},{"v":763670.15,"d":"763,670.15"},{"$f":"I5066-E5066","v":{"v":98848.09999999998,"d":"98,848.10"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E5068+E5069+E5070+E5071","v":{"v":382904.89999999997,"d":"382,904.90"}},{"$f":"F5068+F5069+F5070+F5071","v":{"v":423453.05,"d":"423,453.05"}},{"v":358315.77999999997,"d":"358,315.78"},{"v":428858.51,"d":"428,858.51"},{"v":404735.52,"d":"404,735.52"},{"v":21830.620000000054,"d":"21,830.62"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":243519.25,"d":"243,519.25"},{"v":243024.85,"d":"243,024.85"},{"v":246941.98,"d":"246,941.98"},{"v":252711.16,"d":"252,711.16"},{"v":213461.52,"d":"213,461.52"},{"v":-30057.73000000001,"d":"-30,057.73 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":7036.8,"d":"7,036.80"},{"v":3667,"d":"3,667.00"},{"v":-559.15,"d":"-559.15 "},{"v":9041.4,"d":"9,041.40"},{"v":11251.7,"d":"11,251.70"},{"v":4214.900000000001,"d":"4,214.90"}]
[null,null,402,"Autres impôts directs",{"v":90667.65,"d":"90,667.65"},{"v":134573.5,"d":"134,573.50"},{"v":69457.65,"d":"69,457.65"},{"v":123896.05,"d":"123,896.05"},{"v":137634.15,"d":"137,634.15"},{"v":46966.5,"d":"46,966.50"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":41681.2,"d":"41,681.20"},{"v":42187.7,"d":"42,187.70"},{"v":42475.3,"d":"42,475.30"},{"v":43209.9,"d":"43,209.90"},{"v":42388.15,"d":"42,388.15"},{"v":706.9500000000044,"d":"706.95"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E5074+E5075+E5076+E5077","v":{"v":5400,"d":"5,400.00"}},{"$f":"F5074+F5075+F5076+F5077","v":{"v":6800,"d":"6,800.00"}},{"v":8000,"d":"8,000.00"},{"v":8228.1,"d":"8,228.10"},{"v":10173.95,"d":"10,173.95"},{"$f":"I5073-E5073","v":{"v":4773.950000000001,"d":"4,773.95"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5074-E5074","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5075-E5075","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":5400,"d":"5,400.00"},{"v":6800,"d":"6,800.00"},{"v":8000,"d":"8,000.00"},{"v":8228.1,"d":"8,228.10"},{"v":10173.95,"d":"10,173.95"},{"$f":"I5076-E5076","v":{"v":4773.950000000001,"d":"4,773.95"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5077-E5077","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E5080+E5081+E5082+E5083+E5084+E5085+E5086+E5087+E5088","v":{"v":125488.20000000001,"d":"125,488.20"}},{"$f":"F5080+F5081+F5082+F5083+F5084+F5085+F5086+F5087+F5088","v":{"v":135981.9,"d":"135,981.90"}},{"v":138037.55000000002,"d":"138,037.55"},{"v":145573.03,"d":"145,573.03"},{"v":154538.30000000002,"d":"154,538.30"},{"$f":"I5079-E5079","v":{"v":29050.100000000006,"d":"29,050.10"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":3025.75,"d":"3,025.75"},{"v":2950.1,"d":"2,950.10"},{"v":1855.5,"d":"1,855.50"},{"v":2309.6,"d":"2,309.60"},{"v":2364.1,"d":"2,364.10"},{"v":-661.6500000000001,"d":"-661.65 "}]
[null,null,421,"Emoluments administratif",{"v":1241.75,"d":"1,241.75"},{"v":2704.75,"d":"2,704.75"},{"v":1888.75,"d":"1,888.75"},{"v":1069,"d":"1,069.00"},{"v":2499,"d":"2,499.00"},{"v":1257.25,"d":"1,257.25"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":104812.35,"d":"104,812.35"},{"v":110555.4,"d":"110,555.40"},{"v":102780.6,"d":"102,780.60"},{"v":111354.85,"d":"111,354.85"},{"v":127548.3,"d":"127,548.30"},{"v":22735.949999999997,"d":"22,735.95"}]
[null,null,425,"Revenus des ventes",{"v":1680,"d":"1,680.00"},{"v":1380,"d":"1,380.00"},{"v":10342.35,"d":"10,342.35"},{"v":16659.5,"d":"16,659.50"},{"v":0,"d":"0.00"},{"v":-1680,"d":"-1,680.00 "}]
[null,null,426,"remboursements",{"v":9680.85,"d":"9,680.85"},{"v":11360.7,"d":"11,360.70"},{"v":16096.6,"d":"16,096.60"},{"v":10673.03,"d":"10,673.03"},{"v":18751.7,"d":"18,751.70"},{"v":9070.85,"d":"9,070.85"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":5047.5,"d":"5,047.50"},{"v":7030.95,"d":"7,030.95"},{"v":5073.75,"d":"5,073.75"},{"v":3507.05,"d":"3,507.05"},{"v":3375.2,"d":"3,375.20"},{"v":-1672.3000000000002,"d":"-1,672.30 "}]
[]
[null,43,null,"Revenus divers",{"$f":"E5091+E5092+E5093+E5094","v":{"v":5278.95,"d":"5,278.95"}},{"$f":"F5091+F5092+F5093+F5094","v":{"v":2622.6,"d":"2,622.60"}},{"v":1950.8,"d":"1,950.80"},{"v":-2567.7,"d":"-2,567.70 "},{"v":4030.2,"d":"4,030.20"},{"$f":"I5090-E5090","v":{"v":-1248.75,"d":"-1,248.75 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5091-E5091","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":3137.1,"d":"3,137.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5092-E5092","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":5058.5,"d":"5,058.50"},{"v":-614.5,"d":"-614.50 "},{"v":1844.05,"d":"1,844.05"},{"v":-2721.45,"d":"-2,721.45 "},{"v":3980.2,"d":"3,980.20"},{"$f":"I5093-E5093","v":{"v":-1078.3000000000002,"d":"-1,078.30 "}}]
[null,null,439,"Autres revenus divers",220.45,{"v":100,"d":"100.00"},106.75,153.75,{"v":50,"d":"50.00"},{"$f":"I5094-E5094","v":{"v":-170.45,"d":"-170.45 "}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E5097+E5098+E5099+E5100+E5101+E5102+E5103+E5104+E5105+E5106","v":{"v":46480.1,"d":"46,480.10"}},{"$f":"F5097+F5098+F5099+F5100+F5101+F5102+F5103+F5104+F5105+F5106","v":{"v":49655.72,"d":"49,655.72"}},{"v":213871.76,"d":"213,871.76"},{"v":38960.68,"d":"38,960.68"},{"v":33949.38,"d":"33,949.38"},{"$f":"I5096-E5096","v":{"v":-12530.720000000001,"d":"-12,530.72 "}}]
[null,null,440,"Revenus des intérets",{"v":4175.1,"d":"4,175.10"},{"v":3125.72,"d":"3,125.72"},{"v":2287.26,"d":"2,287.26"},{"v":2819.68,"d":"2,819.68"},{"v":6059.38,"d":"6,059.38"},{"v":1884.2799999999997,"d":"1,884.28"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":4305,"d":"4,305.00"},{"v":184334.5,"d":"184,334.50"},{"v":3521,"d":"3,521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":41705,"d":"41,705.00"},{"v":41625,"d":"41,625.00"},{"v":26770,"d":"26,770.00"},{"v":25580,"d":"25,580.00"},{"v":27760,"d":"27,760.00"},{"v":-13945,"d":"-13,945.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":420,"d":"420.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":-480,"d":"-480.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6920,"d":"6,920.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E5109+E5110","v":{"v":13682,"d":"13,682.00"}},{"$f":"F5109+F5110","v":{"v":3200.42,"d":"3,200.42"}},{"v":149801.36,"d":"149,801.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5108-E5108","v":{"v":-13682,"d":"-13,682.00 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5109-E5109","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":13682,"d":"13,682.00"},{"v":3200.42,"d":"3,200.42"},{"v":149801.36,"d":"149,801.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5110-E5110","v":{"v":-13682,"d":"-13,682.00 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E5113+E5114+E5115+E5116+E5117","v":{"v":84536.75,"d":"84,536.75"}},{"$f":"F5113+F5114+F5115+F5116+F5117","v":{"v":93805.55,"d":"93,805.55"}},{"v":139419.09999999998,"d":"139,419.10"},{"v":82546.48,"d":"82,546.48"},{"v":156242.80000000002,"d":"156,242.80"},{"$f":"I5112-E5112","v":{"v":71706.05000000002,"d":"71,706.05"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81,"d":"81.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":15460.45,"d":"15,460.45"},{"v":13758.5,"d":"13,758.50"},{"v":34537.9,"d":"34,537.90"},{"v":14589.75,"d":"14,589.75"},{"v":40041.45,"d":"40,041.45"},{"v":24580.999999999996,"d":"24,581.00"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":52532,"d":"52,532.00"},{"v":55604,"d":"55,604.00"},{"v":84728,"d":"84,728.00"},{"v":49222,"d":"49,222.00"},{"v":81662,"d":"81,662.00"},{"v":29130,"d":"29,130.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":16104.3,"d":"16,104.30"},{"v":24260.5,"d":"24,260.50"},{"v":19111.3,"d":"19,111.30"},{"v":18358.58,"d":"18,358.58"},{"v":34385.4,"d":"34,385.40"},{"v":18281.100000000002,"d":"18,281.10"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":440,"d":"440.00"},182.55,{"v":1041.9,"d":"1,041.90"},295.15,28.95,{"v":-411.05,"d":"-411.05 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E5120","v":{"v":0,"d":"0.00"}},{"$f":"F5120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5119-E5119","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5120-E5120","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E5123+E5124+E5125+E5126+E5127+E5128+E5129","v":{"v":0,"d":"0.00"}},{"$f":"F5123+F5124+F5125+F5126+F5127+F5128+F5129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5122-E5122","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E5132+E5133+E5134+E5135+E5136+E5137+E5138+E5139","v":{"v":1051.15,"d":"1,051.15"}},{"$f":"F5132+F5133+F5134+F5135+F5136+F5137+F5138+F5139","v":692.85},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5131-E5131","v":{"v":-1051.15,"d":"-1,051.15 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":1051.15,"d":"1,051.15"},692.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1051.15,"d":"-1,051.15 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E5145+E5146","v":{"v":22586.4,"d":"22,586.40"}},{"$f":"F5145+F5146","v":{"v":45606.67,"d":"45,606.67"}},{"v":49352.77,"d":"49,352.77"},{"v":105014.54,"d":"105,014.54"},{"v":46184.87,"d":"46,184.87"},{"$f":"I5144-E5144","v":{"v":23598.47,"d":"23,598.47"}}]
[null,null,900,"Compte général (+ / -)",{"v":-28280.9,"d":"-28,280.90 "},{"v":-6438.58,"d":"-6,438.58 "},{"v":4342.35,"d":"4,342.35"},{"v":4424.65,"d":"4,424.65"},{"v":5500.12,"d":"5,500.12"},{"$f":"I5145-E5145","v":{"v":33781.020000000004,"d":"33,781.02"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":50867.3,"d":"50,867.30"},{"v":52045.25,"d":"52,045.25"},{"v":45010.42,"d":"45,010.42"},{"v":100589.89,"d":"100,589.89"},{"v":40684.75,"d":"40,684.75"},{"$f":"I5146-E5146","v":{"v":-10182.550000000003,"d":"-10,182.55 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E5145+E5146","v":{"v":22586.4,"d":"22,586.40"}},{"$f":"F5145+F5146","v":{"v":45606.67,"d":"45,606.67"}},{"v":49352.77,"d":"49,352.77"},{"v":105014.54,"d":"105,014.54"},{"v":46184.87,"d":"46,184.87"},{"$f":"I5148-E5148","v":{"v":23598.47,"d":"23,598.47"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Alle",{"$nulls":3},{"v":1895,"d":"1,895"},{"v":1891,"d":"1,891"},{"v":1882,"d":"1,882"},{"v":1907,"d":"1,907"},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"I5154-E5154","v":51}]
[{"$nulls":4},"Alle","Alle","Alle","Alle",{"$f":"H5155","v":"Alle"},"Alle"]
[3,null,null,"Charges",{"$f":"E5157+E5167+E5179+E5183+E5191+E5195+E5205+E5208+E5216","v":{"v":7998191.829999999,"d":"7,998,191.83"}},{"$f":"F5157+F5167+F5179+F5183+F5191+F5195+F5205+F5208+F5216","v":{"v":8122047.529999998,"d":"8,122,047.53"}},{"v":8107657.569999998,"d":"8,107,657.57"},{"v":8350601.5200000005,"d":"8,350,601.52"},{"v":8363263.43,"d":"8,363,263.43"},{"$f":"I5156-E5156","v":{"v":365071.60000000056,"d":"365,071.60"}}]
[null,30,null,"Charges du personnel",{"$f":"E5158+E5159+E5160+E5161+E5162+E5163+E5164+E5165","v":{"v":773698.35,"d":"773,698.35"}},{"$f":"F5158+F5159+F5160+F5161+F5162+F5163+F5164+F5165","v":{"v":763105.33,"d":"763,105.33"}},{"v":768568.5,"d":"768,568.50"},{"v":757870.0700000001,"d":"757,870.07"},{"v":787210.8800000001,"d":"787,210.88"},{"v":13512.530000000144,"d":"13,512.53"}]
[null,null,300,"Autorités et commissions",{"v":149613.35,"d":"149,613.35"},{"v":136457.6,"d":"136,457.60"},{"v":85620.8,"d":"85,620.80"},{"v":86121.3,"d":"86,121.30"},{"v":91800.8,"d":"91,800.80"},{"v":-57812.55,"d":"-57,812.55 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":607490.43,"d":"607,490.43"},{"v":518396.06,"d":"518,396.06"},{"v":580804.4,"d":"580,804.40"},{"v":558924.67,"d":"558,924.67"},{"v":590811.56,"d":"590,811.56"},{"v":-16678.869999999995,"d":"-16,678.87 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":3673.35,"d":"3,673.35"},{"v":104839.1,"d":"104,839.10"},{"v":99393.95,"d":"99,393.95"},{"v":105532,"d":"105,532.00"},{"v":96187.57,"d":"96,187.57"},{"v":92514.22,"d":"92,514.22"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":12921.22,"d":"12,921.22"},{"v":3412.57,"d":"3,412.57"},{"v":2749.35,"d":"2,749.35"},{"v":7292.1,"d":"7,292.10"},{"v":8410.95,"d":"8,410.95"},{"v":-4510.269999999999,"d":"-4,510.27 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5168+E5169+E5170+E5171+E5172+E5173+E5174+E5175+E5176+E5177","v":{"v":1277781.8100000003,"d":"1,277,781.81"}},{"$f":"F5168+F5169+F5170+F5171+F5172+F5173+F5174+F5175+F5176+F5177","v":{"v":960789.9099999999,"d":"960,789.91"}},{"v":1257492.7399999995,"d":"1,257,492.74"},{"v":1171439.29,"d":"1,171,439.29"},{"v":1280931.0399999998,"d":"1,280,931.04"},{"$f":"I5167-E5167","v":{"v":3149.2299999995157,"d":"3,149.23"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":224379.17,"d":"224,379.17"},{"v":185162.2,"d":"185,162.20"},{"v":247868,"d":"247,868.00"},{"v":255179.95,"d":"255,179.95"},{"v":281241.05,"d":"281,241.05"},{"v":56861.879999999976,"d":"56,861.88"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":119338.29,"d":"119,338.29"},{"v":114822.04,"d":"114,822.04"},{"v":101201.68,"d":"101,201.68"},{"v":92863.33,"d":"92,863.33"},{"v":105184.7,"d":"105,184.70"},{"v":-14153.589999999997,"d":"-14,153.59 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":117744.5,"d":"117,744.50"},{"v":132058.15,"d":"132,058.15"},{"v":129552.5,"d":"129,552.50"},{"v":101645.3,"d":"101,645.30"},{"v":129509.85,"d":"129,509.85"},{"v":11765.350000000006,"d":"11,765.35"}]
[null,null,313,"Prestations de services et honoraires",{"v":434488.55,"d":"434,488.55"},{"v":276924.92,"d":"276,924.92"},{"v":357832.28,"d":"357,832.28"},{"v":325083.18,"d":"325,083.18"},{"v":334019.78,"d":"334,019.78"},{"v":-100468.76999999996,"d":"-100,468.77 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":224135.6,"d":"224,135.60"},{"v":196303.7,"d":"196,303.70"},{"v":265751.63,"d":"265,751.63"},{"v":191735.6,"d":"191,735.60"},{"v":297279.32,"d":"297,279.32"},{"v":73143.72,"d":"73,143.72"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":19682.6,"d":"19,682.60"},{"v":28737.45,"d":"28,737.45"},{"v":22688.9,"d":"22,688.90"},{"v":24813.81,"d":"24,813.81"},{"v":32226.3,"d":"32,226.30"},{"v":12543.7,"d":"12,543.70"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":30402.1,"d":"30,402.10"},{"v":23066,"d":"23,066.00"},{"v":53473.2,"d":"53,473.20"},{"v":31141.53,"d":"31,141.53"},{"v":18940.7,"d":"18,940.70"},{"v":-11461.399999999998,"d":"-11,461.40 "}]
[null,null,318,"Réévaluations de créances",{"v":107611,"d":"107,611.00"},{"v":3715.45,"d":"3,715.45"},{"v":72490.4,"d":"72,490.40"},{"v":137412.39,"d":"137,412.39"},{"v":63370.14,"d":"63,370.14"},{"v":-44240.86,"d":"-44,240.86 "}]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6634.15,"d":"6,634.15"},{"v":11564.2,"d":"11,564.20"},{"v":19159.2,"d":"19,159.20"},{"v":19159.2,"d":"19,159.20"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5180+E5181","v":{"v":421564,"d":"421,564.00"}},{"$f":"F5180+F5181","v":{"v":702484,"d":"702,484.00"}},{"v":423638.75,"d":"423,638.75"},{"v":438356.4,"d":"438,356.40"},{"v":468794.25,"d":"468,794.25"},{"$f":"I5179-E5179","v":{"v":47230.25,"d":"47,230.25"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":421564,"d":"421,564.00"},{"v":702484,"d":"702,484.00"},{"v":423638.75,"d":"423,638.75"},{"v":438356.4,"d":"438,356.40"},{"v":468794.25,"d":"468,794.25"},{"$f":"I5180-E5180","v":{"v":47230.25,"d":"47,230.25"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5181-E5181","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5184+E5185+E5186+E5187+E5188+E5189","v":{"v":241663.16999999998,"d":"241,663.17"}},{"$f":"F5184+F5185+F5186+F5187+F5188+F5189","v":{"v":234637.57,"d":"234,637.57"}},{"v":176338.6,"d":"176,338.60"},{"v":193072.96000000002,"d":"193,072.96"},{"v":195877.04,"d":"195,877.04"},{"$f":"I5183-E5183","v":{"v":-45786.129999999976,"d":"-45,786.13 "}}]
[null,null,340,"Charges d'intérets",{"v":143147.37,"d":"143,147.37"},{"v":144522.82,"d":"144,522.82"},{"v":156374.1,"d":"156,374.10"},{"v":178839.76,"d":"178,839.76"},{"v":181040.09,"d":"181,040.09"},{"v":37892.72,"d":"37,892.72"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":98515.8,"d":"98,515.80"},{"v":90114.75,"d":"90,114.75"},{"v":19964.5,"d":"19,964.50"},{"v":14233.2,"d":"14,233.20"},{"v":14836.95,"d":"14,836.95"},{"v":-83678.85,"d":"-83,678.85 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5192+E5193","v":{"v":114602.63,"d":"114,602.63"}},{"$f":"F5192+F5193","v":{"v":60056.55,"d":"60,056.55"}},{"v":2696.1,"d":"2,696.10"},{"v":228874.55,"d":"228,874.55"},{"v":246317,"d":"246,317.00"},{"$f":"I5191-E5191","v":{"v":131714.37,"d":"131,714.37"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11511.3,"d":"11,511.30"},{"$f":"I5192-E5192","v":{"v":11511.3,"d":"11,511.30"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":114602.63,"d":"114,602.63"},{"v":60056.55,"d":"60,056.55"},{"v":2696.1,"d":"2,696.10"},{"v":228874.55,"d":"228,874.55"},{"v":234805.7,"d":"234,805.70"},{"$f":"I5193-E5193","v":{"v":120203.07,"d":"120,203.07"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E5196+E5197+E5198+E5199+E5200+E5201+E5202+E5203","v":{"v":4782606.279999999,"d":"4,782,606.28"}},{"$f":"F5196+F5197+F5198+F5199+F5200+F5201+F5202+F5203","v":{"v":4896314.279999999,"d":"4,896,314.28"}},{"v":5018555.859999999,"d":"5,018,555.86"},{"v":4997687.55,"d":"4,997,687.55"},{"v":4358133.22,"d":"4,358,133.22"},{"$f":"I5195-E5195","v":{"v":-424473.0599999996,"d":"-424,473.06 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":5164.8,"d":"5,164.80"},{"v":5889,"d":"5,889.00"},{"v":4525,"d":"4,525.00"},{"v":4510,"d":"4,510.00"},{"v":5529,"d":"5,529.00"},{"v":364.1999999999998,"d":"364.20"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":3775707.8,"d":"3,775,707.80"},{"v":3879098.03,"d":"3,879,098.03"},{"v":4004133.76,"d":"4,004,133.76"},{"v":3921664.97,"d":"3,921,664.97"},{"v":3303430.67,"d":"3,303,430.67"},{"v":-472277.1299999999,"d":"-472,277.13 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62492,"d":"62,492.00"},{"v":58815,"d":"58,815.00"},{"v":58815,"d":"58,815.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1001733.68,"d":"1,001,733.68"},{"v":1011327.25,"d":"1,011,327.25"},{"v":1009897.1,"d":"1,009,897.10"},{"v":1009020.58,"d":"1,009,020.58"},{"v":990358.55,"d":"990,358.55"},{"v":-11375.130000000005,"d":"-11,375.13 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E5206","v":{"v":0,"d":"0.00"}},{"$f":"F5206","v":{"v":10000,"d":"10,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5205-E5205","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E5209+E5210+E5211+E5212+E5213+E5214","v":{"v":240000,"d":"240,000.00"}},{"$f":"F5209+F5210+F5211+F5212+F5213+F5214","v":{"v":401659.89,"d":"401,659.89"}},{"v":367367.02,"d":"367,367.02"},{"v":470300.7,"d":"470,300.70"},{"v":1000000,"d":"1,000,000.00"},{"v":760000,"d":"760,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":240000,"d":"240,000.00"},{"v":401659.89,"d":"401,659.89"},{"v":367367.02,"d":"367,367.02"},{"v":470300.7,"d":"470,300.70"},{"v":1000000,"d":"1,000,000.00"},{"v":760000,"d":"760,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E5217+E5218+E5219+E5220+E5221+E5222+E5223+E5224","v":{"v":146275.59,"d":"146,275.59"}},{"$f":"F5217+F5218+F5219+F5220+F5221+F5222+F5223+F5224","v":{"v":93000,"d":"93,000.00"}},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":26000,"d":"26,000.00"},{"$f":"I5216-E5216","v":{"v":-120275.59,"d":"-120,275.59 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":146275.59,"d":"146,275.59"},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":26000,"d":"26,000.00"},{"v":-120275.59,"d":"-120,275.59 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E5228+E5234+E5240+E5251+E5257+E5269+E5273+E5280+E5283+E5292","v":{"v":8151911.83,"d":"8,151,911.83"}},{"$f":"F5228+F5234+F5240+F5251+F5257+F5269+F5273+F5280+F5283+F5292","v":{"v":8693871.58,"d":"8,693,871.58"}},{"v":8724919.59,"d":"8,724,919.59"},{"v":8627823.79,"d":"8,627,823.79"},{"v":8621811.68,"d":"8,621,811.68"},{"$f":"I5227-E5227","v":{"v":469899.8499999996,"d":"469,899.85"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E5229+E5230+E5231+E5232","v":{"v":5443392.899999999,"d":"5,443,392.90"}},{"$f":"F5229+F5230+F5231+F5232","v":{"v":5885786.65,"d":"5,885,786.65"}},{"v":5996525.130000001,"d":"5,996,525.13"},{"v":6067956.82,"d":"6,067,956.82"},{"v":6717270.83,"d":"6,717,270.83"},{"v":1273877.9300000006,"d":"1,273,877.93"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":4302044.3,"d":"4,302,044.30"},{"v":4750955.45,"d":"4,750,955.45"},{"v":4913883.17,"d":"4,913,883.17"},{"v":5075458.63,"d":"5,075,458.63"},{"v":5216719.4,"d":"5,216,719.40"},{"v":914675.1000000006,"d":"914,675.10"}]
[null,null,401,"Impôts directs des personnes morales",{"v":543718.55,"d":"543,718.55"},{"v":373929.65,"d":"373,929.65"},{"v":381200.4,"d":"381,200.40"},{"v":195853.65,"d":"195,853.65"},{"v":635761.1,"d":"635,761.10"},{"v":92042.54999999993,"d":"92,042.55"}]
[null,null,402,"Autres impôts directs",{"v":588045.05,"d":"588,045.05"},{"v":751901.55,"d":"751,901.55"},{"v":692041.56,"d":"692,041.56"},{"v":785511.14,"d":"785,511.14"},{"v":853115.53,"d":"853,115.53"},{"v":265070.48,"d":"265,070.48"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":9585,"d":"9,585.00"},{"v":9000,"d":"9,000.00"},{"v":9400,"d":"9,400.00"},{"v":11133.4,"d":"11,133.40"},{"v":11674.8,"d":"11,674.80"},{"v":2089.7999999999993,"d":"2,089.80"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E5235+E5236+E5237+E5238","v":{"v":75969.52,"d":"75,969.52"}},{"$f":"F5235+F5236+F5237+F5238","v":{"v":87476.13,"d":"87,476.13"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5234-E5234","v":{"v":-75969.52,"d":"-75,969.52 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5235-E5235","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5236-E5236","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":75969.52,"d":"75,969.52"},{"v":87476.13,"d":"87,476.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5237-E5237","v":{"v":-75969.52,"d":"-75,969.52 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5238-E5238","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E5241+E5242+E5243+E5244+E5245+E5246+E5247+E5248+E5249","v":{"v":1246864.6099999999,"d":"1,246,864.61"}},{"$f":"F5241+F5242+F5243+F5244+F5245+F5246+F5247+F5248+F5249","v":{"v":1213362.48,"d":"1,213,362.48"}},{"v":1300236.44,"d":"1,300,236.44"},{"v":1438835.02,"d":"1,438,835.02"},{"v":1442085.0399999998,"d":"1,442,085.04"},{"$f":"I5240-E5240","v":{"v":195220.42999999993,"d":"195,220.43"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":72718.75,"d":"72,718.75"},{"v":76035.7,"d":"76,035.70"},{"v":74919,"d":"74,919.00"},{"v":76576.5,"d":"76,576.50"},{"v":78512.65,"d":"78,512.65"},{"v":5793.899999999994,"d":"5,793.90"}]
[null,null,421,"Emoluments administratif",{"v":56489.45,"d":"56,489.45"},{"v":24567.93,"d":"24,567.93"},{"v":46792.17,"d":"46,792.17"},{"v":47036.63,"d":"47,036.63"},{"v":53875,"d":"53,875.00"},{"v":-2614.449999999997,"d":"-2,614.45 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":928170.5,"d":"928,170.50"},{"v":921566.95,"d":"921,566.95"},{"v":996978.98,"d":"996,978.98"},{"v":1122420.89,"d":"1,122,420.89"},{"v":1122476.68,"d":"1,122,476.68"},{"v":194306.17999999993,"d":"194,306.18"}]
[null,null,425,"Revenus des ventes",{"v":155530.91,"d":"155,530.91"},{"v":158601.9,"d":"158,601.90"},{"v":150705.04,"d":"150,705.04"},{"v":159936,"d":"159,936.00"},{"v":182220.71,"d":"182,220.71"},{"v":26689.79999999999,"d":"26,689.80"}]
[null,null,426,"remboursements",{"v":33955,"d":"33,955.00"},{"v":32590,"d":"32,590.00"},{"v":30841.25,"d":"30,841.25"},{"v":32865,"d":"32,865.00"},{"v":5000,"d":"5,000.00"},{"v":-28955,"d":"-28,955.00 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E5252+E5253+E5254+E5255","v":{"v":87567.24,"d":"87,567.24"}},{"$f":"F5252+F5253+F5254+F5255","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5251-E5251","v":{"v":-87567.24,"d":"-87,567.24 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":87567.24,"d":"87,567.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5252-E5252","v":{"v":-87567.24,"d":"-87,567.24 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5253-E5253","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5254-E5254","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5255-E5255","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E5258+E5259+E5260+E5261+E5262+E5263+E5264+E5265+E5266+E5267","v":{"v":124674.60999999999,"d":"124,674.61"}},{"$f":"F5258+F5259+F5260+F5261+F5262+F5263+F5264+F5265+F5266+F5267","v":{"v":205255.97,"d":"205,255.97"}},{"v":163591.61,"d":"163,591.61"},{"v":206635.25,"d":"206,635.25"},{"v":239221.21000000002,"d":"239,221.21"},{"$f":"I5257-E5257","v":{"v":114546.60000000003,"d":"114,546.60"}}]
[null,null,440,"Revenus des intérets",{"v":105842.76,"d":"105,842.76"},{"v":189874.47,"d":"189,874.47"},{"v":51399.56,"d":"51,399.56"},{"v":84068.94,"d":"84,068.94"},{"v":99067.17,"d":"99,067.17"},{"v":-6775.5899999999965,"d":"-6,775.59 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":18831.85,"d":"18,831.85"},{"v":15381.5,"d":"15,381.50"},{"v":112192.05,"d":"112,192.05"},{"v":122566.31,"d":"122,566.31"},{"v":140154.04,"d":"140,154.04"},{"v":121322.19,"d":"121,322.19"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E5270+E5271","v":{"v":19457.7,"d":"19,457.70"}},{"$f":"F5270+F5271","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5269-E5269","v":{"v":-19457.7,"d":"-19,457.70 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":18457.7,"d":"18,457.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5270-E5270","v":{"v":-18457.7,"d":"-18,457.70 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5271-E5271","v":{"v":-1000,"d":"-1,000.00 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E5274+E5275+E5276+E5277+E5278","v":{"v":1137635.2500000002,"d":"1,137,635.25"}},{"$f":"F5274+F5275+F5276+F5277+F5278","v":{"v":1208990.35,"d":"1,208,990.35"}},{"v":1171566.4100000001,"d":"1,171,566.41"},{"v":821396.7,"d":"821,396.70"},{"v":197234.59999999998,"d":"197,234.60"},{"$f":"I5273-E5273","v":{"v":-940400.6500000003,"d":"-940,400.65 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":47192.57,"d":"47,192.57"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":781171.8,"d":"781,171.80"},{"v":694420.15,"d":"694,420.15"},{"v":700766.14,"d":"700,766.14"},{"v":693195.7,"d":"693,195.70"},{"v":70952,"d":"70,952.00"},{"v":-710219.8,"d":"-710,219.80 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":218212,"d":"218,212.00"},{"v":327904,"d":"327,904.00"},{"v":255372,"d":"255,372.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-218212,"d":"-218,212.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":136438.6,"d":"136,438.60"},{"v":183973.45,"d":"183,973.45"},{"v":157991.6,"d":"157,991.60"},{"v":125585.85,"d":"125,585.85"},{"v":123437.05,"d":"123,437.05"},{"v":-13001.550000000003,"d":"-13,001.55 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1812.85,"d":"1,812.85"},{"v":1692.75,"d":"1,692.75"},{"v":10244.1,"d":"10,244.10"},{"v":1615.15,"d":"1,615.15"},{"v":1845.55,"d":"1,845.55"},{"v":32.700000000000045,"d":"32.70"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E5281","v":{"v":0,"d":"0.00"}},{"$f":"F5281","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5280-E5280","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5281-E5281","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E5284+E5285+E5286+E5287+E5288+E5289+E5290","v":{"v":0,"d":"0.00"}},{"$f":"F5284+F5285+F5286+F5287+F5288+F5289+F5290","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5283-E5283","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E5293+E5294+E5295+E5296+E5297+E5298+E5299+E5300","v":{"v":16350,"d":"16,350.00"}},{"$f":"F5293+F5294+F5295+F5296+F5297+F5298+F5299+F5300","v":{"v":93000,"d":"93,000.00"}},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":26000,"d":"26,000.00"},{"$f":"I5292-E5292","v":{"v":9650,"d":"9,650.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":16350,"d":"16,350.00"},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":93000,"d":"93,000.00"},{"v":26000,"d":"26,000.00"},{"v":9650,"d":"9,650.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E5306+E5307","v":{"v":153720,"d":"153,720.00"}},{"$f":"F5306+F5307","v":{"v":571824.05,"d":"571,824.05"}},{"v":617262.02,"d":"617,262.02"},{"v":277222.27,"d":"277,222.27"},{"v":258548.25,"d":"258,548.25"},{"$f":"I5305-E5305","v":{"v":104828.25,"d":"104,828.25"}}]
[null,null,900,"Compte général (+ / -)",{"v":92720,"d":"92,720.00"},{"v":423500,"d":"423,500.00"},{"v":450000,"d":"450,000.00"},{"v":53241,"d":"53,241.00"},{"v":177079.52,"d":"177,079.52"},{"$f":"I5306-E5306","v":{"v":84359.51999999999,"d":"84,359.52"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":61000,"d":"61,000.00"},{"v":148324.05,"d":"148,324.05"},{"v":167262.02,"d":"167,262.02"},{"v":223981.27,"d":"223,981.27"},{"v":81468.73,"d":"81,468.73"},{"$f":"I5307-E5307","v":{"v":20468.729999999996,"d":"20,468.73"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E5306+E5307","v":{"v":153720,"d":"153,720.00"}},{"$f":"F5306+F5307","v":{"v":571824.05,"d":"571,824.05"}},{"v":617262.02,"d":"617,262.02"},{"v":277222.27,"d":"277,222.27"},{"v":258548.25,"d":"258,548.25"},{"$f":"I5309-E5309","v":{"v":104828.25,"d":"104,828.25"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["La Baroche",{"$nulls":3},{"v":1135,"d":"1,135"},{"v":1126,"d":"1,126"},{"v":1114,"d":"1,114"},{"v":1134,"d":"1,134"},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"I5315-E5315","v":0}]
[{"$nulls":4},"La Baroche","La Baroche","La Baroche","La Baroche",{"$f":"H5316","v":"La Baroche"},"La Baroche"]
[3,null,null,"Charges",{"$f":"E5318+E5328+E5340+E5344+E5352+E5356+E5366+E5369+E5377","v":{"v":5756760.120000001,"d":"5,756,760.12"}},{"$f":"F5318+F5328+F5340+F5344+F5352+F5356+F5366+F5369+F5377","v":{"v":5633557.879999999,"d":"5,633,557.88"}},{"v":5539569.660000001,"d":"5,539,569.66"},{"v":6084896.31,"d":"6,084,896.31"},{"v":5979591.69,"d":"5,979,591.69"},{"$f":"I5317-E5317","v":{"v":222831.56999999937,"d":"222,831.57"}}]
[null,30,null,"Charges du personnel",{"$f":"E5319+E5320+E5321+E5322+E5323+E5324+E5325+E5326","v":{"v":644888.1,"d":"644,888.10"}},{"$f":"F5319+F5320+F5321+F5322+F5323+F5324+F5325+F5326","v":{"v":657666.2000000001,"d":"657,666.20"}},{"v":666116.7,"d":"666,116.70"},{"v":650342.95,"d":"650,342.95"},{"v":656839.7500000001,"d":"656,839.75"},{"v":11951.65000000014,"d":"11,951.65"}]
[null,null,300,"Autorités et commissions",{"v":48609.7,"d":"48,609.70"},{"v":52951,"d":"52,951.00"},{"v":48441.6,"d":"48,441.60"},{"v":54709.4,"d":"54,709.40"},{"v":53974.6,"d":"53,974.60"},{"v":5364.9000000000015,"d":"5,364.90"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":492810.2,"d":"492,810.20"},{"v":491992.55,"d":"491,992.55"},{"v":504807.55,"d":"504,807.55"},{"v":489930.7,"d":"489,930.70"},{"v":497327.2,"d":"497,327.20"},{"v":4517,"d":"4,517.00"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":101762.2,"d":"101,762.20"},{"v":111922.65,"d":"111,922.65"},{"v":109705.6,"d":"109,705.60"},{"v":102356.85,"d":"102,356.85"},{"v":100010.8,"d":"100,010.80"},{"v":-1751.3999999999942,"d":"-1,751.40 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1706,"d":"1,706.00"},{"v":800,"d":"800.00"},{"v":3161.95,"d":"3,161.95"},{"v":3346,"d":"3,346.00"},{"v":5527.15,"d":"5,527.15"},{"v":3821.1499999999996,"d":"3,821.15"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5329+E5330+E5331+E5332+E5333+E5334+E5335+E5336+E5337+E5338","v":{"v":1458495.6199999999,"d":"1,458,495.62"}},{"$f":"F5329+F5330+F5331+F5332+F5333+F5334+F5335+F5336+F5337+F5338","v":{"v":1139063.7400000002,"d":"1,139,063.74"}},{"v":1302141.4799999997,"d":"1,302,141.48"},{"v":1249615.24,"d":"1,249,615.24"},{"v":1508629.4900000002,"d":"1,508,629.49"},{"$f":"I5328-E5328","v":{"v":50133.870000000345,"d":"50,133.87"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":107239.77,"d":"107,239.77"},{"v":73270.21,"d":"73,270.21"},{"v":101058.06,"d":"101,058.06"},{"v":92564.19,"d":"92,564.19"},{"v":79898.59,"d":"79,898.59"},{"v":-27341.180000000008,"d":"-27,341.18 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":4404.15,"d":"4,404.15"},{"v":6096.25,"d":"6,096.25"},{"v":8069.58,"d":"8,069.58"},{"v":6774.85,"d":"6,774.85"},{"v":8136.94,"d":"8,136.94"},{"v":3732.79,"d":"3,732.79"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":102683.55,"d":"102,683.55"},{"v":91307.45,"d":"91,307.45"},{"v":87659.2,"d":"87,659.20"},{"v":104547.25,"d":"104,547.25"},{"v":109738.98,"d":"109,738.98"},{"v":7055.429999999993,"d":"7,055.43"}]
[null,null,313,"Prestations de services et honoraires",{"v":664747.25,"d":"664,747.25"},{"v":510530.73,"d":"510,530.73"},{"v":577928.23,"d":"577,928.23"},{"v":565800.46,"d":"565,800.46"},{"v":813890.13,"d":"813,890.13"},{"v":149142.88,"d":"149,142.88"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":300916.37,"d":"300,916.37"},{"v":229581.9,"d":"229,581.90"},{"v":303854.55,"d":"303,854.55"},{"v":314483.46,"d":"314,483.46"},{"v":263869.27,"d":"263,869.27"},{"v":-37047.09999999998,"d":"-37,047.10 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":130910.1,"d":"130,910.10"},{"v":124531.64,"d":"124,531.64"},{"v":105641.31,"d":"105,641.31"},{"v":95602.82,"d":"95,602.82"},{"v":120024.83,"d":"120,024.83"},{"v":-10885.270000000004,"d":"-10,885.27 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":8966.9,"d":"8,966.90"},{"v":12847.9,"d":"12,847.90"},{"v":7767.65,"d":"7,767.65"},{"v":6301.75,"d":"6,301.75"},{"v":7537.25,"d":"7,537.25"},{"v":-1429.6499999999996,"d":"-1,429.65 "}]
[null,null,317,"Indemnités et dédommagements",{"v":14366.8,"d":"14,366.80"},{"v":11440.05,"d":"11,440.05"},{"v":15786.95,"d":"15,786.95"},{"v":13951.6,"d":"13,951.60"},{"v":15131.7,"d":"15,131.70"},{"v":764.9000000000015,"d":"764.90"}]
[null,null,318,"Réévaluations de créances",{"v":106511.78,"d":"106,511.78"},{"v":60436,"d":"60,436.00"},{"v":64794.8,"d":"64,794.80"},{"v":32400.16,"d":"32,400.16"},{"v":70446.45,"d":"70,446.45"},{"v":-36065.33,"d":"-36,065.33 "}]
[null,null,319,"Divers charges d'exploitation",{"v":17748.95,"d":"17,748.95"},{"v":19021.61,"d":"19,021.61"},{"v":29581.15,"d":"29,581.15"},{"v":17188.7,"d":"17,188.70"},{"v":19955.35,"d":"19,955.35"},{"v":2206.399999999998,"d":"2,206.40"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5341+E5342","v":{"v":383847.7,"d":"383,847.70"}},{"$f":"F5341+F5342","v":{"v":408999.5,"d":"408,999.50"}},{"v":393262.8,"d":"393,262.80"},{"v":353864.8,"d":"353,864.80"},{"v":386251.1,"d":"386,251.10"},{"$f":"I5340-E5340","v":{"v":2403.399999999965,"d":"2,403.40"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":383847.7,"d":"383,847.70"},{"v":408999.5,"d":"408,999.50"},{"v":393262.8,"d":"393,262.80"},{"v":353864.8,"d":"353,864.80"},{"v":386251.1,"d":"386,251.10"},{"$f":"I5341-E5341","v":{"v":2403.399999999965,"d":"2,403.40"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5342-E5342","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5345+E5346+E5347+E5348+E5349+E5350","v":{"v":190129.1,"d":"190,129.10"}},{"$f":"F5345+F5346+F5347+F5348+F5349+F5350","v":{"v":199635.7,"d":"199,635.70"}},{"v":185132.89,"d":"185,132.89"},{"v":182401.51,"d":"182,401.51"},{"v":196399.57,"d":"196,399.57"},{"$f":"I5344-E5344","v":{"v":6270.470000000001,"d":"6,270.47"}}]
[null,null,340,"Charges d'intérets",{"v":146946.05,"d":"146,946.05"},{"v":139519.01,"d":"139,519.01"},{"v":119078.56,"d":"119,078.56"},{"v":124437.21,"d":"124,437.21"},{"v":138965.72,"d":"138,965.72"},{"v":-7980.329999999987,"d":"-7,980.33 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",582.85,204.65,{"v":1038.1,"d":"1,038.10"},{"v":1230.3,"d":"1,230.30"},{"v":2940.15,"d":"2,940.15"},{"v":2357.3,"d":"2,357.30"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":34703.05,"d":"34,703.05"},{"v":54586.5,"d":"54,586.50"},{"v":56815,"d":"56,815.00"},{"v":48750.7,"d":"48,750.70"},{"v":40926.47,"d":"40,926.47"},{"v":6223.419999999998,"d":"6,223.42"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":7897.15,"d":"7,897.15"},{"v":5325.54,"d":"5,325.54"},{"v":8201.23,"d":"8,201.23"},{"v":7983.3,"d":"7,983.30"},{"v":13567.23,"d":"13,567.23"},{"v":5670.08,"d":"5,670.08"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5353+E5354","v":{"v":86259.73,"d":"86,259.73"}},{"$f":"F5353+F5354","v":{"v":5884.53,"d":"5,884.53"}},{"v":44906.47,"d":"44,906.47"},{"v":174342.2,"d":"174,342.20"},{"v":9565.1,"d":"9,565.10"},{"$f":"I5352-E5352","v":{"v":-76694.62999999999,"d":"-76,694.63 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5353-E5353","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":86259.73,"d":"86,259.73"},{"v":5884.53,"d":"5,884.53"},{"v":44906.47,"d":"44,906.47"},{"v":174342.2,"d":"174,342.20"},{"v":9565.1,"d":"9,565.10"},{"$f":"I5354-E5354","v":{"v":-76694.62999999999,"d":"-76,694.63 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E5357+E5358+E5359+E5360+E5361+E5362+E5363+E5364","v":{"v":2724949.72,"d":"2,724,949.72"}},{"$f":"F5357+F5358+F5359+F5360+F5361+F5362+F5363+F5364","v":{"v":2669208.76,"d":"2,669,208.76"}},{"v":2724299.72,"d":"2,724,299.72"},{"v":2694353.56,"d":"2,694,353.56"},{"v":3083788.3200000003,"d":"3,083,788.32"},{"$f":"I5356-E5356","v":{"v":358838.6000000001,"d":"358,838.60"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":4160,"d":"4,160.00"},{"v":4420,"d":"4,420.00"},{"v":4400,"d":"4,400.00"},{"v":5460,"d":"5,460.00"},{"v":4680,"d":"4,680.00"},{"v":520,"d":"520.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2018588.32,"d":"2,018,588.32"},{"v":1891880.56,"d":"1,891,880.56"},{"v":1877001.12,"d":"1,877,001.12"},{"v":1880208.06,"d":"1,880,208.06"},{"v":2334038.22,"d":"2,334,038.22"},{"v":315449.90000000014,"d":"315,449.90"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":35713,"d":"35,713.00"},{"v":105139,"d":"105,139.00"},{"v":110521,"d":"110,521.00"},{"v":113896,"d":"113,896.00"},{"v":79212,"d":"79,212.00"},{"v":43499,"d":"43,499.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":666488.4,"d":"666,488.40"},{"v":667769.2,"d":"667,769.20"},{"v":732377.6,"d":"732,377.60"},{"v":694789.5,"d":"694,789.50"},{"v":664608.1,"d":"664,608.10"},{"v":-1880.3000000000466,"d":"-1,880.30 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1250,"d":"1,250.00"},{"v":1250,"d":"1,250.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E5367","v":{"v":0,"d":"0.00"}},{"$f":"F5367","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5366-E5366","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E5370+E5371+E5372+E5373+E5374+E5375","v":{"v":208871.4,"d":"208,871.40"}},{"$f":"F5370+F5371+F5372+F5373+F5374+F5375","v":{"v":493752.35,"d":"493,752.35"}},{"v":163343.7,"d":"163,343.70"},{"v":723729.2,"d":"723,729.20"},{"v":87002.46,"d":"87,002.46"},{"v":-121868.93999999999,"d":"-121,868.94 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":581.4,"d":"581.40"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-581.4,"d":"-581.40 "}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":208290,"d":"208,290.00"},{"v":493741.35,"d":"493,741.35"},{"v":163343.7,"d":"163,343.70"},{"v":723729.2,"d":"723,729.20"},{"v":87002.46,"d":"87,002.46"},{"v":-121287.54,"d":"-121,287.54 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E5378+E5379+E5380+E5381+E5382+E5383+E5384+E5385","v":{"v":59318.75,"d":"59,318.75"}},{"$f":"F5378+F5379+F5380+F5381+F5382+F5383+F5384+F5385","v":{"v":59347.1,"d":"59,347.10"}},{"v":60365.9,"d":"60,365.90"},{"v":56246.85,"d":"56,246.85"},{"v":51115.9,"d":"51,115.90"},{"$f":"I5377-E5377","v":{"v":-8202.849999999999,"d":"-8,202.85 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":59318.75,"d":"59,318.75"},{"v":59347.1,"d":"59,347.10"},{"v":60365.9,"d":"60,365.90"},{"v":56246.85,"d":"56,246.85"},{"v":51115.9,"d":"51,115.90"},{"v":-8202.849999999999,"d":"-8,202.85 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E5389+E5395+E5401+E5412+E5418+E5430+E5434+E5441+E5444+E5453","v":{"v":5723935.529999999,"d":"5,723,935.53"}},{"$f":"F5389+F5395+F5401+F5412+F5418+F5430+F5434+F5441+F5444+F5453","v":{"v":5678645.719999999,"d":"5,678,645.72"}},{"v":5640011.48,"d":"5,640,011.48"},{"v":6103839.56,"d":"6,103,839.56"},{"v":6000109.040000001,"d":"6,000,109.04"},{"$f":"I5388-E5388","v":{"v":276173.51000000164,"d":"276,173.51"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E5390+E5391+E5392+E5393","v":{"v":2461310.48,"d":"2,461,310.48"}},{"$f":"F5390+F5391+F5392+F5393","v":{"v":2625429.2,"d":"2,625,429.20"}},{"v":2632558.5500000003,"d":"2,632,558.55"},{"v":2750307.7999999993,"d":"2,750,307.80"},{"v":3132892.48,"d":"3,132,892.48"},{"v":671582,"d":"671,582.00"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2118729.04,"d":"2,118,729.04"},{"v":2118419.8,"d":"2,118,419.80"},{"v":2112923.74,"d":"2,112,923.74"},{"v":2230199.11,"d":"2,230,199.11"},{"v":2390817.29,"d":"2,390,817.29"},{"v":272088.25,"d":"272,088.25"}]
[null,null,401,"Impôts directs des personnes morales",{"v":-87224.51,"d":"-87,224.51 "},{"v":48279.35,"d":"48,279.35"},{"v":15337.65,"d":"15,337.65"},{"v":82880.07,"d":"82,880.07"},{"v":112498.94,"d":"112,498.94"},{"v":199723.45,"d":"199,723.45"}]
[null,null,402,"Autres impôts directs",{"v":379495.95,"d":"379,495.95"},{"v":409757.2,"d":"409,757.20"},{"v":451447.16,"d":"451,447.16"},{"v":382204.22,"d":"382,204.22"},{"v":577428.35,"d":"577,428.35"},{"v":197932.39999999997,"d":"197,932.40"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":50310,"d":"50,310.00"},{"v":48972.85,"d":"48,972.85"},{"v":52850,"d":"52,850.00"},{"v":55024.4,"d":"55,024.40"},{"v":52147.9,"d":"52,147.90"},{"v":1837.9000000000015,"d":"1,837.90"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E5396+E5397+E5398+E5399","v":{"v":0,"d":"0.00"}},{"$f":"F5396+F5397+F5398+F5399","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5395-E5395","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5396-E5396","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5397-E5397","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5398-E5398","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5399-E5399","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E5402+E5403+E5404+E5405+E5406+E5407+E5408+E5409+E5410","v":{"v":1042734.08,"d":"1,042,734.08"}},{"$f":"F5402+F5403+F5404+F5405+F5406+F5407+F5408+F5409+F5410","v":{"v":943599.3,"d":"943,599.30"}},{"v":1122204.6500000001,"d":"1,122,204.65"},{"v":1172554.1500000001,"d":"1,172,554.15"},{"v":1251884.4200000002,"d":"1,251,884.42"},{"$f":"I5401-E5401","v":{"v":209150.3400000002,"d":"209,150.34"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":23870.4,"d":"23,870.40"},{"v":26983.95,"d":"26,983.95"},{"v":24448.95,"d":"24,448.95"},{"v":26976.45,"d":"26,976.45"},{"v":30531.6,"d":"30,531.60"},{"v":6661.199999999997,"d":"6,661.20"}]
[null,null,421,"Emoluments administratif",{"v":10187.6,"d":"10,187.60"},{"v":11671.5,"d":"11,671.50"},{"v":9895,"d":"9,895.00"},{"v":13305.75,"d":"13,305.75"},{"v":18591.5,"d":"18,591.50"},{"v":8403.9,"d":"8,403.90"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":628294.95,"d":"628,294.95"},{"v":584759,"d":"584,759.00"},{"v":587868.29,"d":"587,868.29"},{"v":623524.48,"d":"623,524.48"},{"v":550813.3,"d":"550,813.30"},{"v":-77481.6499999999,"d":"-77,481.65 "}]
[null,null,425,"Revenus des ventes",{"v":332870.15,"d":"332,870.15"},{"v":285503.05,"d":"285,503.05"},{"v":449719.3,"d":"449,719.30"},{"v":481580.15,"d":"481,580.15"},{"v":582385.3,"d":"582,385.30"},{"v":249515.15000000002,"d":"249,515.15"}]
[null,null,426,"remboursements",{"v":47510.98,"d":"47,510.98"},{"v":34681.8,"d":"34,681.80"},{"v":50273.11,"d":"50,273.11"},{"v":27167.32,"d":"27,167.32"},{"v":65562.72,"d":"65,562.72"},{"v":18051.739999999998,"d":"18,051.74"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E5413+E5414+E5415+E5416","v":{"v":31266.3,"d":"31,266.30"}},{"$f":"F5413+F5414+F5415+F5416","v":{"v":33091.15,"d":"33,091.15"}},{"v":43189.35,"d":"43,189.35"},{"v":26974.6,"d":"26,974.60"},{"v":0,"d":"0.00"},{"$f":"I5412-E5412","v":{"v":-31266.3,"d":"-31,266.30 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":31266.3,"d":"31,266.30"},{"v":33091.15,"d":"33,091.15"},{"v":43189.35,"d":"43,189.35"},{"v":26974.6,"d":"26,974.60"},{"v":0,"d":"0.00"},{"$f":"I5413-E5413","v":{"v":-31266.3,"d":"-31,266.30 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5414-E5414","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5415-E5415","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5416-E5416","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E5419+E5420+E5421+E5422+E5423+E5424+E5425+E5426+E5427+E5428","v":{"v":589775.1499999999,"d":"589,775.15"}},{"$f":"F5419+F5420+F5421+F5422+F5423+F5424+F5425+F5426+F5427+F5428","v":{"v":672284.12,"d":"672,284.12"}},{"v":640468.4099999999,"d":"640,468.41"},{"v":1245599.8800000001,"d":"1,245,599.88"},{"v":715137.28,"d":"715,137.28"},{"$f":"I5418-E5418","v":{"v":125362.13000000012,"d":"125,362.13"}}]
[null,null,440,"Revenus des intérets",{"v":65142.15,"d":"65,142.15"},{"v":65144.7,"d":"65,144.70"},{"v":78509.76,"d":"78,509.76"},{"v":120458.13,"d":"120,458.13"},{"v":167097.78,"d":"167,097.78"},{"v":101955.63,"d":"101,955.63"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":16218,"d":"16,218.00"},{"v":1181.87,"d":"1,181.87"},{"v":1014,"d":"1,014.00"},{"v":2430,"d":"2,430.00"},{"v":1326,"d":"1,326.00"},{"v":-14892,"d":"-14,892.00 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":243841.9,"d":"243,841.90"},{"v":145812.7,"d":"145,812.70"},{"v":141519.4,"d":"141,519.40"},{"v":137178.45,"d":"137,178.45"},{"v":250289.1,"d":"250,289.10"},{"v":6447.200000000012,"d":"6,447.20"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":11640,"d":"11,640.00"},{"v":4740,"d":"4,740.00"},{"v":737529.2,"d":"737,529.20"},{"v":420,"d":"420.00"},{"v":420,"d":"420.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":447046.85,"d":"447,046.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":262966.1,"d":"262,966.10"},{"v":0,"d":"0.00"},{"v":414082,"d":"414,082.00"},{"v":247104.1,"d":"247,104.10"},{"v":291719.15,"d":"291,719.15"},{"v":28753.050000000047,"d":"28,753.05"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":1607,"d":"1,607.00"},{"v":1458,"d":"1,458.00"},603.25,{"v":900,"d":"900.00"},{"v":4285.25,"d":"4,285.25"},{"v":2678.25,"d":"2,678.25"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E5431+E5432","v":{"v":37404.5,"d":"37,404.50"}},{"$f":"F5431+F5432","v":{"v":3862.75,"d":"3,862.75"}},{"v":44220.1,"d":"44,220.10"},{"v":13097.88,"d":"13,097.88"},{"v":3641.85,"d":"3,641.85"},{"$f":"I5430-E5430","v":{"v":-33762.65,"d":"-33,762.65 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5431-E5431","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":37404.5,"d":"37,404.50"},{"v":3862.75,"d":"3,862.75"},{"v":44220.1,"d":"44,220.10"},{"v":13097.88,"d":"13,097.88"},{"v":3641.85,"d":"3,641.85"},{"$f":"I5432-E5432","v":{"v":-33762.65,"d":"-33,762.65 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E5435+E5436+E5437+E5438+E5439","v":{"v":1502126.27,"d":"1,502,126.27"}},{"$f":"F5435+F5436+F5437+F5438+F5439","v":{"v":1001232.1000000001,"d":"1,001,232.10"}},{"v":1057004.52,"d":"1,057,004.52"},{"v":839058.4,"d":"839,058.40"},{"v":845437.11,"d":"845,437.11"},{"$f":"I5434-E5434","v":{"v":-656689.16,"d":"-656,689.16 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":1558,"d":"1,558.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1558,"d":"-1,558.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":515516.57,"d":"515,516.57"},{"v":83752.31,"d":"83,752.31"},{"v":87523.97,"d":"87,523.97"},{"v":80678.15,"d":"80,678.15"},{"v":74758.66,"d":"74,758.66"},{"v":-440757.91000000003,"d":"-440,757.91 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":662458,"d":"662,458.00"},{"v":637660,"d":"637,660.00"},{"v":651960,"d":"651,960.00"},{"v":482454,"d":"482,454.00"},{"v":510778,"d":"510,778.00"},{"v":-151680,"d":"-151,680.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":299968.75,"d":"299,968.75"},{"v":263716.99,"d":"263,716.99"},{"v":274699.9,"d":"274,699.90"},{"v":254261.5,"d":"254,261.50"},{"v":231537,"d":"231,537.00"},{"v":-68431.75,"d":"-68,431.75 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":22624.95,"d":"22,624.95"},{"v":16102.8,"d":"16,102.80"},{"v":42820.65,"d":"42,820.65"},{"v":21664.75,"d":"21,664.75"},{"v":28363.45,"d":"28,363.45"},{"v":5738.5,"d":"5,738.50"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E5442","v":{"v":0,"d":"0.00"}},{"$f":"F5442","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5441-E5441","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5442-E5442","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E5445+E5446+E5447+E5448+E5449+E5450+E5451","v":{"v":0,"d":"0.00"}},{"$f":"F5445+F5446+F5447+F5448+F5449+F5450+F5451","v":{"v":339800,"d":"339,800.00"}},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5444-E5444","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":304800,"d":"304,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E5454+E5455+E5456+E5457+E5458+E5459+E5460+E5461","v":{"v":59318.75,"d":"59,318.75"}},{"$f":"F5454+F5455+F5456+F5457+F5458+F5459+F5460+F5461","v":{"v":59347.1,"d":"59,347.10"}},{"v":60365.9,"d":"60,365.90"},{"v":56246.85,"d":"56,246.85"},{"v":51115.9,"d":"51,115.90"},{"$f":"I5453-E5453","v":{"v":-8202.849999999999,"d":"-8,202.85 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":59347.1,"d":"59,347.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":59318.75,"d":"59,318.75"},{"v":0,"d":"0.00"},{"v":60365.9,"d":"60,365.90"},{"v":56246.85,"d":"56,246.85"},{"v":51115.9,"d":"51,115.90"},{"v":-8202.849999999999,"d":"-8,202.85 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E5467+E5468","v":{"v":-32824.59,"d":"-32,824.59 "}},{"$f":"F5467+F5468","v":{"v":45087.840000000004,"d":"45,087.84"}},{"v":100441.82,"d":"100,441.82"},{"v":18943.25,"d":"18,943.25"},{"v":20517.35,"d":"20,517.35"},{"$f":"I5466-E5466","v":{"v":53341.939999999995,"d":"53,341.94"}}]
[null,null,900,"Compte général (+ / -)",{"v":-32824.59,"d":"-32,824.59 "},{"v":1986.72,"d":"1,986.72"},{"v":42549.12,"d":"42,549.12"},{"v":20312.21,"d":"20,312.21"},{"v":14244.46,"d":"14,244.46"},{"$f":"I5467-E5467","v":{"v":47069.049999999996,"d":"47,069.05"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":43101.12,"d":"43,101.12"},{"v":57892.7,"d":"57,892.70"},{"v":-1368.96,"d":"-1,368.96 "},{"v":6272.89,"d":"6,272.89"},{"$f":"I5468-E5468","v":{"v":6272.89,"d":"6,272.89"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E5467+E5468","v":{"v":-32824.59,"d":"-32,824.59 "}},{"$f":"F5467+F5468","v":{"v":45087.840000000004,"d":"45,087.84"}},{"v":100441.82,"d":"100,441.82"},{"v":18943.25,"d":"18,943.25"},{"v":20517.35,"d":"20,517.35"},{"$f":"I5470-E5470","v":{"v":53341.939999999995,"d":"53,341.94"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Basse-Allaine",{"$nulls":3},{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"I5476-E5476","v":{"v":-44,"d":"-44 "}}]
[{"$nulls":4},"Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine",{"$f":"H5477","v":"Basse-Allaine"},"Basse-Allaine"]
[3,null,null,"Charges",{"$f":"E5479+E5489+E5501+E5505+E5513+E5517+E5527+E5530+E5538","v":{"v":4612595.87,"d":"4,612,595.87"}},{"$f":"F5479+F5489+F5501+F5505+F5513+F5517+F5527+F5530+F5538","v":{"v":5309313.909999999,"d":"5,309,313.91"}},{"v":5194441.550000001,"d":"5,194,441.55"},{"v":5387779.89,"d":"5,387,779.89"},{"v":6043380.650000001,"d":"6,043,380.65"},{"$f":"I5478-E5478","v":{"v":1430784.7800000012,"d":"1,430,784.78"}}]
[null,30,null,"Charges du personnel",{"$f":"E5480+E5481+E5482+E5483+E5484+E5485+E5486+E5487","v":{"v":494732.75,"d":"494,732.75"}},{"$f":"F5480+F5481+F5482+F5483+F5484+F5485+F5486+F5487","v":{"v":488008.4,"d":"488,008.40"}},{"v":498553.9000000001,"d":"498,553.90"},{"v":567185.91,"d":"567,185.91"},{"v":606473.15,"d":"606,473.15"},{"v":111740.40000000002,"d":"111,740.40"}]
[null,null,300,"Autorités et commissions",{"v":48095.4,"d":"48,095.40"},{"v":45054.15,"d":"45,054.15"},{"v":51637.9,"d":"51,637.90"},{"v":59830.7,"d":"59,830.70"},{"v":51237.4,"d":"51,237.40"},{"v":3142,"d":"3,142.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":376129.6,"d":"376,129.60"},{"v":365025.55,"d":"365,025.55"},{"v":367678.45,"d":"367,678.45"},{"v":410505.96,"d":"410,505.96"},{"v":462525.14,"d":"462,525.14"},{"v":86395.54000000004,"d":"86,395.54"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":3431.25,"d":"3,431.25"},{"v":2461.2,"d":"2,461.20"},{"v":2562.5,"d":"2,562.50"},{"v":2562.5,"d":"2,562.50"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":68846.55,"d":"68,846.55"},{"v":73454,"d":"73,454.00"},{"v":66203.1,"d":"66,203.10"},{"v":82979.65,"d":"82,979.65"},{"v":86464.66,"d":"86,464.66"},{"v":17618.11,"d":"17,618.11"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":2140,"d":"2,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1661.2,"d":"1,661.20"},{"v":934.7,"d":"934.70"},{"v":9603.2,"d":"9,603.20"},{"v":11408.4,"d":"11,408.40"},{"v":3683.45,"d":"3,683.45"},{"v":2022.2499999999998,"d":"2,022.25"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5490+E5491+E5492+E5493+E5494+E5495+E5496+E5497+E5498+E5499","v":{"v":1016617.3700000001,"d":"1,016,617.37"}},{"$f":"F5490+F5491+F5492+F5493+F5494+F5495+F5496+F5497+F5498+F5499","v":{"v":1125481.87,"d":"1,125,481.87"}},{"v":1198158.21,"d":"1,198,158.21"},{"v":1218430.22,"d":"1,218,430.22"},{"v":1148285.27,"d":"1,148,285.27"},{"$f":"I5489-E5489","v":{"v":131667.8999999999,"d":"131,667.90"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":53173.83,"d":"53,173.83"},{"v":74404.35,"d":"74,404.35"},{"v":74544.39,"d":"74,544.39"},{"v":71243.75,"d":"71,243.75"},{"v":67333.59,"d":"67,333.59"},{"v":14159.759999999995,"d":"14,159.76"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":19472.95,"d":"19,472.95"},{"v":61001.25,"d":"61,001.25"},{"v":35077.35,"d":"35,077.35"},{"v":40912.2,"d":"40,912.20"},{"v":27341.52,"d":"27,341.52"},{"v":7868.57,"d":"7,868.57"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":266295.75,"d":"266,295.75"},{"v":199487.45,"d":"199,487.45"},{"v":242078.35,"d":"242,078.35"},{"v":261144.1,"d":"261,144.10"},{"v":231856.76,"d":"231,856.76"},{"v":-34438.98999999999,"d":"-34,438.99 "}]
[null,null,313,"Prestations de services et honoraires",{"v":364999.39,"d":"364,999.39"},{"v":425474.84,"d":"425,474.84"},{"v":416157.87,"d":"416,157.87"},{"v":463359.21,"d":"463,359.21"},{"v":463542.01,"d":"463,542.01"},{"v":98542.62,"d":"98,542.62"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":142587.9,"d":"142,587.90"},{"v":192658.5,"d":"192,658.50"},{"v":259925.55,"d":"259,925.55"},{"v":217475.7,"d":"217,475.70"},{"v":241121.39,"d":"241,121.39"},{"v":98533.49000000002,"d":"98,533.49"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":45568.55,"d":"45,568.55"},{"v":60055.35,"d":"60,055.35"},{"v":53478.04,"d":"53,478.04"},{"v":57479.69,"d":"57,479.69"},{"v":51956.78,"d":"51,956.78"},{"v":6388.229999999996,"d":"6,388.23"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":14951.5,"d":"14,951.50"},{"v":13629.5,"d":"13,629.50"},{"v":20411.55,"d":"20,411.55"},{"v":16446.65,"d":"16,446.65"},{"v":18596.5,"d":"18,596.50"},{"v":3645,"d":"3,645.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":14784.8,"d":"14,784.80"},{"v":9913.45,"d":"9,913.45"},{"v":19694.65,"d":"19,694.65"},{"v":25139.35,"d":"25,139.35"},{"v":22047.25,"d":"22,047.25"},{"v":7262.450000000001,"d":"7,262.45"}]
[null,null,318,"Réévaluations de créances",{"v":93838.6,"d":"93,838.60"},{"v":88167.63,"d":"88,167.63"},{"v":70388.31,"d":"70,388.31"},{"v":65229.57,"d":"65,229.57"},{"v":24489.47,"d":"24,489.47"},{"v":-69349.13,"d":"-69,349.13 "}]
[null,null,319,"Divers charges d'exploitation",{"v":944.1,"d":"944.10"},689.55,{"v":6402.15,"d":"6,402.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-944.1,"d":"-944.10 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5502+E5503","v":{"v":263850,"d":"263,850.00"}},{"$f":"F5502+F5503","v":{"v":262400,"d":"262,400.00"}},{"v":270930,"d":"270,930.00"},{"v":303565,"d":"303,565.00"},{"v":306489,"d":"306,489.00"},{"$f":"I5501-E5501","v":{"v":42639,"d":"42,639.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":244100,"d":"244,100.00"},{"v":242650,"d":"242,650.00"},{"v":251180,"d":"251,180.00"},{"v":283815,"d":"283,815.00"},{"v":286739,"d":"286,739.00"},{"$f":"I5502-E5502","v":{"v":42639,"d":"42,639.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":19750,"d":"19,750.00"},{"v":19750,"d":"19,750.00"},{"v":19750,"d":"19,750.00"},{"v":19750,"d":"19,750.00"},{"v":19750,"d":"19,750.00"},{"$f":"I5503-E5503","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5506+E5507+E5508+E5509+E5510+E5511","v":{"v":163768.80000000002,"d":"163,768.80"}},{"$f":"F5506+F5507+F5508+F5509+F5510+F5511","v":{"v":172278.25,"d":"172,278.25"}},{"v":151615.21,"d":"151,615.21"},{"v":165140.11999999997,"d":"165,140.12"},{"v":174907.6,"d":"174,907.60"},{"$f":"I5505-E5505","v":{"v":11138.799999999988,"d":"11,138.80"}}]
[null,null,340,"Charges d'intérets",{"v":134214.1,"d":"134,214.10"},{"v":136276.35,"d":"136,276.35"},{"v":129201.11,"d":"129,201.11"},{"v":133165.52,"d":"133,165.52"},{"v":148742.59,"d":"148,742.59"},{"v":14528.48999999999,"d":"14,528.49"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":29322.35,"d":"29,322.35"},{"v":36001.9,"d":"36,001.90"},{"v":22414.1,"d":"22,414.10"},{"v":31813.05,"d":"31,813.05"},{"v":26165.01,"d":"26,165.01"},{"v":-3157.34,"d":"-3,157.34 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},161.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",232.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-232.35,"d":"-232.35 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5514+E5515","v":{"v":0,"d":"0.00"}},{"$f":"F5514+F5515","v":{"v":44358.37,"d":"44,358.37"}},{"v":8438.27,"d":"8,438.27"},{"v":80358.82,"d":"80,358.82"},{"v":313883.2,"d":"313,883.20"},{"$f":"I5513-E5513","v":{"v":313883.2,"d":"313,883.20"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5514-E5514","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":44358.37,"d":"44,358.37"},{"v":8438.27,"d":"8,438.27"},{"v":80358.82,"d":"80,358.82"},{"v":313883.2,"d":"313,883.20"},{"$f":"I5515-E5515","v":{"v":313883.2,"d":"313,883.20"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E5518+E5519+E5520+E5521+E5522+E5523+E5524+E5525","v":{"v":2643058.25,"d":"2,643,058.25"}},{"$f":"F5518+F5519+F5520+F5521+F5522+F5523+F5524+F5525","v":{"v":3094597.2199999997,"d":"3,094,597.22"}},{"v":3063225.96,"d":"3,063,225.96"},{"v":3050106.12,"d":"3,050,106.12"},{"v":3036435.58,"d":"3,036,435.58"},{"$f":"I5517-E5517","v":{"v":393377.3300000001,"d":"393,377.33"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":5126.4,"d":"5,126.40"},{"v":5370,"d":"5,370.00"},{"v":4665,"d":"4,665.00"},{"v":4410,"d":"4,410.00"},{"v":4915,"d":"4,915.00"},{"v":-211.39999999999964,"d":"-211.40 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1852338.3,"d":"1,852,338.30"},{"v":2320298.82,"d":"2,320,298.82"},{"v":2191741.71,"d":"2,191,741.71"},{"v":2205873.77,"d":"2,205,873.77"},{"v":2175613.68,"d":"2,175,613.68"},{"v":323275.3800000001,"d":"323,275.38"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":783703.55,"d":"783,703.55"},{"v":767074.4,"d":"767,074.40"},{"v":864965.25,"d":"864,965.25"},{"v":838067.35,"d":"838,067.35"},{"v":854214.9,"d":"854,214.90"},{"v":70511.34999999998,"d":"70,511.35"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1890,"d":"1,890.00"},{"v":1854,"d":"1,854.00"},{"v":1854,"d":"1,854.00"},{"v":1755,"d":"1,755.00"},{"v":1692,"d":"1,692.00"},{"v":-198,"d":"-198.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E5528","v":{"v":26868.7,"d":"26,868.70"}},{"$f":"F5528","v":{"v":18999.8,"d":"18,999.80"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22601.15,"d":"22,601.15"},{"$f":"I5527-E5527","v":{"v":-4267.549999999999,"d":"-4,267.55 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":26868.7,"d":"26,868.70"},{"v":18999.8,"d":"18,999.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22601.15,"d":"22,601.15"},{"v":-4267.549999999999,"d":"-4,267.55 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E5531+E5532+E5533+E5534+E5535+E5536","v":{"v":0,"d":"0.00"}},{"$f":"F5531+F5532+F5533+F5534+F5535+F5536","v":{"v":100000,"d":"100,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":350000,"d":"350,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":350000,"d":"350,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E5539+E5540+E5541+E5542+E5543+E5544+E5545+E5546","v":{"v":3700,"d":"3,700.00"}},{"$f":"F5539+F5540+F5541+F5542+F5543+F5544+F5545+F5546","v":{"v":3190,"d":"3,190.00"}},{"v":3520,"d":"3,520.00"},{"v":2993.7,"d":"2,993.70"},{"v":84305.7,"d":"84,305.70"},{"$f":"I5538-E5538","v":{"v":80605.7,"d":"80,605.70"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":3700,"d":"3,700.00"},{"v":3190,"d":"3,190.00"},{"v":3520,"d":"3,520.00"},{"v":2993.7,"d":"2,993.70"},{"v":84305.7,"d":"84,305.70"},{"v":80605.7,"d":"80,605.70"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E5550+E5556+E5562+E5573+E5579+E5591+E5595+E5602+E5605+E5614","v":{"v":4607006.1,"d":"4,607,006.10"}},{"$f":"F5550+F5556+F5562+F5573+F5579+F5591+F5595+F5602+F5605+F5614","v":{"v":5433082.58,"d":"5,433,082.58"}},{"v":5172015.04,"d":"5,172,015.04"},{"v":5460977.890000001,"d":"5,460,977.89"},{"v":6177619.96,"d":"6,177,619.96"},{"$f":"I5549-E5549","v":{"v":1570613.8600000003,"d":"1,570,613.86"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E5551+E5552+E5553+E5554","v":{"v":2964717.4,"d":"2,964,717.40"}},{"$f":"F5551+F5552+F5553+F5554","v":{"v":2877897.54,"d":"2,877,897.54"}},{"v":2942977.44,"d":"2,942,977.44"},{"v":3093575.5400000005,"d":"3,093,575.54"},{"v":3335948.14,"d":"3,335,948.14"},{"v":371230.7400000002,"d":"371,230.74"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2498137.95,"d":"2,498,137.95"},{"v":2412689.29,"d":"2,412,689.29"},{"v":2384568.14,"d":"2,384,568.14"},{"v":2529283.1,"d":"2,529,283.10"},{"v":2795194.97,"d":"2,795,194.97"},{"v":297057.02,"d":"297,057.02"}]
[null,null,401,"Impôts directs des personnes morales",{"v":44564.75,"d":"44,564.75"},{"v":65945.75,"d":"65,945.75"},{"v":70712.15,"d":"70,712.15"},{"v":135929.1,"d":"135,929.10"},{"v":137177.86,"d":"137,177.86"},{"v":92613.10999999999,"d":"92,613.11"}]
[null,null,402,"Autres impôts directs",{"v":399385.15,"d":"399,385.15"},{"v":377571.85,"d":"377,571.85"},{"v":465405.75,"d":"465,405.75"},{"v":406947.64,"d":"406,947.64"},{"v":381975.31,"d":"381,975.31"},{"v":-17409.840000000026,"d":"-17,409.84 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":22629.55,"d":"22,629.55"},{"v":21690.65,"d":"21,690.65"},{"v":22291.4,"d":"22,291.40"},{"v":21415.7,"d":"21,415.70"},{"v":21600,"d":"21,600.00"},{"v":-1029.5499999999993,"d":"-1,029.55 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E5557+E5558+E5559+E5560","v":{"v":0,"d":"0.00"}},{"$f":"F5557+F5558+F5559+F5560","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5556-E5556","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5557-E5557","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5558-E5558","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5559-E5559","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5560-E5560","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E5563+E5564+E5565+E5566+E5567+E5568+E5569+E5570+E5571","v":{"v":622359.7499999999,"d":"622,359.75"}},{"$f":"F5563+F5564+F5565+F5566+F5567+F5568+F5569+F5570+F5571","v":{"v":613280.4,"d":"613,280.40"}},{"v":708849.7500000001,"d":"708,849.75"},{"v":757098.2,"d":"757,098.20"},{"v":919831.65,"d":"919,831.65"},{"$f":"I5562-E5562","v":{"v":297471.90000000014,"d":"297,471.90"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":25214.55,"d":"25,214.55"},{"v":27515.65,"d":"27,515.65"},{"v":28679.85,"d":"28,679.85"},{"v":31460.05,"d":"31,460.05"},{"v":32728.55,"d":"32,728.55"},{"v":7514,"d":"7,514.00"}]
[null,null,421,"Emoluments administratif",{"v":10436.25,"d":"10,436.25"},{"v":16255.9,"d":"16,255.90"},{"v":20439.6,"d":"20,439.60"},{"v":16883.96,"d":"16,883.96"},{"v":14745.25,"d":"14,745.25"},{"v":4309,"d":"4,309.00"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":5340.55,"d":"5,340.55"},{"v":7852.75,"d":"7,852.75"},{"v":21682.55,"d":"21,682.55"},{"v":22826,"d":"22,826.00"},{"v":21834.9,"d":"21,834.90"},{"v":16494.350000000002,"d":"16,494.35"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":572524.7,"d":"572,524.70"},{"v":547919.05,"d":"547,919.05"},{"v":598056.75,"d":"598,056.75"},{"v":580847.49,"d":"580,847.49"},{"v":755806.6,"d":"755,806.60"},{"v":183281.90000000002,"d":"183,281.90"}]
[null,null,425,"Revenus des ventes",734.95,{"v":479.6,"d":"479.60"},{"v":556.9,"d":"556.90"},{"v":578.2,"d":"578.20"},{"v":282.5,"d":"282.50"},{"v":-452.45000000000005,"d":"-452.45 "}]
[null,null,426,"remboursements",{"v":8108.75,"d":"8,108.75"},{"v":13257.45,"d":"13,257.45"},{"v":39294.8,"d":"39,294.80"},{"v":104502.5,"d":"104,502.50"},{"v":94433.85,"d":"94,433.85"},{"v":86325.1,"d":"86,325.10"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":139.3,"d":"139.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E5574+E5575+E5576+E5577","v":{"v":0,"d":"0.00"}},{"$f":"F5574+F5575+F5576+F5577","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5573-E5573","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5574-E5574","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5575-E5575","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5576-E5576","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5577-E5577","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E5580+E5581+E5582+E5583+E5584+E5585+E5586+E5587+E5588+E5589","v":{"v":169018.8,"d":"169,018.80"}},{"$f":"F5580+F5581+F5582+F5583+F5584+F5585+F5586+F5587+F5588+F5589","v":{"v":169019.23,"d":"169,019.23"}},{"v":173245.6,"d":"173,245.60"},{"v":172069.73,"d":"172,069.73"},{"v":206416.2,"d":"206,416.20"},{"$f":"I5579-E5579","v":{"v":37397.40000000002,"d":"37,397.40"}}]
[null,null,440,"Revenus des intérets",{"v":42752.8,"d":"42,752.80"},{"v":36183.73,"d":"36,183.73"},{"v":43546.25,"d":"43,546.25"},{"v":48407.38,"d":"48,407.38"},{"v":66785.1,"d":"66,785.10"},{"v":24032.300000000003,"d":"24,032.30"}]
[null,null,441,"Gains réalisés du PF",{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1400,"d":"-1,400.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":75767,"d":"75,767.00"},{"v":76660.25,"d":"76,660.25"},{"v":71714.75,"d":"71,714.75"},{"v":67045.35,"d":"67,045.35"},{"v":81297.6,"d":"81,297.60"},{"v":5530.600000000006,"d":"5,530.60"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":49099,"d":"49,099.00"},{"v":56175.25,"d":"56,175.25"},{"v":57984.6,"d":"57,984.60"},{"v":56617,"d":"56,617.00"},{"v":58333.5,"d":"58,333.50"},{"v":9234.5,"d":"9,234.50"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E5592+E5593","v":{"v":0,"d":"0.00"}},{"$f":"F5592+F5593","v":{"v":134400,"d":"134,400.00"}},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":128184.87,"d":"128,184.87"},{"$f":"I5591-E5591","v":{"v":128184.87,"d":"128,184.87"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5592-E5592","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":134400,"d":"134,400.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":128184.87,"d":"128,184.87"},{"$f":"I5593-E5593","v":{"v":128184.87,"d":"128,184.87"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E5596+E5597+E5598+E5599+E5600","v":{"v":847210.1499999999,"d":"847,210.15"}},{"$f":"F5596+F5597+F5598+F5599+F5600","v":{"v":1617233.1500000001,"d":"1,617,233.15"}},{"v":1315422.25,"d":"1,315,422.25"},{"v":1435240.72,"d":"1,435,240.72"},{"v":1502933.4,"d":"1,502,933.40"},{"$f":"I5595-E5595","v":{"v":655723.25,"d":"655,723.25"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":2991,"d":"2,991.00"},{"v":0,"d":"0.00"},{"v":2241,"d":"2,241.00"},{"v":7125,"d":"7,125.00"},{"v":5412,"d":"5,412.00"},{"v":2421,"d":"2,421.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":215219.2,"d":"215,219.20"},{"v":601288.14,"d":"601,288.14"},{"v":570078.65,"d":"570,078.65"},{"v":628819.67,"d":"628,819.67"},{"v":623892.25,"d":"623,892.25"},{"v":408673.05,"d":"408,673.05"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":482860,"d":"482,860.00"},{"v":817282,"d":"817,282.00"},{"v":554244,"d":"554,244.00"},{"v":578520,"d":"578,520.00"},{"v":653812,"d":"653,812.00"},{"v":170952,"d":"170,952.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":134862.2,"d":"134,862.20"},{"v":187558.26,"d":"187,558.26"},{"v":178068,"d":"178,068.00"},{"v":210007,"d":"210,007.00"},{"v":216618.7,"d":"216,618.70"},{"v":81756.5,"d":"81,756.50"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":11277.75,"d":"11,277.75"},{"v":11104.75,"d":"11,104.75"},{"v":10790.6,"d":"10,790.60"},{"v":10769.05,"d":"10,769.05"},{"v":3198.45,"d":"3,198.45"},{"v":-8079.3,"d":"-8,079.30 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E5603","v":{"v":0,"d":"0.00"}},{"$f":"F5603","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5602-E5602","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5603-E5603","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E5606+E5607+E5608+E5609+E5610+E5611+E5612","v":{"v":0,"d":"0.00"}},{"$f":"F5606+F5607+F5608+F5609+F5610+F5611+F5612","v":{"v":18062.26,"d":"18,062.26"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5605-E5605","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":18062.26,"d":"18,062.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E5615+E5616+E5617+E5618+E5619+E5620+E5621+E5622","v":{"v":3700,"d":"3,700.00"}},{"$f":"F5615+F5616+F5617+F5618+F5619+F5620+F5621+F5622","v":{"v":3190,"d":"3,190.00"}},{"v":3520,"d":"3,520.00"},{"v":2993.7,"d":"2,993.70"},{"v":84305.7,"d":"84,305.70"},{"$f":"I5614-E5614","v":{"v":80605.7,"d":"80,605.70"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":3700,"d":"3,700.00"},{"v":3190,"d":"3,190.00"},{"v":3520,"d":"3,520.00"},{"v":2993.7,"d":"2,993.70"},{"v":3784,"d":"3,784.00"},{"v":84,"d":"84.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80521.7,"d":"80,521.70"},{"v":80521.7,"d":"80,521.70"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E5628+E5629","v":{"v":-5589.770000000004,"d":"-5,589.77 "}},{"$f":"F5628+F5629","v":{"v":123768.67,"d":"123,768.67"}},{"v":-22426.510000000002,"d":"-22,426.51 "},{"v":73198,"d":"73,198.00"},{"v":134239.31,"d":"134,239.31"},{"$f":"I5627-E5627","v":{"v":139829.08000000002,"d":"139,829.08"}}]
[null,null,900,"Compte général (+ / -)",{"v":-97730,"d":"-97,730.00 "},{"v":103605.34,"d":"103,605.34"},{"v":-59505.94,"d":"-59,505.94 "},{"v":46649.92,"d":"46,649.92"},{"v":82478.11,"d":"82,478.11"},{"$f":"I5628-E5628","v":{"v":180208.11,"d":"180,208.11"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":92140.23,"d":"92,140.23"},{"v":20163.33,"d":"20,163.33"},{"v":37079.43,"d":"37,079.43"},{"v":26548.08,"d":"26,548.08"},{"v":51761.2,"d":"51,761.20"},{"$f":"I5629-E5629","v":{"v":-40379.03,"d":"-40,379.03 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E5628+E5629","v":{"v":-5589.770000000004,"d":"-5,589.77 "}},{"$f":"F5628+F5629","v":{"v":123768.67,"d":"123,768.67"}},{"v":-22426.510000000002,"d":"-22,426.51 "},{"v":73198,"d":"73,198.00"},{"v":134239.31,"d":"134,239.31"},{"$f":"I5631-E5631","v":{"v":139829.08000000002,"d":"139,829.08"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Basse-Vendline",{"$nulls":7},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"I5637-E5637","v":736}]
[{"$nulls":4},"Fusion Beunevésin - Bonfol",{"$nulls":3},"Basse-Vendline","Basse-Vendline"]
[3,null,null,"Charges",{"$nulls":4},{"v":5272907.49,"d":"5,272,907.49"},{"$f":"I5639-E5639","v":{"v":5272907.49,"d":"5,272,907.49"}}]
[null,30,null,"Charges du personnel",{"$nulls":4},{"v":1077462.8,"d":"1,077,462.80"},{"v":1077462.8,"d":"1,077,462.80"}]
[null,null,300,"Autorités et commissions",{"$nulls":4},{"v":59306.5,"d":"59,306.50"},{"v":59306.5,"d":"59,306.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"$nulls":4},{"v":853052.35,"d":"853,052.35"},{"v":853052.35,"d":"853,052.35"}]
[null,null,302,"Enseignants",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"$nulls":4},{"v":157900.15,"d":"157,900.15"},{"v":157900.15,"d":"157,900.15"}]
[null,null,306,"Prestations sociales de l'employeur",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"$nulls":4},{"v":7203.8,"d":"7,203.80"},{"v":7203.8,"d":"7,203.80"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$nulls":4},{"v":1116782.27,"d":"1,116,782.27"},{"$f":"I5650-E5650","v":{"v":1116782.27,"d":"1,116,782.27"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$nulls":4},{"v":121761.14,"d":"121,761.14"},{"v":121761.14,"d":"121,761.14"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$nulls":4},{"v":64156.58,"d":"64,156.58"},{"v":64156.58,"d":"64,156.58"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$nulls":4},{"v":304635.4,"d":"304,635.40"},{"v":304635.4,"d":"304,635.40"}]
[null,null,313,"Prestations de services et honoraires",{"$nulls":4},{"v":212222.19,"d":"212,222.19"},{"v":212222.19,"d":"212,222.19"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$nulls":4},{"v":156017.08,"d":"156,017.08"},{"v":156017.08,"d":"156,017.08"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$nulls":4},{"v":92918.9,"d":"92,918.90"},{"v":92918.9,"d":"92,918.90"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$nulls":4},{"v":34662,"d":"34,662.00"},{"v":34662,"d":"34,662.00"}]
[null,null,317,"Indemnités et dédommagements",{"$nulls":4},{"v":3228.6,"d":"3,228.60"},{"v":3228.6,"d":"3,228.60"}]
[null,null,318,"Réévaluations de créances",{"$nulls":4},{"v":123849.05,"d":"123,849.05"},{"v":123849.05,"d":"123,849.05"}]
[null,null,319,"Divers charges d'exploitation",{"$nulls":4},{"v":3331.33,"d":"3,331.33"},{"v":3331.33,"d":"3,331.33"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$nulls":4},{"v":152516,"d":"152,516.00"},{"$f":"I5662-E5662","v":{"v":152516,"d":"152,516.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$nulls":4},{"v":152516,"d":"152,516.00"},{"$f":"I5663-E5663","v":{"v":152516,"d":"152,516.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5664-E5664","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$nulls":4},{"v":117385.01000000001,"d":"117,385.01"},{"$f":"I5666-E5666","v":{"v":117385.01000000001,"d":"117,385.01"}}]
[null,null,340,"Charges d'intérets",{"$nulls":4},{"v":105420.88,"d":"105,420.88"},{"v":105420.88,"d":"105,420.88"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$nulls":4},{"v":8716.55,"d":"8,716.55"},{"v":8716.55,"d":"8,716.55"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"$nulls":4},{"v":3247.58,"d":"3,247.58"},{"v":3247.58,"d":"3,247.58"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$nulls":4},{"v":6526,"d":"6,526.00"},{"$f":"I5674-E5674","v":{"v":6526,"d":"6,526.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5675-E5675","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$nulls":4},{"v":6526,"d":"6,526.00"},{"$f":"I5676-E5676","v":{"v":6526,"d":"6,526.00"}}]
[]
[null,36,null,"Charges de transferts",{"$nulls":4},{"v":2731565.46,"d":"2,731,565.46"},{"$f":"I5678-E5678","v":{"v":2731565.46,"d":"2,731,565.46"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$nulls":4},{"v":385,"d":"385.00"},{"v":385,"d":"385.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$nulls":4},{"v":1881022.11,"d":"1,881,022.11"},{"v":1881022.11,"d":"1,881,022.11"}]
[null,null,362,"Péréquation financière et compensation de charges",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$nulls":4},{"v":850158.35,"d":"850,158.35"},{"v":850158.35,"d":"850,158.35"}]
[null,null,364,"Réévaluations des prets du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$nulls":4},{"v":1603,"d":"1,603.00"},{"$f":"I5688-E5688","v":{"v":1603,"d":"1,603.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$nulls":4},{"v":1603,"d":"1,603.00"},{"v":1603,"d":"1,603.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$nulls":4},{"v":2819,"d":"2,819.00"},{"v":2819,"d":"2,819.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$nulls":4},{"v":2819,"d":"2,819.00"},{"v":2819,"d":"2,819.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$nulls":4},{"v":66247.95,"d":"66,247.95"},{"$f":"I5699-E5699","v":{"v":66247.95,"d":"66,247.95"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$nulls":4},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
[null,null,391,"Prestations de services",{"$nulls":4},{"v":65447.95,"d":"65,447.95"},{"v":65447.95,"d":"65,447.95"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$nulls":4},{"v":5499986.96,"d":"5,499,986.96"},{"$f":"I5710-E5710","v":{"v":5499986.96,"d":"5,499,986.96"}}]
[null,40,null,"Revenus fiscaux",{"$nulls":4},{"v":2289140.3,"d":"2,289,140.30"},{"v":2289140.3,"d":"2,289,140.30"}]
[null,null,400,"Impôts directs des personnes physiques",{"$nulls":4},{"v":1738904.88,"d":"1,738,904.88"},{"v":1738904.88,"d":"1,738,904.88"}]
[null,null,401,"Impôts directs des personnes morales",{"$nulls":4},{"v":187628.85,"d":"187,628.85"},{"v":187628.85,"d":"187,628.85"}]
[null,null,402,"Autres impôts directs",{"$nulls":4},{"v":342745.42,"d":"342,745.42"},{"v":342745.42,"d":"342,745.42"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$nulls":4},{"v":19861.15,"d":"19,861.15"},{"v":19861.15,"d":"19,861.15"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5717-E5717","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5718-E5718","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5719-E5719","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5720-E5720","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5721-E5721","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$nulls":4},{"v":1269765.6,"d":"1,269,765.60"},{"$f":"I5723-E5723","v":{"v":1269765.6,"d":"1,269,765.60"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$nulls":4},{"v":15264.3,"d":"15,264.30"},{"v":15264.3,"d":"15,264.30"}]
[null,null,421,"Emoluments administratif",{"$nulls":4},{"v":19885.6,"d":"19,885.60"},{"v":19885.6,"d":"19,885.60"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$nulls":4},{"v":740907.05,"d":"740,907.05"},{"v":740907.05,"d":"740,907.05"}]
[null,null,425,"Revenus des ventes",{"$nulls":4},{"v":417410.75,"d":"417,410.75"},{"v":417410.75,"d":"417,410.75"}]
[null,null,426,"remboursements",{"$nulls":4},{"v":76297.9,"d":"76,297.90"},{"v":76297.9,"d":"76,297.90"}]
[null,null,427,"Amendes",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5734-E5734","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5735-E5735","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5736-E5736","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5737-E5737","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5738-E5738","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$nulls":4},{"v":189721.57,"d":"189,721.57"},{"$f":"I5740-E5740","v":{"v":189721.57,"d":"189,721.57"}}]
[null,null,440,"Revenus des intérets",{"$nulls":4},{"v":42398.07,"d":"42,398.07"},{"v":42398.07,"d":"42,398.07"}]
[null,null,441,"Gains réalisés du PF",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"$nulls":4},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$nulls":4},{"v":35943.5,"d":"35,943.50"},{"v":35943.5,"d":"35,943.50"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$nulls":4},{"v":34187.32,"d":"34,187.32"},{"v":34187.32,"d":"34,187.32"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$nulls":4},{"v":79740,"d":"79,740.00"},{"v":79740,"d":"79,740.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"$nulls":4},{"v":2341.75,"d":"2,341.75"},{"v":2341.75,"d":"2,341.75"}]
[null,null,449,"Autres revenus financiers",{"$nulls":4},{"v":-4969.07,"d":"-4,969.07 "},{"v":-4969.07,"d":"-4,969.07 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$nulls":4},{"v":6138.5,"d":"6,138.50"},{"$f":"I5752-E5752","v":{"v":6138.5,"d":"6,138.50"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5753-E5753","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$nulls":4},{"v":6138.5,"d":"6,138.50"},{"$f":"I5754-E5754","v":{"v":6138.5,"d":"6,138.50"}}]
[]
[null,46,null,"Revenus de transfert",{"$nulls":4},{"v":1678973.04,"d":"1,678,973.04"},{"$f":"I5756-E5756","v":{"v":1678973.04,"d":"1,678,973.04"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$nulls":4},{"v":5946,"d":"5,946.00"},{"v":5946,"d":"5,946.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"$nulls":4},{"v":934016.91,"d":"934,016.91"},{"v":934016.91,"d":"934,016.91"}]
[null,null,462,"Péréquation financière et compensation de charges",{"$nulls":4},{"v":579697,"d":"579,697.00"},{"v":579697,"d":"579,697.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$nulls":4},{"v":156802.23,"d":"156,802.23"},{"v":156802.23,"d":"156,802.23"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$nulls":4},{"v":2510.9,"d":"2,510.90"},{"v":2510.9,"d":"2,510.90"}]
[]
[null,47,null,"Subventions à redistribuer",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5763-E5763","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5764-E5764","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I5766-E5766","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$nulls":4},{"v":66247.95,"d":"66,247.95"},{"$f":"I5775-E5775","v":{"v":66247.95,"d":"66,247.95"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$nulls":4},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
[null,null,491,"Prestations de services",{"$nulls":4},{"v":65447.95,"d":"65,447.95"},{"v":65447.95,"d":"65,447.95"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$nulls":4},{"v":227079.47,"d":"227,079.47"},{"$f":"I5788-E5788","v":{"v":227079.47,"d":"227,079.47"}}]
[null,null,900,"Compte général (+ / -)",{"$nulls":4},{"v":233883.72,"d":"233,883.72"},{"$f":"I5789-E5789","v":{"v":233883.72,"d":"233,883.72"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$nulls":4},{"v":-6804.25,"d":"-6,804.25 "},{"$f":"I5790-E5790","v":{"v":-6804.25,"d":"-6,804.25 "}}]
[]
[{"$nulls":3},"Résultat global",{"$nulls":4},{"v":227079.47,"d":"227,079.47"},{"$f":"I5792-E5792","v":{"v":227079.47,"d":"227,079.47"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Beurnevésin",{"$nulls":3},119,117,117,112,null,{"$f":"I5798-E5798","v":{"v":-119,"d":"-119 "}}]
[{"$nulls":4},"Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Fusion","Beurnevésin"]
[3,null,null,"Charges",{"$f":"E5801+E5811+E5823+E5827+E5835+E5839+E5849+E5852+E5860","v":{"v":564123.1900000001,"d":"564,123.19"}},{"$f":"F5801+F5811+F5823+F5827+F5835+F5839+F5849+F5852+F5860","v":{"v":604769.01,"d":"604,769.01"}},{"v":613272.11,"d":"613,272.11"},{"v":695062.6099999999,"d":"695,062.61"},null,{"$f":"I5800-E5800","v":{"v":-564123.1900000001,"d":"-564,123.19 "}}]
[null,30,null,"Charges du personnel",{"$f":"E5802+E5803+E5804+E5805+E5806+E5807+E5808+E5809","v":{"v":66430.3,"d":"66,430.30"}},{"$f":"F5802+F5803+F5804+F5805+F5806+F5807+F5808+F5809","v":{"v":70210.33,"d":"70,210.33"}},{"v":72884.07,"d":"72,884.07"},{"v":73288.71,"d":"73,288.71"},null,{"v":-66430.3,"d":"-66,430.30 "}]
[null,null,300,"Autorités et commissions",{"v":17777.9,"d":"17,777.90"},{"v":18986.3,"d":"18,986.30"},{"v":20267.65,"d":"20,267.65"},{"v":21571.8,"d":"21,571.80"},null,{"v":-17777.9,"d":"-17,777.90 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":38080.05,"d":"38,080.05"},{"v":39666.65,"d":"39,666.65"},{"v":40113.65,"d":"40,113.65"},{"v":34254.56,"d":"34,254.56"},null,{"v":-38080.05,"d":"-38,080.05 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-600,"d":"-600.00 "}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":9421.05,"d":"9,421.05"},{"v":11540.5,"d":"11,540.50"},{"v":11222.6,"d":"11,222.60"},{"v":12253.16,"d":"12,253.16"},null,{"v":-9421.05,"d":"-9,421.05 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":551.3,"d":"551.30"},16.88,{"v":1280.17,"d":"1,280.17"},{"v":5209.19,"d":"5,209.19"},null,{"v":-551.3,"d":"-551.30 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5812+E5813+E5814+E5815+E5816+E5817+E5818+E5819+E5820+E5821","v":{"v":135760.01,"d":"135,760.01"}},{"$f":"F5812+F5813+F5814+F5815+F5816+F5817+F5818+F5819+F5820+F5821","v":{"v":168227.13,"d":"168,227.13"}},{"v":199874.65,"d":"199,874.65"},{"v":221567.4,"d":"221,567.40"},null,{"$f":"I5811-E5811","v":{"v":-135760.01,"d":"-135,760.01 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":21760.95,"d":"21,760.95"},{"v":36500.6,"d":"36,500.60"},{"v":9479.4,"d":"9,479.40"},{"v":16113.77,"d":"16,113.77"},null,{"v":-21760.95,"d":"-21,760.95 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":14530.75,"d":"14,530.75"},{"v":9332.3,"d":"9,332.30"},{"v":29142.55,"d":"29,142.55"},{"v":13195.1,"d":"13,195.10"},null,{"v":-14530.75,"d":"-14,530.75 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":29055.55,"d":"29,055.55"},{"v":25219.35,"d":"25,219.35"},{"v":35690.95,"d":"35,690.95"},{"v":31662.25,"d":"31,662.25"},null,{"v":-29055.55,"d":"-29,055.55 "}]
[null,null,313,"Prestations de services et honoraires",{"v":41511.75,"d":"41,511.75"},{"v":54424.29,"d":"54,424.29"},{"v":61232.03,"d":"61,232.03"},{"v":119648.68,"d":"119,648.68"},null,{"v":-41511.75,"d":"-41,511.75 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":13980.55,"d":"13,980.55"},{"v":14409.05,"d":"14,409.05"},{"v":5146.35,"d":"5,146.35"},{"v":13456.35,"d":"13,456.35"},null,{"v":-13980.55,"d":"-13,980.55 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":0,"d":"0.00"},949.35,{"v":0,"d":"0.00"},{"v":1593.1,"d":"1,593.10"},null,{"v":0,"d":"0.00"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},null,{"v":-600,"d":"-600.00 "}]
[null,null,317,"Indemnités et dédommagements",{"v":441.6,"d":"441.60"},{"v":436.8,"d":"436.80"},{"v":391.8,"d":"391.80"},151.75,null,{"v":-441.6,"d":"-441.60 "}]
[null,null,318,"Réévaluations de créances",{"v":13878.86,"d":"13,878.86"},{"v":26355.39,"d":"26,355.39"},{"v":58191.57,"d":"58,191.57"},{"v":25746.4,"d":"25,746.40"},null,{"v":-13878.86,"d":"-13,878.86 "}]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5824+E5825","v":{"v":18600,"d":"18,600.00"}},{"$f":"F5824+F5825","v":{"v":34064,"d":"34,064.00"}},{"v":42915,"d":"42,915.00"},{"v":42916,"d":"42,916.00"},null,{"$f":"I5823-E5823","v":{"v":-18600,"d":"-18,600.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":18600,"d":"18,600.00"},{"v":34064,"d":"34,064.00"},{"v":42915,"d":"42,915.00"},{"v":42916,"d":"42,916.00"},null,{"$f":"I5824-E5824","v":{"v":-18600,"d":"-18,600.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5825-E5825","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5828+E5829+E5830+E5831+E5832+E5833","v":{"v":28646.12,"d":"28,646.12"}},{"$f":"F5828+F5829+F5830+F5831+F5832+F5833","v":{"v":20793.809999999998,"d":"20,793.81"}},{"v":20422.019999999997,"d":"20,422.02"},{"v":20139.04,"d":"20,139.04"},null,{"$f":"I5827-E5827","v":{"v":-28646.12,"d":"-28,646.12 "}}]
[null,null,340,"Charges d'intérets",{"v":18970.07,"d":"18,970.07"},{"v":19639.76,"d":"19,639.76"},{"v":19633.92,"d":"19,633.92"},{"v":19222.49,"d":"19,222.49"},null,{"v":-18970.07,"d":"-18,970.07 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":8715.85,"d":"8,715.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-8715.85,"d":"-8,715.85 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":960.2,"d":"960.20"},{"v":1154.05,"d":"1,154.05"},{"v":788.1,"d":"788.10"},916.55,null,{"v":-960.2,"d":"-960.20 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5836+E5837","v":668.62},{"$f":"F5836+F5837","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5835-E5835","v":{"v":-668.62,"d":"-668.62 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5836-E5836","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",668.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5837-E5837","v":{"v":-668.62,"d":"-668.62 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E5840+E5841+E5842+E5843+E5844+E5845+E5846+E5847","v":{"v":312725.97000000003,"d":"312,725.97"}},{"$f":"F5840+F5841+F5842+F5843+F5844+F5845+F5846+F5847","v":{"v":308362.87,"d":"308,362.87"}},{"v":263832.4,"d":"263,832.40"},{"v":309919.02,"d":"309,919.02"},null,{"$f":"I5839-E5839","v":{"v":-312725.97000000003,"d":"-312,725.97 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":620,"d":"620.00"},{"v":740,"d":"740.00"},{"v":936,"d":"936.00"},{"v":868,"d":"868.00"},null,{"v":-620,"d":"-620.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":202117.7,"d":"202,117.70"},{"v":168329.5,"d":"168,329.50"},{"v":133400.9,"d":"133,400.90"},{"v":140145.95,"d":"140,145.95"},null,{"v":-202117.7,"d":"-202,117.70 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":108839.77,"d":"108,839.77"},{"v":139293.37,"d":"139,293.37"},{"v":129495.5,"d":"129,495.50"},{"v":168905.07,"d":"168,905.07"},null,{"v":-108839.77,"d":"-108,839.77 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1148.5,"d":"1,148.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-1148.5,"d":"-1,148.50 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E5850","v":{"v":0,"d":"0.00"}},{"$f":"F5850","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5849-E5849","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E5853+E5854+E5855+E5856+E5857+E5858","v":492.17},{"$f":"F5853+F5854+F5855+F5856+F5857+F5858","v":{"v":2870.87,"d":"2,870.87"}},{"v":13103.97,"d":"13,103.97"},{"v":15690.5,"d":"15,690.50"},null,{"v":-492.17,"d":"-492.17 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",458.05,764.24,745.97,{"v":0,"d":"0.00"},null,{"v":-458.05,"d":"-458.05 "}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",34.12,{"v":2106.63,"d":"2,106.63"},{"v":12358,"d":"12,358.00"},{"v":15690.5,"d":"15,690.50"},null,{"v":-34.12,"d":"-34.12 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E5861+E5862+E5863+E5864+E5865+E5866+E5867+E5868","v":{"v":800,"d":"800.00"}},{"$f":"F5861+F5862+F5863+F5864+F5865+F5866+F5867+F5868","v":{"v":240,"d":"240.00"}},{"v":240,"d":"240.00"},{"v":11541.94,"d":"11,541.94"},null,{"$f":"I5860-E5860","v":{"v":-800,"d":"-800.00 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":800,"d":"800.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":11541.94,"d":"11,541.94"},null,{"v":-800,"d":"-800.00 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E5872+E5878+E5884+E5895+E5901+E5913+E5917+E5924+E5927+E5936","v":{"v":577834.24,"d":"577,834.24"}},{"$f":"F5872+F5878+F5884+F5895+F5901+F5913+F5917+F5924+F5927+F5936","v":{"v":610998.7500000001,"d":"610,998.75"}},{"v":603829.87,"d":"603,829.87"},{"v":667823.1299999999,"d":"667,823.13"},null,{"$f":"I5871-E5871","v":{"v":-577834.24,"d":"-577,834.24 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E5873+E5874+E5875+E5876","v":{"v":334540.35,"d":"334,540.35"}},{"$f":"F5873+F5874+F5875+F5876","v":{"v":342747.26,"d":"342,747.26"}},{"v":351657.95,"d":"351,657.95"},{"v":389962.85000000003,"d":"389,962.85"},null,{"v":-334540.35,"d":"-334,540.35 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":261580.65,"d":"261,580.65"},{"v":281720.31,"d":"281,720.31"},{"v":269179,"d":"269,179.00"},{"v":326220.4,"d":"326,220.40"},null,{"v":-261580.65,"d":"-261,580.65 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":1227.2,"d":"1,227.20"},{"v":10368.65,"d":"10,368.65"},{"v":41575,"d":"41,575.00"},{"v":7462.75,"d":"7,462.75"},null,{"v":-1227.2,"d":"-1,227.20 "}]
[null,null,402,"Autres impôts directs",{"v":67149.3,"d":"67,149.30"},{"v":45781.25,"d":"45,781.25"},{"v":35823.95,"d":"35,823.95"},{"v":50117.9,"d":"50,117.90"},null,{"v":-67149.3,"d":"-67,149.30 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4583.2,"d":"4,583.20"},{"v":4877.05,"d":"4,877.05"},{"v":5080,"d":"5,080.00"},{"v":6161.8,"d":"6,161.80"},null,{"v":-4583.2,"d":"-4,583.20 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E5879+E5880+E5881+E5882","v":{"v":0,"d":"0.00"}},{"$f":"F5879+F5880+F5881+F5882","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5878-E5878","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5879-E5879","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5880-E5880","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5881-E5881","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5882-E5882","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E5885+E5886+E5887+E5888+E5889+E5890+E5891+E5892+E5893","v":{"v":128197.38,"d":"128,197.38"}},{"$f":"F5885+F5886+F5887+F5888+F5889+F5890+F5891+F5892+F5893","v":{"v":154219.88999999998,"d":"154,219.89"}},{"v":170678.5,"d":"170,678.50"},{"v":146618.15,"d":"146,618.15"},null,{"$f":"I5884-E5884","v":{"v":-128197.38,"d":"-128,197.38 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":3663.65,"d":"3,663.65"},{"v":3185.05,"d":"3,185.05"},706.35,{"v":2414.35,"d":"2,414.35"},null,{"v":-3663.65,"d":"-3,663.65 "}]
[null,null,421,"Emoluments administratif",{"v":3328.2,"d":"3,328.20"},851.25,{"v":1271.95,"d":"1,271.95"},{"v":1127.5,"d":"1,127.50"},null,{"v":-3328.2,"d":"-3,328.20 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":70870.2,"d":"70,870.20"},{"v":67999.95,"d":"67,999.95"},{"v":86804.8,"d":"86,804.80"},{"v":85998.8,"d":"85,998.80"},null,{"v":-70870.2,"d":"-70,870.20 "}]
[null,null,425,"Revenus des ventes",{"v":46156.18,"d":"46,156.18"},{"v":77491.59,"d":"77,491.59"},{"v":74474.1,"d":"74,474.10"},{"v":45903.6,"d":"45,903.60"},null,{"v":-46156.18,"d":"-46,156.18 "}]
[null,null,426,"remboursements",{"v":4179.15,"d":"4,179.15"},{"v":4692.05,"d":"4,692.05"},{"v":7421.3,"d":"7,421.30"},{"v":11173.9,"d":"11,173.90"},null,{"v":-4179.15,"d":"-4,179.15 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E5896+E5897+E5898+E5899","v":{"v":0,"d":"0.00"}},{"$f":"F5896+F5897+F5898+F5899","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5895-E5895","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5896-E5896","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5897-E5897","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5898-E5898","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5899-E5899","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E5902+E5903+E5904+E5905+E5906+E5907+E5908+E5909+E5910+E5911","v":{"v":26366.86,"d":"26,366.86"}},{"$f":"F5902+F5903+F5904+F5905+F5906+F5907+F5908+F5909+F5910+F5911","v":{"v":24353.9,"d":"24,353.90"}},{"v":25784.27,"d":"25,784.27"},{"v":28049.54,"d":"28,049.54"},null,{"$f":"I5901-E5901","v":{"v":-26366.86,"d":"-26,366.86 "}}]
[null,null,440,"Revenus des intérets",{"v":6904.16,"d":"6,904.16"},{"v":5054.3,"d":"5,054.30"},{"v":6846.77,"d":"6,846.77"},{"v":8035.44,"d":"8,035.44"},null,{"v":-6904.16,"d":"-6,904.16 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":10735.7,"d":"10,735.70"},{"v":8823.25,"d":"8,823.25"},{"v":7440,"d":"7,440.00"},{"v":8548.4,"d":"8,548.40"},null,{"v":-10735.7,"d":"-10,735.70 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":40,"d":"40.00"},{"v":25.2,"d":"25.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-40,"d":"-40.00 "}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":8687,"d":"8,687.00"},{"v":10451.15,"d":"10,451.15"},{"v":11497.5,"d":"11,497.50"},{"v":11465.7,"d":"11,465.70"},null,{"v":-8687,"d":"-8,687.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E5914+E5915","v":{"v":329.1,"d":"329.10"}},{"$f":"F5914+F5915","v":{"v":296.4,"d":"296.40"}},{"v":272.8,"d":"272.80"},{"v":296.2,"d":"296.20"},null,{"$f":"I5913-E5913","v":{"v":-329.1,"d":"-329.10 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":329.1,"d":"329.10"},{"v":296.4,"d":"296.40"},{"v":272.8,"d":"272.80"},{"v":296.2,"d":"296.20"},null,{"$f":"I5914-E5914","v":{"v":-329.1,"d":"-329.10 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5915-E5915","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E5918+E5919+E5920+E5921+E5922","v":{"v":88400.55,"d":"88,400.55"}},{"$f":"F5918+F5919+F5920+F5921+F5922","v":{"v":83156.3,"d":"83,156.30"}},{"v":50396.350000000006,"d":"50,396.35"},{"v":91354.45,"d":"91,354.45"},null,{"$f":"I5917-E5917","v":{"v":-88400.55,"d":"-88,400.55 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":3509.1,"d":"3,509.10"},{"v":45542.4,"d":"45,542.40"},null,{"v":0,"d":"0.00"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":66682,"d":"66,682.00"},{"v":49530,"d":"49,530.00"},{"v":20060,"d":"20,060.00"},{"v":21898,"d":"21,898.00"},null,{"v":-66682,"d":"-66,682.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":21321.95,"d":"21,321.95"},{"v":32983.25,"d":"32,983.25"},{"v":26072.2,"d":"26,072.20"},{"v":23432.6,"d":"23,432.60"},null,{"v":-21321.95,"d":"-21,321.95 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":396.6,"d":"396.60"},575.05,755.05,481.45,null,{"v":-396.6,"d":"-396.60 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E5925","v":{"v":0,"d":"0.00"}},{"$f":"F5925","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5924-E5924","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I5925-E5925","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E5928+E5929+E5930+E5931+E5932+E5933+E5934","v":{"v":0,"d":"0.00"}},{"$f":"F5928+F5929+F5930+F5931+F5932+F5933+F5934","v":{"v":5985,"d":"5,985.00"}},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},null,{"$f":"I5927-E5927","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":5985,"d":"5,985.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E5937+E5938+E5939+E5940+E5941+E5942+E5943+E5944","v":{"v":0,"d":"0.00"}},{"$f":"F5937+F5938+F5939+F5940+F5941+F5942+F5943+F5944","v":{"v":240,"d":"240.00"}},{"v":240,"d":"240.00"},{"v":11541.94,"d":"11,541.94"},null,{"$f":"I5936-E5936","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":11541.94,"d":"11,541.94"},null,{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E5950+E5951","v":{"v":13711.05,"d":"13,711.05"}},{"$f":"F5950+F5951","v":{"v":6229.74,"d":"6,229.74"}},{"v":-9442.24,"d":"-9,442.24 "},{"v":-27239.480000000003,"d":"-27,239.48 "},null,{"$f":"I5949-E5949","v":{"v":-13711.05,"d":"-13,711.05 "}}]
[null,null,900,"Compte général (+ / -)",{"v":8760.22,"d":"8,760.22"},{"v":4158.18,"d":"4,158.18"},{"v":-471.3,"d":"-471.30 "},{"v":13050.46,"d":"13,050.46"},null,{"$f":"I5950-E5950","v":{"v":-8760.22,"d":"-8,760.22 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":4950.83,"d":"4,950.83"},{"v":2071.56,"d":"2,071.56"},{"v":-8970.94,"d":"-8,970.94 "},{"v":-40289.94,"d":"-40,289.94 "},null,{"$f":"I5951-E5951","v":{"v":-4950.83,"d":"-4,950.83 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E5950+E5951","v":{"v":13711.05,"d":"13,711.05"}},{"$f":"F5950+F5951","v":{"v":6229.74,"d":"6,229.74"}},{"v":-9442.24,"d":"-9,442.24 "},{"v":-27239.480000000003,"d":"-27,239.48 "},null,{"$f":"I5953-E5953","v":{"v":-13711.05,"d":"-13,711.05 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Boncourt",{"$nulls":3},{"v":1195,"d":"1,195"},{"v":1185,"d":"1,185"},{"v":1205,"d":"1,205"},{"v":1171,"d":"1,171"},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"I5959-E5959","v":{"v":-25,"d":"-25 "}}]
[{"$nulls":4},"Boncourt","Boncourt","Boncourt","Boncourt",{"$f":"H5960","v":"Boncourt"},"Boncourt"]
[3,null,null,"Charges",{"$f":"E5962+E5972+E5984+E5988+E5996+E6000+E6010+E6013+E6021","v":{"v":8348710.659999999,"d":"8,348,710.66"}},{"$f":"F5962+F5972+F5984+F5988+F5996+F6000+F6010+F6013+F6021","v":{"v":9194525.22,"d":"9,194,525.22"}},{"v":10062613.75,"d":"10,062,613.75"},{"v":10585736.48,"d":"10,585,736.48"},{"v":10342799.6,"d":"10,342,799.60"},{"$f":"I5961-E5961","v":{"v":1994088.9400000004,"d":"1,994,088.94"}}]
[null,30,null,"Charges du personnel",{"$f":"E5963+E5964+E5965+E5966+E5967+E5968+E5969+E5970","v":{"v":1270590.7,"d":"1,270,590.70"}},{"$f":"F5963+F5964+F5965+F5966+F5967+F5968+F5969+F5970","v":{"v":1366767.95,"d":"1,366,767.95"}},{"v":1428655.11,"d":"1,428,655.11"},{"v":1419442.5500000003,"d":"1,419,442.55"},{"v":1424102.4,"d":"1,424,102.40"},{"v":153511.69999999995,"d":"153,511.70"}]
[null,null,300,"Autorités et commissions",{"v":92852.15,"d":"92,852.15"},{"v":90947.6,"d":"90,947.60"},{"v":92365,"d":"92,365.00"},{"v":89521.75,"d":"89,521.75"},{"v":85146.25,"d":"85,146.25"},{"v":-7705.899999999994,"d":"-7,705.90 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":985572.95,"d":"985,572.95"},{"v":1064893.25,"d":"1,064,893.25"},{"v":1095629.85,"d":"1,095,629.85"},{"v":1102480.6,"d":"1,102,480.60"},{"v":1113885.2,"d":"1,113,885.20"},{"v":128312.25,"d":"128,312.25"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":176629.75,"d":"176,629.75"},{"v":191508.9,"d":"191,508.90"},{"v":202919.85,"d":"202,919.85"},{"v":207895.85,"d":"207,895.85"},{"v":210608.7,"d":"210,608.70"},{"v":33978.95000000001,"d":"33,978.95"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":15535.85,"d":"15,535.85"},{"v":19418.2,"d":"19,418.20"},{"v":37740.41,"d":"37,740.41"},{"v":19544.35,"d":"19,544.35"},{"v":14462.25,"d":"14,462.25"},{"v":-1073.6000000000004,"d":"-1,073.60 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E5973+E5974+E5975+E5976+E5977+E5978+E5979+E5980+E5981+E5982","v":{"v":1482198.24,"d":"1,482,198.24"}},{"$f":"F5973+F5974+F5975+F5976+F5977+F5978+F5979+F5980+F5981+F5982","v":{"v":1909042.09,"d":"1,909,042.09"}},{"v":1922502.94,"d":"1,922,502.94"},{"v":1669322.6300000001,"d":"1,669,322.63"},{"v":1778234.6199999999,"d":"1,778,234.62"},{"$f":"I5972-E5972","v":{"v":296036.3799999999,"d":"296,036.38"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":219526.18,"d":"219,526.18"},{"v":215960.23,"d":"215,960.23"},{"v":213297.85,"d":"213,297.85"},{"v":148430.77,"d":"148,430.77"},{"v":170661.81,"d":"170,661.81"},{"v":-48864.369999999995,"d":"-48,864.37 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":33538.23,"d":"33,538.23"},{"v":33239.38,"d":"33,239.38"},{"v":48653.44,"d":"48,653.44"},{"v":16725.7,"d":"16,725.70"},{"v":21084.3,"d":"21,084.30"},{"v":-12453.930000000004,"d":"-12,453.93 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":313126.25,"d":"313,126.25"},{"v":344639.17,"d":"344,639.17"},{"v":367685.05,"d":"367,685.05"},{"v":327840.3,"d":"327,840.30"},{"v":346079.05,"d":"346,079.05"},{"v":32952.79999999999,"d":"32,952.80"}]
[null,null,313,"Prestations de services et honoraires",{"v":529426.94,"d":"529,426.94"},{"v":482947.17,"d":"482,947.17"},{"v":477353.59,"d":"477,353.59"},{"v":356132.62,"d":"356,132.62"},{"v":358510.5,"d":"358,510.50"},{"v":-170916.43999999994,"d":"-170,916.44 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":395618.15,"d":"395,618.15"},{"v":580494.04,"d":"580,494.04"},{"v":578298.76,"d":"578,298.76"},{"v":558779.08,"d":"558,779.08"},{"v":666985.54,"d":"666,985.54"},{"v":271367.39,"d":"271,367.39"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":53688.15,"d":"53,688.15"},{"v":126514.3,"d":"126,514.30"},{"v":87830.25,"d":"87,830.25"},{"v":94580,"d":"94,580.00"},{"v":69146.45,"d":"69,146.45"},{"v":15458.299999999996,"d":"15,458.30"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":36000,"d":"36,000.00"},{"v":39700,"d":"39,700.00"},{"v":41454.5,"d":"41,454.50"},{"v":36000,"d":"36,000.00"},{"v":48000,"d":"48,000.00"},{"v":12000,"d":"12,000.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":26087.35,"d":"26,087.35"},{"v":15506.3,"d":"15,506.30"},{"v":34240.65,"d":"34,240.65"},{"v":31787.8,"d":"31,787.80"},{"v":35659.4,"d":"35,659.40"},{"v":9572.050000000003,"d":"9,572.05"}]
[null,null,318,"Réévaluations de créances",{"v":-158108.51,"d":"-158,108.51 "},{"v":45247.95,"d":"45,247.95"},{"v":42844.32,"d":"42,844.32"},{"v":78032.36,"d":"78,032.36"},{"v":29987.57,"d":"29,987.57"},{"v":188096.08000000002,"d":"188,096.08"}]
[null,null,319,"Divers charges d'exploitation",{"v":33295.5,"d":"33,295.50"},{"v":24793.55,"d":"24,793.55"},{"v":30844.53,"d":"30,844.53"},{"v":21014,"d":"21,014.00"},{"v":32120,"d":"32,120.00"},{"v":-1175.5,"d":"-1,175.50 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E5985+E5986","v":{"v":613524,"d":"613,524.00"}},{"$f":"F5985+F5986","v":{"v":599305.21,"d":"599,305.21"}},{"v":609937.27,"d":"609,937.27"},{"v":643825.07,"d":"643,825.07"},{"v":673505.07,"d":"673,505.07"},{"$f":"I5984-E5984","v":{"v":59981.06999999995,"d":"59,981.07"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":603124,"d":"603,124.00"},{"v":588905.21,"d":"588,905.21"},{"v":599537.27,"d":"599,537.27"},{"v":633425.07,"d":"633,425.07"},{"v":663105.07,"d":"663,105.07"},{"$f":"I5985-E5985","v":{"v":59981.06999999995,"d":"59,981.07"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"},{"$f":"I5986-E5986","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E5989+E5990+E5991+E5992+E5993+E5994","v":{"v":259653.78,"d":"259,653.78"}},{"$f":"F5989+F5990+F5991+F5992+F5993+F5994","v":{"v":302592,"d":"302,592.00"}},{"v":210279.28000000003,"d":"210,279.28"},{"v":210422.44,"d":"210,422.44"},{"v":255151.01,"d":"255,151.01"},{"$f":"I5988-E5988","v":{"v":-4502.7699999999895,"d":"-4,502.77 "}}]
[null,null,340,"Charges d'intérets",{"v":79061.43,"d":"79,061.43"},{"v":67994.08,"d":"67,994.08"},{"v":60213.33,"d":"60,213.33"},{"v":89524.44,"d":"89,524.44"},{"v":92515.19,"d":"92,515.19"},{"v":13453.76000000001,"d":"13,453.76"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":234597.92,"d":"234,597.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":180592.35,"d":"180,592.35"},{"v":0,"d":"0.00"},{"v":150065.95,"d":"150,065.95"},{"v":120898,"d":"120,898.00"},{"v":162635.82,"d":"162,635.82"},{"v":-17956.53,"d":"-17,956.53 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E5997+E5998","v":{"v":747.6,"d":"747.60"}},{"$f":"F5997+F5998","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39662,"d":"39,662.00"},{"$f":"I5996-E5996","v":{"v":38914.4,"d":"38,914.40"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5997-E5997","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":747.6,"d":"747.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39662,"d":"39,662.00"},{"$f":"I5998-E5998","v":{"v":38914.4,"d":"38,914.40"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6001+E6002+E6003+E6004+E6005+E6006+E6007+E6008","v":{"v":4680237.54,"d":"4,680,237.54"}},{"$f":"F6001+F6002+F6003+F6004+F6005+F6006+F6007+F6008","v":{"v":4180721.17,"d":"4,180,721.17"}},{"v":3922643.5999999996,"d":"3,922,643.60"},{"v":4435630.34,"d":"4,435,630.34"},{"v":4740274.6,"d":"4,740,274.60"},{"$f":"I6000-E6000","v":{"v":60037.05999999959,"d":"60,037.06"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":762.6,"d":"762.60"},{"v":2205,"d":"2,205.00"},{"v":1120,"d":"1,120.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":-762.6,"d":"-762.60 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1515674.15,"d":"1,515,674.15"},{"v":1397618.47,"d":"1,397,618.47"},{"v":1277343.94,"d":"1,277,343.94"},{"v":1596469.71,"d":"1,596,469.71"},{"v":1603244.4,"d":"1,603,244.40"},{"v":87570.25,"d":"87,570.25"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":1752363,"d":"1,752,363.00"},{"v":1491774,"d":"1,491,774.00"},{"v":1442298,"d":"1,442,298.00"},{"v":1770320,"d":"1,770,320.00"},{"v":2096162,"d":"2,096,162.00"},{"v":343799,"d":"343,799.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1411437.79,"d":"1,411,437.79"},{"v":1289123.7,"d":"1,289,123.70"},{"v":1201881.66,"d":"1,201,881.66"},{"v":1068770.63,"d":"1,068,770.63"},{"v":1040868.2,"d":"1,040,868.20"},{"v":-370569.5900000001,"d":"-370,569.59 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6011","v":{"v":0,"d":"0.00"}},{"$f":"F6011","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6010-E6010","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6014+E6015+E6016+E6017+E6018+E6019","v":{"v":0,"d":"0.00"}},{"$f":"F6014+F6015+F6016+F6017+F6018+F6019","v":{"v":800000,"d":"800,000.00"}},{"v":1900000,"d":"1,900,000.00"},{"v":2170000,"d":"2,170,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":1400000,"d":"1,400,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":1900000,"d":"1,900,000.00"},{"v":2170000,"d":"2,170,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":1400000,"d":"1,400,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E6022+E6023+E6024+E6025+E6026+E6027+E6028+E6029","v":{"v":41758.8,"d":"41,758.80"}},{"$f":"F6022+F6023+F6024+F6025+F6026+F6027+F6028+F6029","v":{"v":36096.8,"d":"36,096.80"}},{"v":68595.55,"d":"68,595.55"},{"v":37093.45,"d":"37,093.45"},{"v":31869.9,"d":"31,869.90"},{"$f":"I6021-E6021","v":{"v":-9888.900000000001,"d":"-9,888.90 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":41758.8,"d":"41,758.80"},{"v":36096.8,"d":"36,096.80"},{"v":68595.55,"d":"68,595.55"},{"v":37093.45,"d":"37,093.45"},{"v":31869.9,"d":"31,869.90"},{"v":-9888.900000000001,"d":"-9,888.90 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6033+E6039+E6045+E6056+E6062+E6074+E6078+E6085+E6088+E6097","v":{"v":8690705.18,"d":"8,690,705.18"}},{"$f":"F6033+F6039+F6045+F6056+F6062+F6074+F6078+F6085+F6088+F6097","v":{"v":9404092.9,"d":"9,404,092.90"}},{"v":10175273.030000001,"d":"10,175,273.03"},{"v":10602527.349999996,"d":"10,602,527.35"},{"v":10895605.060000002,"d":"10,895,605.06"},{"$f":"I6032-E6032","v":{"v":2204899.8800000027,"d":"2,204,899.88"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6034+E6035+E6036+E6037","v":{"v":6870594.75,"d":"6,870,594.75"}},{"$f":"F6034+F6035+F6036+F6037","v":{"v":7342828.65,"d":"7,342,828.65"}},{"v":8158206.99,"d":"8,158,206.99"},{"v":8697892.77,"d":"8,697,892.77"},{"v":8720997.84,"d":"8,720,997.84"},{"v":1850403.0899999999,"d":"1,850,403.09"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":3827633.75,"d":"3,827,633.75"},{"v":3131674.65,"d":"3,131,674.65"},{"v":3543365.99,"d":"3,543,365.99"},{"v":4263031.2,"d":"4,263,031.20"},{"v":5276297.44,"d":"5,276,297.44"},{"v":1448663.6900000004,"d":"1,448,663.69"}]
[null,null,401,"Impôts directs des personnes morales",{"v":2557137.35,"d":"2,557,137.35"},{"v":3851675.5,"d":"3,851,675.50"},{"v":4126565.45,"d":"4,126,565.45"},{"v":3999805.3,"d":"3,999,805.30"},{"v":2913964.1,"d":"2,913,964.10"},{"v":356826.75,"d":"356,826.75"}]
[null,null,402,"Autres impôts directs",{"v":483487.25,"d":"483,487.25"},{"v":357193.1,"d":"357,193.10"},{"v":486190.75,"d":"486,190.75"},{"v":432908.07,"d":"432,908.07"},{"v":528535.7,"d":"528,535.70"},{"v":45048.44999999995,"d":"45,048.45"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":2336.4,"d":"2,336.40"},{"v":2285.4,"d":"2,285.40"},{"v":2084.8,"d":"2,084.80"},{"v":2148.2,"d":"2,148.20"},{"v":2200.6,"d":"2,200.60"},{"v":-135.80000000000018,"d":"-135.80 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6040+E6041+E6042+E6043","v":{"v":0,"d":"0.00"}},{"$f":"F6040+F6041+F6042+F6043","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6039-E6039","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6040-E6040","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6041-E6041","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6042-E6042","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6043-E6043","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6046+E6047+E6048+E6049+E6050+E6051+E6052+E6053+E6054","v":{"v":1116226.34,"d":"1,116,226.34"}},{"$f":"F6046+F6047+F6048+F6049+F6050+F6051+F6052+F6053+F6054","v":{"v":1398045.47,"d":"1,398,045.47"}},{"v":1307787.0100000002,"d":"1,307,787.01"},{"v":1240684.2899999998,"d":"1,240,684.29"},{"v":1420444.47,"d":"1,420,444.47"},{"$f":"I6045-E6045","v":{"v":304218.1299999999,"d":"304,218.13"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":35627.2,"d":"35,627.20"},{"v":32067.55,"d":"32,067.55"},{"v":27795.55,"d":"27,795.55"},{"v":26716.6,"d":"26,716.60"},{"v":26469.35,"d":"26,469.35"},{"v":-9157.849999999999,"d":"-9,157.85 "}]
[null,null,421,"Emoluments administratif",{"v":16483.76,"d":"16,483.76"},{"v":56281.86,"d":"56,281.86"},{"v":46113.52,"d":"46,113.52"},{"v":43669.27,"d":"43,669.27"},{"v":59748.52,"d":"59,748.52"},{"v":43264.759999999995,"d":"43,264.76"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1007023.93,"d":"1,007,023.93"},{"v":1251399.01,"d":"1,251,399.01"},{"v":1179866.09,"d":"1,179,866.09"},{"v":1159462.22,"d":"1,159,462.22"},{"v":1319646.8,"d":"1,319,646.80"},{"v":312622.87,"d":"312,622.87"}]
[null,null,425,"Revenus des ventes",{"v":1503.8,"d":"1,503.80"},{"v":3300,"d":"3,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3844,"d":"3,844.00"},{"v":2340.2,"d":"2,340.20"}]
[null,null,426,"remboursements",{"v":47163.2,"d":"47,163.20"},{"v":48002.25,"d":"48,002.25"},{"v":46410.75,"d":"46,410.75"},952.95,{"v":1335,"d":"1,335.00"},{"v":-45828.2,"d":"-45,828.20 "}]
[null,null,427,"Amendes",{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":410,"d":"410.00"},{"v":160,"d":"160.00"}]
[null,null,429,"Autres taxes et compensations",{"v":8174.45,"d":"8,174.45"},{"v":6994.8,"d":"6,994.80"},{"v":7601.1,"d":"7,601.10"},{"v":9683.25,"d":"9,683.25"},{"v":8990.8,"d":"8,990.80"},{"v":816.3499999999995,"d":"816.35"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6057+E6058+E6059+E6060","v":{"v":0,"d":"0.00"}},{"$f":"F6057+F6058+F6059+F6060","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6056-E6056","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6057-E6057","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6058-E6058","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6059-E6059","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6060-E6060","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6063+E6064+E6065+E6066+E6067+E6068+E6069+E6070+E6071+E6072","v":{"v":346752.02,"d":"346,752.02"}},{"$f":"F6063+F6064+F6065+F6066+F6067+F6068+F6069+F6070+F6071+F6072","v":{"v":243892.87,"d":"243,892.87"}},{"v":248618.83,"d":"248,618.83"},{"v":309546.28,"d":"309,546.28"},{"v":384219.54999999993,"d":"384,219.55"},{"$f":"I6062-E6062","v":{"v":37467.52999999991,"d":"37,467.53"}}]
[null,null,440,"Revenus des intérets",{"v":28354.12,"d":"28,354.12"},{"v":21296.17,"d":"21,296.17"},{"v":21251.68,"d":"21,251.68"},{"v":53601.1,"d":"53,601.10"},{"v":83330.15,"d":"83,330.15"},{"v":54976.03,"d":"54,976.03"}]
[null,null,441,"Gains réalisés du PF",{"v":75390,"d":"75,390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":790,"d":"790.00"},{"v":-7535,"d":"-7,535.00 "},{"v":-82925,"d":"-82,925.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":204430.2,"d":"204,430.20"},{"v":214861.15,"d":"214,861.15"},{"v":212328.05,"d":"212,328.05"},{"v":211748.73,"d":"211,748.73"},{"v":265114.3,"d":"265,114.30"},{"v":60684.09999999998,"d":"60,684.10"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":38577.7,"d":"38,577.70"},{"v":7735.55,"d":"7,735.55"},{"v":15039.1,"d":"15,039.10"},{"v":43406.45,"d":"43,406.45"},{"v":43310.1,"d":"43,310.10"},{"v":4732.4000000000015,"d":"4,732.40"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6075+E6076","v":{"v":30380.65,"d":"30,380.65"}},{"$f":"F6075+F6076","v":{"v":0,"d":"0.00"}},{"v":10000,"d":"10,000.00"},{"v":8161.2,"d":"8,161.20"},{"v":0,"d":"0.00"},{"$f":"I6074-E6074","v":{"v":-30380.65,"d":"-30,380.65 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8161.2,"d":"8,161.20"},{"v":0,"d":"0.00"},{"$f":"I6075-E6075","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":30380.65,"d":"30,380.65"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6076-E6076","v":{"v":-30380.65,"d":"-30,380.65 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6079+E6080+E6081+E6082+E6083","v":{"v":284992.62,"d":"284,992.62"}},{"$f":"F6079+F6080+F6081+F6082+F6083","v":{"v":379499.31000000006,"d":"379,499.31"}},{"v":382064.64999999997,"d":"382,064.65"},{"v":309149.36000000004,"d":"309,149.36"},{"v":338073.30000000005,"d":"338,073.30"},{"$f":"I6078-E6078","v":{"v":53080.68000000005,"d":"53,080.68"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":126195,"d":"126,195.00"},{"v":155556,"d":"155,556.00"},{"v":214713,"d":"214,713.00"},{"v":213246,"d":"213,246.00"},{"v":170614,"d":"170,614.00"},{"v":44419,"d":"44,419.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":15304.45,"d":"15,304.45"},{"v":12551.14,"d":"12,551.14"},{"v":12403,"d":"12,403.00"},{"v":14765.16,"d":"14,765.16"},{"v":76477,"d":"76,477.00"},{"v":61172.55,"d":"61,172.55"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":143013.42,"d":"143,013.42"},{"v":211087.77,"d":"211,087.77"},{"v":154080.8,"d":"154,080.80"},{"v":80408.25,"d":"80,408.25"},{"v":90167.15,"d":"90,167.15"},{"v":-52846.27000000002,"d":"-52,846.27 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",479.75,{"v":304.4,"d":"304.40"},867.85,729.95,815.15,{"v":335.4,"d":"335.40"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6086","v":{"v":0,"d":"0.00"}},{"$f":"F6086","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6085-E6085","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6086-E6086","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6089+E6090+E6091+E6092+E6093+E6094+E6095","v":{"v":0,"d":"0.00"}},{"$f":"F6089+F6090+F6091+F6092+F6093+F6094+F6095","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6088-E6088","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E6098+E6099+E6100+E6101+E6102+E6103+E6104+E6105","v":{"v":41758.8,"d":"41,758.80"}},{"$f":"F6098+F6099+F6100+F6101+F6102+F6103+F6104+F6105","v":{"v":39826.6,"d":"39,826.60"}},{"v":68595.55,"d":"68,595.55"},{"v":37093.45,"d":"37,093.45"},{"v":31869.9,"d":"31,869.90"},{"$f":"I6097-E6097","v":{"v":-9888.900000000001,"d":"-9,888.90 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":41758.8,"d":"41,758.80"},{"v":39826.6,"d":"39,826.60"},{"v":68595.55,"d":"68,595.55"},{"v":37093.45,"d":"37,093.45"},{"v":31869.9,"d":"31,869.90"},{"v":-9888.900000000001,"d":"-9,888.90 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6111+E6112","v":{"v":341994.52,"d":"341,994.52"}},{"$f":"F6111+F6112","v":{"v":209567.68,"d":"209,567.68"}},{"v":112659.28,"d":"112,659.28"},{"v":16790.869999999995,"d":"16,790.87"},{"v":552805.46,"d":"552,805.46"},{"$f":"I6110-E6110","v":{"v":210810.93999999994,"d":"210,810.94"}}]
[null,null,900,"Compte général (+ / -)",{"v":313035.14,"d":"313,035.14"},{"v":48266.43,"d":"48,266.43"},{"v":53245.44,"d":"53,245.44"},{"v":116926.76,"d":"116,926.76"},{"v":450029.45,"d":"450,029.45"},{"$f":"I6111-E6111","v":{"v":136994.31,"d":"136,994.31"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":28959.38,"d":"28,959.38"},{"v":161301.25,"d":"161,301.25"},{"v":59413.84,"d":"59,413.84"},{"v":-100135.89,"d":"-100,135.89 "},{"v":102776.01,"d":"102,776.01"},{"$f":"I6112-E6112","v":{"v":73816.62999999999,"d":"73,816.63"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6111+E6112","v":{"v":341994.52,"d":"341,994.52"}},{"$f":"F6111+F6112","v":{"v":209567.68,"d":"209,567.68"}},{"v":112659.28,"d":"112,659.28"},{"v":16790.869999999995,"d":"16,790.87"},{"v":552805.46,"d":"552,805.46"},{"$f":"I6114-E6114","v":{"v":210810.93999999994,"d":"210,810.94"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Bonfol",{"$nulls":3},663,642,625,655,null,{"$f":"I6120-E6120","v":{"v":-663,"d":"-663 "}}]
[{"$nulls":4},"Bonfol","Bonfol","Bonfol","Bonfol","Fusion","Bonfol"]
[3,null,null,"Charges",{"$f":"E6123+E6133+E6145+E6149+E6157+E6161+E6171+E6174+E6182","v":{"v":3777958.1799999997,"d":"3,777,958.18"}},{"$f":"F6123+F6133+F6145+F6149+F6157+F6161+F6171+F6174+F6182","v":{"v":3680574.99,"d":"3,680,574.99"}},{"v":3721971.34,"d":"3,721,971.34"},{"v":4008839.4699999997,"d":"4,008,839.47"},null,{"$f":"I6122-E6122","v":{"v":-3777958.1799999997,"d":"-3,777,958.18 "}}]
[null,30,null,"Charges du personnel",{"$f":"E6124+E6125+E6126+E6127+E6128+E6129+E6130+E6131","v":{"v":791661.35,"d":"791,661.35"}},{"$f":"F6124+F6125+F6126+F6127+F6128+F6129+F6130+F6131","v":{"v":782553.4500000001,"d":"782,553.45"}},{"v":852696.75,"d":"852,696.75"},{"v":964765.13,"d":"964,765.13"},null,{"v":-791661.35,"d":"-791,661.35 "}]
[null,null,300,"Autorités et commissions",{"v":26215,"d":"26,215.00"},{"v":28573.05,"d":"28,573.05"},{"v":32375.6,"d":"32,375.60"},{"v":36001.45,"d":"36,001.45"},null,{"v":-26215,"d":"-26,215.00 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":642913.35,"d":"642,913.35"},{"v":627781.25,"d":"627,781.25"},{"v":681378.1,"d":"681,378.10"},{"v":775142.88,"d":"775,142.88"},null,{"v":-642913.35,"d":"-642,913.35 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":117275.7,"d":"117,275.70"},{"v":121435.8,"d":"121,435.80"},{"v":131361.8,"d":"131,361.80"},{"v":146273.95,"d":"146,273.95"},null,{"v":-117275.7,"d":"-117,275.70 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7581.25,"d":"7,581.25"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":5257.3,"d":"5,257.30"},{"v":4763.35,"d":"4,763.35"},{"v":0,"d":"0.00"},{"v":7346.85,"d":"7,346.85"},null,{"v":-5257.3,"d":"-5,257.30 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6134+E6135+E6136+E6137+E6138+E6139+E6140+E6141+E6142+E6143","v":{"v":514900.3400000001,"d":"514,900.34"}},{"$f":"F6134+F6135+F6136+F6137+F6138+F6139+F6140+F6141+F6142+F6143","v":{"v":673337.4199999999,"d":"673,337.42"}},{"v":638195.1499999999,"d":"638,195.15"},{"v":718404.63,"d":"718,404.63"},null,{"$f":"I6133-E6133","v":{"v":-514900.3400000001,"d":"-514,900.34 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":68909.02,"d":"68,909.02"},{"v":62854.41,"d":"62,854.41"},{"v":72147.31,"d":"72,147.31"},{"v":110120.6,"d":"110,120.60"},null,{"v":-68909.02,"d":"-68,909.02 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":16448.8,"d":"16,448.80"},{"v":27187.41,"d":"27,187.41"},{"v":23687.43,"d":"23,687.43"},{"v":30334.47,"d":"30,334.47"},null,{"v":-16448.8,"d":"-16,448.80 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":272512.5,"d":"272,512.50"},{"v":258727.8,"d":"258,727.80"},{"v":238170.6,"d":"238,170.60"},{"v":221961.8,"d":"221,961.80"},null,{"v":-272512.5,"d":"-272,512.50 "}]
[null,null,313,"Prestations de services et honoraires",{"v":104161.76,"d":"104,161.76"},{"v":99916.84,"d":"99,916.84"},{"v":100913.6,"d":"100,913.60"},{"v":120812.13,"d":"120,812.13"},null,{"v":-104161.76,"d":"-104,161.76 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":100872,"d":"100,872.00"},{"v":112368.58,"d":"112,368.58"},{"v":76537.45,"d":"76,537.45"},{"v":100060.05,"d":"100,060.05"},null,{"v":-100872,"d":"-100,872.00 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":30417.95,"d":"30,417.95"},{"v":33238.9,"d":"33,238.90"},{"v":31116.8,"d":"31,116.80"},{"v":47964.05,"d":"47,964.05"},null,{"v":-30417.95,"d":"-30,417.95 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":38674.3,"d":"38,674.30"},{"v":37823.4,"d":"37,823.40"},{"v":37823.4,"d":"37,823.40"},{"v":38416.35,"d":"38,416.35"},null,{"v":-38674.3,"d":"-38,674.30 "}]
[null,null,317,"Indemnités et dédommagements",{"v":2674.6,"d":"2,674.60"},{"v":3534.2,"d":"3,534.20"},{"v":3574.8,"d":"3,574.80"},{"v":2653.45,"d":"2,653.45"},null,{"v":-2674.6,"d":"-2,674.60 "}]
[null,null,318,"Réévaluations de créances",{"v":-121128.74,"d":"-121,128.74 "},{"v":36323.63,"d":"36,323.63"},{"v":52185.81,"d":"52,185.81"},{"v":44995.58,"d":"44,995.58"},null,{"v":121128.74,"d":"121,128.74"}]
[null,null,319,"Divers charges d'exploitation",{"v":1358.15,"d":"1,358.15"},{"v":1362.25,"d":"1,362.25"},{"v":2037.95,"d":"2,037.95"},{"v":1086.15,"d":"1,086.15"},null,{"v":-1358.15,"d":"-1,358.15 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6146+E6147","v":{"v":67350,"d":"67,350.00"}},{"$f":"F6146+F6147","v":{"v":85150,"d":"85,150.00"}},{"v":112200,"d":"112,200.00"},{"v":109400,"d":"109,400.00"},null,{"$f":"I6145-E6145","v":{"v":-67350,"d":"-67,350.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":67350,"d":"67,350.00"},{"v":85150,"d":"85,150.00"},{"v":112200,"d":"112,200.00"},{"v":109400,"d":"109,400.00"},null,{"$f":"I6146-E6146","v":{"v":-67350,"d":"-67,350.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6147-E6147","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E6150+E6151+E6152+E6153+E6154+E6155","v":{"v":66745.5,"d":"66,745.50"}},{"$f":"F6150+F6151+F6152+F6153+F6154+F6155","v":{"v":72703.8,"d":"72,703.80"}},{"v":82884.31999999999,"d":"82,884.32"},{"v":104632.8,"d":"104,632.80"},null,{"$f":"I6149-E6149","v":{"v":-66745.5,"d":"-66,745.50 "}}]
[null,null,340,"Charges d'intérets",{"v":58479.55,"d":"58,479.55"},{"v":60019.84,"d":"60,019.84"},{"v":74155.97,"d":"74,155.97"},{"v":86450.95,"d":"86,450.95"},null,{"v":-58479.55,"d":"-58,479.55 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":5723.4,"d":"5,723.40"},{"v":9162.85,"d":"9,162.85"},{"v":5484.65,"d":"5,484.65"},{"v":14314.85,"d":"14,314.85"},null,{"v":-5723.4,"d":"-5,723.40 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":2542.55,"d":"2,542.55"},{"v":3521.11,"d":"3,521.11"},{"v":3243.7,"d":"3,243.70"},{"v":3867,"d":"3,867.00"},null,{"v":-2542.55,"d":"-2,542.55 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6158+E6159","v":{"v":15096,"d":"15,096.00"}},{"$f":"F6158+F6159","v":{"v":9464.78,"d":"9,464.78"}},10.25,{"v":13297.81,"d":"13,297.81"},null,{"$f":"I6157-E6157","v":{"v":-15096,"d":"-15,096.00 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6158-E6158","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":15096,"d":"15,096.00"},{"v":9464.78,"d":"9,464.78"},10.25,{"v":13297.81,"d":"13,297.81"},null,{"$f":"I6159-E6159","v":{"v":-15096,"d":"-15,096.00 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6162+E6163+E6164+E6165+E6166+E6167+E6168+E6169","v":{"v":1927933.5899999999,"d":"1,927,933.59"}},{"$f":"F6162+F6163+F6164+F6165+F6166+F6167+F6168+F6169","v":{"v":1966950.19,"d":"1,966,950.19"}},{"v":1932874.57,"d":"1,932,874.57"},{"v":1997902.5499999998,"d":"1,997,902.55"},null,{"$f":"I6161-E6161","v":{"v":-1927933.5899999999,"d":"-1,927,933.59 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":186,"d":"186.00"},{"v":527.2,"d":"527.20"},{"v":525,"d":"525.00"},{"v":420,"d":"420.00"},null,{"v":-186,"d":"-186.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1330011.2,"d":"1,330,011.20"},{"v":1371415.45,"d":"1,371,415.45"},{"v":1350814.35,"d":"1,350,814.35"},{"v":1346120.65,"d":"1,346,120.65"},null,{"v":-1330011.2,"d":"-1,330,011.20 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":6367,"d":"6,367.00"},{"v":8591,"d":"8,591.00"},{"v":10339,"d":"10,339.00"},{"v":10400,"d":"10,400.00"},null,{"v":-6367,"d":"-6,367.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":591369.39,"d":"591,369.39"},{"v":586416.54,"d":"586,416.54"},{"v":570460.22,"d":"570,460.22"},{"v":640354.9,"d":"640,354.90"},null,{"v":-591369.39,"d":"-591,369.39 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":736,"d":"736.00"},{"v":607,"d":"607.00"},null,{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6172","v":{"v":1228.3,"d":"1,228.30"}},{"$f":"F6172","v":{"v":1027.5,"d":"1,027.50"}},{"v":1343.5,"d":"1,343.50"},{"v":1489.5,"d":"1,489.50"},null,{"$f":"I6171-E6171","v":{"v":-1228.3,"d":"-1,228.30 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":1228.3,"d":"1,228.30"},{"v":1027.5,"d":"1,027.50"},{"v":1343.5,"d":"1,343.50"},{"v":1489.5,"d":"1,489.50"},null,{"v":-1228.3,"d":"-1,228.30 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6175+E6176+E6177+E6178+E6179+E6180","v":{"v":300000,"d":"300,000.00"}},{"$f":"F6175+F6176+F6177+F6178+F6179+F6180","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-300000,"d":"-300,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-300000,"d":"-300,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E6183+E6184+E6185+E6186+E6187+E6188+E6189+E6190","v":{"v":93043.1,"d":"93,043.10"}},{"$f":"F6183+F6184+F6185+F6186+F6187+F6188+F6189+F6190","v":{"v":89387.85,"d":"89,387.85"}},{"v":101766.79999999999,"d":"101,766.80"},{"v":98947.05,"d":"98,947.05"},null,{"$f":"I6182-E6182","v":{"v":-93043.1,"d":"-93,043.10 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":800,"d":"800.00"},{"v":1500,"d":"1,500.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},null,{"v":-800,"d":"-800.00 "}]
[null,null,391,"Prestations de services",{"v":55208.95,"d":"55,208.95"},{"v":59424.8,"d":"59,424.80"},{"v":68629.7,"d":"68,629.70"},{"v":64038.9,"d":"64,038.90"},null,{"v":-55208.95,"d":"-55,208.95 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":37034.15,"d":"37,034.15"},{"v":28463.05,"d":"28,463.05"},{"v":32337.1,"d":"32,337.10"},{"v":34108.15,"d":"34,108.15"},null,{"v":-37034.15,"d":"-37,034.15 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6194+E6200+E6206+E6217+E6223+E6235+E6239+E6246+E6249+E6258","v":{"v":3975611.9200000004,"d":"3,975,611.92"}},{"$f":"F6194+F6200+F6206+F6217+F6223+F6235+F6239+F6246+F6249+F6258","v":{"v":3880880.6500000004,"d":"3,880,880.65"}},{"v":3693506.1,"d":"3,693,506.10"},{"v":3541524.79,"d":"3,541,524.79"},null,{"$f":"I6193-E6193","v":{"v":-3975611.9200000004,"d":"-3,975,611.92 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6195+E6196+E6197+E6198","v":{"v":2057078.08,"d":"2,057,078.08"}},{"$f":"F6195+F6196+F6197+F6198","v":{"v":1918959.77,"d":"1,918,959.77"}},{"v":1607863.4500000002,"d":"1,607,863.45"},{"v":1334921.4000000001,"d":"1,334,921.40"},null,{"v":-2057078.08,"d":"-2,057,078.08 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1314195.3,"d":"1,314,195.30"},{"v":1357873.47,"d":"1,357,873.47"},{"v":1427538.26,"d":"1,427,538.26"},{"v":1562823.9,"d":"1,562,823.90"},null,{"v":-1314195.3,"d":"-1,314,195.30 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":504468,"d":"504,468.00"},{"v":293639.55,"d":"293,639.55"},{"v":-20679.21,"d":"-20,679.21 "},{"v":-442724.65,"d":"-442,724.65 "},null,{"v":-504468,"d":"-504,468.00 "}]
[null,null,402,"Autres impôts directs",{"v":226397.98,"d":"226,397.98"},{"v":255046.75,"d":"255,046.75"},{"v":188734.8,"d":"188,734.80"},{"v":202688.55,"d":"202,688.55"},null,{"v":-226397.98,"d":"-226,397.98 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":12016.8,"d":"12,016.80"},{"v":12400,"d":"12,400.00"},{"v":12269.6,"d":"12,269.60"},{"v":12133.6,"d":"12,133.60"},null,{"v":-12016.8,"d":"-12,016.80 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6201+E6202+E6203+E6204","v":{"v":0,"d":"0.00"}},{"$f":"F6201+F6202+F6203+F6204","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6200-E6200","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6201-E6201","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6202-E6202","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6203-E6203","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6204-E6204","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6207+E6208+E6209+E6210+E6211+E6212+E6213+E6214+E6215","v":{"v":788935.25,"d":"788,935.25"}},{"$f":"F6207+F6208+F6209+F6210+F6211+F6212+F6213+F6214+F6215","v":{"v":839622.3,"d":"839,622.30"}},{"v":885952.92,"d":"885,952.92"},{"v":894648.51,"d":"894,648.51"},null,{"$f":"I6206-E6206","v":{"v":-788935.25,"d":"-788,935.25 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":14415.95,"d":"14,415.95"},{"v":14280,"d":"14,280.00"},{"v":13042.4,"d":"13,042.40"},{"v":12575.8,"d":"12,575.80"},null,{"v":-14415.95,"d":"-14,415.95 "}]
[null,null,421,"Emoluments administratif",{"v":8007.85,"d":"8,007.85"},{"v":11307.9,"d":"11,307.90"},{"v":11235.27,"d":"11,235.27"},{"v":18314.75,"d":"18,314.75"},null,{"v":-8007.85,"d":"-8,007.85 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":525372.1,"d":"525,372.10"},{"v":564658.1,"d":"564,658.10"},{"v":570453.75,"d":"570,453.75"},{"v":577104.4,"d":"577,104.40"},null,{"v":-525372.1,"d":"-525,372.10 "}]
[null,null,425,"Revenus des ventes",{"v":179862.65,"d":"179,862.65"},{"v":210457.75,"d":"210,457.75"},{"v":257486,"d":"257,486.00"},{"v":233858.61,"d":"233,858.61"},null,{"v":-179862.65,"d":"-179,862.65 "}]
[null,null,426,"remboursements",{"v":61276.7,"d":"61,276.70"},{"v":38918.55,"d":"38,918.55"},{"v":33735.5,"d":"33,735.50"},{"v":52794.95,"d":"52,794.95"},null,{"v":-61276.7,"d":"-61,276.70 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6218+E6219+E6220+E6221","v":{"v":0,"d":"0.00"}},{"$f":"F6218+F6219+F6220+F6221","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6217-E6217","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6218-E6218","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6219-E6219","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6220-E6220","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6221-E6221","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6224+E6225+E6226+E6227+E6228+E6229+E6230+E6231+E6232+E6233","v":{"v":120797.27,"d":"120,797.27"}},{"$f":"F6224+F6225+F6226+F6227+F6228+F6229+F6230+F6231+F6232+F6233","v":{"v":123263.25,"d":"123,263.25"}},{"v":135559.39,"d":"135,559.39"},{"v":139756.62,"d":"139,756.62"},null,{"$f":"I6223-E6223","v":{"v":-120797.27,"d":"-120,797.27 "}}]
[null,null,440,"Revenus des intérets",{"v":25907.02,"d":"25,907.02"},{"v":26446.03,"d":"26,446.03"},{"v":43429.84,"d":"43,429.84"},{"v":44757.07,"d":"44,757.07"},null,{"v":-25907.02,"d":"-25,907.02 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},null,{"v":-20,"d":"-20.00 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":25952.2,"d":"25,952.20"},{"v":25952.2,"d":"25,952.20"},{"v":25423.5,"d":"25,423.50"},{"v":25423.5,"d":"25,423.50"},null,{"v":-25952.2,"d":"-25,952.20 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":68918.05,"d":"68,918.05"},{"v":70845.02,"d":"70,845.02"},{"v":66666.05,"d":"66,666.05"},{"v":69536.05,"d":"69,536.05"},null,{"v":-68918.05,"d":"-68,918.05 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6236+E6237","v":{"v":10472.85,"d":"10,472.85"}},{"$f":"F6236+F6237","v":{"v":420,"d":"420.00"}},{"v":1412.5,"d":"1,412.50"},{"v":8677.7,"d":"8,677.70"},null,{"$f":"I6235-E6235","v":{"v":-10472.85,"d":"-10,472.85 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6236-E6236","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":10472.85,"d":"10,472.85"},{"v":420,"d":"420.00"},{"v":1412.5,"d":"1,412.50"},{"v":8677.7,"d":"8,677.70"},null,{"$f":"I6237-E6237","v":{"v":-10472.85,"d":"-10,472.85 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6240+E6241+E6242+E6243+E6244","v":{"v":905285.37,"d":"905,285.37"}},{"$f":"F6240+F6241+F6242+F6243+F6244","v":{"v":909227.48,"d":"909,227.48"}},{"v":860215.04,"d":"860,215.04"},{"v":1063966.51,"d":"1,063,966.51"},null,{"$f":"I6239-E6239","v":{"v":-905285.37,"d":"-905,285.37 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":14086,"d":"14,086.00"},{"v":20451,"d":"20,451.00"},{"v":18023,"d":"18,023.00"},{"v":13852,"d":"13,852.00"},null,{"v":-14086,"d":"-14,086.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":769270.57,"d":"769,270.57"},{"v":741558.73,"d":"741,558.73"},{"v":739244.29,"d":"739,244.29"},{"v":992385.76,"d":"992,385.76"},null,{"v":-769270.57,"d":"-769,270.57 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":523,"d":"523.00"},{"v":6209,"d":"6,209.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-523,"d":"-523.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":119229.75,"d":"119,229.75"},{"v":139296.55,"d":"139,296.55"},{"v":100536.95,"d":"100,536.95"},{"v":55544.15,"d":"55,544.15"},null,{"v":-119229.75,"d":"-119,229.75 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":2176.05,"d":"2,176.05"},{"v":1712.2,"d":"1,712.20"},{"v":2410.8,"d":"2,410.80"},{"v":2184.6,"d":"2,184.60"},null,{"v":-2176.05,"d":"-2,176.05 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6247","v":{"v":0,"d":"0.00"}},{"$f":"F6247","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6246-E6246","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"I6247-E6247","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6250+E6251+E6252+E6253+E6254+E6255+E6256","v":{"v":0,"d":"0.00"}},{"$f":"F6250+F6251+F6252+F6253+F6254+F6255+F6256","v":{"v":0,"d":"0.00"}},{"v":100736,"d":"100,736.00"},{"v":607,"d":"607.00"},null,{"$f":"I6249-E6249","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100736,"d":"100,736.00"},{"v":607,"d":"607.00"},null,{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E6259+E6260+E6261+E6262+E6263+E6264+E6265+E6266","v":{"v":93043.1,"d":"93,043.10"}},{"$f":"F6259+F6260+F6261+F6262+F6263+F6264+F6265+F6266","v":{"v":89387.85,"d":"89,387.85"}},{"v":101766.79999999999,"d":"101,766.80"},{"v":98947.05,"d":"98,947.05"},null,{"$f":"I6258-E6258","v":{"v":-93043.1,"d":"-93,043.10 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":800,"d":"800.00"},{"v":1500,"d":"1,500.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},null,{"v":-800,"d":"-800.00 "}]
[null,null,491,"Prestations de services",{"v":55208.95,"d":"55,208.95"},{"v":59424.8,"d":"59,424.80"},{"v":68629.7,"d":"68,629.70"},{"v":64038.9,"d":"64,038.90"},null,{"v":-55208.95,"d":"-55,208.95 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":37034.15,"d":"37,034.15"},{"v":28463.05,"d":"28,463.05"},{"v":32337.1,"d":"32,337.10"},{"v":34108.15,"d":"34,108.15"},null,{"v":-37034.15,"d":"-37,034.15 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6272+E6273","v":{"v":197653.74000000002,"d":"197,653.74"}},{"$f":"F6272+F6273","v":{"v":200305.65999999997,"d":"200,305.66"}},{"v":-28465.240000000005,"d":"-28,465.24 "},{"v":-467314.68,"d":"-467,314.68 "},null,{"$f":"I6271-E6271","v":{"v":-197653.74000000002,"d":"-197,653.74 "}}]
[null,null,900,"Compte général (+ / -)",{"v":163646.92,"d":"163,646.92"},{"v":135972.02,"d":"135,972.02"},{"v":-71312.8,"d":"-71,312.80 "},{"v":-470965.71,"d":"-470,965.71 "},null,{"$f":"I6272-E6272","v":{"v":-163646.92,"d":"-163,646.92 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":34006.82,"d":"34,006.82"},{"v":64333.64,"d":"64,333.64"},{"v":42847.56,"d":"42,847.56"},{"v":3651.03,"d":"3,651.03"},null,{"$f":"I6273-E6273","v":{"v":-34006.82,"d":"-34,006.82 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6272+E6273","v":{"v":197653.74000000002,"d":"197,653.74"}},{"$f":"F6272+F6273","v":{"v":200305.65999999997,"d":"200,305.66"}},{"v":-28465.240000000005,"d":"-28,465.24 "},{"v":-467314.68,"d":"-467,314.68 "},null,{"$f":"I6275-E6275","v":{"v":-197653.74000000002,"d":"-197,653.74 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Bure",{"$nulls":3},645,633,631,631,{"$f":"'Base de données pop.'!C38","v":645},{"$f":"I6281-E6281","v":0}]
[{"$nulls":4},"Bure","Bure","Bure","Bure",{"$f":"H6282","v":"Bure"},"Bure"]
[3,null,null,"Charges",{"$f":"E6284+E6294+E6306+E6310+E6318+E6322+E6332+E6335+E6343","v":{"v":2500263.6100000003,"d":"2,500,263.61"}},{"$f":"F6284+F6294+F6306+F6310+F6318+F6322+F6332+F6335+F6343","v":{"v":2288746.7700000005,"d":"2,288,746.77"}},{"v":2532428.9,"d":"2,532,428.90"},{"v":3020715.3699999996,"d":"3,020,715.37"},{"v":3353645.94,"d":"3,353,645.94"},{"$f":"I6283-E6283","v":{"v":853382.3299999996,"d":"853,382.33"}}]
[null,30,null,"Charges du personnel",{"$f":"E6285+E6286+E6287+E6288+E6289+E6290+E6291+E6292","v":{"v":242934.65000000002,"d":"242,934.65"}},{"$f":"F6285+F6286+F6287+F6288+F6289+F6290+F6291+F6292","v":{"v":215792.05000000002,"d":"215,792.05"}},{"v":233339.02,"d":"233,339.02"},{"v":239972.35,"d":"239,972.35"},{"v":263546.05,"d":"263,546.05"},{"v":20611.399999999965,"d":"20,611.40"}]
[null,null,300,"Autorités et commissions",{"v":41030.5,"d":"41,030.50"},{"v":41365.75,"d":"41,365.75"},{"v":44417.5,"d":"44,417.50"},{"v":45520.8,"d":"45,520.80"},{"v":41486,"d":"41,486.00"},{"v":455.5,"d":"455.50"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":161848,"d":"161,848.00"},{"v":141588.95,"d":"141,588.95"},{"v":147476.7,"d":"147,476.70"},{"v":152409.7,"d":"152,409.70"},{"v":179614.15,"d":"179,614.15"},{"v":17766.149999999994,"d":"17,766.15"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":37614.7,"d":"37,614.70"},{"v":31268.4,"d":"31,268.40"},{"v":32588.05,"d":"32,588.05"},{"v":36729.5,"d":"36,729.50"},{"v":36331.5,"d":"36,331.50"},{"v":-1283.199999999997,"d":"-1,283.20 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":2441.45,"d":"2,441.45"},{"v":1568.95,"d":"1,568.95"},{"v":8856.77,"d":"8,856.77"},{"v":5312.35,"d":"5,312.35"},{"v":6114.4,"d":"6,114.40"},{"v":3672.95,"d":"3,672.95"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6295+E6296+E6297+E6298+E6299+E6300+E6301+E6302+E6303+E6304","v":{"v":454314.42999999993,"d":"454,314.43"}},{"$f":"F6295+F6296+F6297+F6298+F6299+F6300+F6301+F6302+F6303+F6304","v":{"v":410166.97000000003,"d":"410,166.97"}},{"v":480072.93999999994,"d":"480,072.94"},{"v":468990.31999999995,"d":"468,990.32"},{"v":578815.5200000001,"d":"578,815.52"},{"$f":"I6294-E6294","v":{"v":124501.0900000002,"d":"124,501.09"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":13090.75,"d":"13,090.75"},{"v":12612.5,"d":"12,612.50"},{"v":17352.75,"d":"17,352.75"},{"v":16494.1,"d":"16,494.10"},{"v":18291.65,"d":"18,291.65"},{"v":5200.9000000000015,"d":"5,200.90"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":17452,"d":"17,452.00"},{"v":4819.5,"d":"4,819.50"},{"v":8561.8,"d":"8,561.80"},{"v":19532.6,"d":"19,532.60"},{"v":17055.2,"d":"17,055.20"},{"v":-396.7999999999993,"d":"-396.80 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":107014.5,"d":"107,014.50"},{"v":95458.3,"d":"95,458.30"},{"v":102450.45,"d":"102,450.45"},{"v":98673,"d":"98,673.00"},{"v":119779.85,"d":"119,779.85"},{"v":12765.350000000006,"d":"12,765.35"}]
[null,null,313,"Prestations de services et honoraires",{"v":130140.85,"d":"130,140.85"},{"v":125449.52,"d":"125,449.52"},{"v":131806.33,"d":"131,806.33"},{"v":131104.15,"d":"131,104.15"},{"v":159281.31,"d":"159,281.31"},{"v":29140.459999999992,"d":"29,140.46"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":130598.3,"d":"130,598.30"},{"v":97571.75,"d":"97,571.75"},{"v":135297.75,"d":"135,297.75"},{"v":124813.85,"d":"124,813.85"},{"v":213142.35,"d":"213,142.35"},{"v":82544.05,"d":"82,544.05"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":34032.78,"d":"34,032.78"},{"v":36130.75,"d":"36,130.75"},{"v":39589.3,"d":"39,589.30"},{"v":36167.15,"d":"36,167.15"},{"v":43429.88,"d":"43,429.88"},{"v":9397.099999999999,"d":"9,397.10"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":-20000,"d":"-20,000.00 "},{"v":-20000,"d":"-20,000.00 "}]
[null,null,317,"Indemnités et dédommagements",460.85,519.35,445.25,{"v":1109.5,"d":"1,109.50"},{"v":849.8,"d":"849.80"},{"v":388.94999999999993,"d":"388.95"}]
[null,null,318,"Réévaluations de créances",{"v":21423,"d":"21,423.00"},{"v":36848.65,"d":"36,848.65"},{"v":43139.21,"d":"43,139.21"},{"v":19629.17,"d":"19,629.17"},{"v":26717.43,"d":"26,717.43"},{"v":5294.43,"d":"5,294.43"}]
[null,null,319,"Divers charges d'exploitation",{"v":101.4,"d":"101.40"},756.65,{"v":1430.1,"d":"1,430.10"},{"v":1466.8,"d":"1,466.80"},268.05,166.65]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6307+E6308","v":{"v":206488.85,"d":"206,488.85"}},{"$f":"F6307+F6308","v":{"v":220972.56,"d":"220,972.56"}},{"v":224974.41,"d":"224,974.41"},{"v":446741.61,"d":"446,741.61"},{"v":411286.26,"d":"411,286.26"},{"$f":"I6306-E6306","v":{"v":204797.41,"d":"204,797.41"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":206488.85,"d":"206,488.85"},{"v":220972.56,"d":"220,972.56"},{"v":224974.41,"d":"224,974.41"},{"v":446741.61,"d":"446,741.61"},{"v":411286.26,"d":"411,286.26"},{"$f":"I6307-E6307","v":{"v":204797.41,"d":"204,797.41"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6308-E6308","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E6311+E6312+E6313+E6314+E6315+E6316","v":{"v":71227.8,"d":"71,227.80"}},{"$f":"F6311+F6312+F6313+F6314+F6315+F6316","v":{"v":62320.54,"d":"62,320.54"}},{"v":60049.79,"d":"60,049.79"},{"v":79824.19,"d":"79,824.19"},{"v":77895.63,"d":"77,895.63"},{"$f":"I6310-E6310","v":{"v":6667.830000000002,"d":"6,667.83"}}]
[null,null,340,"Charges d'intérets",{"v":71227.8,"d":"71,227.80"},{"v":62320.54,"d":"62,320.54"},{"v":60049.79,"d":"60,049.79"},{"v":79824.19,"d":"79,824.19"},{"v":77895.63,"d":"77,895.63"},{"v":6667.830000000002,"d":"6,667.83"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6319+E6320","v":{"v":12042.1,"d":"12,042.10"}},{"$f":"F6319+F6320","v":{"v":13192.7,"d":"13,192.70"}},{"v":1740,"d":"1,740.00"},{"v":2175,"d":"2,175.00"},{"v":55645,"d":"55,645.00"},{"$f":"I6318-E6318","v":{"v":43602.9,"d":"43,602.90"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6319-E6319","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":12042.1,"d":"12,042.10"},{"v":13192.7,"d":"13,192.70"},{"v":1740,"d":"1,740.00"},{"v":2175,"d":"2,175.00"},{"v":55645,"d":"55,645.00"},{"$f":"I6320-E6320","v":{"v":43602.9,"d":"43,602.90"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6323+E6324+E6325+E6326+E6327+E6328+E6329+E6330","v":{"v":1413255.7800000003,"d":"1,413,255.78"}},{"$f":"F6323+F6324+F6325+F6326+F6327+F6328+F6329+F6330","v":{"v":1366301.9500000002,"d":"1,366,301.95"}},{"v":1532252.74,"d":"1,532,252.74"},{"v":1533011.9,"d":"1,533,011.90"},{"v":1856457.48,"d":"1,856,457.48"},{"$f":"I6322-E6322","v":{"v":443201.6999999997,"d":"443,201.70"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2140,"d":"2,140.00"},{"v":2000,"d":"2,000.00"},{"v":1800,"d":"1,800.00"},{"v":1880,"d":"1,880.00"},{"v":2447,"d":"2,447.00"},{"v":307,"d":"307.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1040232.08,"d":"1,040,232.08"},{"v":1034573.64,"d":"1,034,573.64"},{"v":1192764.99,"d":"1,192,764.99"},{"v":1174902.4,"d":"1,174,902.40"},{"v":1510436.07,"d":"1,510,436.07"},{"v":470203.9900000001,"d":"470,203.99"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":13147,"d":"13,147.00"},{"v":17577,"d":"17,577.00"},{"v":20616,"d":"20,616.00"},{"v":20919,"d":"20,919.00"},{"v":19720,"d":"19,720.00"},{"v":6573,"d":"6,573.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":351717.35,"d":"351,717.35"},{"v":306131.96,"d":"306,131.96"},{"v":310915.75,"d":"310,915.75"},{"v":329388.5,"d":"329,388.50"},{"v":318328.41,"d":"318,328.41"},{"v":-33388.94,"d":"-33,388.94 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":567,"d":"567.00"},{"v":567,"d":"567.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":6019.35,"d":"6,019.35"},{"v":6019.35,"d":"6,019.35"},{"v":5589,"d":"5,589.00"},{"v":5355,"d":"5,355.00"},{"v":5526,"d":"5,526.00"},{"v":-493.35000000000036,"d":"-493.35 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6333","v":{"v":0,"d":"0.00"}},{"$f":"F6333","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6332-E6332","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6336+E6337+E6338+E6339+E6340+E6341","v":{"v":100000,"d":"100,000.00"}},{"$f":"F6336+F6337+F6338+F6339+F6340+F6341","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":110000,"d":"110,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":110000,"d":"110,000.00"},{"v":10000,"d":"10,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E6344+E6345+E6346+E6347+E6348+E6349+E6350+E6351","v":{"v":0,"d":"0.00"}},{"$f":"F6344+F6345+F6346+F6347+F6348+F6349+F6350+F6351","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6343-E6343","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6355+E6361+E6367+E6378+E6384+E6396+E6400+E6407+E6410+E6419","v":{"v":2524179.38,"d":"2,524,179.38"}},{"$f":"F6355+F6361+F6367+F6378+F6384+F6396+F6400+F6407+F6410+F6419","v":{"v":2321727.92,"d":"2,321,727.92"}},{"v":2426914.1599999997,"d":"2,426,914.16"},{"v":3077051.37,"d":"3,077,051.37"},{"v":3427177.710000001,"d":"3,427,177.71"},{"$f":"I6354-E6354","v":{"v":902998.330000001,"d":"902,998.33"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6356+E6357+E6358+E6359","v":{"v":1951760.24,"d":"1,951,760.24"}},{"$f":"F6356+F6357+F6358+F6359","v":{"v":1738358.07,"d":"1,738,358.07"}},{"v":1696577.8399999999,"d":"1,696,577.84"},{"v":2228269.4499999997,"d":"2,228,269.45"},{"v":2367804.16,"d":"2,367,804.16"},{"v":416043.92000000016,"d":"416,043.92"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1533277.09,"d":"1,533,277.09"},{"v":1539191.74,"d":"1,539,191.74"},{"v":1396587.69,"d":"1,396,587.69"},{"v":1856244.45,"d":"1,856,244.45"},{"v":1822720.41,"d":"1,822,720.41"},{"v":289443.31999999983,"d":"289,443.32"}]
[null,null,401,"Impôts directs des personnes morales",{"v":144303.25,"d":"144,303.25"},{"v":10345.28,"d":"10,345.28"},{"v":126129.7,"d":"126,129.70"},{"v":113951.45,"d":"113,951.45"},{"v":238533.5,"d":"238,533.50"},{"v":94230.25,"d":"94,230.25"}]
[null,null,402,"Autres impôts directs",{"v":266250.5,"d":"266,250.50"},{"v":181486.25,"d":"181,486.25"},{"v":166180.05,"d":"166,180.05"},{"v":250163.55,"d":"250,163.55"},{"v":298234.25,"d":"298,234.25"},{"v":31983.75,"d":"31,983.75"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":7929.4,"d":"7,929.40"},{"v":7334.8,"d":"7,334.80"},{"v":7680.4,"d":"7,680.40"},{"v":7910,"d":"7,910.00"},{"v":8316,"d":"8,316.00"},{"v":386.60000000000036,"d":"386.60"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6362+E6363+E6364+E6365","v":{"v":0,"d":"0.00"}},{"$f":"F6362+F6363+F6364+F6365","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6361-E6361","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6362-E6362","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6363-E6363","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6364-E6364","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6365-E6365","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6368+E6369+E6370+E6371+E6372+E6373+E6374+E6375+E6376","v":{"v":374163.95,"d":"374,163.95"}},{"$f":"F6368+F6369+F6370+F6371+F6372+F6373+F6374+F6375+F6376","v":{"v":364929.60000000003,"d":"364,929.60"}},{"v":379512.25,"d":"379,512.25"},{"v":394574.99000000005,"d":"394,574.99"},{"v":483106.19999999995,"d":"483,106.20"},{"$f":"I6367-E6367","v":{"v":108942.24999999994,"d":"108,942.25"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":18640.05,"d":"18,640.05"},{"v":18672.7,"d":"18,672.70"},{"v":16922.05,"d":"16,922.05"},{"v":18035.5,"d":"18,035.50"},{"v":18375.4,"d":"18,375.40"},{"v":-264.6499999999978,"d":"-264.65 "}]
[null,null,421,"Emoluments administratif",{"v":6955.6,"d":"6,955.60"},{"v":5992.75,"d":"5,992.75"},{"v":7086,"d":"7,086.00"},{"v":9442.45,"d":"9,442.45"},{"v":14507.7,"d":"14,507.70"},{"v":7552.1,"d":"7,552.10"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":310628.7,"d":"310,628.70"},{"v":295028.7,"d":"295,028.70"},{"v":310074.3,"d":"310,074.30"},{"v":308926.94,"d":"308,926.94"},{"v":343998.15,"d":"343,998.15"},{"v":33369.45000000001,"d":"33,369.45"}]
[null,null,425,"Revenus des ventes",{"v":6417.55,"d":"6,417.55"},{"v":6546,"d":"6,546.00"},{"v":8534.65,"d":"8,534.65"},{"v":8566.9,"d":"8,566.90"},{"v":7950.8,"d":"7,950.80"},{"v":1533.25,"d":"1,533.25"}]
[null,null,426,"remboursements",{"v":31522.05,"d":"31,522.05"},{"v":38689.45,"d":"38,689.45"},{"v":36895.25,"d":"36,895.25"},{"v":49603.2,"d":"49,603.20"},{"v":98274.15,"d":"98,274.15"},{"v":66752.09999999999,"d":"66,752.10"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6379+E6380+E6381+E6382","v":{"v":0,"d":"0.00"}},{"$f":"F6379+F6380+F6381+F6382","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6378-E6378","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6379-E6379","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6380-E6380","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6381-E6381","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6382-E6382","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6385+E6386+E6387+E6388+E6389+E6390+E6391+E6392+E6393+E6394","v":{"v":39242.14,"d":"39,242.14"}},{"$f":"F6385+F6386+F6387+F6388+F6389+F6390+F6391+F6392+F6393+F6394","v":{"v":53469.05,"d":"53,469.05"}},{"v":86289.82,"d":"86,289.82"},{"v":175299.1,"d":"175,299.10"},{"v":187316.49,"d":"187,316.49"},{"$f":"I6384-E6384","v":{"v":148074.34999999998,"d":"148,074.35"}}]
[null,null,440,"Revenus des intérets",{"v":17455.14,"d":"17,455.14"},{"v":18597.65,"d":"18,597.65"},{"v":20734.22,"d":"20,734.22"},{"v":29251.75,"d":"29,251.75"},{"v":35619.19,"d":"35,619.19"},{"v":18164.050000000003,"d":"18,164.05"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":4193.55,"d":"4,193.55"},{"v":11958,"d":"11,958.00"},{"v":20325.1,"d":"20,325.10"},{"v":16068.55,"d":"16,068.55"},{"v":16068.55,"d":"16,068.55"},{"v":11875,"d":"11,875.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":9065,"d":"9,065.00"},{"v":9065,"d":"9,065.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":17593.45,"d":"17,593.45"},{"v":22913.4,"d":"22,913.40"},{"v":39230.5,"d":"39,230.50"},{"v":117028.8,"d":"117,028.80"},{"v":126563.75,"d":"126,563.75"},{"v":108970.3,"d":"108,970.30"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12950,"d":"12,950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6397+E6398","v":{"v":1826.8,"d":"1,826.80"}},{"$f":"F6397+F6398","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1495.95,"d":"1,495.95"},{"$f":"I6396-E6396","v":{"v":-330.8499999999999,"d":"-330.85 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":1826.8,"d":"1,826.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1495.95,"d":"1,495.95"},{"$f":"I6397-E6397","v":{"v":-330.8499999999999,"d":"-330.85 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6398-E6398","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6401+E6402+E6403+E6404+E6405","v":{"v":157186.25,"d":"157,186.25"}},{"$f":"F6401+F6402+F6403+F6404+F6405","v":{"v":164971.19999999998,"d":"164,971.20"}},{"v":133967.25,"d":"133,967.25"},{"v":278340.82999999996,"d":"278,340.83"},{"v":386887.91000000003,"d":"386,887.91"},{"$f":"I6400-E6400","v":{"v":229701.66000000003,"d":"229,701.66"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":4803,"d":"4,803.00"},{"v":6448,"d":"6,448.00"},{"v":2391,"d":"2,391.00"},{"v":4605,"d":"4,605.00"},{"v":6187,"d":"6,187.00"},{"v":1384,"d":"1,384.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":5555.6,"d":"5,555.60"},{"v":5644.4,"d":"5,644.40"},{"v":23995.45,"d":"23,995.45"},{"v":37838.8,"d":"37,838.80"},{"v":37872.7,"d":"37,872.70"},{"v":32317.1,"d":"32,317.10"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":81733,"d":"81,733.00"},{"v":0,"d":"0.00"},{"v":62218,"d":"62,218.00"},{"v":111253,"d":"111,253.00"},{"v":160144,"d":"160,144.00"},{"v":78411,"d":"78,411.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":57865.95,"d":"57,865.95"},{"v":146805.5,"d":"146,805.50"},{"v":39593.9,"d":"39,593.90"},{"v":119171.78,"d":"119,171.78"},{"v":177027.81,"d":"177,027.81"},{"v":119161.86,"d":"119,161.86"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":7228.7,"d":"7,228.70"},{"v":6073.3,"d":"6,073.30"},{"v":5768.9,"d":"5,768.90"},{"v":5472.25,"d":"5,472.25"},{"v":5656.4,"d":"5,656.40"},{"v":-1572.3000000000002,"d":"-1,572.30 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6408","v":{"v":0,"d":"0.00"}},{"$f":"F6408","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6407-E6407","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6408-E6408","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6411+E6412+E6413+E6414+E6415+E6416+E6417","v":{"v":0,"d":"0.00"}},{"$f":"F6411+F6412+F6413+F6414+F6415+F6416+F6417","v":{"v":0,"d":"0.00"}},{"v":130567,"d":"130,567.00"},{"v":567,"d":"567.00"},{"v":567,"d":"567.00"},{"$f":"I6410-E6410","v":{"v":567,"d":"567.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130567,"d":"130,567.00"},{"v":567,"d":"567.00"},{"v":567,"d":"567.00"},{"v":567,"d":"567.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E6420+E6421+E6422+E6423+E6424+E6425+E6426+E6427","v":{"v":0,"d":"0.00"}},{"$f":"F6420+F6421+F6422+F6423+F6424+F6425+F6426+F6427","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6419-E6419","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6433+E6434","v":{"v":23915.769999999997,"d":"23,915.77"}},{"$f":"F6433+F6434","v":{"v":32981.15,"d":"32,981.15"}},{"v":-105514.74,"d":"-105,514.74 "},{"v":56336,"d":"56,336.00"},{"v":73531.77,"d":"73,531.77"},{"$f":"I6432-E6432","v":{"v":49616.00000000001,"d":"49,616.00"}}]
[null,null,900,"Compte général (+ / -)",{"v":39059.13,"d":"39,059.13"},{"v":6474.16,"d":"6,474.16"},{"v":-102773.5,"d":"-102,773.50 "},{"v":57276.38,"d":"57,276.38"},{"v":137524.69,"d":"137,524.69"},{"$f":"I6433-E6433","v":{"v":98465.56,"d":"98,465.56"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":-15143.36,"d":"-15,143.36 "},{"v":26506.99,"d":"26,506.99"},{"v":-2741.24,"d":"-2,741.24 "},{"v":-940.38,"d":"-940.38 "},{"v":-63992.92,"d":"-63,992.92 "},{"$f":"I6434-E6434","v":{"v":-48849.56,"d":"-48,849.56 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6433+E6434","v":{"v":23915.769999999997,"d":"23,915.77"}},{"$f":"F6433+F6434","v":{"v":32981.15,"d":"32,981.15"}},{"v":-105514.74,"d":"-105,514.74 "},{"v":56336,"d":"56,336.00"},{"v":73531.77,"d":"73,531.77"},{"$f":"I6436-E6436","v":{"v":49616.00000000001,"d":"49,616.00"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Clos du Doubs",{"$nulls":3},{"v":1263,"d":"1,263"},{"v":1284,"d":"1,284"},{"v":1275,"d":"1,275"},{"v":1294,"d":"1,294"},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"I6442-E6442","v":41}]
[{"$nulls":4},"Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs",{"$f":"H6443","v":"Clos du Doubs"},"Clos du Doubs"]
[3,null,null,"Charges",{"$f":"E6445+E6455+E6467+E6471+E6479+E6483+E6493+E6496+E6504","v":{"v":7195879.459999999,"d":"7,195,879.46"}},{"$f":"F6445+F6455+F6467+F6471+F6479+F6483+F6493+F6496+F6504","v":{"v":6542661.029999999,"d":"6,542,661.03"}},{"v":7408607.85,"d":"7,408,607.85"},{"v":6779732.420000001,"d":"6,779,732.42"},{"v":8464383.959999999,"d":"8,464,383.96"},{"$f":"I6444-E6444","v":{"v":1268504.5,"d":"1,268,504.50"}}]
[null,30,null,"Charges du personnel",{"$f":"E6446+E6447+E6448+E6449+E6450+E6451+E6452+E6453","v":{"v":1102114.8,"d":"1,102,114.80"}},{"$f":"F6446+F6447+F6448+F6449+F6450+F6451+F6452+F6453","v":{"v":1185466,"d":"1,185,466.00"}},{"v":1252086.59,"d":"1,252,086.59"},{"v":1429933.2000000002,"d":"1,429,933.20"},{"v":1465593.45,"d":"1,465,593.45"},{"v":363478.6499999999,"d":"363,478.65"}]
[null,null,300,"Autorités et commissions",{"v":73895.75,"d":"73,895.75"},{"v":88093.75,"d":"88,093.75"},{"v":83728.75,"d":"83,728.75"},{"v":86610.05,"d":"86,610.05"},{"v":79365.15,"d":"79,365.15"},{"v":5469.399999999994,"d":"5,469.40"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":875386.5,"d":"875,386.50"},{"v":926921,"d":"926,921.00"},{"v":982174.14,"d":"982,174.14"},{"v":1131353.45,"d":"1,131,353.45"},{"v":1154332.55,"d":"1,154,332.55"},{"v":278946.05000000005,"d":"278,946.05"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":147964.1,"d":"147,964.10"},{"v":162248.9,"d":"162,248.90"},{"v":176659.95,"d":"176,659.95"},{"v":203946.35,"d":"203,946.35"},{"v":219010.35,"d":"219,010.35"},{"v":71046.25,"d":"71,046.25"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":4868.45,"d":"4,868.45"},{"v":8202.35,"d":"8,202.35"},{"v":9523.75,"d":"9,523.75"},{"v":8023.35,"d":"8,023.35"},{"v":12885.4,"d":"12,885.40"},{"v":8016.95,"d":"8,016.95"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6456+E6457+E6458+E6459+E6460+E6461+E6462+E6463+E6464+E6465","v":{"v":1494728.9899999998,"d":"1,494,728.99"}},{"$f":"F6456+F6457+F6458+F6459+F6460+F6461+F6462+F6463+F6464+F6465","v":{"v":1477711.29,"d":"1,477,711.29"}},{"v":1502327.8099999998,"d":"1,502,327.81"},{"v":1639578.21,"d":"1,639,578.21"},{"v":1928381.2,"d":"1,928,381.20"},{"$f":"I6455-E6455","v":{"v":433652.2100000002,"d":"433,652.21"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":93357.25,"d":"93,357.25"},{"v":106599.35,"d":"106,599.35"},{"v":113594.93,"d":"113,594.93"},{"v":127117.65,"d":"127,117.65"},{"v":125701.15,"d":"125,701.15"},{"v":32343.899999999994,"d":"32,343.90"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":75329.5,"d":"75,329.50"},{"v":65549.35,"d":"65,549.35"},{"v":47980.7,"d":"47,980.70"},{"v":45038.62,"d":"45,038.62"},{"v":65321.35,"d":"65,321.35"},{"v":-10008.150000000001,"d":"-10,008.15 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":190392.35,"d":"190,392.35"},{"v":187709.6,"d":"187,709.60"},{"v":158196.95,"d":"158,196.95"},{"v":160884.6,"d":"160,884.60"},{"v":184046.45,"d":"184,046.45"},{"v":-6345.899999999994,"d":"-6,345.90 "}]
[null,null,313,"Prestations de services et honoraires",{"v":577117.44,"d":"577,117.44"},{"v":579495.7,"d":"579,495.70"},{"v":531749.1,"d":"531,749.10"},{"v":683077.75,"d":"683,077.75"},{"v":915677.98,"d":"915,677.98"},{"v":338560.54000000004,"d":"338,560.54"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":309127.05,"d":"309,127.05"},{"v":313805.15,"d":"313,805.15"},{"v":394866.45,"d":"394,866.45"},{"v":342460.35,"d":"342,460.35"},{"v":410850.95,"d":"410,850.95"},{"v":101723.90000000002,"d":"101,723.90"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":69959.1,"d":"69,959.10"},{"v":93012.5,"d":"93,012.50"},{"v":90855.4,"d":"90,855.40"},{"v":96852.95,"d":"96,852.95"},{"v":66817.6,"d":"66,817.60"},{"v":-3141.5,"d":"-3,141.50 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":42741.8,"d":"42,741.80"},{"v":41161.3,"d":"41,161.30"},{"v":45895.1,"d":"45,895.10"},{"v":87441.4,"d":"87,441.40"},{"v":94824.15,"d":"94,824.15"},{"v":52082.34999999999,"d":"52,082.35"}]
[null,null,317,"Indemnités et dédommagements",{"v":19156.2,"d":"19,156.20"},{"v":21214.25,"d":"21,214.25"},{"v":26123.45,"d":"26,123.45"},{"v":21681.05,"d":"21,681.05"},{"v":26120.2,"d":"26,120.20"},{"v":6964,"d":"6,964.00"}]
[null,null,318,"Réévaluations de créances",{"v":101567.4,"d":"101,567.40"},{"v":51355.29,"d":"51,355.29"},{"v":71246.18,"d":"71,246.18"},{"v":52949.59,"d":"52,949.59"},{"v":13993.77,"d":"13,993.77"},{"v":-87573.62999999999,"d":"-87,573.63 "}]
[null,null,319,"Divers charges d'exploitation",{"v":15980.9,"d":"15,980.90"},{"v":17808.8,"d":"17,808.80"},{"v":21819.55,"d":"21,819.55"},{"v":22074.25,"d":"22,074.25"},{"v":25027.6,"d":"25,027.60"},{"v":9046.699999999999,"d":"9,046.70"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6468+E6469","v":{"v":591914.85,"d":"591,914.85"}},{"$f":"F6468+F6469","v":{"v":180610,"d":"180,610.00"}},{"v":972063.0700000001,"d":"972,063.07"},{"v":211824.45,"d":"211,824.45"},{"v":341284.31,"d":"341,284.31"},{"$f":"I6467-E6467","v":{"v":-250630.53999999998,"d":"-250,630.54 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":582914.85,"d":"582,914.85"},{"v":145910,"d":"145,910.00"},{"v":931593.77,"d":"931,593.77"},{"v":176374.45,"d":"176,374.45"},{"v":305834.31,"d":"305,834.31"},{"$f":"I6468-E6468","v":{"v":-277080.54,"d":"-277,080.54 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":9000,"d":"9,000.00"},{"v":34700,"d":"34,700.00"},{"v":40469.3,"d":"40,469.30"},{"v":35450,"d":"35,450.00"},{"v":35450,"d":"35,450.00"},{"$f":"I6469-E6469","v":{"v":26450,"d":"26,450.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E6472+E6473+E6474+E6475+E6476+E6477","v":{"v":266678.92,"d":"266,678.92"}},{"$f":"F6472+F6473+F6474+F6475+F6476+F6477","v":{"v":244846.24,"d":"244,846.24"}},{"v":257738.71000000002,"d":"257,738.71"},{"v":253951.61,"d":"253,951.61"},{"v":307870.75,"d":"307,870.75"},{"$f":"I6471-E6471","v":{"v":41191.830000000016,"d":"41,191.83"}}]
[null,null,340,"Charges d'intérets",{"v":89632.52,"d":"89,632.52"},{"v":81690.24,"d":"81,690.24"},{"v":78368.46,"d":"78,368.46"},{"v":89935.81,"d":"89,935.81"},{"v":117717.05,"d":"117,717.05"},{"v":28084.53,"d":"28,084.53"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":177046.4,"d":"177,046.40"},{"v":163156,"d":"163,156.00"},{"v":179370.25,"d":"179,370.25"},{"v":164015.8,"d":"164,015.80"},{"v":190153.7,"d":"190,153.70"},{"v":13107.300000000017,"d":"13,107.30"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6480+E6481","v":{"v":88595.55,"d":"88,595.55"}},{"$f":"F6480+F6481","v":{"v":112767.45,"d":"112,767.45"}},{"v":250436.1,"d":"250,436.10"},{"v":122673.8,"d":"122,673.80"},{"v":492225.3,"d":"492,225.30"},{"$f":"I6479-E6479","v":{"v":403629.75,"d":"403,629.75"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6480-E6480","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":88595.55,"d":"88,595.55"},{"v":112767.45,"d":"112,767.45"},{"v":250436.1,"d":"250,436.10"},{"v":122673.8,"d":"122,673.80"},{"v":492225.3,"d":"492,225.30"},{"$f":"I6481-E6481","v":{"v":403629.75,"d":"403,629.75"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6484+E6485+E6486+E6487+E6488+E6489+E6490+E6491","v":{"v":3049796.3499999996,"d":"3,049,796.35"}},{"$f":"F6484+F6485+F6486+F6487+F6488+F6489+F6490+F6491","v":{"v":3014483.6999999997,"d":"3,014,483.70"}},{"v":3097346.57,"d":"3,097,346.57"},{"v":2955588.2,"d":"2,955,588.20"},{"v":2698335.85,"d":"2,698,335.85"},{"$f":"I6483-E6483","v":{"v":-351460.49999999953,"d":"-351,460.50 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":4603.8,"d":"4,603.80"},{"v":7185,"d":"7,185.00"},{"v":6475,"d":"6,475.00"},{"v":6870,"d":"6,870.00"},{"v":6655,"d":"6,655.00"},{"v":2051.2,"d":"2,051.20"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2137503.25,"d":"2,137,503.25"},{"v":2168914.3,"d":"2,168,914.30"},{"v":2241368.4,"d":"2,241,368.40"},{"v":2265739.25,"d":"2,265,739.25"},{"v":1987899.2,"d":"1,987,899.20"},{"v":-149604.05000000005,"d":"-149,604.05 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":900885.3,"d":"900,885.30"},{"v":831679.4,"d":"831,679.40"},{"v":842447.17,"d":"842,447.17"},{"v":676210.95,"d":"676,210.95"},{"v":696869.65,"d":"696,869.65"},{"v":-204015.65000000002,"d":"-204,015.65 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":6804,"d":"6,804.00"},{"v":6705,"d":"6,705.00"},{"v":7056,"d":"7,056.00"},{"v":6768,"d":"6,768.00"},{"v":6912,"d":"6,912.00"},{"v":108,"d":"108.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6494","v":{"v":57050,"d":"57,050.00"}},{"$f":"F6494","v":{"v":56776.35,"d":"56,776.35"}},{"v":56609,"d":"56,609.00"},{"v":51182.95,"d":"51,182.95"},{"v":51178.1,"d":"51,178.10"},{"$f":"I6493-E6493","v":{"v":-5871.9000000000015,"d":"-5,871.90 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":57050,"d":"57,050.00"},{"v":56776.35,"d":"56,776.35"},{"v":56609,"d":"56,609.00"},{"v":51182.95,"d":"51,182.95"},{"v":51178.1,"d":"51,178.10"},{"v":-5871.9000000000015,"d":"-5,871.90 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6497+E6498+E6499+E6500+E6501+E6502","v":{"v":545000,"d":"545,000.00"}},{"$f":"F6497+F6498+F6499+F6500+F6501+F6502","v":{"v":270000,"d":"270,000.00"}},{"v":20000,"d":"20,000.00"},{"v":115000,"d":"115,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":455000,"d":"455,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25000,"d":"-25,000.00 "}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":520000,"d":"520,000.00"},{"v":270000,"d":"270,000.00"},{"v":20000,"d":"20,000.00"},{"v":115000,"d":"115,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":480000,"d":"480,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E6505+E6506+E6507+E6508+E6509+E6510+E6511+E6512","v":{"v":0,"d":"0.00"}},{"$f":"F6505+F6506+F6507+F6508+F6509+F6510+F6511+F6512","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179515,"d":"179,515.00"},{"$f":"I6504-E6504","v":{"v":179515,"d":"179,515.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7285,"d":"7,285.00"},{"v":7285,"d":"7,285.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122385,"d":"122,385.00"},{"v":122385,"d":"122,385.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5645,"d":"5,645.00"},{"v":5645,"d":"5,645.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44200,"d":"44,200.00"},{"v":44200,"d":"44,200.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6516+E6522+E6528+E6539+E6545+E6557+E6561+E6568+E6571+E6580","v":{"v":7246551.25,"d":"7,246,551.25"}},{"$f":"F6516+F6522+F6528+F6539+F6545+F6557+F6561+F6568+F6571+F6580","v":{"v":6619219.720000001,"d":"6,619,219.72"}},{"v":7423909.48,"d":"7,423,909.48"},{"v":6892903.180000001,"d":"6,892,903.18"},{"v":8387630.66,"d":"8,387,630.66"},{"$f":"I6515-E6515","v":{"v":1141079.4100000001,"d":"1,141,079.41"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6517+E6518+E6519+E6520","v":{"v":3448745.2499999995,"d":"3,448,745.25"}},{"$f":"F6517+F6518+F6519+F6520","v":{"v":3259670.81,"d":"3,259,670.81"}},{"v":3068900.23,"d":"3,068,900.23"},{"v":3240047.3399999994,"d":"3,240,047.34"},{"v":3511624.85,"d":"3,511,624.85"},{"v":62879.60000000056,"d":"62,879.60"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2280940.4,"d":"2,280,940.40"},{"v":2468752.63,"d":"2,468,752.63"},{"v":2314628.3,"d":"2,314,628.30"},{"v":2398664.9,"d":"2,398,664.90"},{"v":2494021.9,"d":"2,494,021.90"},{"v":213081.5,"d":"213,081.50"}]
[null,null,401,"Impôts directs des personnes morales",{"v":234509.05,"d":"234,509.05"},{"v":93326.42,"d":"93,326.42"},{"v":12170.65,"d":"12,170.65"},{"v":166659.55,"d":"166,659.55"},{"v":228211.1,"d":"228,211.10"},{"v":-6297.9499999999825,"d":"-6,297.95 "}]
[null,null,402,"Autres impôts directs",{"v":815220.25,"d":"815,220.25"},{"v":585174.31,"d":"585,174.31"},{"v":609945.18,"d":"609,945.18"},{"v":551249.09,"d":"551,249.09"},{"v":669665.6,"d":"669,665.60"},{"v":-145554.65000000002,"d":"-145,554.65 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":118075.55,"d":"118,075.55"},{"v":112417.45,"d":"112,417.45"},{"v":132156.1,"d":"132,156.10"},{"v":123473.8,"d":"123,473.80"},{"v":119726.25,"d":"119,726.25"},{"v":1650.699999999997,"d":"1,650.70"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6523+E6524+E6525+E6526","v":{"v":19774,"d":"19,774.00"}},{"$f":"F6523+F6524+F6525+F6526","v":{"v":19897.4,"d":"19,897.40"}},{"v":320.2,"d":"320.20"},{"v":306,"d":"306.00"},239.45,{"$f":"I6522-E6522","v":{"v":-19534.55,"d":"-19,534.55 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6523-E6523","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6524-E6524","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":19774,"d":"19,774.00"},{"v":19897.4,"d":"19,897.40"},{"v":320.2,"d":"320.20"},{"v":306,"d":"306.00"},239.45,{"$f":"I6525-E6525","v":{"v":-19534.55,"d":"-19,534.55 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6526-E6526","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6529+E6530+E6531+E6532+E6533+E6534+E6535+E6536+E6537","v":{"v":852155.3,"d":"852,155.30"}},{"$f":"F6529+F6530+F6531+F6532+F6533+F6534+F6535+F6536+F6537","v":{"v":929028.03,"d":"929,028.03"}},{"v":980969.26,"d":"980,969.26"},{"v":1165948.35,"d":"1,165,948.35"},{"v":1580367.23,"d":"1,580,367.23"},{"$f":"I6528-E6528","v":{"v":728211.9299999999,"d":"728,211.93"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":32366.65,"d":"32,366.65"},{"v":36370.35,"d":"36,370.35"},{"v":36967.7,"d":"36,967.70"},{"v":38476.1,"d":"38,476.10"},{"v":36363.8,"d":"36,363.80"},{"v":3997.1500000000015,"d":"3,997.15"}]
[null,null,421,"Emoluments administratif",{"v":19403.9,"d":"19,403.90"},{"v":33990.4,"d":"33,990.40"},{"v":27195.51,"d":"27,195.51"},{"v":35771.6,"d":"35,771.60"},{"v":27383.92,"d":"27,383.92"},{"v":7980.019999999997,"d":"7,980.02"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":3598,"d":"3,598.00"},{"v":3168,"d":"3,168.00"},{"v":7881,"d":"7,881.00"},{"v":10056,"d":"10,056.00"},{"v":12132,"d":"12,132.00"},{"v":8534,"d":"8,534.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":753975.95,"d":"753,975.95"},{"v":777001.9,"d":"777,001.90"},{"v":829041.15,"d":"829,041.15"},{"v":864097.05,"d":"864,097.05"},{"v":992005.2,"d":"992,005.20"},{"v":238029.25,"d":"238,029.25"}]
[null,null,425,"Revenus des ventes",{"v":8752.8,"d":"8,752.80"},{"v":8752.85,"d":"8,752.85"},{"v":8968.15,"d":"8,968.15"},{"v":133989.6,"d":"133,989.60"},{"v":420771.81,"d":"420,771.81"},{"v":412019.01,"d":"412,019.01"}]
[null,null,426,"remboursements",{"v":33876,"d":"33,876.00"},{"v":69389.53,"d":"69,389.53"},{"v":70775.75,"d":"70,775.75"},{"v":83338,"d":"83,338.00"},{"v":91130.5,"d":"91,130.50"},{"v":57254.5,"d":"57,254.50"}]
[null,null,427,"Amendes",{"v":182,"d":"182.00"},{"v":355,"d":"355.00"},{"v":140,"d":"140.00"},{"v":220,"d":"220.00"},{"v":580,"d":"580.00"},{"v":398,"d":"398.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6540+E6541+E6542+E6543","v":{"v":549,"d":"549.00"}},{"$f":"F6540+F6541+F6542+F6543","v":{"v":651,"d":"651.00"}},{"v":261,"d":"261.00"},{"v":111,"d":"111.00"},{"v":135,"d":"135.00"},{"$f":"I6539-E6539","v":{"v":-414,"d":"-414.00 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":549,"d":"549.00"},{"v":651,"d":"651.00"},{"v":261,"d":"261.00"},{"v":111,"d":"111.00"},{"v":135,"d":"135.00"},{"$f":"I6540-E6540","v":{"v":-414,"d":"-414.00 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6541-E6541","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6542-E6542","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6543-E6543","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6546+E6547+E6548+E6549+E6550+E6551+E6552+E6553+E6554+E6555","v":{"v":645157.75,"d":"645,157.75"}},{"$f":"F6546+F6547+F6548+F6549+F6550+F6551+F6552+F6553+F6554+F6555","v":{"v":626431.38,"d":"626,431.38"}},{"v":618846.01,"d":"618,846.01"},{"v":645671.41,"d":"645,671.41"},{"v":662565.22,"d":"662,565.22"},{"$f":"I6545-E6545","v":{"v":17407.469999999972,"d":"17,407.47"}}]
[null,null,440,"Revenus des intérets",{"v":31166.18,"d":"31,166.18"},{"v":38140.64,"d":"38,140.64"},{"v":37646.34,"d":"37,646.34"},{"v":36630.95,"d":"36,630.95"},{"v":43776.88,"d":"43,776.88"},{"v":12610.699999999997,"d":"12,610.70"}]
[null,null,441,"Gains réalisés du PF",{"v":43060,"d":"43,060.00"},{"v":34260,"d":"34,260.00"},{"v":0,"d":"0.00"},{"v":2840,"d":"2,840.00"},{"v":0,"d":"0.00"},{"v":-43060,"d":"-43,060.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":6957,"d":"6,957.00"},{"v":7381.54,"d":"7,381.54"},{"v":8074.75,"d":"8,074.75"},{"v":12167.75,"d":"12,167.75"},{"v":10457.75,"d":"10,457.75"},{"v":3500.75,"d":"3,500.75"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":437887.87,"d":"437,887.87"},{"v":397274.5,"d":"397,274.50"},{"v":423015.3,"d":"423,015.30"},{"v":415913.9,"d":"415,913.90"},{"v":423750.03,"d":"423,750.03"},{"v":-14137.839999999967,"d":"-14,137.84 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":126086.7,"d":"126,086.70"},{"v":149374.7,"d":"149,374.70"},{"v":150109.62,"d":"150,109.62"},{"v":178118.81,"d":"178,118.81"},{"v":184580.56,"d":"184,580.56"},{"v":58493.86,"d":"58,493.86"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6558+E6559","v":{"v":419685.15,"d":"419,685.15"}},{"$f":"F6558+F6559","v":{"v":13174,"d":"13,174.00"}},{"v":856437.0299999999,"d":"856,437.03"},{"v":103706.15,"d":"103,706.15"},{"v":332760.61,"d":"332,760.61"},{"$f":"I6557-E6557","v":{"v":-86924.54000000004,"d":"-86,924.54 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":21308.9,"d":"21,308.90"},{"v":4174,"d":"4,174.00"},{"v":3019.2,"d":"3,019.20"},{"v":3206.15,"d":"3,206.15"},{"v":3074.55,"d":"3,074.55"},{"$f":"I6558-E6558","v":{"v":-18234.350000000002,"d":"-18,234.35 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":398376.25,"d":"398,376.25"},{"v":9000,"d":"9,000.00"},{"v":853417.83,"d":"853,417.83"},{"v":100500,"d":"100,500.00"},{"v":329686.06,"d":"329,686.06"},{"$f":"I6559-E6559","v":{"v":-68690.19,"d":"-68,690.19 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6562+E6563+E6564+E6565+E6566","v":{"v":1803434.8,"d":"1,803,434.80"}},{"$f":"F6562+F6563+F6564+F6565+F6566","v":{"v":1713495.8,"d":"1,713,495.80"}},{"v":1841566.1500000001,"d":"1,841,566.15"},{"v":1685929.98,"d":"1,685,929.98"},{"v":1069244.8,"d":"1,069,244.80"},{"$f":"I6561-E6561","v":{"v":-734190,"d":"-734,190.00 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":3539,"d":"3,539.00"},{"v":3096,"d":"3,096.00"},{"v":3521,"d":"3,521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3539,"d":"-3,539.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":908668.3,"d":"908,668.30"},{"v":941423.95,"d":"941,423.95"},{"v":1048043.25,"d":"1,048,043.25"},{"v":1001345.2,"d":"1,001,345.20"},{"v":336166.8,"d":"336,166.80"},{"v":-572501.5,"d":"-572,501.50 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":684808,"d":"684,808.00"},{"v":658646,"d":"658,646.00"},{"v":355906,"d":"355,906.00"},{"v":480598,"d":"480,598.00"},{"v":533324,"d":"533,324.00"},{"v":-151484,"d":"-151,484.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":193737.15,"d":"193,737.15"},{"v":97920.8,"d":"97,920.80"},{"v":422305.3,"d":"422,305.30"},{"v":190279.68,"d":"190,279.68"},{"v":196682.9,"d":"196,682.90"},{"v":2945.75,"d":"2,945.75"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":12682.35,"d":"12,682.35"},{"v":12409.05,"d":"12,409.05"},{"v":11790.6,"d":"11,790.60"},{"v":13707.1,"d":"13,707.10"},{"v":3071.1,"d":"3,071.10"},{"v":-9611.25,"d":"-9,611.25 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6569","v":{"v":57050,"d":"57,050.00"}},{"$f":"F6569","v":{"v":56776.4,"d":"56,776.40"}},{"v":56609.6,"d":"56,609.60"},{"v":51182.95,"d":"51,182.95"},{"v":51178.5,"d":"51,178.50"},{"$f":"I6568-E6568","v":{"v":-5871.5,"d":"-5,871.50 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":57050,"d":"57,050.00"},{"v":56776.4,"d":"56,776.40"},{"v":56609.6,"d":"56,609.60"},{"v":51182.95,"d":"51,182.95"},{"v":51178.5,"d":"51,178.50"},{"$f":"I6569-E6569","v":{"v":-5871.5,"d":"-5,871.50 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6572+E6573+E6574+E6575+E6576+E6577+E6578","v":{"v":0,"d":"0.00"}},{"$f":"F6572+F6573+F6574+F6575+F6576+F6577+F6578","v":{"v":94.9,"d":"94.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"$f":"I6571-E6571","v":{"v":1000000,"d":"1,000,000.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":94.9,"d":"94.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E6581+E6582+E6583+E6584+E6585+E6586+E6587+E6588","v":{"v":0,"d":"0.00"}},{"$f":"F6581+F6582+F6583+F6584+F6585+F6586+F6587+F6588","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179515,"d":"179,515.00"},{"$f":"I6580-E6580","v":{"v":179515,"d":"179,515.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7285,"d":"7,285.00"},{"v":7285,"d":"7,285.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122385,"d":"122,385.00"},{"v":122385,"d":"122,385.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5645,"d":"5,645.00"},{"v":5645,"d":"5,645.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44200,"d":"44,200.00"},{"v":44200,"d":"44,200.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6594+E6595","v":{"v":50671.79,"d":"50,671.79"}},{"$f":"F6594+F6595","v":{"v":76558.69,"d":"76,558.69"}},{"v":15301.63,"d":"15,301.63"},{"v":113170.76,"d":"113,170.76"},{"v":-76753.3,"d":"-76,753.30 "},{"$f":"I6593-E6593","v":{"v":-127425.09,"d":"-127,425.09 "}}]
[null,null,900,"Compte général (+ / -)",{"v":21784.22,"d":"21,784.22"},{"v":9638.94,"d":"9,638.94"},{"v":1535.82,"d":"1,535.82"},{"v":3214.53,"d":"3,214.53"},{"v":22421.25,"d":"22,421.25"},{"$f":"I6594-E6594","v":{"v":637.0299999999988,"d":"637.03"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":28887.57,"d":"28,887.57"},{"v":66919.75,"d":"66,919.75"},{"v":13765.81,"d":"13,765.81"},{"v":109956.23,"d":"109,956.23"},{"v":-99174.55,"d":"-99,174.55 "},{"$f":"I6595-E6595","v":{"v":-128062.12,"d":"-128,062.12 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6594+E6595","v":{"v":50671.79,"d":"50,671.79"}},{"$f":"F6594+F6595","v":{"v":76558.69,"d":"76,558.69"}},{"v":15301.63,"d":"15,301.63"},{"v":113170.76,"d":"113,170.76"},{"v":-76753.3,"d":"-76,753.30 "},{"$f":"I6597-E6597","v":{"v":-127425.09,"d":"-127,425.09 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Coeuve",{"$nulls":3},740,731,718,721,{"$f":"'Base de données pop.'!C40","v":717},{"$f":"I6603-E6603","v":{"v":-23,"d":"-23 "}}]
[{"$nulls":4},"Coeuve","Coeuve","Coeuve","Coeuve",{"$f":"H6604","v":"Coeuve"},"Coeuve"]
[3,null,null,"Charges",{"$f":"E6606+E6616+E6628+E6632+E6640+E6644+E6654+E6657+E6665","v":{"v":3007875.98,"d":"3,007,875.98"}},{"$f":"F6606+F6616+F6628+F6632+F6640+F6644+F6654+F6657+F6665","v":{"v":3553923.34,"d":"3,553,923.34"}},{"v":3424505.48,"d":"3,424,505.48"},{"v":3388105.5100000002,"d":"3,388,105.51"},{"v":3716740.22,"d":"3,716,740.22"},{"$f":"I6605-E6605","v":{"v":708864.2400000002,"d":"708,864.24"}}]
[null,30,null,"Charges du personnel",{"$f":"E6607+E6608+E6609+E6610+E6611+E6612+E6613+E6614","v":{"v":441282.85,"d":"441,282.85"}},{"$f":"F6607+F6608+F6609+F6610+F6611+F6612+F6613+F6614","v":{"v":408302,"d":"408,302.00"}},{"v":424569.9,"d":"424,569.90"},{"v":477966.14999999997,"d":"477,966.15"},{"v":482252.4,"d":"482,252.40"},{"v":40969.55000000005,"d":"40,969.55"}]
[null,null,300,"Autorités et commissions",{"v":35003.75,"d":"35,003.75"},{"v":32627.4,"d":"32,627.40"},{"v":49195.5,"d":"49,195.50"},{"v":44662.5,"d":"44,662.50"},{"v":42899,"d":"42,899.00"},{"v":7895.25,"d":"7,895.25"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":335351.1,"d":"335,351.10"},{"v":306853.85,"d":"306,853.85"},{"v":302037.9,"d":"302,037.90"},{"v":358780.85,"d":"358,780.85"},{"v":348895.5,"d":"348,895.50"},{"v":13544.400000000023,"d":"13,544.40"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":348,"d":"348.00"},{"v":0,"d":"0.00"},{"v":5985,"d":"5,985.00"},{"v":5985,"d":"5,985.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":67450.9,"d":"67,450.90"},{"v":67179.85,"d":"67,179.85"},{"v":68252,"d":"68,252.00"},{"v":73622.5,"d":"73,622.50"},{"v":82009.65,"d":"82,009.65"},{"v":14558.75,"d":"14,558.75"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":3477.1,"d":"3,477.10"},{"v":1640.9,"d":"1,640.90"},{"v":4736.5,"d":"4,736.50"},{"v":900.3,"d":"900.30"},{"v":2463.25,"d":"2,463.25"},{"v":-1013.8499999999999,"d":"-1,013.85 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6617+E6618+E6619+E6620+E6621+E6622+E6623+E6624+E6625+E6626","v":{"v":529720.28,"d":"529,720.28"}},{"$f":"F6617+F6618+F6619+F6620+F6621+F6622+F6623+F6624+F6625+F6626","v":{"v":551672.79,"d":"551,672.79"}},{"v":582798.81,"d":"582,798.81"},{"v":649716.13,"d":"649,716.13"},{"v":669286.33,"d":"669,286.33"},{"$f":"I6616-E6616","v":{"v":139566.04999999993,"d":"139,566.05"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":76560.15,"d":"76,560.15"},{"v":57012.89,"d":"57,012.89"},{"v":65577.54,"d":"65,577.54"},{"v":76443.55,"d":"76,443.55"},{"v":80733.73,"d":"80,733.73"},{"v":4173.580000000002,"d":"4,173.58"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":33578.4,"d":"33,578.40"},{"v":26290.25,"d":"26,290.25"},{"v":24628.99,"d":"24,628.99"},{"v":18924,"d":"18,924.00"},{"v":31316.18,"d":"31,316.18"},{"v":-2262.220000000001,"d":"-2,262.22 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":122456.55,"d":"122,456.55"},{"v":143332.55,"d":"143,332.55"},{"v":129877.65,"d":"129,877.65"},{"v":139006.7,"d":"139,006.70"},{"v":146672.25,"d":"146,672.25"},{"v":24215.699999999997,"d":"24,215.70"}]
[null,null,313,"Prestations de services et honoraires",{"v":152131.28,"d":"152,131.28"},{"v":157245.86,"d":"157,245.86"},{"v":179967.73,"d":"179,967.73"},{"v":153386.12,"d":"153,386.12"},{"v":162390.28,"d":"162,390.28"},{"v":10259,"d":"10,259.00"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":53415.7,"d":"53,415.70"},{"v":99973.1,"d":"99,973.10"},{"v":78711.8,"d":"78,711.80"},{"v":107980.7,"d":"107,980.70"},{"v":93997.27,"d":"93,997.27"},{"v":40581.57000000001,"d":"40,581.57"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":40182.85,"d":"40,182.85"},{"v":25187.05,"d":"25,187.05"},{"v":40347.6,"d":"40,347.60"},{"v":42775.45,"d":"42,775.45"},{"v":43333.27,"d":"43,333.27"},{"v":3150.4199999999983,"d":"3,150.42"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":9738.15,"d":"9,738.15"},{"v":24470.85,"d":"24,470.85"},{"v":24137.7,"d":"24,137.70"},{"v":24150.95,"d":"24,150.95"},{"v":50102.6,"d":"50,102.60"},{"v":40364.45,"d":"40,364.45"}]
[null,null,317,"Indemnités et dédommagements",{"v":26910.7,"d":"26,910.70"},{"v":9496.65,"d":"9,496.65"},{"v":16161.65,"d":"16,161.65"},{"v":9818.1,"d":"9,818.10"},{"v":37504.25,"d":"37,504.25"},{"v":10593.55,"d":"10,593.55"}]
[null,null,318,"Réévaluations de créances",{"v":12355.1,"d":"12,355.10"},{"v":6963.69,"d":"6,963.69"},{"v":16890.65,"d":"16,890.65"},{"v":34217.41,"d":"34,217.41"},{"v":20819.6,"d":"20,819.60"},{"v":8464.499999999998,"d":"8,464.50"}]
[null,null,319,"Divers charges d'exploitation",{"v":2391.4,"d":"2,391.40"},{"v":1699.9,"d":"1,699.90"},{"v":6497.5,"d":"6,497.50"},{"v":43013.15,"d":"43,013.15"},{"v":2416.9,"d":"2,416.90"},{"v":25.5,"d":"25.50"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6629+E6630","v":{"v":132899.8,"d":"132,899.80"}},{"$f":"F6629+F6630","v":{"v":178081.75,"d":"178,081.75"}},{"v":174026.95,"d":"174,026.95"},{"v":155650,"d":"155,650.00"},{"v":155650,"d":"155,650.00"},{"$f":"I6628-E6628","v":{"v":22750.20000000001,"d":"22,750.20"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":132899.8,"d":"132,899.80"},{"v":0,"d":"0.00"},{"v":171826.95,"d":"171,826.95"},{"v":155650,"d":"155,650.00"},{"v":155650,"d":"155,650.00"},{"$f":"I6629-E6629","v":{"v":22750.20000000001,"d":"22,750.20"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":178081.75,"d":"178,081.75"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6630-E6630","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E6633+E6634+E6635+E6636+E6637+E6638","v":{"v":117832.13,"d":"117,832.13"}},{"$f":"F6633+F6634+F6635+F6636+F6637+F6638","v":{"v":85953.98999999999,"d":"85,953.99"}},{"v":76242.42,"d":"76,242.42"},{"v":71889.08,"d":"71,889.08"},{"v":95201.09,"d":"95,201.09"},{"$f":"I6632-E6632","v":{"v":-22631.040000000008,"d":"-22,631.04 "}}]
[null,null,340,"Charges d'intérets",{"v":87952.63,"d":"87,952.63"},{"v":80902.12,"d":"80,902.12"},{"v":68359.52,"d":"68,359.52"},{"v":65076.03,"d":"65,076.03"},{"v":86400.63,"d":"86,400.63"},{"v":-1552,"d":"-1,552.00 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":29857.35,"d":"29,857.35"},{"v":4973.92,"d":"4,973.92"},{"v":6316.67,"d":"6,316.67"},{"v":4788.25,"d":"4,788.25"},{"v":6151.01,"d":"6,151.01"},{"v":-23706.339999999997,"d":"-23,706.34 "}]
[null,null,344,"Réévaluations des immobilisations du PF",22.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-22.15,"d":"-22.15 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},77.95,{"v":1566.23,"d":"1,566.23"},{"v":2024.8,"d":"2,024.80"},{"v":2649.45,"d":"2,649.45"},{"v":2649.45,"d":"2,649.45"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6641+E6642","v":{"v":107667.17,"d":"107,667.17"}},{"$f":"F6641+F6642","v":{"v":99540,"d":"99,540.00"}},{"v":114117.9,"d":"114,117.90"},{"v":19646.85,"d":"19,646.85"},{"v":106583.6,"d":"106,583.60"},{"$f":"I6640-E6640","v":{"v":-1083.5699999999924,"d":"-1,083.57 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":1.7,"d":"1.70"},0.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6641-E6641","v":{"v":-1.7,"d":"-1.70 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":107665.47,"d":"107,665.47"},{"v":99539.57,"d":"99,539.57"},{"v":114117.9,"d":"114,117.90"},{"v":19646.85,"d":"19,646.85"},{"v":106583.6,"d":"106,583.60"},{"$f":"I6642-E6642","v":{"v":-1081.8699999999953,"d":"-1,081.87 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6645+E6646+E6647+E6648+E6649+E6650+E6651+E6652","v":{"v":1619302.9500000002,"d":"1,619,302.95"}},{"$f":"F6645+F6646+F6647+F6648+F6649+F6650+F6651+F6652","v":{"v":1826552.77,"d":"1,826,552.77"}},{"v":1931105.75,"d":"1,931,105.75"},{"v":1962104.25,"d":"1,962,104.25"},{"v":2007257.58,"d":"2,007,257.58"},{"$f":"I6644-E6644","v":{"v":387954.6299999999,"d":"387,954.63"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1824.6,"d":"1,824.60"},{"v":2480,"d":"2,480.00"},{"v":2410,"d":"2,410.00"},{"v":2520,"d":"2,520.00"},{"v":2310,"d":"2,310.00"},{"v":485.4000000000001,"d":"485.40"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1174981.79,"d":"1,174,981.79"},{"v":1396047.52,"d":"1,396,047.52"},{"v":1507807.25,"d":"1,507,807.25"},{"v":1500795.85,"d":"1,500,795.85"},{"v":1472463.35,"d":"1,472,463.35"},{"v":297481.56000000006,"d":"297,481.56"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":19558,"d":"19,558.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":436286.56,"d":"436,286.56"},{"v":402059.25,"d":"402,059.25"},{"v":413947.5,"d":"413,947.50"},{"v":451893.4,"d":"451,893.40"},{"v":525672.23,"d":"525,672.23"},{"v":89385.66999999998,"d":"89,385.67"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":6210,"d":"6,210.00"},{"v":6408,"d":"6,408.00"},{"v":6519,"d":"6,519.00"},{"v":6473,"d":"6,473.00"},{"v":6390,"d":"6,390.00"},{"v":180,"d":"180.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6655","v":{"v":0,"d":"0.00"}},{"$f":"F6655","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6654-E6654","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6658+E6659+E6660+E6661+E6662+E6663","v":{"v":0,"d":"0.00"}},{"$f":"F6658+F6659+F6660+F6661+F6662+F6663","v":{"v":275000,"d":"275,000.00"}},{"v":0,"d":"0.00"},217.68,{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":275000,"d":"275,000.00"},{"v":0,"d":"0.00"},217.68,{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E6666+E6667+E6668+E6669+E6670+E6671+E6672+E6673","v":{"v":59170.8,"d":"59,170.80"}},{"$f":"F6666+F6667+F6668+F6669+F6670+F6671+F6672+F6673","v":{"v":128820.04000000001,"d":"128,820.04"}},{"v":121643.75,"d":"121,643.75"},{"v":50915.37,"d":"50,915.37"},{"v":50509.22,"d":"50,509.22"},{"$f":"I6665-E6665","v":{"v":-8661.580000000002,"d":"-8,661.58 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":48767.8,"d":"48,767.80"},{"v":49191.05,"d":"49,191.05"},{"v":48710.5,"d":"48,710.50"},{"v":0,"d":"0.00"},{"v":22557.1,"d":"22,557.10"},{"v":-26210.700000000004,"d":"-26,210.70 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":2619.4,"d":"2,619.40"},{"v":16481.89,"d":"16,481.89"},{"v":13939.55,"d":"13,939.55"},{"v":1000,"d":"1,000.00"},{"v":2250,"d":"2,250.00"},{"v":-369.4000000000001,"d":"-369.40 "}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":7783.6,"d":"7,783.60"},{"v":63147.1,"d":"63,147.10"},{"v":58993.7,"d":"58,993.70"},{"v":49915.37,"d":"49,915.37"},{"v":25702.12,"d":"25,702.12"},{"v":17918.519999999997,"d":"17,918.52"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6677+E6683+E6689+E6700+E6706+E6718+E6722+E6729+E6732+E6741","v":{"v":3060427.08,"d":"3,060,427.08"}},{"$f":"F6677+F6683+F6689+F6700+F6706+F6718+F6722+F6729+F6732+F6741","v":{"v":3555212.09,"d":"3,555,212.09"}},{"v":3260984.5,"d":"3,260,984.50"},{"v":3216761.1700000004,"d":"3,216,761.17"},{"v":3724189.1700000004,"d":"3,724,189.17"},{"$f":"I6676-E6676","v":{"v":663762.0900000003,"d":"663,762.09"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6678+E6679+E6680+E6681","v":{"v":1748640.0500000003,"d":"1,748,640.05"}},{"$f":"F6678+F6679+F6680+F6681","v":{"v":2046618.5899999999,"d":"2,046,618.59"}},{"v":1845262.8299999998,"d":"1,845,262.83"},{"v":2009305.09,"d":"2,009,305.09"},{"v":2008897.98,"d":"2,008,897.98"},{"v":260257.9299999997,"d":"260,257.93"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1444177.6,"d":"1,444,177.60"},{"v":1710364.38,"d":"1,710,364.38"},{"v":1555418.93,"d":"1,555,418.93"},{"v":1677604.1,"d":"1,677,604.10"},{"v":1643401.21,"d":"1,643,401.21"},{"v":199223.60999999987,"d":"199,223.61"}]
[null,null,401,"Impôts directs des personnes morales",{"v":17997.35,"d":"17,997.35"},{"v":14983.78,"d":"14,983.78"},{"v":24447.4,"d":"24,447.40"},{"v":31264.74,"d":"31,264.74"},{"v":57851.17,"d":"57,851.17"},{"v":39853.82,"d":"39,853.82"}]
[null,null,402,"Autres impôts directs",{"v":279977.3,"d":"279,977.30"},{"v":313806.43,"d":"313,806.43"},{"v":261776.1,"d":"261,776.10"},{"v":291603.05,"d":"291,603.05"},{"v":300650.8,"d":"300,650.80"},{"v":20673.5,"d":"20,673.50"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":6487.8,"d":"6,487.80"},{"v":7464,"d":"7,464.00"},{"v":3620.4,"d":"3,620.40"},{"v":8833.2,"d":"8,833.20"},{"v":6994.8,"d":"6,994.80"},{"v":507,"d":"507.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6684+E6685+E6686+E6687","v":{"v":352,"d":"352.00"}},{"$f":"F6684+F6685+F6686+F6687","v":{"v":0,"d":"0.00"}},{"v":1365.05,"d":"1,365.05"},{"v":5675.25,"d":"5,675.25"},{"v":0,"d":"0.00"},{"$f":"I6683-E6683","v":{"v":-352,"d":"-352.00 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"$f":"I6684-E6684","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6685-E6685","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":352,"d":"352.00"},{"v":0,"d":"0.00"},165.05,{"v":4475.25,"d":"4,475.25"},{"v":0,"d":"0.00"},{"$f":"I6686-E6686","v":{"v":-352,"d":"-352.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6687-E6687","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6690+E6691+E6692+E6693+E6694+E6695+E6696+E6697+E6698","v":{"v":609374.97,"d":"609,374.97"}},{"$f":"F6690+F6691+F6692+F6693+F6694+F6695+F6696+F6697+F6698","v":{"v":557444.78,"d":"557,444.78"}},{"v":593398.12,"d":"593,398.12"},{"v":560620.7999999999,"d":"560,620.80"},{"v":677232.08,"d":"677,232.08"},{"$f":"I6689-E6689","v":{"v":67857.10999999999,"d":"67,857.11"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":30256,"d":"30,256.00"},{"v":29433.95,"d":"29,433.95"},{"v":30651.45,"d":"30,651.45"},{"v":30424.9,"d":"30,424.90"},{"v":30533.75,"d":"30,533.75"},277.75]
[null,null,421,"Emoluments administratif",{"v":3582.35,"d":"3,582.35"},{"v":5518.05,"d":"5,518.05"},{"v":12140.35,"d":"12,140.35"},{"v":7108.95,"d":"7,108.95"},{"v":5089.15,"d":"5,089.15"},{"v":1506.7999999999997,"d":"1,506.80"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":58988.6,"d":"58,988.60"},{"v":36125,"d":"36,125.00"},{"v":39015,"d":"39,015.00"},{"v":41505,"d":"41,505.00"},{"v":36125,"d":"36,125.00"},{"v":-22863.6,"d":"-22,863.60 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":356037.12,"d":"356,037.12"},{"v":249461.39,"d":"249,461.39"},{"v":315649.5,"d":"315,649.50"},{"v":275836,"d":"275,836.00"},{"v":396830.8,"d":"396,830.80"},{"v":40793.67999999999,"d":"40,793.68"}]
[null,null,425,"Revenus des ventes",{"v":146146.9,"d":"146,146.90"},{"v":228527.18,"d":"228,527.18"},{"v":146956.25,"d":"146,956.25"},{"v":179155.75,"d":"179,155.75"},{"v":194070.85,"d":"194,070.85"},{"v":47923.95000000001,"d":"47,923.95"}]
[null,null,426,"remboursements",{"v":14364,"d":"14,364.00"},{"v":8379.21,"d":"8,379.21"},{"v":48985.57,"d":"48,985.57"},{"v":26590.2,"d":"26,590.20"},{"v":14582.53,"d":"14,582.53"},{"v":218.53000000000065,"d":"218.53"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6701+E6702+E6703+E6704","v":108.81},{"$f":"F6701+F6702+F6703+F6704","v":12.34},{"v":365,"d":"365.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6700-E6700","v":{"v":-108.81,"d":"-108.81 "}}]
[null,null,430,"Revenus divers d'exploitation",108.81,{"v":0,"d":"0.00"},{"v":365,"d":"365.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6701-E6701","v":{"v":-108.81,"d":"-108.81 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6702-E6702","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6703-E6703","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},12.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6704-E6704","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6707+E6708+E6709+E6710+E6711+E6712+E6713+E6714+E6715+E6716","v":{"v":238564.46000000002,"d":"238,564.46"}},{"$f":"F6707+F6708+F6709+F6710+F6711+F6712+F6713+F6714+F6715+F6716","v":{"v":151096.32,"d":"151,096.32"}},{"v":118225.1,"d":"118,225.10"},{"v":218496.21,"d":"218,496.21"},{"v":90029.29,"d":"90,029.29"},{"$f":"I6706-E6706","v":{"v":-148535.17000000004,"d":"-148,535.17 "}}]
[null,null,440,"Revenus des intérets",{"v":43082.61,"d":"43,082.61"},{"v":38738.62,"d":"38,738.62"},{"v":24618.9,"d":"24,618.90"},{"v":37519.21,"d":"37,519.21"},{"v":28900.69,"d":"28,900.69"},{"v":-14181.920000000002,"d":"-14,181.92 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":10542.4,"d":"10,542.40"},{"v":12122.4,"d":"12,122.40"},{"v":15722.4,"d":"15,722.40"},{"v":20122.4,"d":"20,122.40"},{"v":29522.4,"d":"29,522.40"},{"v":18980,"d":"18,980.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":140026,"d":"140,026.00"},{"v":48500,"d":"48,500.00"},{"v":19750,"d":"19,750.00"},{"v":120825,"d":"120,825.00"},{"v":7532,"d":"7,532.00"},{"v":-132494,"d":"-132,494.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":44913.45,"d":"44,913.45"},{"v":51735.3,"d":"51,735.30"},{"v":58133.8,"d":"58,133.80"},{"v":40029.6,"d":"40,029.60"},{"v":15574.2,"d":"15,574.20"},{"v":-29339.249999999996,"d":"-29,339.25 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6719+E6720","v":{"v":77123,"d":"77,123.00"}},{"$f":"F6719+F6720","v":{"v":83961.47,"d":"83,961.47"}},{"v":91012.75,"d":"91,012.75"},{"v":58981.45,"d":"58,981.45"},{"v":18502.65,"d":"18,502.65"},{"$f":"I6718-E6718","v":{"v":-58620.35,"d":"-58,620.35 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6719-E6719","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":77123,"d":"77,123.00"},{"v":83961.47,"d":"83,961.47"},{"v":91012.75,"d":"91,012.75"},{"v":58981.45,"d":"58,981.45"},{"v":18502.65,"d":"18,502.65"},{"$f":"I6720-E6720","v":{"v":-58620.35,"d":"-58,620.35 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6723+E6724+E6725+E6726+E6727","v":{"v":326865.74,"d":"326,865.74"}},{"$f":"F6723+F6724+F6725+F6726+F6727","v":{"v":587485.7999999999,"d":"587,485.80"}},{"v":489289.89999999997,"d":"489,289.90"},{"v":312345,"d":"312,345.00"},{"v":476324.1,"d":"476,324.10"},{"$f":"I6722-E6722","v":{"v":149458.36,"d":"149,458.36"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":621,"d":"621.00"},{"v":0,"d":"0.00"},{"v":1110,"d":"1,110.00"},{"v":0,"d":"0.00"},{"v":1294,"d":"1,294.00"},{"v":673,"d":"673.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":64875.99,"d":"64,875.99"},{"v":54107.1,"d":"54,107.10"},{"v":92201.35,"d":"92,201.35"},{"v":54457,"d":"54,457.00"},{"v":93857.25,"d":"93,857.25"},{"v":28981.260000000002,"d":"28,981.26"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":192432,"d":"192,432.00"},{"v":478318,"d":"478,318.00"},{"v":337284,"d":"337,284.00"},{"v":169196,"d":"169,196.00"},{"v":300548,"d":"300,548.00"},{"v":108116,"d":"108,116.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":67463,"d":"67,463.00"},{"v":53917,"d":"53,917.00"},{"v":56688.3,"d":"56,688.30"},{"v":87197.1,"d":"87,197.10"},{"v":78809.05,"d":"78,809.05"},{"v":11346.050000000003,"d":"11,346.05"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1473.75,"d":"1,473.75"},{"v":1143.7,"d":"1,143.70"},{"v":2006.25,"d":"2,006.25"},{"v":1494.9,"d":"1,494.90"},{"v":1815.8,"d":"1,815.80"},{"v":342.04999999999995,"d":"342.05"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6730","v":{"v":0,"d":"0.00"}},{"$f":"F6730","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6729-E6729","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6730-E6730","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6733+E6734+E6735+E6736+E6737+E6738+E6739","v":{"v":0,"d":"0.00"}},{"$f":"F6733+F6734+F6735+F6736+F6737+F6738+F6739","v":{"v":0,"d":"0.00"}},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"},{"v":402693.85,"d":"402,693.85"},{"$f":"I6732-E6732","v":{"v":402693.85,"d":"402,693.85"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":402271.85,"d":"402,271.85"},{"v":402271.85,"d":"402,271.85"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E6742+E6743+E6744+E6745+E6746+E6747+E6748+E6749","v":{"v":59398.05,"d":"59,398.05"}},{"$f":"F6742+F6743+F6744+F6745+F6746+F6747+F6748+F6749","v":{"v":128592.79000000001,"d":"128,592.79"}},{"v":121643.75,"d":"121,643.75"},{"v":50915.37,"d":"50,915.37"},{"v":50509.22,"d":"50,509.22"},{"$f":"I6741-E6741","v":{"v":-8888.830000000002,"d":"-8,888.83 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":48767.8,"d":"48,767.80"},{"v":49191.05,"d":"49,191.05"},{"v":48710.5,"d":"48,710.50"},{"v":0,"d":"0.00"},{"v":22557.1,"d":"22,557.10"},{"v":-26210.700000000004,"d":"-26,210.70 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":2619.4,"d":"2,619.40"},{"v":16481.89,"d":"16,481.89"},{"v":13939.55,"d":"13,939.55"},{"v":1000,"d":"1,000.00"},{"v":2250,"d":"2,250.00"},{"v":-369.4000000000001,"d":"-369.40 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":8010.85,"d":"8,010.85"},{"v":62919.85,"d":"62,919.85"},{"v":58993.7,"d":"58,993.70"},{"v":49915.37,"d":"49,915.37"},{"v":25702.12,"d":"25,702.12"},{"v":17691.269999999997,"d":"17,691.27"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6755+E6756","v":{"v":52551.100000000006,"d":"52,551.10"}},{"$f":"F6755+F6756","v":{"v":1288.75,"d":"1,288.75"}},{"v":-163520.98,"d":"-163,520.98 "},{"v":-171344.34,"d":"-171,344.34 "},{"v":7448.950000000012,"d":"7,448.95"},{"$f":"I6754-E6754","v":{"v":-45102.149999999994,"d":"-45,102.15 "}}]
[null,null,900,"Compte général (+ / -)",{"v":8665.52,"d":"8,665.52"},{"v":32568.26,"d":"32,568.26"},{"v":-103783.8,"d":"-103,783.80 "},{"v":-69298.04,"d":"-69,298.04 "},{"v":77138.99,"d":"77,138.99"},{"$f":"I6755-E6755","v":{"v":68473.47,"d":"68,473.47"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":43885.58,"d":"43,885.58"},{"v":-31279.51,"d":"-31,279.51 "},{"v":-59737.18,"d":"-59,737.18 "},{"v":-102046.3,"d":"-102,046.30 "},{"v":-69690.04,"d":"-69,690.04 "},{"$f":"I6756-E6756","v":{"v":-113575.62,"d":"-113,575.62 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6755+E6756","v":{"v":52551.100000000006,"d":"52,551.10"}},{"$f":"F6755+F6756","v":{"v":1288.75,"d":"1,288.75"}},{"v":-163520.98,"d":"-163,520.98 "},{"v":-171344.34,"d":"-171,344.34 "},{"v":7448.950000000012,"d":"7,448.95"},{"$f":"I6758-E6758","v":{"v":-45102.149999999994,"d":"-45,102.15 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2021,2023,2024,"Variation"]
["Cornol",{"$nulls":3},{"v":1028,"d":"1,028"},{"v":1016,"d":"1,016"},{"v":1018,"d":"1,018"},{"v":1060,"d":"1,060"},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"I6764-E6764","v":55}]
[{"$nulls":4},"Cornol","Cornol","Cornol","Cornol",{"$f":"H6765","v":"Cornol"},"Cornol"]
[3,null,null,"Charges",{"$f":"E6767+E6777+E6789+E6793+E6801+E6805+E6815+E6818+E6826","v":{"v":4356503.23,"d":"4,356,503.23"}},{"$f":"F6767+F6777+F6789+F6793+F6801+F6805+F6815+F6818+F6826","v":{"v":4453882.23,"d":"4,453,882.23"}},{"v":4634966.03,"d":"4,634,966.03"},{"v":4845724.4,"d":"4,845,724.40"},{"v":4766049.2700000005,"d":"4,766,049.27"},{"$f":"I6766-E6766","v":{"v":409546.04000000004,"d":"409,546.04"}}]
[null,30,null,"Charges du personnel",{"$f":"E6768+E6769+E6770+E6771+E6772+E6773+E6774+E6775","v":{"v":438562.5,"d":"438,562.50"}},{"$f":"F6768+F6769+F6770+F6771+F6772+F6773+F6774+F6775","v":{"v":478325.85000000003,"d":"478,325.85"}},{"v":522131.95000000007,"d":"522,131.95"},{"v":572261.65,"d":"572,261.65"},{"v":777913.9500000001,"d":"777,913.95"},{"v":339351.45000000007,"d":"339,351.45"}]
[null,null,300,"Autorités et commissions",{"v":38675,"d":"38,675.00"},{"v":40182.5,"d":"40,182.50"},{"v":41404.5,"d":"41,404.50"},{"v":41350,"d":"41,350.00"},{"v":46877.75,"d":"46,877.75"},{"v":8202.75,"d":"8,202.75"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":329942.75,"d":"329,942.75"},{"v":360221.45,"d":"360,221.45"},{"v":403642.15,"d":"403,642.15"},{"v":442151.5,"d":"442,151.50"},{"v":611809.4,"d":"611,809.40"},{"v":281866.65,"d":"281,866.65"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1375,"d":"1,375.00"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"}]
[null,null,305,"Charges de l'employeur",{"v":58909.15,"d":"58,909.15"},{"v":64362.25,"d":"64,362.25"},{"v":68440.4,"d":"68,440.40"},{"v":80093.25,"d":"80,093.25"},{"v":112394.5,"d":"112,394.50"},{"v":53485.35,"d":"53,485.35"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":11035.6,"d":"11,035.60"},{"v":13559.65,"d":"13,559.65"},{"v":8644.9,"d":"8,644.90"},{"v":7291.9,"d":"7,291.90"},{"v":4932.3,"d":"4,932.30"},{"v":-6103.3,"d":"-6,103.30 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6778+E6779+E6780+E6781+E6782+E6783+E6784+E6785+E6786+E6787","v":{"v":692277.7499999999,"d":"692,277.75"}},{"$f":"F6778+F6779+F6780+F6781+F6782+F6783+F6784+F6785+F6786+F6787","v":{"v":749388.76,"d":"749,388.76"}},{"v":810987.2099999998,"d":"810,987.21"},{"v":988121.3,"d":"988,121.30"},{"v":889152.1100000001,"d":"889,152.11"},{"$f":"I6777-E6777","v":{"v":196874.36000000022,"d":"196,874.36"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":105349.89,"d":"105,349.89"},{"v":97158.5,"d":"97,158.50"},{"v":100270.55,"d":"100,270.55"},{"v":117166.14,"d":"117,166.14"},{"v":115232.58,"d":"115,232.58"},{"v":9882.690000000002,"d":"9,882.69"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":79368.8,"d":"79,368.80"},{"v":59680.65,"d":"59,680.65"},{"v":47491.35,"d":"47,491.35"},{"v":77697.46,"d":"77,697.46"},{"v":61287,"d":"61,287.00"},{"v":-18081.800000000003,"d":"-18,081.80 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":123320.85,"d":"123,320.85"},{"v":165087.85,"d":"165,087.85"},{"v":174936.4,"d":"174,936.40"},{"v":158603.9,"d":"158,603.90"},{"v":201039.39,"d":"201,039.39"},{"v":77718.54000000001,"d":"77,718.54"}]
[null,null,313,"Prestations de services et honoraires",{"v":177162.83,"d":"177,162.83"},{"v":222706.9,"d":"222,706.90"},{"v":253712.89,"d":"253,712.89"},{"v":403564.48,"d":"403,564.48"},{"v":305230.08,"d":"305,230.08"},{"v":128067.25000000003,"d":"128,067.25"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":109651,"d":"109,651.00"},{"v":101067.95,"d":"101,067.95"},{"v":108147.7,"d":"108,147.70"},{"v":102863.65,"d":"102,863.65"},{"v":113817.3,"d":"113,817.30"},{"v":4166.300000000003,"d":"4,166.30"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":41152.5,"d":"41,152.50"},{"v":23289.05,"d":"23,289.05"},{"v":17483.51,"d":"17,483.51"},{"v":65533.05,"d":"65,533.05"},{"v":39552.25,"d":"39,552.25"},{"v":-1600.25,"d":"-1,600.25 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":6889.85,"d":"6,889.85"},{"v":10311,"d":"10,311.00"},{"v":11525.85,"d":"11,525.85"},{"v":11722.35,"d":"11,722.35"},{"v":13788.9,"d":"13,788.90"},{"v":6899.049999999999,"d":"6,899.05"}]
[null,null,318,"Réévaluations de créances",{"v":26849.83,"d":"26,849.83"},{"v":59284.26,"d":"59,284.26"},{"v":82216.46,"d":"82,216.46"},{"v":46353.12,"d":"46,353.12"},{"v":17529.86,"d":"17,529.86"},{"v":-9319.970000000001,"d":"-9,319.97 "}]
[null,null,319,"Divers charges d'exploitation",{"v":22532.2,"d":"22,532.20"},{"v":10802.6,"d":"10,802.60"},{"v":15202.5,"d":"15,202.50"},{"v":4617.15,"d":"4,617.15"},{"v":7274.75,"d":"7,274.75"},{"v":-15257.45,"d":"-15,257.45 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6790+E6791","v":{"v":236006.67,"d":"236,006.67"}},{"$f":"F6790+F6791","v":{"v":248187,"d":"248,187.00"}},{"v":264605.2,"d":"264,605.20"},{"v":254126,"d":"254,126.00"},{"v":280685.8,"d":"280,685.80"},{"$f":"I6789-E6789","v":{"v":44679.129999999976,"d":"44,679.13"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":235543.45,"d":"235,543.45"},{"v":247227,"d":"247,227.00"},{"v":263837.2,"d":"263,837.20"},{"v":253126,"d":"253,126.00"},{"v":279685.8,"d":"279,685.80"},{"$f":"I6790-E6790","v":{"v":44142.34999999998,"d":"44,142.35"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",463.22,{"v":960,"d":"960.00"},{"v":768,"d":"768.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"I6791-E6791","v":536.78}]
[]
[null,34,null,"Charges financières",{"$f":"E6794+E6795+E6796+E6797+E6798+E6799","v":{"v":180860.45,"d":"180,860.45"}},{"$f":"F6794+F6795+F6796+F6797+F6798+F6799","v":{"v":155846.22999999998,"d":"155,846.23"}},{"v":152631.87,"d":"152,631.87"},{"v":153944.44,"d":"153,944.44"},{"v":184292.39,"d":"184,292.39"},{"$f":"I6793-E6793","v":{"v":3431.9400000000023,"d":"3,431.94"}}]
[null,null,340,"Charges d'intérets",{"v":152171.45,"d":"152,171.45"},{"v":131647.58,"d":"131,647.58"},{"v":105867.22,"d":"105,867.22"},{"v":104750.79,"d":"104,750.79"},{"v":131814.84,"d":"131,814.84"},{"v":-20356.610000000015,"d":"-20,356.61 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":28689,"d":"28,689.00"},{"v":24198.65,"d":"24,198.65"},{"v":46764.65,"d":"46,764.65"},{"v":49193.65,"d":"49,193.65"},{"v":52477.55,"d":"52,477.55"},{"v":23788.550000000003,"d":"23,788.55"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6802+E6803","v":{"v":56674.66,"d":"56,674.66"}},{"$f":"F6802+F6803","v":{"v":196054.44,"d":"196,054.44"}},{"v":255280,"d":"255,280.00"},{"v":162563.9,"d":"162,563.90"},{"v":158594.64,"d":"158,594.64"},{"$f":"I6801-E6801","v":{"v":101919.98000000001,"d":"101,919.98"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",41.18,{"v":10.3,"d":"10.30"},{"v":20000,"d":"20,000.00"},{"v":6705,"d":"6,705.00"},{"v":0,"d":"0.00"},{"$f":"I6802-E6802","v":{"v":-41.18,"d":"-41.18 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":56633.48,"d":"56,633.48"},{"v":196044.14,"d":"196,044.14"},{"v":235280,"d":"235,280.00"},{"v":155858.9,"d":"155,858.90"},{"v":158594.64,"d":"158,594.64"},{"$f":"I6803-E6803","v":{"v":101961.16,"d":"101,961.16"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6806+E6807+E6808+E6809+E6810+E6811+E6812+E6813","v":{"v":2752121.2,"d":"2,752,121.20"}},{"$f":"F6806+F6807+F6808+F6809+F6810+F6811+F6812+F6813","v":{"v":2626079.95,"d":"2,626,079.95"}},{"v":2589642.35,"d":"2,589,642.35"},{"v":2661124.91,"d":"2,661,124.91"},{"v":2372719.16,"d":"2,372,719.16"},{"$f":"I6805-E6805","v":{"v":-379402.04000000004,"d":"-379,402.04 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":3057.6,"d":"3,057.60"},{"v":2800,"d":"2,800.00"},{"v":3120,"d":"3,120.00"},{"v":2940,"d":"2,940.00"},{"v":3020,"d":"3,020.00"},{"v":-37.59999999999991,"d":"-37.60 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2042313.9,"d":"2,042,313.90"},{"v":1852728.48,"d":"1,852,728.48"},{"v":1833219.97,"d":"1,833,219.97"},{"v":1891517.66,"d":"1,891,517.66"},{"v":1509017.71,"d":"1,509,017.71"},{"v":-533296.19,"d":"-533,296.19 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":706749.7,"d":"706,749.70"},{"v":770551.47,"d":"770,551.47"},{"v":753302.38,"d":"753,302.38"},{"v":766667.25,"d":"766,667.25"},{"v":860681.45,"d":"860,681.45"},{"v":153931.75,"d":"153,931.75"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6816","v":{"v":0,"d":"0.00"}},{"$f":"F6816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6815-E6815","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6819+E6820+E6821+E6822+E6823+E6824","v":{"v":0,"d":"0.00"}},{"$f":"F6819+F6820+F6821+F6822+F6823+F6824","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57450.12,"d":"57,450.12"},{"v":57450.12,"d":"57,450.12"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57450.12,"d":"57,450.12"},{"v":57450.12,"d":"57,450.12"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E6827+E6828+E6829+E6830+E6831+E6832+E6833+E6834","v":{"v":0,"d":"0.00"}},{"$f":"F6827+F6828+F6829+F6830+F6831+F6832+F6833+F6834","v":{"v":0,"d":"0.00"}},{"v":39687.45,"d":"39,687.45"},{"v":53582.2,"d":"53,582.20"},{"v":45241.1,"d":"45,241.10"},{"$f":"I6826-E6826","v":{"v":45241.1,"d":"45,241.10"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39687.45,"d":"39,687.45"},{"v":53582.2,"d":"53,582.20"},{"v":45241.1,"d":"45,241.10"},{"v":45241.1,"d":"45,241.10"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6838+E6844+E6850+E6861+E6867+E6879+E6883+E6890+E6893+E6902","v":{"v":4391621.260000001,"d":"4,391,621.26"}},{"$f":"F6838+F6844+F6850+F6861+F6867+F6879+F6883+F6890+F6893+F6902","v":{"v":4450419.29,"d":"4,450,419.29"}},{"v":4537138.45,"d":"4,537,138.45"},{"v":4898137.92,"d":"4,898,137.92"},{"v":4777735.640000001,"d":"4,777,735.64"},{"$f":"I6837-E6837","v":{"v":386114.3799999999,"d":"386,114.38"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E6839+E6840+E6841+E6842","v":{"v":2441707.95,"d":"2,441,707.95"}},{"$f":"F6839+F6840+F6841+F6842","v":{"v":2536343.5,"d":"2,536,343.50"}},{"v":2541861.7199999997,"d":"2,541,861.72"},{"v":2926452,"d":"2,926,452.00"},{"v":2933298.8400000003,"d":"2,933,298.84"},{"v":491590.89000000013,"d":"491,590.89"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2102457.75,"d":"2,102,457.75"},{"v":2113393.6,"d":"2,113,393.60"},{"v":2260301.69,"d":"2,260,301.69"},{"v":2439407.38,"d":"2,439,407.38"},{"v":2404873.95,"d":"2,404,873.95"},{"v":302416.2000000002,"d":"302,416.20"}]
[null,null,401,"Impôts directs des personnes morales",{"v":5799,"d":"5,799.00"},{"v":61337.4,"d":"61,337.40"},{"v":18304.88,"d":"18,304.88"},{"v":139296.12,"d":"139,296.12"},{"v":129092.35,"d":"129,092.35"},{"v":123293.35,"d":"123,293.35"}]
[null,null,402,"Autres impôts directs",{"v":325815.2,"d":"325,815.20"},{"v":354657.5,"d":"354,657.50"},{"v":248060.15,"d":"248,060.15"},{"v":333108.9,"d":"333,108.90"},{"v":385099.34,"d":"385,099.34"},{"v":59284.140000000014,"d":"59,284.14"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":7636,"d":"7,636.00"},{"v":6955,"d":"6,955.00"},{"v":15195,"d":"15,195.00"},{"v":14639.6,"d":"14,639.60"},{"v":14233.2,"d":"14,233.20"},{"v":6597.200000000001,"d":"6,597.20"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E6845+E6846+E6847+E6848","v":{"v":75870.45,"d":"75,870.45"}},{"$f":"F6845+F6846+F6847+F6848","v":{"v":14222.2,"d":"14,222.20"}},{"v":59174.5,"d":"59,174.50"},{"v":58558.8,"d":"58,558.80"},{"v":41451.65,"d":"41,451.65"},{"$f":"I6844-E6844","v":{"v":-34418.799999999996,"d":"-34,418.80 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6845-E6845","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6846-E6846","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":75870.45,"d":"75,870.45"},{"v":14222.2,"d":"14,222.20"},{"v":59174.5,"d":"59,174.50"},{"v":58558.8,"d":"58,558.80"},{"v":41451.65,"d":"41,451.65"},{"$f":"I6847-E6847","v":{"v":-34418.799999999996,"d":"-34,418.80 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6848-E6848","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E6851+E6852+E6853+E6854+E6855+E6856+E6857+E6858+E6859","v":{"v":673646.3500000001,"d":"673,646.35"}},{"$f":"F6851+F6852+F6853+F6854+F6855+F6856+F6857+F6858+F6859","v":{"v":803264.2000000001,"d":"803,264.20"}},{"v":774051.7799999999,"d":"774,051.78"},{"v":879884.6799999999,"d":"879,884.68"},{"v":927925.6500000001,"d":"927,925.65"},{"$f":"I6850-E6850","v":{"v":254279.30000000005,"d":"254,279.30"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":43615.5,"d":"43,615.50"},{"v":37826.35,"d":"37,826.35"},{"v":38865.68,"d":"38,865.68"},{"v":37463.35,"d":"37,463.35"},{"v":40787.6,"d":"40,787.60"},{"v":-2827.9000000000015,"d":"-2,827.90 "}]
[null,null,421,"Emoluments administratif",{"v":9053.5,"d":"9,053.50"},{"v":20210.5,"d":"20,210.50"},{"v":29890.05,"d":"29,890.05"},{"v":15384.15,"d":"15,384.15"},{"v":29108.3,"d":"29,108.30"},{"v":20054.8,"d":"20,054.80"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":608693.15,"d":"608,693.15"},{"v":724604.3,"d":"724,604.30"},{"v":680284.15,"d":"680,284.15"},{"v":701678.45,"d":"701,678.45"},{"v":760223.3,"d":"760,223.30"},{"v":151530.15000000002,"d":"151,530.15"}]
[null,null,425,"Revenus des ventes",{"v":8264.65,"d":"8,264.65"},{"v":8563.05,"d":"8,563.05"},{"v":11215.45,"d":"11,215.45"},{"v":95305.15,"d":"95,305.15"},{"v":72267.8,"d":"72,267.80"},{"v":64003.15,"d":"64,003.15"}]
[null,null,426,"remboursements",{"v":4019.55,"d":"4,019.55"},{"v":12060,"d":"12,060.00"},{"v":13796.45,"d":"13,796.45"},{"v":30053.58,"d":"30,053.58"},{"v":25538.65,"d":"25,538.65"},{"v":21519.100000000002,"d":"21,519.10"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E6862+E6863+E6864+E6865","v":{"v":2115,"d":"2,115.00"}},{"$f":"F6862+F6863+F6864+F6865","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6861-E6861","v":{"v":-2115,"d":"-2,115.00 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":2115,"d":"2,115.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6862-E6862","v":{"v":-2115,"d":"-2,115.00 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6863-E6863","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6864-E6864","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6865-E6865","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E6868+E6869+E6870+E6871+E6872+E6873+E6874+E6875+E6876+E6877","v":{"v":217499.08999999997,"d":"217,499.09"}},{"$f":"F6868+F6869+F6870+F6871+F6872+F6873+F6874+F6875+F6876+F6877","v":{"v":210897.55,"d":"210,897.55"}},{"v":174599.01,"d":"174,599.01"},{"v":189508.43,"d":"189,508.43"},{"v":241599.35,"d":"241,599.35"},{"$f":"I6867-E6867","v":{"v":24100.26000000004,"d":"24,100.26"}}]
[null,null,440,"Revenus des intérets",{"v":66001.04,"d":"66,001.04"},{"v":60576.64,"d":"60,576.64"},{"v":34333.64,"d":"34,333.64"},{"v":54043.43,"d":"54,043.43"},{"v":87640.2,"d":"87,640.20"},{"v":21639.160000000003,"d":"21,639.16"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":380,"d":"380.00"},{"v":380,"d":"380.00"},{"v":380,"d":"380.00"},{"v":380,"d":"380.00"},{"v":386,"d":"386.00"},{"v":6,"d":"6.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":82790,"d":"82,790.00"},{"v":81650,"d":"81,650.00"},{"v":68498.5,"d":"68,498.50"},{"v":69256.95,"d":"69,256.95"},{"v":79688.8,"d":"79,688.80"},{"v":-3101.199999999997,"d":"-3,101.20 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":68328.05,"d":"68,328.05"},{"v":68828.05,"d":"68,828.05"},{"v":71378.05,"d":"71,378.05"},{"v":65828.05,"d":"65,828.05"},{"v":73884.35,"d":"73,884.35"},{"v":5556.300000000003,"d":"5,556.30"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":-537.14,"d":"-537.14 "},{"v":-11.18,"d":"-11.18 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E6880+E6881","v":{"v":20060.32,"d":"20,060.32"}},{"$f":"F6880+F6881","v":{"v":33579.46,"d":"33,579.46"}},{"v":107462.21,"d":"107,462.21"},{"v":41223.299999999996,"d":"41,223.30"},{"v":8175.95,"d":"8,175.95"},{"$f":"I6879-E6879","v":{"v":-11884.369999999999,"d":"-11,884.37 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":20000,"d":"20,000.00"},{"v":22543.7,"d":"22,543.70"},{"v":14872.6,"d":"14,872.60"},{"v":39769.35,"d":"39,769.35"},{"v":2530.45,"d":"2,530.45"},{"$f":"I6880-E6880","v":{"v":-17469.55,"d":"-17,469.55 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",60.32,{"v":11035.76,"d":"11,035.76"},{"v":92589.61,"d":"92,589.61"},{"v":1453.95,"d":"1,453.95"},{"v":5645.5,"d":"5,645.50"},{"$f":"I6881-E6881","v":{"v":5585.18,"d":"5,585.18"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E6884+E6885+E6886+E6887+E6888","v":{"v":895130.9500000001,"d":"895,130.95"}},{"$f":"F6884+F6885+F6886+F6887+F6888","v":{"v":752112.38,"d":"752,112.38"}},{"v":820301.7799999999,"d":"820,301.78"},{"v":748928.51,"d":"748,928.51"},{"v":555117.2300000001,"d":"555,117.23"},{"$f":"I6883-E6883","v":{"v":-340013.72,"d":"-340,013.72 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":8459,"d":"8,459.00"},{"v":0,"d":"0.00"},{"v":4154,"d":"4,154.00"},{"v":3357,"d":"3,357.00"},{"v":2531,"d":"2,531.00"},{"v":-5928,"d":"-5,928.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":315797.8,"d":"315,797.80"},{"v":99818.43,"d":"99,818.43"},{"v":80585.8,"d":"80,585.80"},{"v":70229.01,"d":"70,229.01"},{"v":158759.01,"d":"158,759.01"},{"v":-157038.78999999998,"d":"-157,038.79 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":249338,"d":"249,338.00"},{"v":330168,"d":"330,168.00"},{"v":307002,"d":"307,002.00"},{"v":194010,"d":"194,010.00"},{"v":222044,"d":"222,044.00"},{"v":-27294,"d":"-27,294.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":321380.55,"d":"321,380.55"},{"v":322030.45,"d":"322,030.45"},{"v":428274.38,"d":"428,274.38"},{"v":480281,"d":"480,281.00"},{"v":170523.32,"d":"170,523.32"},{"v":-150857.22999999998,"d":"-150,857.23 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":155.6,"d":"155.60"},{"v":95.5,"d":"95.50"},{"v":285.6,"d":"285.60"},{"v":1051.5,"d":"1,051.50"},{"v":1259.9,"d":"1,259.90"},{"v":1104.3000000000002,"d":"1,104.30"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E6891","v":{"v":0,"d":"0.00"}},{"$f":"F6891","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6890-E6890","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6891-E6891","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E6894+E6895+E6896+E6897+E6898+E6899+E6900","v":{"v":65591.15,"d":"65,591.15"}},{"$f":"F6894+F6895+F6896+F6897+F6898+F6899+F6900","v":{"v":100000,"d":"100,000.00"}},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":23132.37,"d":"23,132.37"},{"$f":"I6893-E6893","v":{"v":-42458.78,"d":"-42,458.78 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23132.37,"d":"23,132.37"},{"v":23132.37,"d":"23,132.37"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":15591.15,"d":"15,591.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15591.15,"d":"-15,591.15 "}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":50000,"d":"50,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-50000,"d":"-50,000.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E6903+E6904+E6905+E6906+E6907+E6908+E6909+E6910","v":{"v":0,"d":"0.00"}},{"$f":"F6903+F6904+F6905+F6906+F6907+F6908+F6909+F6910","v":{"v":0,"d":"0.00"}},{"v":39687.45,"d":"39,687.45"},{"v":53582.2,"d":"53,582.20"},{"v":47034.6,"d":"47,034.60"},{"$f":"I6902-E6902","v":{"v":47034.6,"d":"47,034.60"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39687.45,"d":"39,687.45"},{"v":53582.2,"d":"53,582.20"},{"v":47034.6,"d":"47,034.60"},{"v":47034.6,"d":"47,034.60"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E6916+E6917","v":{"v":35118.03,"d":"35,118.03"}},{"$f":"F6916+F6917","v":{"v":-3462.939999999995,"d":"-3,462.94 "}},{"v":-97827.57999999999,"d":"-97,827.58 "},{"v":52413.51999999999,"d":"52,413.52"},{"v":11686.370000000003,"d":"11,686.37"},{"$f":"I6915-E6915","v":{"v":-23431.659999999996,"d":"-23,431.66 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-30052.95,"d":"-30,052.95 "},{"v":-48087.99,"d":"-48,087.99 "},{"v":-154372.34,"d":"-154,372.34 "},{"v":69833.29,"d":"69,833.29"},{"v":-36451.42,"d":"-36,451.42 "},{"$f":"I6916-E6916","v":{"v":-6398.4699999999975,"d":"-6,398.47 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":65170.98,"d":"65,170.98"},{"v":44625.05,"d":"44,625.05"},{"v":56544.76,"d":"56,544.76"},{"v":-17419.77,"d":"-17,419.77 "},{"v":48137.79,"d":"48,137.79"},{"$f":"I6917-E6917","v":{"v":-17033.190000000002,"d":"-17,033.19 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E6916+E6917","v":{"v":35118.03,"d":"35,118.03"}},{"$f":"F6916+F6917","v":{"v":-3462.939999999995,"d":"-3,462.94 "}},{"v":-97827.57999999999,"d":"-97,827.58 "},{"v":52413.51999999999,"d":"52,413.52"},{"v":11686.370000000003,"d":"11,686.37"},{"$f":"I6919-E6919","v":{"v":-23431.659999999996,"d":"-23,431.66 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courchavon",{"$nulls":3},314,304,293,314,{"$f":"'Base de données pop.'!C42","v":323},{"$f":"I6925-E6925","v":9}]
[{"$nulls":4},"Courchavon","Courchavon","Courchavon","Courchavon",{"$f":"H6926","v":"Courchavon"},"Courchavon"]
[3,null,null,"Charges",{"$f":"E6928+E6938+E6950+E6954+E6962+E6966+E6976+E6979+E6987","v":{"v":2657434.1799999997,"d":"2,657,434.18"}},{"$f":"F6928+F6938+F6950+F6954+F6962+F6966+F6976+F6979+F6987","v":{"v":1402767.31,"d":"1,402,767.31"}},{"v":1758475.29,"d":"1,758,475.29"},{"v":1369894.54,"d":"1,369,894.54"},{"v":1708294.1,"d":"1,708,294.10"},{"$f":"I6927-E6927","v":{"v":-949140.0799999996,"d":"-949,140.08 "}}]
[null,30,null,"Charges du personnel",{"$f":"E6929+E6930+E6931+E6932+E6933+E6934+E6935+E6936","v":{"v":107092.01000000001,"d":"107,092.01"}},{"$f":"F6929+F6930+F6931+F6932+F6933+F6934+F6935+F6936","v":{"v":112105.29999999999,"d":"112,105.30"}},{"v":114398.2,"d":"114,398.20"},{"v":110596.92,"d":"110,596.92"},{"v":134999.8,"d":"134,999.80"},{"v":27907.78999999998,"d":"27,907.79"}]
[null,null,300,"Autorités et commissions",{"v":13515,"d":"13,515.00"},{"v":11720,"d":"11,720.00"},{"v":13040,"d":"13,040.00"},{"v":15575,"d":"15,575.00"},{"v":16763.35,"d":"16,763.35"},{"v":3248.3499999999985,"d":"3,248.35"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":77225.61,"d":"77,225.61"},{"v":80999.4,"d":"80,999.40"},{"v":76639.95,"d":"76,639.95"},{"v":77251.55,"d":"77,251.55"},{"v":100660.7,"d":"100,660.70"},{"v":23435.089999999997,"d":"23,435.09"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0.2,"d":"0.20"},0.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-0.2,"d":"-0.20 "}]
[null,null,305,"Charges de l'employeur",{"v":15156.85,"d":"15,156.85"},{"v":16596.5,"d":"16,596.50"},{"v":16433.5,"d":"16,433.50"},{"v":15677.4,"d":"15,677.40"},{"v":14410.7,"d":"14,410.70"},{"v":-746.1499999999996,"d":"-746.15 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1194.35,"d":"1,194.35"},{"v":2789.25,"d":"2,789.25"},{"v":8284.75,"d":"8,284.75"},{"v":2092.97,"d":"2,092.97"},{"v":3165.05,"d":"3,165.05"},{"v":1970.7000000000003,"d":"1,970.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E6939+E6940+E6941+E6942+E6943+E6944+E6945+E6946+E6947+E6948","v":{"v":398705.82,"d":"398,705.82"}},{"$f":"F6939+F6940+F6941+F6942+F6943+F6944+F6945+F6946+F6947+F6948","v":{"v":328578.21,"d":"328,578.21"}},{"v":381608.51999999996,"d":"381,608.52"},{"v":81966.03,"d":"81,966.03"},{"v":324856.49,"d":"324,856.49"},{"$f":"I6938-E6938","v":{"v":-73849.33000000002,"d":"-73,849.33 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":25540.24,"d":"25,540.24"},{"v":35814.33,"d":"35,814.33"},{"v":29621.44,"d":"29,621.44"},{"v":46995.94,"d":"46,995.94"},{"v":35049.01,"d":"35,049.01"},{"v":9508.77,"d":"9,508.77"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":28149.2,"d":"28,149.20"},{"v":10963.25,"d":"10,963.25"},{"v":28261.95,"d":"28,261.95"},{"v":12488.65,"d":"12,488.65"},{"v":13780.6,"d":"13,780.60"},{"v":-14368.6,"d":"-14,368.60 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":62565.25,"d":"62,565.25"},{"v":57967.37,"d":"57,967.37"},{"v":61847.65,"d":"61,847.65"},{"v":51197,"d":"51,197.00"},{"v":54707.4,"d":"54,707.40"},{"v":-7857.8499999999985,"d":"-7,857.85 "}]
[null,null,313,"Prestations de services et honoraires",{"v":129366.88,"d":"129,366.88"},{"v":130538.8,"d":"130,538.80"},{"v":114218.06,"d":"114,218.06"},{"v":106169.07,"d":"106,169.07"},{"v":142592.2,"d":"142,592.20"},{"v":13225.320000000007,"d":"13,225.32"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":54529.5,"d":"54,529.50"},{"v":68887.95,"d":"68,887.95"},{"v":48276.3,"d":"48,276.30"},{"v":31188.75,"d":"31,188.75"},{"v":43007.2,"d":"43,007.20"},{"v":-11522.300000000003,"d":"-11,522.30 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":22513.55,"d":"22,513.55"},{"v":8930.55,"d":"8,930.55"},{"v":6706.05,"d":"6,706.05"},{"v":6946.85,"d":"6,946.85"},{"v":6739.9,"d":"6,739.90"},{"v":-15773.65,"d":"-15,773.65 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1633,"d":"1,633.00"},{"v":404.9,"d":"404.90"},{"v":1910.8,"d":"1,910.80"},{"v":1883.5,"d":"1,883.50"},{"v":1500.8,"d":"1,500.80"},{"v":-132.20000000000005,"d":"-132.20 "}]
[null,null,318,"Réévaluations de créances",{"v":72190.8,"d":"72,190.80"},{"v":13495.81,"d":"13,495.81"},{"v":86491.22,"d":"86,491.22"},{"v":-178887.98,"d":"-178,887.98 "},{"v":21358.53,"d":"21,358.53"},{"v":-50832.270000000004,"d":"-50,832.27 "}]
[null,null,319,"Divers charges d'exploitation",{"v":2217.4,"d":"2,217.40"},{"v":1575.25,"d":"1,575.25"},{"v":4275.05,"d":"4,275.05"},{"v":3984.25,"d":"3,984.25"},{"v":6120.85,"d":"6,120.85"},{"v":3903.4500000000003,"d":"3,903.45"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E6951+E6952","v":{"v":432093.9,"d":"432,093.90"}},{"$f":"F6951+F6952","v":{"v":76788.1,"d":"76,788.10"}},{"v":129587.55,"d":"129,587.55"},{"v":70603.75,"d":"70,603.75"},{"v":70603.75,"d":"70,603.75"},{"$f":"I6950-E6950","v":{"v":-361490.15,"d":"-361,490.15 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":432093.9,"d":"432,093.90"},{"v":76788.1,"d":"76,788.10"},{"v":129587.55,"d":"129,587.55"},{"v":68380,"d":"68,380.00"},{"v":68380,"d":"68,380.00"},{"$f":"I6951-E6951","v":{"v":-363713.9,"d":"-363,713.90 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2223.75,"d":"2,223.75"},{"v":2223.75,"d":"2,223.75"},{"$f":"I6952-E6952","v":{"v":2223.75,"d":"2,223.75"}}]
[]
[null,34,null,"Charges financières",{"$f":"E6955+E6956+E6957+E6958+E6959+E6960","v":{"v":23204.25,"d":"23,204.25"}},{"$f":"F6955+F6956+F6957+F6958+F6959+F6960","v":{"v":22674.73,"d":"22,674.73"}},{"v":22266.65,"d":"22,266.65"},{"v":21291.29,"d":"21,291.29"},{"v":27378.13,"d":"27,378.13"},{"$f":"I6954-E6954","v":{"v":4173.880000000001,"d":"4,173.88"}}]
[null,null,340,"Charges d'intérets",{"v":23204.25,"d":"23,204.25"},{"v":22674.73,"d":"22,674.73"},{"v":22266.65,"d":"22,266.65"},{"v":21291.29,"d":"21,291.29"},{"v":27378.13,"d":"27,378.13"},{"v":4173.880000000001,"d":"4,173.88"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E6963+E6964","v":{"v":86982.5,"d":"86,982.50"}},{"$f":"F6963+F6964","v":{"v":1484.3,"d":"1,484.30"}},{"v":1402.95,"d":"1,402.95"},{"v":25295.75,"d":"25,295.75"},{"v":85478.9,"d":"85,478.90"},{"$f":"I6962-E6962","v":{"v":-1503.6000000000058,"d":"-1,503.60 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6963-E6963","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":86982.5,"d":"86,982.50"},{"v":1484.3,"d":"1,484.30"},{"v":1402.95,"d":"1,402.95"},{"v":25295.75,"d":"25,295.75"},{"v":85478.9,"d":"85,478.90"},{"$f":"I6964-E6964","v":{"v":-1503.6000000000058,"d":"-1,503.60 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E6967+E6968+E6969+E6970+E6971+E6972+E6973+E6974","v":{"v":770045,"d":"770,045.00"}},{"$f":"F6967+F6968+F6969+F6970+F6971+F6972+F6973+F6974","v":{"v":861136.67,"d":"861,136.67"}},{"v":1107211.42,"d":"1,107,211.42"},{"v":758140.8,"d":"758,140.80"},{"v":843977.03,"d":"843,977.03"},{"$f":"I6966-E6966","v":{"v":73932.03000000003,"d":"73,932.03"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1400.4,"d":"1,400.40"},{"v":1735,"d":"1,735.00"},{"v":1585,"d":"1,585.00"},{"v":1570,"d":"1,570.00"},{"v":1400,"d":"1,400.00"},{"v":-0.40000000000009095,"d":"-0.40 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":505162.15,"d":"505,162.15"},{"v":559225.52,"d":"559,225.52"},{"v":567637.02,"d":"567,637.02"},{"v":590595.8,"d":"590,595.80"},{"v":642440.33,"d":"642,440.33"},{"v":137278.17999999993,"d":"137,278.18"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":115158,"d":"115,158.00"},{"v":89804,"d":"89,804.00"},{"v":341674,"d":"341,674.00"},{"v":0,"d":"0.00"},{"v":13382,"d":"13,382.00"},{"v":-101776,"d":"-101,776.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":148294.45,"d":"148,294.45"},{"v":210312.15,"d":"210,312.15"},{"v":195947.4,"d":"195,947.40"},{"v":165607,"d":"165,607.00"},{"v":186386.7,"d":"186,386.70"},{"v":38092.25,"d":"38,092.25"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E6977","v":{"v":0,"d":"0.00"}},{"$f":"F6977","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6976-E6976","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E6980+E6981+E6982+E6983+E6984+E6985","v":{"v":826972.2,"d":"826,972.20"}},{"$f":"F6980+F6981+F6982+F6983+F6984+F6985","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":220000,"d":"220,000.00"},{"v":-606972.2,"d":"-606,972.20 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":826972.2,"d":"826,972.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":220000,"d":"220,000.00"},{"v":-606972.2,"d":"-606,972.20 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E6988+E6989+E6990+E6991+E6992+E6993+E6994+E6995","v":{"v":12338.5,"d":"12,338.50"}},{"$f":"F6988+F6989+F6990+F6991+F6992+F6993+F6994+F6995","v":{"v":0,"d":"0.00"}},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"I6987-E6987","v":{"v":-11338.5,"d":"-11,338.50 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":12338.5,"d":"12,338.50"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":-11338.5,"d":"-11,338.50 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E6999+E7005+E7011+E7022+E7028+E7040+E7044+E7051+E7054+E7063","v":{"v":2770249.5999999996,"d":"2,770,249.60"}},{"$f":"F6999+F7005+F7011+F7022+F7028+F7040+F7044+F7051+F7054+F7063","v":{"v":1450602.1800000002,"d":"1,450,602.18"}},{"v":1544975.2100000002,"d":"1,544,975.21"},{"v":1647193.4,"d":"1,647,193.40"},{"v":1876218.9099999997,"d":"1,876,218.91"},{"$f":"I6998-E6998","v":{"v":-894030.69,"d":"-894,030.69 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7000+E7001+E7002+E7003","v":{"v":2265017.35,"d":"2,265,017.35"}},{"$f":"F7000+F7001+F7002+F7003","v":{"v":283135.43000000005,"d":"283,135.43"}},{"v":882676.6,"d":"882,676.60"},{"v":1040590.7999999999,"d":"1,040,590.80"},{"v":1351660.67,"d":"1,351,660.67"},{"v":-913356.6800000002,"d":"-913,356.68 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2205801.55,"d":"2,205,801.55"},{"v":104808.02,"d":"104,808.02"},{"v":665145.5,"d":"665,145.50"},{"v":742226.45,"d":"742,226.45"},{"v":1067152.07,"d":"1,067,152.07"},{"v":-1138649.4799999997,"d":"-1,138,649.48 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":-66532.05,"d":"-66,532.05 "},{"v":130686.46,"d":"130,686.46"},{"v":124189.1,"d":"124,189.10"},{"v":214680.15,"d":"214,680.15"},{"v":167435.4,"d":"167,435.40"},{"v":233967.45,"d":"233,967.45"}]
[null,null,402,"Autres impôts directs",{"v":121529.85,"d":"121,529.85"},{"v":43040.55,"d":"43,040.55"},{"v":88152,"d":"88,152.00"},{"v":78513,"d":"78,513.00"},{"v":113070.4,"d":"113,070.40"},{"v":-8459.450000000012,"d":"-8,459.45 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4218,"d":"4,218.00"},{"v":4600.4,"d":"4,600.40"},{"v":5190,"d":"5,190.00"},{"v":5171.2,"d":"5,171.20"},{"v":4002.8,"d":"4,002.80"},{"v":-215.19999999999982,"d":"-215.20 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7006+E7007+E7008+E7009","v":{"v":0,"d":"0.00"}},{"$f":"F7006+F7007+F7008+F7009","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7005-E7005","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7006-E7006","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7007-E7007","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7008-E7008","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7009-E7009","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7012+E7013+E7014+E7015+E7016+E7017+E7018+E7019+E7020","v":{"v":299020.25,"d":"299,020.25"}},{"$f":"F7012+F7013+F7014+F7015+F7016+F7017+F7018+F7019+F7020","v":{"v":244727.72,"d":"244,727.72"}},{"v":369759.18,"d":"369,759.18"},{"v":233944.27,"d":"233,944.27"},{"v":355635.86,"d":"355,635.86"},{"$f":"I7011-E7011","v":{"v":56615.609999999986,"d":"56,615.61"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":9006.95,"d":"9,006.95"},{"v":9529.85,"d":"9,529.85"},{"v":8884.45,"d":"8,884.45"},{"v":9442.6,"d":"9,442.60"},{"v":11777.5,"d":"11,777.50"},{"v":2770.5499999999993,"d":"2,770.55"}]
[null,null,421,"Emoluments administratif",{"v":4065.6,"d":"4,065.60"},{"v":5332.25,"d":"5,332.25"},{"v":6154.65,"d":"6,154.65"},{"v":7764.36,"d":"7,764.36"},{"v":1785.42,"d":"1,785.42"},{"v":-2280.18,"d":"-2,280.18 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":10790,"d":"10,790.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":14940,"d":"14,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":213478.45,"d":"213,478.45"},{"v":150945.62,"d":"150,945.62"},{"v":274045.9,"d":"274,045.90"},{"v":138791.4,"d":"138,791.40"},{"v":228153.7,"d":"228,153.70"},{"v":14675.25,"d":"14,675.25"}]
[null,null,425,"Revenus des ventes",{"v":48730.3,"d":"48,730.30"},{"v":71958,"d":"71,958.00"},{"v":67818.88,"d":"67,818.88"},{"v":59191.66,"d":"59,191.66"},{"v":101683.94,"d":"101,683.94"},{"v":52953.64,"d":"52,953.64"}]
[null,null,426,"remboursements",{"v":23738.95,"d":"23,738.95"},{"v":6962,"d":"6,962.00"},{"v":2065.3,"d":"2,065.30"},{"v":3814.25,"d":"3,814.25"},{"v":1445.3,"d":"1,445.30"},{"v":-22293.65,"d":"-22,293.65 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E7023+E7024+E7025+E7026","v":{"v":0,"d":"0.00"}},{"$f":"F7023+F7024+F7025+F7026","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7022-E7022","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7023-E7023","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7024-E7024","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7025-E7025","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7026-E7026","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7029+E7030+E7031+E7032+E7033+E7034+E7035+E7036+E7037+E7038","v":{"v":43849.4,"d":"43,849.40"}},{"$f":"F7029+F7030+F7031+F7032+F7033+F7034+F7035+F7036+F7037+F7038","v":{"v":40623.950000000004,"d":"40,623.95"}},{"v":53038.09,"d":"53,038.09"},{"v":50449.56,"d":"50,449.56"},{"v":71579.13,"d":"71,579.13"},{"$f":"I7028-E7028","v":{"v":27729.730000000003,"d":"27,729.73"}}]
[null,null,440,"Revenus des intérets",{"v":4916.35,"d":"4,916.35"},{"v":6079.05,"d":"6,079.05"},{"v":9603.79,"d":"9,603.79"},{"v":9061.76,"d":"9,061.76"},{"v":13817.03,"d":"13,817.03"},{"v":8900.68,"d":"8,900.68"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5729,"d":"5,729.00"},{"v":5729,"d":"5,729.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":25640,"d":"25,640.00"},{"v":21720,"d":"21,720.00"},{"v":31234.3,"d":"31,234.30"},{"v":29207.8,"d":"29,207.80"},{"v":40033.1,"d":"40,033.10"},{"v":14393.099999999999,"d":"14,393.10"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":13200,"d":"13,200.00"},{"v":12780,"d":"12,780.00"},{"v":12200,"d":"12,200.00"},{"v":12180,"d":"12,180.00"},{"v":12000,"d":"12,000.00"},{"v":-1200,"d":"-1,200.00 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",93.05,{"v":44.9,"d":"44.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-93.05,"d":"-93.05 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E7041+E7042","v":{"v":70569.3,"d":"70,569.30"}},{"$f":"F7041+F7042","v":{"v":3785.05,"d":"3,785.05"}},{"v":60060.6,"d":"60,060.60"},897.75,{"v":34094.65,"d":"34,094.65"},{"$f":"I7040-E7040","v":{"v":-36474.65,"d":"-36,474.65 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":3856.7,"d":"3,856.70"},{"v":3785.05,"d":"3,785.05"},{"v":3705.7,"d":"3,705.70"},736.65,754.65,{"$f":"I7041-E7041","v":{"v":-3102.0499999999997,"d":"-3,102.05 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":66712.6,"d":"66,712.60"},{"v":0,"d":"0.00"},{"v":56354.9,"d":"56,354.90"},{"v":161.1,"d":"161.10"},{"v":33340,"d":"33,340.00"},{"$f":"I7042-E7042","v":{"v":-33372.600000000006,"d":"-33,372.60 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E7045+E7046+E7047+E7048+E7049","v":{"v":80993.30000000002,"d":"80,993.30"}},{"$f":"F7045+F7046+F7047+F7048+F7049","v":{"v":103330.03,"d":"103,330.03"}},{"v":127102.74,"d":"127,102.74"},{"v":318973.02,"d":"318,973.02"},{"v":61910.600000000006,"d":"61,910.60"},{"$f":"I7044-E7044","v":{"v":-19082.70000000001,"d":"-19,082.70 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":12280,"d":"12,280.00"},{"v":7852,"d":"7,852.00"},{"v":0,"d":"0.00"},{"v":4879,"d":"4,879.00"},{"v":9966,"d":"9,966.00"},{"v":-2314,"d":"-2,314.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":25394.4,"d":"25,394.40"},{"v":34759.23,"d":"34,759.23"},{"v":97958.14,"d":"97,958.14"},{"v":84034,"d":"84,034.00"},{"v":12475.75,"d":"12,475.75"},{"v":-12918.650000000001,"d":"-12,918.65 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200148,"d":"200,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":43277.3,"d":"43,277.30"},{"v":59935.9,"d":"59,935.90"},{"v":28446.4,"d":"28,446.40"},{"v":28496.57,"d":"28,496.57"},{"v":38512.8,"d":"38,512.80"},{"v":-4764.5,"d":"-4,764.50 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":41.6,"d":"41.60"},{"v":782.9,"d":"782.90"},{"v":698.2,"d":"698.20"},{"v":1415.45,"d":"1,415.45"},956.05,{"v":914.4499999999999,"d":"914.45"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E7052","v":{"v":0,"d":"0.00"}},{"$f":"F7052","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7051-E7051","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7052-E7052","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E7055+E7056+E7057+E7058+E7059+E7060+E7061","v":{"v":0,"d":"0.00"}},{"$f":"F7055+F7056+F7057+F7058+F7059+F7060+F7061","v":{"v":775000,"d":"775,000.00"}},{"v":50338,"d":"50,338.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"},{"$f":"I7054-E7054","v":{"v":338,"d":"338.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":775000,"d":"775,000.00"},{"v":50338,"d":"50,338.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E7064+E7065+E7066+E7067+E7068+E7069+E7070+E7071","v":{"v":10800,"d":"10,800.00"}},{"$f":"F7064+F7065+F7066+F7067+F7068+F7069+F7070+F7071","v":{"v":0,"d":"0.00"}},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"I7063-E7063","v":{"v":-9800,"d":"-9,800.00 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":-9800,"d":"-9,800.00 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E7077+E7078","v":{"v":112815.42,"d":"112,815.42"}},{"$f":"F7077+F7078","v":{"v":47834.869999999995,"d":"47,834.87"}},{"v":-213500.07999999996,"d":"-213,500.08 "},{"v":277298.86000000004,"d":"277,298.86"},{"v":167924.81,"d":"167,924.81"},{"$f":"I7076-E7076","v":{"v":55109.39,"d":"55,109.39"}}]
[null,null,900,"Compte général (+ / -)",{"v":81088.7,"d":"81,088.70"},{"v":18094.98,"d":"18,094.98"},{"v":-330157.1,"d":"-330,157.10 "},{"v":272506.28,"d":"272,506.28"},{"v":118134.73,"d":"118,134.73"},{"$f":"I7077-E7077","v":{"v":37046.03,"d":"37,046.03"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":31726.72,"d":"31,726.72"},{"v":29739.89,"d":"29,739.89"},{"v":116657.02,"d":"116,657.02"},{"v":4792.58,"d":"4,792.58"},{"v":49790.08,"d":"49,790.08"},{"$f":"I7078-E7078","v":{"v":18063.36,"d":"18,063.36"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E7077+E7078","v":{"v":112815.42,"d":"112,815.42"}},{"$f":"F7077+F7078","v":{"v":47834.869999999995,"d":"47,834.87"}},{"v":-213500.07999999996,"d":"-213,500.08 "},{"v":277298.86000000004,"d":"277,298.86"},{"v":167924.81,"d":"167,924.81"},{"$f":"I7080-E7080","v":{"v":55109.39,"d":"55,109.39"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courgenay",{"$nulls":3},{"v":2400,"d":"2,400"},{"v":2412,"d":"2,412"},{"v":2435,"d":"2,435"},{"v":2453,"d":"2,453"},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"I7086-E7086","v":39}]
[{"$nulls":4},"Courgenay","Courgenay","Courgenay","Courgenay",{"$f":"H7087","v":"Courgenay"},"Courgenay"]
[3,null,null,"Charges",{"$f":"E7089+E7099+E7111+E7115+E7123+E7127+E7137+E7140+E7148","v":{"v":8937021.19,"d":"8,937,021.19"}},{"$f":"F7089+F7099+F7111+F7115+F7123+F7127+F7137+F7140+F7148","v":{"v":9872794.07,"d":"9,872,794.07"}},{"v":10531977.07,"d":"10,531,977.07"},{"v":10852118.409999998,"d":"10,852,118.41"},{"v":11350748.410000002,"d":"11,350,748.41"},{"$f":"I7088-E7088","v":{"v":2413727.2200000025,"d":"2,413,727.22"}}]
[null,30,null,"Charges du personnel",{"$f":"E7090+E7091+E7092+E7093+E7094+E7095+E7096+E7097","v":{"v":1008536.25,"d":"1,008,536.25"}},{"$f":"F7090+F7091+F7092+F7093+F7094+F7095+F7096+F7097","v":{"v":1009880.65,"d":"1,009,880.65"}},{"v":995464.1799999999,"d":"995,464.18"},{"v":1121975.3,"d":"1,121,975.30"},{"v":1123470.9500000002,"d":"1,123,470.95"},{"v":114934.70000000019,"d":"114,934.70"}]
[null,null,300,"Autorités et commissions",{"v":55690,"d":"55,690.00"},{"v":56978.75,"d":"56,978.75"},{"v":59512.5,"d":"59,512.50"},{"v":62580,"d":"62,580.00"},{"v":64010,"d":"64,010.00"},{"v":8320,"d":"8,320.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":767052.6,"d":"767,052.60"},{"v":766066.1,"d":"766,066.10"},{"v":752461.05,"d":"752,461.05"},{"v":854269.8,"d":"854,269.80"},{"v":835708.8,"d":"835,708.80"},{"v":68656.20000000007,"d":"68,656.20"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":176281.5,"d":"176,281.50"},{"v":176376.2,"d":"176,376.20"},{"v":175892.18,"d":"175,892.18"},{"v":197250.95,"d":"197,250.95"},{"v":209655.35,"d":"209,655.35"},{"v":33373.850000000006,"d":"33,373.85"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "}]
[null,null,309,"Autres charges du personnel",{"v":9312.15,"d":"9,312.15"},{"v":10459.6,"d":"10,459.60"},{"v":7598.45,"d":"7,598.45"},{"v":7874.55,"d":"7,874.55"},{"v":14096.8,"d":"14,096.80"},{"v":4784.65,"d":"4,784.65"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E7100+E7101+E7102+E7103+E7104+E7105+E7106+E7107+E7108+E7109","v":{"v":1744115.84,"d":"1,744,115.84"}},{"$f":"F7100+F7101+F7102+F7103+F7104+F7105+F7106+F7107+F7108+F7109","v":{"v":1375544.6700000002,"d":"1,375,544.67"}},{"v":1568985.0999999999,"d":"1,568,985.10"},{"v":1617327.95,"d":"1,617,327.95"},{"v":1817141.6099999999,"d":"1,817,141.61"},{"$f":"I7099-E7099","v":{"v":73025.76999999979,"d":"73,025.77"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":180495.65,"d":"180,495.65"},{"v":165759.4,"d":"165,759.40"},{"v":240819.2,"d":"240,819.20"},{"v":265608.15,"d":"265,608.15"},{"v":335549.86,"d":"335,549.86"},{"v":155054.21,"d":"155,054.21"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":116905.6,"d":"116,905.60"},{"v":144659.65,"d":"144,659.65"},{"v":141486,"d":"141,486.00"},{"v":91367,"d":"91,367.00"},{"v":94611.56,"d":"94,611.56"},{"v":-22294.040000000008,"d":"-22,294.04 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":354496.6,"d":"354,496.60"},{"v":192889.75,"d":"192,889.75"},{"v":308335.85,"d":"308,335.85"},{"v":338739.73,"d":"338,739.73"},{"v":246729.77,"d":"246,729.77"},{"v":-107766.82999999999,"d":"-107,766.83 "}]
[null,null,313,"Prestations de services et honoraires",{"v":455199.91,"d":"455,199.91"},{"v":449871.9,"d":"449,871.90"},{"v":377408.19,"d":"377,408.19"},{"v":506743.73,"d":"506,743.73"},{"v":445352.9,"d":"445,352.90"},{"v":-9847.009999999951,"d":"-9,847.01 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":264026.05,"d":"264,026.05"},{"v":244913.75,"d":"244,913.75"},{"v":229323.9,"d":"229,323.90"},{"v":243377.87,"d":"243,377.87"},{"v":393830.54,"d":"393,830.54"},{"v":129804.48999999999,"d":"129,804.49"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":55247.5,"d":"55,247.50"},{"v":49514.35,"d":"49,514.35"},{"v":44884.95,"d":"44,884.95"},{"v":62451.26,"d":"62,451.26"},{"v":38601.25,"d":"38,601.25"},{"v":-16646.25,"d":"-16,646.25 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":10485.75,"d":"10,485.75"},{"v":9200,"d":"9,200.00"},{"v":16096,"d":"16,096.00"},{"v":23303.3,"d":"23,303.30"},{"v":25890.2,"d":"25,890.20"},{"v":15404.45,"d":"15,404.45"}]
[null,null,317,"Indemnités et dédommagements",{"v":30778.5,"d":"30,778.50"},{"v":23399.55,"d":"23,399.55"},{"v":47736.42,"d":"47,736.42"},{"v":57556.15,"d":"57,556.15"},{"v":59037.4,"d":"59,037.40"},{"v":28258.9,"d":"28,258.90"}]
[null,null,318,"Réévaluations de créances",{"v":255480.28,"d":"255,480.28"},{"v":74336.32,"d":"74,336.32"},{"v":141894.59,"d":"141,894.59"},{"v":7180.76,"d":"7,180.76"},{"v":153038.13,"d":"153,038.13"},{"v":-102442.15,"d":"-102,442.15 "}]
[null,null,319,"Divers charges d'exploitation",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":24500,"d":"24,500.00"},{"v":3500,"d":"3,500.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E7112+E7113","v":{"v":435318.16,"d":"435,318.16"}},{"$f":"F7112+F7113","v":{"v":465912.52999999997,"d":"465,912.53"}},{"v":842004.6,"d":"842,004.60"},{"v":748621.2000000001,"d":"748,621.20"},{"v":615969,"d":"615,969.00"},{"$f":"I7111-E7111","v":{"v":180650.84000000003,"d":"180,650.84"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":435318.16,"d":"435,318.16"},{"v":449875.98,"d":"449,875.98"},{"v":824557.2,"d":"824,557.20"},{"v":725074.05,"d":"725,074.05"},{"v":586935.4,"d":"586,935.40"},{"$f":"I7112-E7112","v":{"v":151617.24000000005,"d":"151,617.24"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":16036.55,"d":"16,036.55"},{"v":17447.4,"d":"17,447.40"},{"v":23547.15,"d":"23,547.15"},{"v":29033.6,"d":"29,033.60"},{"$f":"I7113-E7113","v":{"v":29033.6,"d":"29,033.60"}}]
[]
[null,34,null,"Charges financières",{"$f":"E7116+E7117+E7118+E7119+E7120+E7121","v":{"v":205298.78,"d":"205,298.78"}},{"$f":"F7116+F7117+F7118+F7119+F7120+F7121","v":{"v":301937.45999999996,"d":"301,937.46"}},{"v":190311.65,"d":"190,311.65"},{"v":221196.53,"d":"221,196.53"},{"v":226104.2,"d":"226,104.20"},{"$f":"I7115-E7115","v":{"v":20805.420000000013,"d":"20,805.42"}}]
[null,null,340,"Charges d'intérets",{"v":200299.78,"d":"200,299.78"},{"v":301752.61,"d":"301,752.61"},{"v":190311.65,"d":"190,311.65"},{"v":221196.53,"d":"221,196.53"},{"v":226104.2,"d":"226,104.20"},{"v":25804.420000000013,"d":"25,804.42"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},184.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":4999,"d":"4,999.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4999,"d":"-4,999.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E7124+E7125","v":{"v":12044.98,"d":"12,044.98"}},{"$f":"F7124+F7125","v":{"v":167384.66,"d":"167,384.66"}},{"v":208371.59000000003,"d":"208,371.59"},{"v":227535.97,"d":"227,535.97"},{"v":205825.03,"d":"205,825.03"},{"$f":"I7123-E7123","v":{"v":193780.05,"d":"193,780.05"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":11695.48,"d":"11,695.48"},{"v":9624.65,"d":"9,624.65"},{"v":15433.45,"d":"15,433.45"},{"v":15693.93,"d":"15,693.93"},93.15,{"$f":"I7124-E7124","v":{"v":-11602.33,"d":"-11,602.33 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":349.5,"d":"349.50"},{"v":157760.01,"d":"157,760.01"},{"v":192938.14,"d":"192,938.14"},{"v":211842.04,"d":"211,842.04"},{"v":205731.88,"d":"205,731.88"},{"$f":"I7125-E7125","v":{"v":205382.38,"d":"205,382.38"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E7128+E7129+E7130+E7131+E7132+E7133+E7134+E7135","v":{"v":5457729.53,"d":"5,457,729.53"}},{"$f":"F7128+F7129+F7130+F7131+F7132+F7133+F7134+F7135","v":{"v":6327870.85,"d":"6,327,870.85"}},{"v":6527264.65,"d":"6,527,264.65"},{"v":6736468.41,"d":"6,736,468.41"},{"v":6630464.67,"d":"6,630,464.67"},{"$f":"I7127-E7127","v":{"v":1172735.1399999997,"d":"1,172,735.14"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1599.6,"d":"1,599.60"},{"v":9865,"d":"9,865.00"},{"v":6000,"d":"6,000.00"},{"v":5620,"d":"5,620.00"},{"v":5640,"d":"5,640.00"},{"v":4040.4,"d":"4,040.40"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":3893362.83,"d":"3,893,362.83"},{"v":5038855.55,"d":"5,038,855.55"},{"v":5212640.25,"d":"5,212,640.25"},{"v":5358734.17,"d":"5,358,734.17"},{"v":4977083.14,"d":"4,977,083.14"},{"v":1083720.3099999996,"d":"1,083,720.31"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":125359,"d":"125,359.00"},{"v":64315,"d":"64,315.00"},{"v":0,"d":"0.00"},{"v":67846,"d":"67,846.00"},{"v":0,"d":"0.00"},{"v":-125359,"d":"-125,359.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":1416357.1,"d":"1,416,357.10"},{"v":1214835.3,"d":"1,214,835.30"},{"v":1308624.4,"d":"1,308,624.40"},{"v":1304268.24,"d":"1,304,268.24"},{"v":1647741.53,"d":"1,647,741.53"},{"v":231384.42999999993,"d":"231,384.43"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":21051,"d":"21,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-21051,"d":"-21,051.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E7138","v":{"v":42255.65,"d":"42,255.65"}},{"$f":"F7138","v":{"v":42544,"d":"42,544.00"}},{"v":42383.05,"d":"42,383.05"},{"v":42403.45,"d":"42,403.45"},{"v":40035.65,"d":"40,035.65"},{"$f":"I7137-E7137","v":{"v":-2220,"d":"-2,220.00 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":42255.65,"d":"42,255.65"},{"v":42544,"d":"42,544.00"},{"v":42383.05,"d":"42,383.05"},{"v":42403.45,"d":"42,403.45"},{"v":40035.65,"d":"40,035.65"},{"v":-2220,"d":"-2,220.00 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E7141+E7142+E7143+E7144+E7145+E7146","v":{"v":0,"d":"0.00"}},{"$f":"F7141+F7142+F7143+F7144+F7145+F7146","v":{"v":100000,"d":"100,000.00"}},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E7149+E7150+E7151+E7152+E7153+E7154+E7155+E7156","v":{"v":31722,"d":"31,722.00"}},{"$f":"F7149+F7150+F7151+F7152+F7153+F7154+F7155+F7156","v":{"v":81719.25,"d":"81,719.25"}},{"v":57192.25,"d":"57,192.25"},{"v":136589.6,"d":"136,589.60"},{"v":141737.3,"d":"141,737.30"},{"$f":"I7148-E7148","v":{"v":110015.29999999999,"d":"110,015.30"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":31722,"d":"31,722.00"},{"v":81719.25,"d":"81,719.25"},{"v":57192.25,"d":"57,192.25"},{"v":136589.6,"d":"136,589.60"},{"v":141737.3,"d":"141,737.30"},{"v":110015.29999999999,"d":"110,015.30"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E7160+E7166+E7172+E7183+E7189+E7201+E7205+E7212+E7215+E7224","v":{"v":8668513.61,"d":"8,668,513.61"}},{"$f":"F7160+F7166+F7172+F7183+F7189+F7201+F7205+F7212+F7215+F7224","v":{"v":10131210.790000001,"d":"10,131,210.79"}},{"v":10706712.18,"d":"10,706,712.18"},{"v":10691140.91,"d":"10,691,140.91"},{"v":11630563.850000001,"d":"11,630,563.85"},{"$f":"I7159-E7159","v":{"v":2962050.240000002,"d":"2,962,050.24"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7161+E7162+E7163+E7164","v":{"v":6073809.829999999,"d":"6,073,809.83"}},{"$f":"F7161+F7162+F7163+F7164","v":{"v":6800930.749999999,"d":"6,800,930.75"}},{"v":6808270.26,"d":"6,808,270.26"},{"v":6917820.55,"d":"6,917,820.55"},{"v":7803913.56,"d":"7,803,913.56"},{"v":1730103.7300000004,"d":"1,730,103.73"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":5082414.08,"d":"5,082,414.08"},{"v":5179504.85,"d":"5,179,504.85"},{"v":5397412.52,"d":"5,397,412.52"},{"v":5295929,"d":"5,295,929.00"},{"v":5394327.11,"d":"5,394,327.11"},{"v":311913.03000000026,"d":"311,913.03"}]
[null,null,401,"Impôts directs des personnes morales",{"v":121676.35,"d":"121,676.35"},{"v":715760.85,"d":"715,760.85"},{"v":395818.19,"d":"395,818.19"},{"v":775572.5,"d":"775,572.50"},{"v":1297134.15,"d":"1,297,134.15"},{"v":1175457.7999999998,"d":"1,175,457.80"}]
[null,null,402,"Autres impôts directs",{"v":863280.8,"d":"863,280.80"},{"v":892136.85,"d":"892,136.85"},{"v":1001432.95,"d":"1,001,432.95"},{"v":832553.45,"d":"832,553.45"},{"v":1099355.3,"d":"1,099,355.30"},{"v":236074.5,"d":"236,074.50"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":6438.6,"d":"6,438.60"},{"v":13528.2,"d":"13,528.20"},{"v":13606.6,"d":"13,606.60"},{"v":13765.6,"d":"13,765.60"},{"v":13097,"d":"13,097.00"},{"v":6658.4,"d":"6,658.40"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7167+E7168+E7169+E7170","v":{"v":8500,"d":"8,500.00"}},{"$f":"F7167+F7168+F7169+F7170","v":{"v":6500,"d":"6,500.00"}},{"v":8854.85,"d":"8,854.85"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"$f":"I7166-E7166","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7167-E7167","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7168-E7168","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":8500,"d":"8,500.00"},{"v":6500,"d":"6,500.00"},{"v":8854.85,"d":"8,854.85"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"$f":"I7169-E7169","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7170-E7170","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7173+E7174+E7175+E7176+E7177+E7178+E7179+E7180+E7181","v":{"v":1244153.0999999999,"d":"1,244,153.10"}},{"$f":"F7173+F7174+F7175+F7176+F7177+F7178+F7179+F7180+F7181","v":{"v":1285249.9500000002,"d":"1,285,249.95"}},{"v":1286106.5999999999,"d":"1,286,106.60"},{"v":1468349.9000000001,"d":"1,468,349.90"},{"v":1478287.9700000002,"d":"1,478,287.97"},{"$f":"I7172-E7172","v":{"v":234134.87000000034,"d":"234,134.87"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,421,"Emoluments administratif",{"v":35743.15,"d":"35,743.15"},{"v":32404.35,"d":"32,404.35"},{"v":36453.15,"d":"36,453.15"},{"v":47794.7,"d":"47,794.70"},{"v":48017.27,"d":"48,017.27"},{"v":12274.119999999995,"d":"12,274.12"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":1186175.3,"d":"1,186,175.30"},{"v":1204781.47,"d":"1,204,781.47"},{"v":1194814.1,"d":"1,194,814.10"},{"v":1178988.1,"d":"1,178,988.10"},{"v":1249571.3,"d":"1,249,571.30"},{"v":63396,"d":"63,396.00"}]
[null,null,425,"Revenus des ventes",{"v":16318.95,"d":"16,318.95"},{"v":16530.58,"d":"16,530.58"},{"v":13477.7,"d":"13,477.70"},{"v":154731.5,"d":"154,731.50"},{"v":116164.1,"d":"116,164.10"},{"v":99845.15000000001,"d":"99,845.15"}]
[null,null,426,"remboursements",{"v":4939.7,"d":"4,939.70"},{"v":23185.75,"d":"23,185.75"},{"v":38245.15,"d":"38,245.15"},{"v":84785.6,"d":"84,785.60"},{"v":62185.3,"d":"62,185.30"},{"v":57245.600000000006,"d":"57,245.60"}]
[null,null,427,"Amendes",{"v":976,"d":"976.00"},{"v":7074.2,"d":"7,074.20"},{"v":2800,"d":"2,800.00"},{"v":2050,"d":"2,050.00"},{"v":2350,"d":"2,350.00"},{"v":1374,"d":"1,374.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":1273.6,"d":"1,273.60"},{"v":316.5,"d":"316.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E7184+E7185+E7186+E7187","v":{"v":0,"d":"0.00"}},{"$f":"F7184+F7185+F7186+F7187","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7183-E7183","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7184-E7184","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7185-E7185","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7186-E7186","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7187-E7187","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7190+E7191+E7192+E7193+E7194+E7195+E7196+E7197+E7198+E7199","v":{"v":434769.03,"d":"434,769.03"}},{"$f":"F7190+F7191+F7192+F7193+F7194+F7195+F7196+F7197+F7198+F7199","v":{"v":142242.81999999998,"d":"142,242.82"}},{"v":163872.57,"d":"163,872.57"},{"v":182348.42,"d":"182,348.42"},{"v":205062.30999999997,"d":"205,062.31"},{"$f":"I7189-E7189","v":{"v":-229706.72000000006,"d":"-229,706.72 "}}]
[null,null,440,"Revenus des intérets",{"v":51808.72,"d":"51,808.72"},{"v":57507.01,"d":"57,507.01"},{"v":75161.23,"d":"75,161.23"},{"v":93439.88,"d":"93,439.88"},{"v":110807.98,"d":"110,807.98"},{"v":58999.259999999995,"d":"58,999.26"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":1657.5,"d":"1,657.50"},{"v":1592.5,"d":"1,592.50"},{"v":1632.5,"d":"1,632.50"},{"v":1647.5,"d":"1,647.50"},{"v":1697.5,"d":"1,697.50"},{"v":40,"d":"40.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":81198.6,"d":"81,198.60"},{"v":83108.7,"d":"83,108.70"},{"v":87019.3,"d":"87,019.30"},{"v":85542.45,"d":"85,542.45"},{"v":90034.75,"d":"90,034.75"},{"v":8836.149999999994,"d":"8,836.15"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":300104.21,"d":"300,104.21"},34.61,59.54,{"v":1718.59,"d":"1,718.59"},{"v":2522.08,"d":"2,522.08"},{"v":-297582.13,"d":"-297,582.13 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E7202+E7203","v":{"v":6700.85,"d":"6,700.85"}},{"$f":"F7202+F7203","v":{"v":5953.7,"d":"5,953.70"}},{"v":321941.75,"d":"321,941.75"},{"v":223847.56999999998,"d":"223,847.57"},{"v":2749.08,"d":"2,749.08"},{"$f":"I7201-E7201","v":{"v":-3951.7700000000004,"d":"-3,951.77 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":6699.85,"d":"6,699.85"},{"v":5953.7,"d":"5,953.70"},{"v":2811,"d":"2,811.00"},{"v":1663.02,"d":"1,663.02"},{"v":2749.08,"d":"2,749.08"},{"$f":"I7202-E7202","v":{"v":-3950.7700000000004,"d":"-3,950.77 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":319130.75,"d":"319,130.75"},{"v":222184.55,"d":"222,184.55"},{"v":0,"d":"0.00"},{"$f":"I7203-E7203","v":{"v":-1,"d":"-1.00 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E7206+E7207+E7208+E7209+E7210","v":{"v":357421.5,"d":"357,421.50"}},{"$f":"F7206+F7207+F7208+F7209+F7210","v":{"v":1728445.02,"d":"1,728,445.02"}},{"v":1980681.5,"d":"1,980,681.50"},{"v":1673852.22,"d":"1,673,852.22"},{"v":1914950.98,"d":"1,914,950.98"},{"$f":"I7205-E7205","v":{"v":1557529.48,"d":"1,557,529.48"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":75565,"d":"75,565.00"},{"v":38511,"d":"38,511.00"},{"v":55117,"d":"55,117.00"},{"v":44036,"d":"44,036.00"},{"v":42744,"d":"42,744.00"},{"v":-32821,"d":"-32,821.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":169695.85,"d":"169,695.85"},{"v":1575967.77,"d":"1,575,967.77"},{"v":1460433.3,"d":"1,460,433.30"},{"v":1469601.77,"d":"1,469,601.77"},{"v":1679397.73,"d":"1,679,397.73"},{"v":1509701.88,"d":"1,509,701.88"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":352294,"d":"352,294.00"},{"v":0,"d":"0.00"},{"v":41286,"d":"41,286.00"},{"v":41286,"d":"41,286.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":111739,"d":"111,739.00"},{"v":113734,"d":"113,734.00"},{"v":112146.8,"d":"112,146.80"},{"v":158286.3,"d":"158,286.30"},{"v":148433.25,"d":"148,433.25"},{"v":36694.25,"d":"36,694.25"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",421.65,232.25,{"v":690.4,"d":"690.40"},{"v":1928.15,"d":"1,928.15"},{"v":3090,"d":"3,090.00"},{"v":2668.35,"d":"2,668.35"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E7213","v":{"v":79548.3,"d":"79,548.30"}},{"$f":"F7213","v":{"v":80169.3,"d":"80,169.30"}},{"v":79792.4,"d":"79,792.40"},{"v":79832.65,"d":"79,832.65"},{"v":75362.65,"d":"75,362.65"},{"$f":"I7212-E7212","v":{"v":-4185.650000000009,"d":"-4,185.65 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":79548.3,"d":"79,548.30"},{"v":80169.3,"d":"80,169.30"},{"v":79792.4,"d":"79,792.40"},{"v":79832.65,"d":"79,832.65"},{"v":75362.65,"d":"75,362.65"},{"$f":"I7213-E7213","v":{"v":-4185.650000000009,"d":"-4,185.65 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E7216+E7217+E7218+E7219+E7220+E7221+E7222","v":{"v":425359,"d":"425,359.00"}},{"$f":"F7216+F7217+F7218+F7219+F7220+F7221+F7222","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7215-E7215","v":{"v":-425359,"d":"-425,359.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":425359,"d":"425,359.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-425359,"d":"-425,359.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E7225+E7226+E7227+E7228+E7229+E7230+E7231+E7232","v":{"v":38252,"d":"38,252.00"}},{"$f":"F7225+F7226+F7227+F7228+F7229+F7230+F7231+F7232","v":{"v":81719.25,"d":"81,719.25"}},{"v":57192.25,"d":"57,192.25"},{"v":136589.6,"d":"136,589.60"},{"v":141737.3,"d":"141,737.30"},{"$f":"I7224-E7224","v":{"v":103485.29999999999,"d":"103,485.30"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":38252,"d":"38,252.00"},{"v":81719.25,"d":"81,719.25"},{"v":57192.25,"d":"57,192.25"},{"v":136589.6,"d":"136,589.60"},{"v":141737.3,"d":"141,737.30"},{"v":103485.29999999999,"d":"103,485.30"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E7238+E7239","v":{"v":-268507.58,"d":"-268,507.58 "}},{"$f":"F7238+F7239","v":{"v":258416.72000000003,"d":"258,416.72"}},{"v":174735.11,"d":"174,735.11"},{"v":-160977.5,"d":"-160,977.50 "},{"v":279815.44,"d":"279,815.44"},{"$f":"I7237-E7237","v":{"v":548323.02,"d":"548,323.02"}}]
[null,null,900,"Compte général (+ / -)",{"v":-430556.03,"d":"-430,556.03 "},{"v":115176.8,"d":"115,176.80"},{"v":34266.46,"d":"34,266.46"},{"v":-141893.21,"d":"-141,893.21 "},{"v":172836.65,"d":"172,836.65"},{"$f":"I7238-E7238","v":{"v":603392.68,"d":"603,392.68"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":162048.45,"d":"162,048.45"},{"v":143239.92,"d":"143,239.92"},{"v":140468.65,"d":"140,468.65"},{"v":-19084.29,"d":"-19,084.29 "},{"v":106978.79,"d":"106,978.79"},{"$f":"I7239-E7239","v":{"v":-55069.66000000002,"d":"-55,069.66 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E7238+E7239","v":{"v":-268507.58,"d":"-268,507.58 "}},{"$f":"F7238+F7239","v":{"v":258416.72000000003,"d":"258,416.72"}},{"v":174735.11,"d":"174,735.11"},{"v":-160977.5,"d":"-160,977.50 "},{"v":279815.44,"d":"279,815.44"},{"$f":"I7241-E7241","v":{"v":548323.02,"d":"548,323.02"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Courtedoux",{"$nulls":3},755,735,786,774,{"$f":"'Base de données pop.'!C44","v":761},{"$f":"I7247-E7247","v":6}]
[{"$nulls":4},"Courtedoux","Courtedoux","Courtedoux","Courtedoux",{"$f":"H7248","v":"Courtedoux"},"Courtedoux"]
[3,null,null,"Charges",{"$f":"E7250+E7260+E7272+E7276+E7284+E7288+E7298+E7301+E7309","v":{"v":2950588.56,"d":"2,950,588.56"}},{"$f":"F7250+F7260+F7272+F7276+F7284+F7288+F7298+F7301+F7309","v":{"v":3239231.37,"d":"3,239,231.37"}},{"v":3243483.3,"d":"3,243,483.30"},{"v":3466811.24,"d":"3,466,811.24"},{"v":3670615.75,"d":"3,670,615.75"},{"$f":"I7249-E7249","v":{"v":720027.19,"d":"720,027.19"}}]
[null,30,null,"Charges du personnel",{"$f":"E7251+E7252+E7253+E7254+E7255+E7256+E7257+E7258","v":{"v":474540.2,"d":"474,540.20"}},{"$f":"F7251+F7252+F7253+F7254+F7255+F7256+F7257+F7258","v":{"v":455851.81,"d":"455,851.81"}},{"v":479998.18,"d":"479,998.18"},{"v":527972.41,"d":"527,972.41"},{"v":549646.35,"d":"549,646.35"},{"v":75106.14999999997,"d":"75,106.15"}]
[null,null,300,"Autorités et commissions",{"v":53708.5,"d":"53,708.50"},{"v":47462.5,"d":"47,462.50"},{"v":53031.5,"d":"53,031.50"},{"v":68547.5,"d":"68,547.50"},{"v":59992.7,"d":"59,992.70"},{"v":6284.199999999997,"d":"6,284.20"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":347283.1,"d":"347,283.10"},{"v":325406.06,"d":"325,406.06"},{"v":350307.93,"d":"350,307.93"},{"v":378511.41,"d":"378,511.41"},{"v":408071.55,"d":"408,071.55"},{"v":60788.45000000001,"d":"60,788.45"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":495,"d":"495.00"},{"v":165,"d":"165.00"},{"v":225,"d":"225.00"},{"v":180,"d":"180.00"},{"v":232.5,"d":"232.50"},{"v":-262.5,"d":"-262.50 "}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":65428.15,"d":"65,428.15"},{"v":65014.95,"d":"65,014.95"},{"v":66755.55,"d":"66,755.55"},{"v":68160.95,"d":"68,160.95"},{"v":75317.5,"d":"75,317.50"},{"v":9889.349999999999,"d":"9,889.35"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":7625.45,"d":"7,625.45"},{"v":17803.3,"d":"17,803.30"},{"v":9678.2,"d":"9,678.20"},{"v":12572.55,"d":"12,572.55"},{"v":6032.1,"d":"6,032.10"},{"v":-1593.3499999999995,"d":"-1,593.35 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E7261+E7262+E7263+E7264+E7265+E7266+E7267+E7268+E7269+E7270","v":{"v":549955.64,"d":"549,955.64"}},{"$f":"F7261+F7262+F7263+F7264+F7265+F7266+F7267+F7268+F7269+F7270","v":{"v":609520.12,"d":"609,520.12"}},{"v":585897.68,"d":"585,897.68"},{"v":501920.98,"d":"501,920.98"},{"v":583083.36,"d":"583,083.36"},{"$f":"I7260-E7260","v":{"v":33127.71999999997,"d":"33,127.72"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":35621.6,"d":"35,621.60"},{"v":27154.99,"d":"27,154.99"},{"v":35483.79,"d":"35,483.79"},{"v":29133.13,"d":"29,133.13"},{"v":31915.94,"d":"31,915.94"},{"v":-3705.66,"d":"-3,705.66 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":4072.6,"d":"4,072.60"},{"v":30313.5,"d":"30,313.50"},{"v":30423.65,"d":"30,423.65"},{"v":6392.57,"d":"6,392.57"},{"v":14532.7,"d":"14,532.70"},{"v":10460.1,"d":"10,460.10"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":38410.95,"d":"38,410.95"},{"v":53712.5,"d":"53,712.50"},{"v":44925,"d":"44,925.00"},{"v":32487.55,"d":"32,487.55"},{"v":42373.8,"d":"42,373.80"},{"v":3962.850000000006,"d":"3,962.85"}]
[null,null,313,"Prestations de services et honoraires",{"v":276641.05,"d":"276,641.05"},{"v":251352.95,"d":"251,352.95"},{"v":229333.42,"d":"229,333.42"},{"v":239042.48,"d":"239,042.48"},{"v":290235.2,"d":"290,235.20"},{"v":13594.150000000023,"d":"13,594.15"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":76053.7,"d":"76,053.70"},{"v":132041.85,"d":"132,041.85"},{"v":116681.94,"d":"116,681.94"},{"v":110967.39,"d":"110,967.39"},{"v":76295,"d":"76,295.00"},{"v":241.3000000000029,"d":"241.30"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":28331.3,"d":"28,331.30"},{"v":38493.7,"d":"38,493.70"},{"v":59665.53,"d":"59,665.53"},{"v":43084.4,"d":"43,084.40"},{"v":47700.05,"d":"47,700.05"},{"v":19368.750000000004,"d":"19,368.75"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":19104.05,"d":"19,104.05"},{"v":21605.7,"d":"21,605.70"},{"v":19816.3,"d":"19,816.30"},{"v":19056.7,"d":"19,056.70"},{"v":20550.05,"d":"20,550.05"},{"v":1446,"d":"1,446.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1433,"d":"1,433.00"},{"v":3569.3,"d":"3,569.30"},{"v":8007.8,"d":"8,007.80"},{"v":3568.1,"d":"3,568.10"},{"v":6857.15,"d":"6,857.15"},{"v":5424.15,"d":"5,424.15"}]
[null,null,318,"Réévaluations de créances",{"v":59543.09,"d":"59,543.09"},{"v":43275.63,"d":"43,275.63"},{"v":29178.3,"d":"29,178.30"},{"v":14633.62,"d":"14,633.62"},{"v":42728.84,"d":"42,728.84"},{"v":-16814.25,"d":"-16,814.25 "}]
[null,null,319,"Divers charges d'exploitation",{"v":10744.3,"d":"10,744.30"},{"v":8000,"d":"8,000.00"},{"v":12381.95,"d":"12,381.95"},{"v":3555.04,"d":"3,555.04"},{"v":9894.63,"d":"9,894.63"},{"v":-849.6700000000001,"d":"-849.67 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E7273+E7274","v":{"v":106477.27,"d":"106,477.27"}},{"$f":"F7273+F7274","v":{"v":132346.02,"d":"132,346.02"}},{"v":115334.4,"d":"115,334.40"},{"v":118961.96,"d":"118,961.96"},{"v":124221.32,"d":"124,221.32"},{"$f":"I7272-E7272","v":{"v":17744.050000000003,"d":"17,744.05"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":106477.27,"d":"106,477.27"},{"v":132346.02,"d":"132,346.02"},{"v":115334.4,"d":"115,334.40"},{"v":118961.96,"d":"118,961.96"},{"v":124221.32,"d":"124,221.32"},{"$f":"I7273-E7273","v":{"v":17744.050000000003,"d":"17,744.05"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7274-E7274","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E7277+E7278+E7279+E7280+E7281+E7282","v":{"v":65965.85,"d":"65,965.85"}},{"$f":"F7277+F7278+F7279+F7280+F7281+F7282","v":{"v":74054.74,"d":"74,054.74"}},{"v":75363.40999999999,"d":"75,363.41"},{"v":75014.08,"d":"75,014.08"},{"v":71000.37,"d":"71,000.37"},{"$f":"I7276-E7276","v":{"v":5034.5199999999895,"d":"5,034.52"}}]
[null,null,340,"Charges d'intérets",{"v":64946.78,"d":"64,946.78"},{"v":56642.14,"d":"56,642.14"},{"v":60249.21,"d":"60,249.21"},{"v":61086.18,"d":"61,086.18"},{"v":61865.32,"d":"61,865.32"},{"v":-3081.459999999999,"d":"-3,081.46 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":16519.8,"d":"16,519.80"},{"v":14884.75,"d":"14,884.75"},{"v":13909.35,"d":"13,909.35"},{"v":6468.6,"d":"6,468.60"},{"v":6468.6,"d":"6,468.60"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":1019.07,"d":"1,019.07"},{"v":892.8,"d":"892.80"},229.45,18.55,{"v":2666.45,"d":"2,666.45"},{"v":1647.3799999999997,"d":"1,647.38"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E7285+E7286","v":{"v":15048,"d":"15,048.00"}},{"$f":"F7285+F7286","v":{"v":13512,"d":"13,512.00"}},{"v":16960,"d":"16,960.00"},{"v":13924,"d":"13,924.00"},{"v":132932,"d":"132,932.00"},{"$f":"I7284-E7284","v":{"v":117884,"d":"117,884.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7285-E7285","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":15048,"d":"15,048.00"},{"v":13512,"d":"13,512.00"},{"v":16960,"d":"16,960.00"},{"v":13924,"d":"13,924.00"},{"v":132932,"d":"132,932.00"},{"$f":"I7286-E7286","v":{"v":117884,"d":"117,884.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E7289+E7290+E7291+E7292+E7293+E7294+E7295+E7296","v":{"v":1728941.5999999999,"d":"1,728,941.60"}},{"$f":"F7289+F7290+F7291+F7292+F7293+F7294+F7295+F7296","v":{"v":1685038.83,"d":"1,685,038.83"}},{"v":1760269.63,"d":"1,760,269.63"},{"v":2019357.81,"d":"2,019,357.81"},{"v":2200072.35,"d":"2,200,072.35"},{"$f":"I7288-E7288","v":{"v":471130.75000000023,"d":"471,130.75"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1560,"d":"1,560.00"},{"v":1660,"d":"1,660.00"},{"v":1760,"d":"1,760.00"},{"v":1880,"d":"1,880.00"},{"v":2482.1,"d":"2,482.10"},{"v":922.0999999999999,"d":"922.10"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1319510.55,"d":"1,319,510.55"},{"v":1310763.18,"d":"1,310,763.18"},{"v":1373001.13,"d":"1,373,001.13"},{"v":1565898.36,"d":"1,565,898.36"},{"v":1737952.6,"d":"1,737,952.60"},{"v":418442.05000000005,"d":"418,442.05"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":15262,"d":"15,262.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33832,"d":"33,832.00"},{"v":24564,"d":"24,564.00"},{"v":9302,"d":"9,302.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":386299.85,"d":"386,299.85"},{"v":372615.65,"d":"372,615.65"},{"v":384875.5,"d":"384,875.50"},{"v":417114.45,"d":"417,114.45"},{"v":434440.65,"d":"434,440.65"},{"v":48140.80000000005,"d":"48,140.80"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":6309.2,"d":"6,309.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-6309.2,"d":"-6,309.20 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E7299","v":{"v":9660,"d":"9,660.00"}},{"$f":"F7299","v":{"v":9660,"d":"9,660.00"}},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"$f":"I7298-E7298","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E7302+E7303+E7304+E7305+E7306+E7307","v":{"v":0,"d":"0.00"}},{"$f":"F7302+F7303+F7304+F7305+F7306+F7307","v":{"v":259247.85,"d":"259,247.85"}},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":10490,"d":"10,490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":248757.85,"d":"248,757.85"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E7310+E7311+E7312+E7313+E7314+E7315+E7316+E7317","v":{"v":0,"d":"0.00"}},{"$f":"F7310+F7311+F7312+F7313+F7314+F7315+F7316+F7317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7309-E7309","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E7321+E7327+E7333+E7344+E7350+E7362+E7366+E7373+E7376+E7385","v":{"v":2941524.5300000003,"d":"2,941,524.53"}},{"$f":"F7321+F7327+F7333+F7344+F7350+F7362+F7366+F7373+F7376+F7385","v":{"v":3321892.1799999997,"d":"3,321,892.18"}},{"v":3293941.63,"d":"3,293,941.63"},{"v":3511456.46,"d":"3,511,456.46"},{"v":3400202.58,"d":"3,400,202.58"},{"$f":"I7320-E7320","v":{"v":458678.0499999998,"d":"458,678.05"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7322+E7323+E7324+E7325","v":{"v":2202056.9,"d":"2,202,056.90"}},{"$f":"F7322+F7323+F7324+F7325","v":{"v":2538690.25,"d":"2,538,690.25"}},{"v":2534797.7199999997,"d":"2,534,797.72"},{"v":2631628.1900000004,"d":"2,631,628.19"},{"v":2491884.23,"d":"2,491,884.23"},{"v":289827.3300000001,"d":"289,827.33"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1664323.5,"d":"1,664,323.50"},{"v":2050363.3,"d":"2,050,363.30"},{"v":1851760.6,"d":"1,851,760.60"},{"v":2144191.99,"d":"2,144,191.99"},{"v":1967468.88,"d":"1,967,468.88"},{"v":303145.3799999999,"d":"303,145.38"}]
[null,null,401,"Impôts directs des personnes morales",{"v":271631.65,"d":"271,631.65"},{"v":135833.45,"d":"135,833.45"},{"v":374940.27,"d":"374,940.27"},{"v":154295.55,"d":"154,295.55"},{"v":136872.25,"d":"136,872.25"},{"v":-134759.40000000002,"d":"-134,759.40 "}]
[null,null,402,"Autres impôts directs",{"v":262032.55,"d":"262,032.55"},{"v":347850.9,"d":"347,850.90"},{"v":303470.05,"d":"303,470.05"},{"v":327653.45,"d":"327,653.45"},{"v":382047.1,"d":"382,047.10"},{"v":120014.54999999999,"d":"120,014.55"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":4069.2,"d":"4,069.20"},{"v":4642.6,"d":"4,642.60"},{"v":4626.8,"d":"4,626.80"},{"v":5487.2,"d":"5,487.20"},{"v":5496,"d":"5,496.00"},{"v":1426.8000000000002,"d":"1,426.80"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7328+E7329+E7330+E7331","v":{"v":0,"d":"0.00"}},{"$f":"F7328+F7329+F7330+F7331","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7327-E7327","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7328-E7328","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7329-E7329","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7330-E7330","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7331-E7331","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7334+E7335+E7336+E7337+E7338+E7339+E7340+E7341+E7342","v":{"v":480500.91000000003,"d":"480,500.91"}},{"$f":"F7334+F7335+F7336+F7337+F7338+F7339+F7340+F7341+F7342","v":{"v":479307.31,"d":"479,307.31"}},{"v":468036.12,"d":"468,036.12"},{"v":526810.22,"d":"526,810.22"},{"v":545518.23,"d":"545,518.23"},{"$f":"I7333-E7333","v":{"v":65017.31999999995,"d":"65,017.32"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":20255.35,"d":"20,255.35"},{"v":21114.05,"d":"21,114.05"},{"v":20092.45,"d":"20,092.45"},{"v":21448.4,"d":"21,448.40"},{"v":23686.1,"d":"23,686.10"},{"v":3430.75,"d":"3,430.75"}]
[null,null,421,"Emoluments administratif",{"v":12367.36,"d":"12,367.36"},{"v":13396.21,"d":"13,396.21"},{"v":9807.57,"d":"9,807.57"},{"v":18820.46,"d":"18,820.46"},{"v":11966.73,"d":"11,966.73"},{"v":-400.630000000001,"d":"-400.63 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":376501.65,"d":"376,501.65"},{"v":359812.85,"d":"359,812.85"},{"v":363443.75,"d":"363,443.75"},{"v":389670.7,"d":"389,670.70"},{"v":399321.15,"d":"399,321.15"},{"v":22819.5,"d":"22,819.50"}]
[null,null,425,"Revenus des ventes",{"v":68219.75,"d":"68,219.75"},{"v":84267.05,"d":"84,267.05"},{"v":71431.6,"d":"71,431.60"},{"v":79084.41,"d":"79,084.41"},{"v":102994.75,"d":"102,994.75"},{"v":34775,"d":"34,775.00"}]
[null,null,426,"remboursements",{"v":1356.8,"d":"1,356.80"},717.15,{"v":3126.9,"d":"3,126.90"},{"v":17786.25,"d":"17,786.25"},{"v":6980.95,"d":"6,980.95"},{"v":5624.15,"d":"5,624.15"}]
[null,null,427,"Amendes",{"v":1800,"d":"1,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1800,"d":"-1,800.00 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},133.85,{"v":0,"d":"0.00"},568.55,568.55]
[]
[null,43,null,"Revenus divers",{"$f":"E7345+E7346+E7347+E7348","v":{"v":1600,"d":"1,600.00"}},{"$f":"F7345+F7346+F7347+F7348","v":{"v":1704,"d":"1,704.00"}},{"v":1600,"d":"1,600.00"},{"v":1830,"d":"1,830.00"},{"v":1600,"d":"1,600.00"},{"$f":"I7344-E7344","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7345-E7345","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7346-E7346","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7347-E7347","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":1600,"d":"1,600.00"},{"v":1704,"d":"1,704.00"},{"v":1600,"d":"1,600.00"},{"v":1830,"d":"1,830.00"},{"v":1600,"d":"1,600.00"},{"$f":"I7348-E7348","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7351+E7352+E7353+E7354+E7355+E7356+E7357+E7358+E7359+E7360","v":{"v":61014.97,"d":"61,014.97"}},{"$f":"F7351+F7352+F7353+F7354+F7355+F7356+F7357+F7358+F7359+F7360","v":{"v":76869.51999999999,"d":"76,869.52"}},{"v":63910.84,"d":"63,910.84"},{"v":66899.6,"d":"66,899.60"},{"v":90758.08,"d":"90,758.08"},{"$f":"I7350-E7350","v":{"v":29743.11,"d":"29,743.11"}}]
[null,null,440,"Revenus des intérets",{"v":15471.29,"d":"15,471.29"},{"v":20126.89,"d":"20,126.89"},{"v":15309.24,"d":"15,309.24"},{"v":20608.8,"d":"20,608.80"},{"v":35062.33,"d":"35,062.33"},{"v":19591.04,"d":"19,591.04"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":1926.33,"d":"1,926.33"},{"v":2087.28,"d":"2,087.28"},{"v":2203.05,"d":"2,203.05"},{"v":3367.25,"d":"3,367.25"},{"v":2847.2,"d":"2,847.20"},{"v":920.8699999999999,"d":"920.87"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":11017.35,"d":"11,017.35"},{"v":27285.35,"d":"27,285.35"},{"v":28453.55,"d":"28,453.55"},{"v":25353.55,"d":"25,353.55"},{"v":25428.55,"d":"25,428.55"},{"v":14411.199999999999,"d":"14,411.20"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":22240,"d":"22,240.00"},{"v":15520,"d":"15,520.00"},{"v":6320,"d":"6,320.00"},{"v":4400,"d":"4,400.00"},{"v":15680,"d":"15,680.00"},{"v":-6560,"d":"-6,560.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":10360,"d":"10,360.00"},{"v":11850,"d":"11,850.00"},{"v":11625,"d":"11,625.00"},{"v":13170,"d":"13,170.00"},{"v":11740,"d":"11,740.00"},{"v":1380,"d":"1,380.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E7363+E7364","v":{"v":2179.95,"d":"2,179.95"}},{"$f":"F7363+F7364","v":{"v":1865.05,"d":"1,865.05"}},{"v":10958.95,"d":"10,958.95"},{"v":2013.8,"d":"2,013.80"},{"v":65105.189999999995,"d":"65,105.19"},{"$f":"I7362-E7362","v":{"v":62925.24,"d":"62,925.24"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":2179.95,"d":"2,179.95"},{"v":1865.05,"d":"1,865.05"},{"v":1708.95,"d":"1,708.95"},{"v":2013.8,"d":"2,013.80"},{"v":1827.45,"d":"1,827.45"},{"$f":"I7363-E7363","v":{"v":-352.4999999999998,"d":"-352.50 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9250,"d":"9,250.00"},{"v":0,"d":"0.00"},{"v":63277.74,"d":"63,277.74"},{"$f":"I7364-E7364","v":{"v":63277.74,"d":"63,277.74"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E7367+E7368+E7369+E7370+E7371","v":{"v":194171.80000000002,"d":"194,171.80"}},{"$f":"F7367+F7368+F7369+F7370+F7371","v":{"v":223456.05000000002,"d":"223,456.05"}},{"v":214005,"d":"214,005.00"},{"v":271981.64999999997,"d":"271,981.65"},{"v":195043.85000000003,"d":"195,043.85"},{"$f":"I7366-E7366","v":{"v":872.0500000000175,"d":"872.05"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":19246,"d":"19,246.00"},{"v":24890,"d":"24,890.00"},{"v":20887,"d":"20,887.00"},{"v":23145,"d":"23,145.00"},{"v":23435,"d":"23,435.00"},{"v":4189,"d":"4,189.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":47979.35,"d":"47,979.35"},{"v":60773.05,"d":"60,773.05"},{"v":46421.25,"d":"46,421.25"},{"v":145317.8,"d":"145,317.80"},{"v":71671.3,"d":"71,671.30"},{"v":23691.950000000004,"d":"23,691.95"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":5246,"d":"5,246.00"},{"v":29564,"d":"29,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":125656.05,"d":"125,656.05"},{"v":131376.65,"d":"131,376.65"},{"v":115911.15,"d":"115,911.15"},{"v":102467.65,"d":"102,467.65"},{"v":98947.35,"d":"98,947.35"},{"v":-26708.699999999997,"d":"-26,708.70 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1290.4,"d":"1,290.40"},{"v":1170.35,"d":"1,170.35"},{"v":1221.6,"d":"1,221.60"},{"v":1051.2,"d":"1,051.20"},{"v":990.2,"d":"990.20"},{"v":-300.20000000000005,"d":"-300.20 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E7374","v":{"v":0,"d":"0.00"}},{"$f":"F7374","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"$f":"I7373-E7373","v":{"v":9660,"d":"9,660.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9660,"d":"9,660.00"},{"v":9660,"d":"9,660.00"},{"$f":"I7374-E7374","v":{"v":9660,"d":"9,660.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E7377+E7378+E7379+E7380+E7381+E7382+E7383","v":{"v":0,"d":"0.00"}},{"$f":"F7377+F7378+F7379+F7380+F7381+F7382+F7383","v":{"v":0,"d":"0.00"}},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"$f":"I7376-E7376","v":{"v":633,"d":"633.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"},{"v":633,"d":"633.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E7386+E7387+E7388+E7389+E7390+E7391+E7392+E7393","v":{"v":0,"d":"0.00"}},{"$f":"F7386+F7387+F7388+F7389+F7390+F7391+F7392+F7393","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7385-E7385","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E7399+E7400","v":{"v":-9064.030000000002,"d":"-9,064.03 "}},{"$f":"F7399+F7400","v":{"v":82660.81,"d":"82,660.81"}},{"v":50458.329999999994,"d":"50,458.33"},{"v":44645.22,"d":"44,645.22"},{"v":-270413.17,"d":"-270,413.17 "},{"$f":"I7398-E7398","v":{"v":-261349.13999999998,"d":"-261,349.14 "}}]
[null,null,900,"Compte général (+ / -)",{"v":-41819.94,"d":"-41,819.94 "},{"v":58369.4,"d":"58,369.40"},{"v":51005.88,"d":"51,005.88"},{"v":3493.65,"d":"3,493.65"},{"v":-268688.69,"d":"-268,688.69 "},{"$f":"I7399-E7399","v":{"v":-226868.75,"d":"-226,868.75 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":32755.91,"d":"32,755.91"},{"v":24291.41,"d":"24,291.41"},{"v":-547.55,"d":"-547.55 "},{"v":41151.57,"d":"41,151.57"},{"v":-1724.48,"d":"-1,724.48 "},{"$f":"I7400-E7400","v":{"v":-34480.39,"d":"-34,480.39 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E7399+E7400","v":{"v":-9064.030000000002,"d":"-9,064.03 "}},{"$f":"F7399+F7400","v":{"v":82660.81,"d":"82,660.81"}},{"v":50458.329999999994,"d":"50,458.33"},{"v":44645.22,"d":"44,645.22"},{"v":-270413.17,"d":"-270,413.17 "},{"$f":"I7402-E7402","v":{"v":-261349.13999999998,"d":"-261,349.14 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Damphreux",{"$nulls":3},181,185,184,"Fusion","Fusion",{"$f":"G7408-E7408","v":3}]
[{"$nulls":4},"Damphreux","Damphreux","Damphreux","Fusion","Fusion","Damphreux"]
[3,null,null,"Charges",{"$f":"E7411+E7421+E7433+E7437+E7445+E7449+E7459+E7462+E7470","v":{"v":741246.2,"d":"741,246.20"}},{"$f":"F7411+F7421+F7433+F7437+F7445+F7449+F7459+F7462+F7470","v":{"v":704552.82,"d":"704,552.82"}},{"v":813371.48,"d":"813,371.48"},null,null,{"$f":"I7410-E7410","v":{"v":-741246.2,"d":"-741,246.20 "}}]
[null,30,null,"Charges du personnel",{"$f":"E7412+E7413+E7414+E7415+E7416+E7417+E7418+E7419","v":{"v":87538.05,"d":"87,538.05"}},{"$f":"F7412+F7413+F7414+F7415+F7416+F7417+F7418+F7419","v":{"v":89789.4,"d":"89,789.40"}},{"v":78025.45999999999,"d":"78,025.46"},null,null,{"v":-87538.05,"d":"-87,538.05 "}]
[null,null,300,"Autorités et commissions",{"v":11516.8,"d":"11,516.80"},{"v":12087.05,"d":"12,087.05"},{"v":11468.8,"d":"11,468.80"},null,null,{"v":-11516.8,"d":"-11,516.80 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":61791.5,"d":"61,791.50"},{"v":65065.9,"d":"65,065.90"},{"v":55694.21,"d":"55,694.21"},null,null,{"v":-61791.5,"d":"-61,791.50 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":13463.55,"d":"13,463.55"},{"v":11879.15,"d":"11,879.15"},{"v":9850.65,"d":"9,850.65"},null,null,{"v":-13463.55,"d":"-13,463.55 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":766.2,"d":"766.20"},{"v":757.3,"d":"757.30"},{"v":1011.8,"d":"1,011.80"},null,null,{"v":-766.2,"d":"-766.20 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E7422+E7423+E7424+E7425+E7426+E7427+E7428+E7429+E7430+E7431","v":{"v":141601.73999999996,"d":"141,601.74"}},{"$f":"F7422+F7423+F7424+F7425+F7426+F7427+F7428+F7429+F7430+F7431","v":{"v":110413.71,"d":"110,413.71"}},{"v":172977.77000000002,"d":"172,977.77"},null,null,{"$f":"I7421-E7421","v":{"v":-141601.73999999996,"d":"-141,601.74 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":14664.81,"d":"14,664.81"},{"v":12544.87,"d":"12,544.87"},{"v":12800,"d":"12,800.00"},null,null,{"v":-14664.81,"d":"-14,664.81 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":89,"d":"89.00"},{"v":3231,"d":"3,231.00"},754.85,null,null,{"v":-89,"d":"-89.00 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":40778.6,"d":"40,778.60"},{"v":38981.2,"d":"38,981.20"},{"v":41951.55,"d":"41,951.55"},null,null,{"v":-40778.6,"d":"-40,778.60 "}]
[null,null,313,"Prestations de services et honoraires",{"v":40832.88,"d":"40,832.88"},{"v":26436.24,"d":"26,436.24"},{"v":38612.98,"d":"38,612.98"},null,null,{"v":-40832.88,"d":"-40,832.88 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":27435.8,"d":"27,435.80"},{"v":10011.8,"d":"10,011.80"},{"v":70168.35,"d":"70,168.35"},null,null,{"v":-27435.8,"d":"-27,435.80 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":7319.65,"d":"7,319.65"},{"v":5687.6,"d":"5,687.60"},{"v":3904.05,"d":"3,904.05"},null,null,{"v":-7319.65,"d":"-7,319.65 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":621.3,"d":"621.30"},{"v":487.2,"d":"487.20"},{"v":796.6,"d":"796.60"},null,null,{"v":-621.3,"d":"-621.30 "}]
[null,null,318,"Réévaluations de créances",{"v":9683.8,"d":"9,683.80"},{"v":12156.5,"d":"12,156.50"},{"v":1341.64,"d":"1,341.64"},null,null,{"v":-9683.8,"d":"-9,683.80 "}]
[null,null,319,"Divers charges d'exploitation",{"v":175.9,"d":"175.90"},{"v":877.3,"d":"877.30"},{"v":2647.75,"d":"2,647.75"},null,null,{"v":-175.9,"d":"-175.90 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E7434+E7435","v":{"v":31410,"d":"31,410.00"}},{"$f":"F7434+F7435","v":{"v":33410,"d":"33,410.00"}},{"v":33410,"d":"33,410.00"},null,null,{"$f":"I7433-E7433","v":{"v":-31410,"d":"-31,410.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":31410,"d":"31,410.00"},{"v":33410,"d":"33,410.00"},{"v":33410,"d":"33,410.00"},null,null,{"$f":"I7434-E7434","v":{"v":-31410,"d":"-31,410.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7435-E7435","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E7438+E7439+E7440+E7441+E7442+E7443","v":{"v":13236.199999999999,"d":"13,236.20"}},{"$f":"F7438+F7439+F7440+F7441+F7442+F7443","v":{"v":8054.16,"d":"8,054.16"}},{"v":8184.150000000001,"d":"8,184.15"},null,null,{"$f":"I7437-E7437","v":{"v":-13236.199999999999,"d":"-13,236.20 "}}]
[null,null,340,"Charges d'intérets",{"v":7348.8,"d":"7,348.80"},{"v":7339.96,"d":"7,339.96"},{"v":7077.6,"d":"7,077.60"},null,null,{"v":-7348.8,"d":"-7,348.80 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":5300,"d":"5,300.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},null,null,{"v":-5300,"d":"-5,300.00 "}]
[null,null,349,"Autres charges financières",{"v":587.4,"d":"587.40"},{"v":714.2,"d":"714.20"},906.55,null,null,{"v":-587.4,"d":"-587.40 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E7446+E7447","v":117.04},{"$f":"F7446+F7447","v":35.86},59.85,null,null,{"$f":"I7445-E7445","v":{"v":-117.04,"d":"-117.04 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7446-E7446","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",117.04,35.86,59.85,null,null,{"$f":"I7447-E7447","v":{"v":-117.04,"d":"-117.04 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E7450+E7451+E7452+E7453+E7454+E7455+E7456+E7457","v":{"v":456009.37,"d":"456,009.37"}},{"$f":"F7450+F7451+F7452+F7453+F7454+F7455+F7456+F7457","v":{"v":455572.74,"d":"455,572.74"}},{"v":511957.8,"d":"511,957.80"},null,null,{"$f":"I7449-E7449","v":{"v":-456009.37,"d":"-456,009.37 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":306296.85,"d":"306,296.85"},{"v":296070.14,"d":"296,070.14"},{"v":318760.3,"d":"318,760.30"},null,null,{"v":-306296.85,"d":"-306,296.85 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":148191.52,"d":"148,191.52"},{"v":157927.6,"d":"157,927.60"},{"v":191334.5,"d":"191,334.50"},null,null,{"v":-148191.52,"d":"-148,191.52 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":207,"d":"207.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1521,"d":"1,521.00"},{"v":1575,"d":"1,575.00"},{"v":1656,"d":"1,656.00"},null,null,{"v":-1521,"d":"-1,521.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E7460","v":{"v":0,"d":"0.00"}},{"$f":"F7460","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I7459-E7459","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E7463+E7464+E7465+E7466+E7467+E7468","v":{"v":3985,"d":"3,985.00"}},{"$f":"F7463+F7464+F7465+F7466+F7467+F7468","v":{"v":0,"d":"0.00"}},{"v":1717.95,"d":"1,717.95"},null,null,{"v":-3985,"d":"-3,985.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":3985,"d":"3,985.00"},{"v":0,"d":"0.00"},{"v":1717.95,"d":"1,717.95"},null,null,{"v":-3985,"d":"-3,985.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E7471+E7472+E7473+E7474+E7475+E7476+E7477+E7478","v":{"v":7348.8,"d":"7,348.80"}},{"$f":"F7471+F7472+F7473+F7474+F7475+F7476+F7477+F7478","v":{"v":7276.95,"d":"7,276.95"}},{"v":7038.5,"d":"7,038.50"},null,null,{"$f":"I7470-E7470","v":{"v":-7348.8,"d":"-7,348.80 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":7348.8,"d":"7,348.80"},{"v":7276.95,"d":"7,276.95"},{"v":7038.5,"d":"7,038.50"},null,null,{"v":-7348.8,"d":"-7,348.80 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E7482+E7488+E7494+E7505+E7511+E7523+E7527+E7534+E7537+E7546","v":{"v":771065.8,"d":"771,065.80"}},{"$f":"F7482+F7488+F7494+F7505+F7511+F7523+F7527+F7534+F7537+F7546","v":{"v":653977.8999999999,"d":"653,977.90"}},{"v":769190.3499999999,"d":"769,190.35"},null,null,{"$f":"I7481-E7481","v":{"v":-771065.8,"d":"-771,065.80 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7483+E7484+E7485+E7486","v":{"v":406157.7,"d":"406,157.70"}},{"$f":"F7483+F7484+F7485+F7486","v":{"v":369620.93,"d":"369,620.93"}},{"v":400746.24,"d":"400,746.24"},null,null,{"v":-406157.7,"d":"-406,157.70 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":335760.2,"d":"335,760.20"},{"v":313398.7,"d":"313,398.70"},{"v":313766.1,"d":"313,766.10"},null,null,{"v":-335760.2,"d":"-335,760.20 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":10577.2,"d":"10,577.20"},{"v":6096.07,"d":"6,096.07"},{"v":7008.05,"d":"7,008.05"},null,null,{"v":-10577.2,"d":"-10,577.20 "}]
[null,null,402,"Autres impôts directs",{"v":59010,"d":"59,010.00"},{"v":49210.86,"d":"49,210.86"},{"v":78838.94,"d":"78,838.94"},null,null,{"v":-59010,"d":"-59,010.00 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":810.3,"d":"810.30"},{"v":915.3,"d":"915.30"},{"v":1133.15,"d":"1,133.15"},null,null,{"v":-810.3,"d":"-810.30 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7489+E7490+E7491+E7492","v":{"v":8070,"d":"8,070.00"}},{"$f":"F7489+F7490+F7491+F7492","v":{"v":8070,"d":"8,070.00"}},{"v":9070,"d":"9,070.00"},null,null,{"$f":"I7488-E7488","v":{"v":-8070,"d":"-8,070.00 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7489-E7489","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7490-E7490","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":8070,"d":"8,070.00"},{"v":8070,"d":"8,070.00"},{"v":9070,"d":"9,070.00"},null,null,{"$f":"I7491-E7491","v":{"v":-8070,"d":"-8,070.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7492-E7492","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7495+E7496+E7497+E7498+E7499+E7500+E7501+E7502+E7503","v":{"v":154039.88,"d":"154,039.88"}},{"$f":"F7495+F7496+F7497+F7498+F7499+F7500+F7501+F7502+F7503","v":{"v":172259.86000000002,"d":"172,259.86"}},{"v":174007.14999999997,"d":"174,007.15"},null,null,{"$f":"I7494-E7494","v":{"v":-154039.88,"d":"-154,039.88 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":5707.55,"d":"5,707.55"},{"v":4756.7,"d":"4,756.70"},{"v":5085.15,"d":"5,085.15"},null,null,{"v":-5707.55,"d":"-5,707.55 "}]
[null,null,421,"Emoluments administratif",{"v":5076.8,"d":"5,076.80"},{"v":2740.75,"d":"2,740.75"},{"v":6405,"d":"6,405.00"},null,null,{"v":-5076.8,"d":"-5,076.80 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":97348.25,"d":"97,348.25"},{"v":95597.55,"d":"95,597.55"},{"v":90246.3,"d":"90,246.30"},null,null,{"v":-97348.25,"d":"-97,348.25 "}]
[null,null,425,"Revenus des ventes",{"v":41053.35,"d":"41,053.35"},{"v":65833.1,"d":"65,833.10"},{"v":68627.65,"d":"68,627.65"},null,null,{"v":-41053.35,"d":"-41,053.35 "}]
[null,null,426,"remboursements",{"v":4853.93,"d":"4,853.93"},{"v":3331.76,"d":"3,331.76"},{"v":3643.05,"d":"3,643.05"},null,null,{"v":-4853.93,"d":"-4,853.93 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E7506+E7507+E7508+E7509","v":{"v":0,"d":"0.00"}},{"$f":"F7506+F7507+F7508+F7509","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I7505-E7505","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7506-E7506","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7507-E7507","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7508-E7508","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7509-E7509","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7512+E7513+E7514+E7515+E7516+E7517+E7518+E7519+E7520+E7521","v":{"v":17055.54,"d":"17,055.54"}},{"$f":"F7512+F7513+F7514+F7515+F7516+F7517+F7518+F7519+F7520+F7521","v":{"v":18382.96,"d":"18,382.96"}},{"v":18208.83,"d":"18,208.83"},null,null,{"$f":"I7511-E7511","v":{"v":-17055.54,"d":"-17,055.54 "}}]
[null,null,440,"Revenus des intérets",{"v":3549.64,"d":"3,549.64"},{"v":4114.56,"d":"4,114.56"},{"v":3910.43,"d":"3,910.43"},null,null,{"v":-3549.64,"d":"-3,549.64 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":2432.5,"d":"2,432.50"},{"v":2395,"d":"2,395.00"},{"v":2645,"d":"2,645.00"},null,null,{"v":-2432.5,"d":"-2,432.50 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":11073.4,"d":"11,073.40"},{"v":11873.4,"d":"11,873.40"},{"v":11653.4,"d":"11,653.40"},null,null,{"v":-11073.4,"d":"-11,073.40 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E7524+E7525","v":529.95},{"$f":"F7524+F7525","v":{"v":421.7,"d":"421.70"}},{"v":42018.35,"d":"42,018.35"},null,null,{"$f":"I7523-E7523","v":{"v":-529.95,"d":"-529.95 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":505.7,"d":"505.70"},{"v":0,"d":"0.00"},{"v":436.1,"d":"436.10"},null,null,{"$f":"I7524-E7524","v":{"v":-505.7,"d":"-505.70 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",24.25,{"v":421.7,"d":"421.70"},{"v":41582.25,"d":"41,582.25"},null,null,{"$f":"I7525-E7525","v":{"v":-24.25,"d":"-24.25 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E7528+E7529+E7530+E7531+E7532","v":{"v":157863.93,"d":"157,863.93"}},{"$f":"F7528+F7529+F7530+F7531+F7532","v":{"v":77945.49999999999,"d":"77,945.50"}},{"v":112894.28,"d":"112,894.28"},null,null,{"$f":"I7527-E7527","v":{"v":-157863.93,"d":"-157,863.93 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1169.08,"d":"1,169.08"},{"v":969.7,"d":"969.70"},629.08,null,null,{"v":-1169.08,"d":"-1,169.08 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":140996,"d":"140,996.00"},{"v":61386,"d":"61,386.00"},{"v":75954,"d":"75,954.00"},null,null,{"v":-140996,"d":"-140,996.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":13799,"d":"13,799.00"},{"v":13713.65,"d":"13,713.65"},{"v":34226.25,"d":"34,226.25"},null,null,{"v":-13799,"d":"-13,799.00 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1899.85,"d":"1,899.85"},{"v":1876.15,"d":"1,876.15"},{"v":2084.95,"d":"2,084.95"},null,null,{"v":-1899.85,"d":"-1,899.85 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E7535","v":{"v":0,"d":"0.00"}},{"$f":"F7535","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I7534-E7534","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I7535-E7535","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E7538+E7539+E7540+E7541+E7542+E7543+E7544","v":{"v":20000,"d":"20,000.00"}},{"$f":"F7538+F7539+F7540+F7541+F7542+F7543+F7544","v":{"v":0,"d":"0.00"}},{"v":5207,"d":"5,207.00"},null,null,{"$f":"I7537-E7537","v":{"v":-20000,"d":"-20,000.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":5207,"d":"5,207.00"},null,null,{"v":-20000,"d":"-20,000.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E7547+E7548+E7549+E7550+E7551+E7552+E7553+E7554","v":{"v":7348.8,"d":"7,348.80"}},{"$f":"F7547+F7548+F7549+F7550+F7551+F7552+F7553+F7554","v":{"v":7276.95,"d":"7,276.95"}},{"v":7038.5,"d":"7,038.50"},null,null,{"$f":"I7546-E7546","v":{"v":-7348.8,"d":"-7,348.80 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":7348.8,"d":"7,348.80"},{"v":7276.95,"d":"7,276.95"},{"v":7038.5,"d":"7,038.50"},null,null,{"v":-7348.8,"d":"-7,348.80 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E7560+E7561","v":{"v":29819.6,"d":"29,819.60"}},{"$f":"F7560+F7561","v":{"v":-50574.92,"d":"-50,574.92 "}},{"v":-44181.13,"d":"-44,181.13 "},null,null,{"$f":"I7559-E7559","v":{"v":-29819.6,"d":"-29,819.60 "}}]
[null,null,900,"Compte général (+ / -)",{"v":10076.97,"d":"10,076.97"},{"v":-66725.97,"d":"-66,725.97 "},{"v":-43918.63,"d":"-43,918.63 "},null,null,{"$f":"I7560-E7560","v":{"v":-10076.97,"d":"-10,076.97 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":19742.63,"d":"19,742.63"},{"v":16151.05,"d":"16,151.05"},{"v":-262.5,"d":"-262.50 "},null,null,{"$f":"I7561-E7561","v":{"v":-19742.63,"d":"-19,742.63 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E7560+E7561","v":{"v":29819.6,"d":"29,819.60"}},{"$f":"F7560+F7561","v":{"v":-50574.92,"d":"-50,574.92 "}},{"v":-44181.13,"d":"-44,181.13 "},null,null,{"$f":"I7563-E7563","v":{"v":-29819.6,"d":"-29,819.60 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Damphreux-Lugnez",{"$nulls":6},363,{"$f":"'Base de données pop.'!C45","v":370},{"$f":"I7569-E7569","v":370}]
[{"$nulls":4},"Fusion Damphreux-Lugnez",null,null,"Damphreux-Lugnez",{"$f":"H7570","v":"Damphreux-Lugnez"},"Damphreux-Lugnez"]
[3,null,null,"Charges",{"$nulls":3},{"v":1587503.45,"d":"1,587,503.45"},{"v":1567179.05,"d":"1,567,179.05"},{"$f":"I7571-H7571","v":{"v":-20324.399999999907,"d":"-20,324.40 "}}]
[null,30,null,"Charges du personnel",{"$nulls":3},{"v":146684.52,"d":"146,684.52"},{"v":107457.55,"d":"107,457.55"},{"v":-39226.96999999999,"d":"-39,226.97 "}]
[null,null,300,"Autorités et commissions",{"$nulls":3},{"v":18232.5,"d":"18,232.50"},{"v":16185,"d":"16,185.00"},{"v":-2047.5,"d":"-2,047.50 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"$nulls":3},{"v":104010.17,"d":"104,010.17"},{"v":73815.1,"d":"73,815.10"},{"v":-30195.069999999992,"d":"-30,195.07 "}]
[null,null,302,"Enseignants",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"$nulls":3},{"v":23156.45,"d":"23,156.45"},{"v":16162.45,"d":"16,162.45"},{"v":-6994,"d":"-6,994.00 "}]
[null,null,306,"Prestations sociales de l'employeur",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"$nulls":3},{"v":1285.4,"d":"1,285.40"},{"v":1295,"d":"1,295.00"},{"v":9.599999999999909,"d":"9.60"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$nulls":3},{"v":305832.91,"d":"305,832.91"},{"v":356209.61,"d":"356,209.61"},{"$f":"I7582-H7582","v":{"v":50376.70000000001,"d":"50,376.70"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$nulls":3},{"v":36203.27,"d":"36,203.27"},{"v":23437.61,"d":"23,437.61"},{"v":-12765.659999999996,"d":"-12,765.66 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$nulls":3},{"v":14562.45,"d":"14,562.45"},{"v":4900,"d":"4,900.00"},{"v":-9662.45,"d":"-9,662.45 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$nulls":3},{"v":90381.45,"d":"90,381.45"},{"v":112106.35,"d":"112,106.35"},{"v":21724.90000000001,"d":"21,724.90"}]
[null,null,313,"Prestations de services et honoraires",{"$nulls":3},{"v":50378.99,"d":"50,378.99"},{"v":79612.96,"d":"79,612.96"},{"v":29233.97000000001,"d":"29,233.97"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$nulls":3},{"v":78837.25,"d":"78,837.25"},{"v":76792.7,"d":"76,792.70"},{"v":-2044.550000000003,"d":"-2,044.55 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$nulls":3},{"v":27136.95,"d":"27,136.95"},{"v":11355.35,"d":"11,355.35"},{"v":-15781.6,"d":"-15,781.60 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"$nulls":3},{"v":541.3,"d":"541.30"},593.95,{"v":52.65000000000009,"d":"52.65"}]
[null,null,318,"Réévaluations de créances",{"$nulls":3},{"v":6639.25,"d":"6,639.25"},{"v":46587.59,"d":"46,587.59"},{"v":39948.34,"d":"39,948.34"}]
[null,null,319,"Divers charges d'exploitation",{"$nulls":3},{"v":1152,"d":"1,152.00"},{"v":823.1,"d":"823.10"},{"v":-328.9,"d":"-328.90 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$nulls":3},{"v":78732.3,"d":"78,732.30"},{"v":50247,"d":"50,247.00"},{"$f":"I7594-H7594","v":{"v":-28485.300000000003,"d":"-28,485.30 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$nulls":3},{"v":78732.3,"d":"78,732.30"},{"v":50247,"d":"50,247.00"},{"$f":"I7595-H7595","v":{"v":-28485.300000000003,"d":"-28,485.30 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7596-H7596","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$nulls":3},{"v":10117.4,"d":"10,117.40"},{"v":16322.800000000001,"d":"16,322.80"},{"$f":"I7598-H7598","v":{"v":6205.4000000000015,"d":"6,205.40"}}]
[null,null,340,"Charges d'intérets",{"$nulls":3},{"v":7983.25,"d":"7,983.25"},{"v":6982.85,"d":"6,982.85"},{"v":-1000.3999999999996,"d":"-1,000.40 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$nulls":3},469.55,{"v":8024.25,"d":"8,024.25"},{"v":7554.7,"d":"7,554.70"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"$nulls":3},{"v":1664.6,"d":"1,664.60"},{"v":1315.7,"d":"1,315.70"},{"v":-348.89999999999986,"d":"-348.90 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$nulls":3},{"v":37555.01,"d":"37,555.01"},{"v":87281.84,"d":"87,281.84"},{"$f":"I7606-H7606","v":{"v":49726.829999999994,"d":"49,726.83"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$nulls":3},135.72,{"v":0,"d":"0.00"},{"$f":"I7607-H7607","v":{"v":-135.72,"d":"-135.72 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$nulls":3},{"v":37419.29,"d":"37,419.29"},{"v":87281.84,"d":"87,281.84"},{"$f":"I7608-H7608","v":{"v":49862.549999999996,"d":"49,862.55"}}]
[]
[null,36,null,"Charges de transferts",{"$nulls":3},{"v":1001061.66,"d":"1,001,061.66"},{"v":943252.8,"d":"943,252.80"},{"$f":"I7610-H7610","v":{"v":-57808.859999999986,"d":"-57,808.86 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$nulls":3},{"v":643629.56,"d":"643,629.56"},{"v":652282,"d":"652,282.00"},{"v":8652.439999999944,"d":"8,652.44"}]
[null,null,362,"Péréquation financière et compensation de charges",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$nulls":3},{"v":353813.1,"d":"353,813.10"},{"v":287396.8,"d":"287,396.80"},{"v":-66416.29999999999,"d":"-66,416.30 "}]
[null,null,364,"Réévaluations des prets du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"$nulls":3},{"v":442,"d":"442.00"},{"v":442,"d":"442.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$nulls":3},{"v":3177,"d":"3,177.00"},{"v":3132,"d":"3,132.00"},{"v":-45,"d":"-45.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7620-H7620","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$nulls":3},{"v":7519.65,"d":"7,519.65"},{"v":6407.45,"d":"6,407.45"},{"$f":"I7631-H7631","v":{"v":-1112.1999999999998,"d":"-1,112.20 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"$nulls":3},{"v":7519.65,"d":"7,519.65"},{"v":6407.45,"d":"6,407.45"},{"v":-1112.1999999999998,"d":"-1,112.20 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$nulls":3},{"v":2022721.17,"d":"2,022,721.17"},{"v":1543482.4800000002,"d":"1,543,482.48"},{"$f":"I7642-H7642","v":{"v":-479238.6899999997,"d":"-479,238.69 "}}]
[null,40,null,"Revenus fiscaux",{"$nulls":3},{"v":893075.08,"d":"893,075.08"},{"v":819245.5900000001,"d":"819,245.59"},{"v":-73829.48999999987,"d":"-73,829.49 "}]
[null,null,400,"Impôts directs des personnes physiques",{"$nulls":3},{"v":626503.13,"d":"626,503.13"},{"v":649987.62,"d":"649,987.62"},{"v":23484.48999999999,"d":"23,484.49"}]
[null,null,401,"Impôts directs des personnes morales",{"$nulls":3},{"v":67572.25,"d":"67,572.25"},{"v":14697.05,"d":"14,697.05"},{"v":-52875.2,"d":"-52,875.20 "}]
[null,null,402,"Autres impôts directs",{"$nulls":3},{"v":196766.55,"d":"196,766.55"},{"v":152173.12,"d":"152,173.12"},{"v":-44593.42999999999,"d":"-44,593.43 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$nulls":3},{"v":2233.15,"d":"2,233.15"},{"v":2387.8,"d":"2,387.80"},{"v":154.6500000000001,"d":"154.65"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$nulls":3},{"v":8070,"d":"8,070.00"},{"v":8770.65,"d":"8,770.65"},{"$f":"I7649-H7649","v":{"v":700.6499999999996,"d":"700.65"}}]
[null,null,410,"Revenus de patentes  ",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7650-H7650","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7651-H7651","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$nulls":3},{"v":8070,"d":"8,070.00"},{"v":8770.65,"d":"8,770.65"},{"$f":"I7652-H7652","v":{"v":700.6499999999996,"d":"700.65"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7653-H7653","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$nulls":3},{"v":344992.5,"d":"344,992.50"},{"v":382421.89999999997,"d":"382,421.90"},{"$f":"I7655-H7655","v":{"v":37429.399999999965,"d":"37,429.40"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$nulls":3},{"v":9699.5,"d":"9,699.50"},{"v":8495.9,"d":"8,495.90"},{"v":-1203.6000000000004,"d":"-1,203.60 "}]
[null,null,421,"Emoluments administratif",{"$nulls":3},{"v":11691.65,"d":"11,691.65"},{"v":8457.25,"d":"8,457.25"},{"v":-3234.3999999999996,"d":"-3,234.40 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$nulls":3},{"v":169283.25,"d":"169,283.25"},{"v":239616.5,"d":"239,616.50"},{"v":70333.25,"d":"70,333.25"}]
[null,null,425,"Revenus des ventes",{"$nulls":3},{"v":153273.35,"d":"153,273.35"},{"v":122144.2,"d":"122,144.20"},{"v":-31129.15000000001,"d":"-31,129.15 "}]
[null,null,426,"remboursements",{"$nulls":3},{"v":1044.75,"d":"1,044.75"},{"v":3708.05,"d":"3,708.05"},{"v":2663.3,"d":"2,663.30"}]
[null,null,427,"Amendes",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7666-H7666","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7667-H7667","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7668-H7668","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7669-H7669","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7670-H7670","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$nulls":3},{"v":41389.49,"d":"41,389.49"},{"v":44538.34,"d":"44,538.34"},{"$f":"I7672-H7672","v":{"v":3148.8499999999985,"d":"3,148.85"}}]
[null,null,440,"Revenus des intérets",{"$nulls":3},{"v":15776.19,"d":"15,776.19"},{"v":19932.69,"d":"19,932.69"},{"v":4156.499999999998,"d":"4,156.50"}]
[null,null,441,"Gains réalisés du PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$nulls":3},{"v":6759.95,"d":"6,759.95"},{"v":12901.55,"d":"12,901.55"},{"v":6141.599999999999,"d":"6,141.60"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$nulls":3},{"v":18853.35,"d":"18,853.35"},{"v":11704.1,"d":"11,704.10"},{"v":-7149.249999999998,"d":"-7,149.25 "}]
[null,null,448,"Revenus des biens-fonds loués",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$nulls":3},{"v":97720.65,"d":"97,720.65"},{"v":6906.349999999999,"d":"6,906.35"},{"$f":"I7684-H7684","v":{"v":-90814.29999999999,"d":"-90,814.30 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$nulls":3},{"v":985.2,"d":"985.20"},{"v":853.2,"d":"853.20"},{"$f":"I7685-H7685","v":{"v":-132,"d":"-132.00 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$nulls":3},{"v":96735.45,"d":"96,735.45"},{"v":6053.15,"d":"6,053.15"},{"$f":"I7686-H7686","v":{"v":-90682.3,"d":"-90,682.30 "}}]
[]
[null,46,null,"Revenus de transfert",{"$nulls":3},{"v":629511.7999999999,"d":"629,511.80"},{"v":274750.19999999995,"d":"274,750.20"},{"$f":"I7688-H7688","v":{"v":-354761.6,"d":"-354,761.60 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":1262,"d":"1,262.00"},{"v":1262,"d":"1,262.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"$nulls":3},{"v":3713.2,"d":"3,713.20"},{"v":2509,"d":"2,509.00"},{"v":-1204.1999999999998,"d":"-1,204.20 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"$nulls":3},{"v":578925,"d":"578,925.00"},{"v":209120,"d":"209,120.00"},{"v":-369805,"d":"-369,805.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$nulls":3},{"v":42118.2,"d":"42,118.20"},{"v":57704.85,"d":"57,704.85"},{"v":15586.650000000001,"d":"15,586.65"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$nulls":3},{"v":4755.4,"d":"4,755.40"},{"v":4154.35,"d":"4,154.35"},{"v":-601.0499999999993,"d":"-601.05 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7695-H7695","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7696-H7696","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$nulls":3},{"v":442,"d":"442.00"},{"v":442,"d":"442.00"},{"$f":"I7698-H7698","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"$nulls":3},{"v":442,"d":"442.00"},{"v":442,"d":"442.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$nulls":3},{"v":7519.65,"d":"7,519.65"},{"v":6407.45,"d":"6,407.45"},{"$f":"I7707-H7707","v":{"v":-1112.1999999999998,"d":"-1,112.20 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"$nulls":3},{"v":7519.65,"d":"7,519.65"},{"v":6407.45,"d":"6,407.45"},{"v":-1112.1999999999998,"d":"-1,112.20 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$nulls":3},{"v":435217.72000000003,"d":"435,217.72"},{"v":-23696.57,"d":"-23,696.57 "},{"$f":"I7720-H7720","v":{"v":-458914.29000000004,"d":"-458,914.29 "}}]
[null,null,900,"Compte général (+ / -)",{"$nulls":3},{"v":375240.59,"d":"375,240.59"},{"v":14129.83,"d":"14,129.83"},{"$f":"I7721-H7721","v":{"v":-361110.76,"d":"-361,110.76 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$nulls":3},{"v":59977.13,"d":"59,977.13"},{"v":-37826.4,"d":"-37,826.40 "},{"$f":"I7722-H7722","v":{"v":-97803.53,"d":"-97,803.53 "}}]
[]
[{"$nulls":3},"Résultat global",{"$nulls":3},{"v":435217.72000000003,"d":"435,217.72"},{"v":-23696.57,"d":"-23,696.57 "},{"$f":"I7724-H7724","v":{"v":-458914.29000000004,"d":"-458,914.29 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Fahy",{"$nulls":3},347,340,333,332,{"$f":"'Base de données pop.'!C46","v":337},{"$f":"I7730-E7730","v":{"v":-10,"d":"-10 "}}]
[{"$nulls":4},"Fahy","Fahy","Fahy","Fahy",{"$f":"H7731","v":"Fahy"},"Fahy"]
[3,null,null,"Charges",{"$f":"E7733+E7743+E7755+E7759+E7767+E7771+E7781+E7784+E7792","v":{"v":1487464.8,"d":"1,487,464.80"}},{"$f":"F7733+F7743+F7755+F7759+F7767+F7771+F7781+F7784+F7792","v":{"v":1399501.2200000002,"d":"1,399,501.22"}},{"v":1398533.0499999998,"d":"1,398,533.05"},{"v":1427455.83,"d":"1,427,455.83"},{"v":1327032.98,"d":"1,327,032.98"},{"$f":"I7732-E7732","v":{"v":-160431.82000000007,"d":"-160,431.82 "}}]
[null,30,null,"Charges du personnel",{"$f":"E7734+E7735+E7736+E7737+E7738+E7739+E7740+E7741","v":{"v":141865.75,"d":"141,865.75"}},{"$f":"F7734+F7735+F7736+F7737+F7738+F7739+F7740+F7741","v":{"v":145853.9,"d":"145,853.90"}},{"v":153869.65,"d":"153,869.65"},{"v":147970.4,"d":"147,970.40"},{"v":157871.85,"d":"157,871.85"},{"v":16006.100000000006,"d":"16,006.10"}]
[null,null,300,"Autorités et commissions",{"v":13207.6,"d":"13,207.60"},{"v":13348.9,"d":"13,348.90"},{"v":15690,"d":"15,690.00"},{"v":13887.5,"d":"13,887.50"},{"v":13505,"d":"13,505.00"},{"v":297.39999999999964,"d":"297.40"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":109173,"d":"109,173.00"},{"v":111916.5,"d":"111,916.50"},{"v":117566.4,"d":"117,566.40"},{"v":110735.55,"d":"110,735.55"},{"v":119316.35,"d":"119,316.35"},{"v":10143.350000000006,"d":"10,143.35"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":19018.85,"d":"19,018.85"},{"v":19925.1,"d":"19,925.10"},{"v":20369.85,"d":"20,369.85"},{"v":22082.1,"d":"22,082.10"},{"v":23482.85,"d":"23,482.85"},{"v":4464,"d":"4,464.00"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":466.3,"d":"466.30"},{"v":663.4,"d":"663.40"},{"v":243.4,"d":"243.40"},{"v":1265.25,"d":"1,265.25"},{"v":1567.65,"d":"1,567.65"},{"v":1101.3500000000001,"d":"1,101.35"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E7744+E7745+E7746+E7747+E7748+E7749+E7750+E7751+E7752+E7753","v":{"v":386145.29000000004,"d":"386,145.29"}},{"$f":"F7744+F7745+F7746+F7747+F7748+F7749+F7750+F7751+F7752+F7753","v":{"v":371740.68000000005,"d":"371,740.68"}},{"v":325987.8599999999,"d":"325,987.86"},{"v":378103.61,"d":"378,103.61"},{"v":326891.85000000003,"d":"326,891.85"},{"$f":"I7743-E7743","v":{"v":-59253.44,"d":"-59,253.44 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":84169.05,"d":"84,169.05"},{"v":42437.24,"d":"42,437.24"},{"v":37102.08,"d":"37,102.08"},{"v":26785.77,"d":"26,785.77"},{"v":38065.56,"d":"38,065.56"},{"v":-46103.490000000005,"d":"-46,103.49 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":5603.1,"d":"5,603.10"},{"v":8824.85,"d":"8,824.85"},{"v":3013.85,"d":"3,013.85"},{"v":4590.7,"d":"4,590.70"},{"v":6500.99,"d":"6,500.99"},{"v":897.8899999999994,"d":"897.89"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":82644.85,"d":"82,644.85"},{"v":69689.25,"d":"69,689.25"},{"v":81390.65,"d":"81,390.65"},{"v":96019.05,"d":"96,019.05"},{"v":83061.55,"d":"83,061.55"},{"v":416.6999999999971,"d":"416.70"}]
[null,null,313,"Prestations de services et honoraires",{"v":102946.94,"d":"102,946.94"},{"v":65755.87,"d":"65,755.87"},{"v":65076.18,"d":"65,076.18"},{"v":94321.71,"d":"94,321.71"},{"v":61951.61,"d":"61,951.61"},{"v":-40995.33,"d":"-40,995.33 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":68794.2,"d":"68,794.20"},{"v":111634.28,"d":"111,634.28"},{"v":69223.29,"d":"69,223.29"},{"v":104151.9,"d":"104,151.90"},{"v":84822.3,"d":"84,822.30"},{"v":16028.100000000006,"d":"16,028.10"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":12657.45,"d":"12,657.45"},{"v":23335.75,"d":"23,335.75"},{"v":21624.85,"d":"21,624.85"},{"v":22191.6,"d":"22,191.60"},{"v":38247.95,"d":"38,247.95"},{"v":25590.499999999996,"d":"25,590.50"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2739.7,"d":"2,739.70"},{"v":3573.45,"d":"3,573.45"},{"v":3461.6,"d":"3,461.60"},{"v":3684.4,"d":"3,684.40"},{"v":3649.1,"d":"3,649.10"},{"v":909.4000000000001,"d":"909.40"}]
[null,null,317,"Indemnités et dédommagements",{"v":3792.7,"d":"3,792.70"},{"v":2876.65,"d":"2,876.65"},{"v":3034.75,"d":"3,034.75"},{"v":3577.35,"d":"3,577.35"},{"v":3881.96,"d":"3,881.96"},{"v":89.26000000000022,"d":"89.26"}]
[null,null,318,"Réévaluations de créances",{"v":22797.3,"d":"22,797.30"},{"v":43613.34,"d":"43,613.34"},{"v":42060.61,"d":"42,060.61"},{"v":22781.13,"d":"22,781.13"},{"v":6710.83,"d":"6,710.83"},{"v":-16086.47,"d":"-16,086.47 "}]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E7756+E7757","v":{"v":186165,"d":"186,165.00"}},{"$f":"F7756+F7757","v":{"v":185465,"d":"185,465.00"}},{"v":175965,"d":"175,965.00"},{"v":172965,"d":"172,965.00"},{"v":96465,"d":"96,465.00"},{"$f":"I7755-E7755","v":{"v":-89700,"d":"-89,700.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":181665,"d":"181,665.00"},{"v":180965,"d":"180,965.00"},{"v":171465,"d":"171,465.00"},{"v":171465,"d":"171,465.00"},{"v":96465,"d":"96,465.00"},{"$f":"I7756-E7756","v":{"v":-85200,"d":"-85,200.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"$f":"I7757-E7757","v":{"v":-4500,"d":"-4,500.00 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E7760+E7761+E7762+E7763+E7764+E7765","v":{"v":16514.06,"d":"16,514.06"}},{"$f":"F7760+F7761+F7762+F7763+F7764+F7765","v":{"v":15749.32,"d":"15,749.32"}},{"v":14484.84,"d":"14,484.84"},{"v":16170.03,"d":"16,170.03"},{"v":22453.81,"d":"22,453.81"},{"$f":"I7759-E7759","v":{"v":5939.75,"d":"5,939.75"}}]
[null,null,340,"Charges d'intérets",{"v":16514.06,"d":"16,514.06"},{"v":15749.32,"d":"15,749.32"},{"v":14484.84,"d":"14,484.84"},{"v":16170.03,"d":"16,170.03"},{"v":22453.81,"d":"22,453.81"},{"v":5939.75,"d":"5,939.75"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E7768+E7769","v":{"v":310,"d":"310.00"}},{"$f":"F7768+F7769","v":{"v":-310,"d":"-310.00 "}},{"v":0,"d":"0.00"},254.82,{"v":0,"d":"0.00"},{"$f":"I7767-E7767","v":{"v":-310,"d":"-310.00 "}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7768-E7768","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":310,"d":"310.00"},{"v":-310,"d":"-310.00 "},{"v":0,"d":"0.00"},254.82,{"v":0,"d":"0.00"},{"$f":"I7769-E7769","v":{"v":-310,"d":"-310.00 "}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E7772+E7773+E7774+E7775+E7776+E7777+E7778+E7779","v":{"v":698464.7,"d":"698,464.70"}},{"$f":"F7772+F7773+F7774+F7775+F7776+F7777+F7778+F7779","v":{"v":681002.3200000001,"d":"681,002.32"}},{"v":728225.7000000001,"d":"728,225.70"},{"v":711991.97,"d":"711,991.97"},{"v":723350.47,"d":"723,350.47"},{"$f":"I7771-E7771","v":{"v":24885.77000000002,"d":"24,885.77"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1723.2,"d":"1,723.20"},{"v":140,"d":"140.00"},{"v":70,"d":"70.00"},{"v":1800,"d":"1,800.00"},{"v":1760,"d":"1,760.00"},{"v":36.799999999999955,"d":"36.80"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":519829.25,"d":"519,829.25"},{"v":494081.62,"d":"494,081.62"},{"v":537273.8,"d":"537,273.80"},{"v":513153.22,"d":"513,153.22"},{"v":551364.37,"d":"551,364.37"},{"v":31535.119999999995,"d":"31,535.12"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":173933.25,"d":"173,933.25"},{"v":183855.7,"d":"183,855.70"},{"v":187735.9,"d":"187,735.90"},{"v":193883.75,"d":"193,883.75"},{"v":167125.1,"d":"167,125.10"},{"v":-6808.149999999994,"d":"-6,808.15 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":2979,"d":"2,979.00"},{"v":2925,"d":"2,925.00"},{"v":2835,"d":"2,835.00"},{"v":2844,"d":"2,844.00"},{"v":2790,"d":"2,790.00"},{"v":-189,"d":"-189.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E7782","v":{"v":0,"d":"0.00"}},{"$f":"F7782","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7781-E7781","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E7785+E7786+E7787+E7788+E7789+E7790","v":{"v":58000,"d":"58,000.00"}},{"$f":"F7785+F7786+F7787+F7788+F7789+F7790","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-58000,"d":"-58,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":58000,"d":"58,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-58000,"d":"-58,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E7793+E7794+E7795+E7796+E7797+E7798+E7799+E7800","v":{"v":0,"d":"0.00"}},{"$f":"F7793+F7794+F7795+F7796+F7797+F7798+F7799+F7800","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7792-E7792","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E7804+E7810+E7816+E7827+E7833+E7845+E7849+E7856+E7859+E7868","v":{"v":1561153.8499999999,"d":"1,561,153.85"}},{"$f":"F7804+F7810+F7816+F7827+F7833+F7845+F7849+F7856+F7859+F7868","v":{"v":1353067.22,"d":"1,353,067.22"}},{"v":1311205.61,"d":"1,311,205.61"},{"v":1399248.07,"d":"1,399,248.07"},{"v":1506874.1899999997,"d":"1,506,874.19"},{"$f":"I7803-E7803","v":{"v":-54279.66000000015,"d":"-54,279.66 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7805+E7806+E7807+E7808","v":{"v":902646.45,"d":"902,646.45"}},{"$f":"F7805+F7806+F7807+F7808","v":{"v":906867.2000000001,"d":"906,867.20"}},{"v":842160.66,"d":"842,160.66"},{"v":926009.18,"d":"926,009.18"},{"v":972302.6499999999,"d":"972,302.65"},{"v":69656.19999999995,"d":"69,656.20"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":756659.25,"d":"756,659.25"},{"v":714266.27,"d":"714,266.27"},{"v":678698.3,"d":"678,698.30"},{"v":773798.4,"d":"773,798.40"},{"v":693721.48,"d":"693,721.48"},{"v":-62937.77000000002,"d":"-62,937.77 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":20567.45,"d":"20,567.45"},{"v":37440.88,"d":"37,440.88"},{"v":11008.4,"d":"11,008.40"},{"v":13792.11,"d":"13,792.11"},{"v":98965.45,"d":"98,965.45"},{"v":78398,"d":"78,398.00"}]
[null,null,402,"Autres impôts directs",{"v":118839.75,"d":"118,839.75"},{"v":150463.7,"d":"150,463.70"},{"v":146578.96,"d":"146,578.96"},{"v":131198.67,"d":"131,198.67"},{"v":172095.72,"d":"172,095.72"},{"v":53255.97,"d":"53,255.97"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":6580,"d":"6,580.00"},{"v":4696.35,"d":"4,696.35"},{"v":5875,"d":"5,875.00"},{"v":7220,"d":"7,220.00"},{"v":7520,"d":"7,520.00"},{"v":940,"d":"940.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7811+E7812+E7813+E7814","v":{"v":0,"d":"0.00"}},{"$f":"F7811+F7812+F7813+F7814","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7810-E7810","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7811-E7811","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7812-E7812","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7813-E7813","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7814-E7814","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7817+E7818+E7819+E7820+E7821+E7822+E7823+E7824+E7825","v":{"v":231811.59999999998,"d":"231,811.60"}},{"$f":"F7817+F7818+F7819+F7820+F7821+F7822+F7823+F7824+F7825","v":{"v":242095.06,"d":"242,095.06"}},{"v":235328.18,"d":"235,328.18"},{"v":230696.4,"d":"230,696.40"},{"v":248714.95,"d":"248,714.95"},{"$f":"I7816-E7816","v":{"v":16903.350000000035,"d":"16,903.35"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":7683.05,"d":"7,683.05"},{"v":7908.75,"d":"7,908.75"},{"v":6456.7,"d":"6,456.70"},{"v":5905.3,"d":"5,905.30"},{"v":6013.15,"d":"6,013.15"},{"v":-1669.9000000000005,"d":"-1,669.90 "}]
[null,null,421,"Emoluments administratif",{"v":1001.25,"d":"1,001.25"},{"v":1058.55,"d":"1,058.55"},{"v":971.2,"d":"971.20"},{"v":-29.4,"d":"-29.40 "},{"v":646.6,"d":"646.60"},{"v":-354.65,"d":"-354.65 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":221905.3,"d":"221,905.30"},{"v":223940.01,"d":"223,940.01"},{"v":212119.48,"d":"212,119.48"},{"v":208133.5,"d":"208,133.50"},{"v":219673.7,"d":"219,673.70"},{"v":-2231.5999999999767,"d":"-2,231.60 "}]
[null,null,425,"Revenus des ventes",{"v":624,"d":"624.00"},{"v":1877,"d":"1,877.00"},{"v":1160.3,"d":"1,160.30"},{"v":1772,"d":"1,772.00"},{"v":1768.5,"d":"1,768.50"},{"v":1144.5,"d":"1,144.50"}]
[null,null,426,"remboursements",{"v":598,"d":"598.00"},{"v":7310.75,"d":"7,310.75"},{"v":11620.5,"d":"11,620.50"},{"v":14915,"d":"14,915.00"},{"v":20513,"d":"20,513.00"},{"v":19915,"d":"19,915.00"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E7828+E7829+E7830+E7831","v":{"v":0,"d":"0.00"}},{"$f":"F7828+F7829+F7830+F7831","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7827-E7827","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7828-E7828","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7829-E7829","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7830-E7830","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7831-E7831","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7834+E7835+E7836+E7837+E7838+E7839+E7840+E7841+E7842+E7843","v":{"v":59613.799999999996,"d":"59,613.80"}},{"$f":"F7834+F7835+F7836+F7837+F7838+F7839+F7840+F7841+F7842+F7843","v":{"v":60303.259999999995,"d":"60,303.26"}},{"v":62195.07,"d":"62,195.07"},{"v":73996.09,"d":"73,996.09"},{"v":94734.39,"d":"94,734.39"},{"$f":"I7833-E7833","v":{"v":35120.590000000004,"d":"35,120.59"}}]
[null,null,440,"Revenus des intérets",{"v":8404.1,"d":"8,404.10"},{"v":11981.21,"d":"11,981.21"},{"v":10077.92,"d":"10,077.92"},{"v":12253.09,"d":"12,253.09"},{"v":19810.14,"d":"19,810.14"},{"v":11406.039999999999,"d":"11,406.04"}]
[null,null,441,"Gains réalisés du PF",{"v":4030,"d":"4,030.00"},{"v":4485,"d":"4,485.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4030,"d":"-4,030.00 "}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":39303.7,"d":"39,303.70"},{"v":39503.7,"d":"39,503.70"},{"v":39981.8,"d":"39,981.80"},{"v":39581.8,"d":"39,581.80"},{"v":39581.8,"d":"39,581.80"},{"v":278.1000000000058,"d":"278.10"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":7876,"d":"7,876.00"},{"v":4333.35,"d":"4,333.35"},{"v":12135.35,"d":"12,135.35"},{"v":22161.2,"d":"22,161.20"},{"v":35342.45,"d":"35,342.45"},{"v":27466.449999999997,"d":"27,466.45"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E7846+E7847","v":{"v":0,"d":"0.00"}},{"$f":"F7846+F7847","v":{"v":860.2,"d":"860.20"}},{"v":5542,"d":"5,542.00"},839.75,{"v":786.5,"d":"786.50"},{"$f":"I7845-E7845","v":{"v":786.5,"d":"786.50"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":860.2,"d":"860.20"},{"v":792,"d":"792.00"},839.75,{"v":786.5,"d":"786.50"},{"$f":"I7846-E7846","v":{"v":786.5,"d":"786.50"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4750,"d":"4,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7847-E7847","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E7850+E7851+E7852+E7853+E7854","v":{"v":367082.00000000006,"d":"367,082.00"}},{"$f":"F7850+F7851+F7852+F7853+F7854","v":{"v":142941.5,"d":"142,941.50"}},{"v":165668.7,"d":"165,668.70"},{"v":167395.65,"d":"167,395.65"},{"v":190024.69999999998,"d":"190,024.70"},{"$f":"I7849-E7849","v":{"v":-177057.30000000008,"d":"-177,057.30 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":493,"d":"493.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":1207,"d":"1,207.00"},{"v":527,"d":"527.00"},{"v":34,"d":"34.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":3721.4,"d":"3,721.40"},{"v":3009.8,"d":"3,009.80"},{"v":6523.2,"d":"6,523.20"},{"v":8750,"d":"8,750.00"},{"v":11311.75,"d":"11,311.75"},{"v":7590.35,"d":"7,590.35"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":276102,"d":"276,102.00"},{"v":117858,"d":"117,858.00"},{"v":137830,"d":"137,830.00"},{"v":118932,"d":"118,932.00"},{"v":157078,"d":"157,078.00"},{"v":-119024,"d":"-119,024.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":83127.95,"d":"83,127.95"},{"v":18491.5,"d":"18,491.50"},{"v":18378.65,"d":"18,378.65"},{"v":35637.4,"d":"35,637.40"},{"v":18259.05,"d":"18,259.05"},{"v":-64868.899999999994,"d":"-64,868.90 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":3637.65,"d":"3,637.65"},{"v":2950.2,"d":"2,950.20"},{"v":2936.85,"d":"2,936.85"},{"v":2869.25,"d":"2,869.25"},{"v":2848.9,"d":"2,848.90"},{"v":-788.75,"d":"-788.75 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E7857","v":{"v":0,"d":"0.00"}},{"$f":"F7857","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7856-E7856","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7857-E7857","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E7860+E7861+E7862+E7863+E7864+E7865+E7866","v":{"v":0,"d":"0.00"}},{"$f":"F7860+F7861+F7862+F7863+F7864+F7865+F7866","v":{"v":0,"d":"0.00"}},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"$f":"I7859-E7859","v":{"v":311,"d":"311.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"},{"v":311,"d":"311.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E7869+E7870+E7871+E7872+E7873+E7874+E7875+E7876","v":{"v":0,"d":"0.00"}},{"$f":"F7869+F7870+F7871+F7872+F7873+F7874+F7875+F7876","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7868-E7868","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E7882+E7883","v":{"v":73689.04999999999,"d":"73,689.05"}},{"$f":"F7882+F7883","v":{"v":-46434.00000000001,"d":"-46,434.00 "}},{"v":-87327.43999999999,"d":"-87,327.44 "},{"v":-28207.760000000002,"d":"-28,207.76 "},{"v":179841.21,"d":"179,841.21"},{"$f":"I7881-E7881","v":{"v":106152.16,"d":"106,152.16"}}]
[null,null,900,"Compte général (+ / -)",{"v":26132.85,"d":"26,132.85"},{"v":-95514.24,"d":"-95,514.24 "},{"v":-172483.83,"d":"-172,483.83 "},{"v":-55185.51,"d":"-55,185.51 "},{"v":99021.92,"d":"99,021.92"},{"$f":"I7882-E7882","v":{"v":72889.07,"d":"72,889.07"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":47556.2,"d":"47,556.20"},{"v":49080.24,"d":"49,080.24"},{"v":85156.39,"d":"85,156.39"},{"v":26977.75,"d":"26,977.75"},{"v":80819.29,"d":"80,819.29"},{"$f":"I7883-E7883","v":{"v":33263.09,"d":"33,263.09"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E7882+E7883","v":{"v":73689.04999999999,"d":"73,689.05"}},{"$f":"F7882+F7883","v":{"v":-46434.00000000001,"d":"-46,434.00 "}},{"v":-87327.43999999999,"d":"-87,327.44 "},{"v":-28207.760000000002,"d":"-28,207.76 "},{"v":179841.21,"d":"179,841.21"},{"$f":"I7885-E7885","v":{"v":106152.16,"d":"106,152.16"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Fontenais",{"$nulls":3},{"v":1690,"d":"1,690"},{"v":1697,"d":"1,697"},{"v":1674,"d":"1,674"},{"v":1647,"d":"1,647"},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"I7891-E7891","v":{"v":-58,"d":"-58 "}}]
[{"$nulls":4},"Fontenais","Fontenais","Fontenais","Fontenais",{"$f":"H7892","v":"Fontenais"},"Fontenais"]
[3,null,null,"Charges",{"$f":"E7894+E7904+E7916+E7920+E7928+E7932+E7942+E7945+E7953","v":{"v":7023915.999999999,"d":"7,023,916.00"}},{"$f":"F7894+F7904+F7916+F7920+F7928+F7932+F7942+F7945+F7953","v":{"v":7247805.67,"d":"7,247,805.67"}},{"$f":"G7894+G7904+G7916+G7920+G7928+G7932+G7942+G7945+G7953","v":{"v":6971115.5600000005,"d":"6,971,115.56"}},{"v":7466374.32,"d":"7,466,374.32"},{"v":7605190.619999999,"d":"7,605,190.62"},{"$f":"I7893-E7893","v":{"v":581274.6200000001,"d":"581,274.62"}}]
[null,30,null,"Charges du personnel",{"$f":"E7895+E7896+E7897+E7898+E7899+E7900+E7901+E7902","v":{"v":873403.6,"d":"873,403.60"}},{"$f":"F7895+F7896+F7897+F7898+F7899+F7900+F7901+F7902","v":{"v":859063.05,"d":"859,063.05"}},{"$f":"G7895+G7896+G7897+G7898+G7899+G7900+G7901+G7902","v":{"v":864110.75,"d":"864,110.75"}},{"v":902010.81,"d":"902,010.81"},{"v":945920.2999999999,"d":"945,920.30"},{"v":72516.69999999995,"d":"72,516.70"}]
[null,null,300,"Autorités et commissions",{"v":51975,"d":"51,975.00"},{"v":55190,"d":"55,190.00"},{"v":55634,"d":"55,634.00"},{"v":57750,"d":"57,750.00"},{"v":57038.35,"d":"57,038.35"},{"v":5063.3499999999985,"d":"5,063.35"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":672529.85,"d":"672,529.85"},{"v":654344.15,"d":"654,344.15"},{"v":660255.55,"d":"660,255.55"},{"v":684793.8,"d":"684,793.80"},{"v":719482.35,"d":"719,482.35"},{"v":46952.5,"d":"46,952.50"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":142468,"d":"142,468.00"},{"v":145209.1,"d":"145,209.10"},{"v":143177.1,"d":"143,177.10"},{"v":152290.5,"d":"152,290.50"},{"v":160208.4,"d":"160,208.40"},{"v":17740.399999999994,"d":"17,740.40"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":6430.75,"d":"6,430.75"},{"v":4319.8,"d":"4,319.80"},{"v":5044.1,"d":"5,044.10"},{"v":7176.51,"d":"7,176.51"},{"v":9191.2,"d":"9,191.20"},{"v":2760.4500000000007,"d":"2,760.45"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E7905+E7906+E7907+E7908+E7909+E7910+E7911+E7912+E7913+E7914","v":{"v":1031824.7,"d":"1,031,824.70"}},{"$f":"F7905+F7906+F7907+F7908+F7909+F7910+F7911+F7912+F7913+F7914","v":{"v":1160379.23,"d":"1,160,379.23"}},{"$f":"G7905+G7906+G7907+G7908+G7909+G7910+G7911+G7912+G7913+G7914","v":{"v":1223041.23,"d":"1,223,041.23"}},{"v":1241389.77,"d":"1,241,389.77"},{"v":1387060.64,"d":"1,387,060.64"},{"$f":"I7904-E7904","v":{"v":355235.93999999994,"d":"355,235.94"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":75485.4,"d":"75,485.40"},{"v":75672.8,"d":"75,672.80"},{"v":80110.96,"d":"80,110.96"},{"v":71608.95,"d":"71,608.95"},{"v":74895.95,"d":"74,895.95"},{"v":-589.4499999999971,"d":"-589.45 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":39231.1,"d":"39,231.10"},{"v":80701.3,"d":"80,701.30"},{"v":50554.6,"d":"50,554.60"},{"v":46378.7,"d":"46,378.70"},{"v":73547.25,"d":"73,547.25"},{"v":34316.15,"d":"34,316.15"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":273617.45,"d":"273,617.45"},{"v":269781.65,"d":"269,781.65"},{"v":271144.32,"d":"271,144.32"},{"v":264554.9,"d":"264,554.90"},{"v":256210.2,"d":"256,210.20"},{"v":-17407.25,"d":"-17,407.25 "}]
[null,null,313,"Prestations de services et honoraires",{"v":338993.44,"d":"338,993.44"},{"v":352709.8,"d":"352,709.80"},{"v":390308.02,"d":"390,308.02"},{"v":491000.81,"d":"491,000.81"},{"v":566306.14,"d":"566,306.14"},{"v":227312.7,"d":"227,312.70"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":134673.8,"d":"134,673.80"},{"v":190687.4,"d":"190,687.40"},{"v":213848.2,"d":"213,848.20"},{"v":208545.87,"d":"208,545.87"},{"v":232982.15,"d":"232,982.15"},{"v":98308.35,"d":"98,308.35"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":43482.15,"d":"43,482.15"},{"v":29540.1,"d":"29,540.10"},{"v":61188,"d":"61,188.00"},{"v":42835.55,"d":"42,835.55"},{"v":62913.05,"d":"62,913.05"},{"v":19430.9,"d":"19,430.90"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":39756,"d":"39,756.00"},{"v":33624.35,"d":"33,624.35"},{"v":32964.4,"d":"32,964.40"},{"v":34977.45,"d":"34,977.45"},{"v":36422.5,"d":"36,422.50"},{"v":-3333.5,"d":"-3,333.50 "}]
[null,null,317,"Indemnités et dédommagements",{"v":19720.01,"d":"19,720.01"},{"v":20093.85,"d":"20,093.85"},{"v":24639.05,"d":"24,639.05"},{"v":22956.95,"d":"22,956.95"},{"v":24265.2,"d":"24,265.20"},{"v":4545.190000000002,"d":"4,545.19"}]
[null,null,318,"Réévaluations de créances",{"v":63552.6,"d":"63,552.60"},{"v":99589.08,"d":"99,589.08"},{"v":94265.52,"d":"94,265.52"},{"v":55051.59,"d":"55,051.59"},{"v":55871.14,"d":"55,871.14"},{"v":-7681.459999999999,"d":"-7,681.46 "}]
[null,null,319,"Divers charges d'exploitation",{"v":3312.75,"d":"3,312.75"},{"v":7978.9,"d":"7,978.90"},{"v":4018.16,"d":"4,018.16"},{"v":3479,"d":"3,479.00"},{"v":3647.06,"d":"3,647.06"},{"v":334.30999999999995,"d":"334.31"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E7917+E7918","v":{"v":571793.05,"d":"571,793.05"}},{"$f":"F7917+F7918","v":{"v":583142,"d":"583,142.00"}},{"$f":"G7917+G7918","v":{"v":581198.1,"d":"581,198.10"}},{"v":576965.05,"d":"576,965.05"},{"v":592779,"d":"592,779.00"},{"$f":"I7916-E7916","v":{"v":20985.949999999953,"d":"20,985.95"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":529888.05,"d":"529,888.05"},{"v":529017,"d":"529,017.00"},{"v":527973.1,"d":"527,973.10"},{"v":533515.05,"d":"533,515.05"},{"v":526358.85,"d":"526,358.85"},{"$f":"I7917-E7917","v":{"v":-3529.20000000007,"d":"-3,529.20 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":41905,"d":"41,905.00"},{"v":54125,"d":"54,125.00"},{"v":53225,"d":"53,225.00"},{"v":43450,"d":"43,450.00"},{"v":66420.15,"d":"66,420.15"},{"$f":"I7918-E7918","v":{"v":24515.149999999994,"d":"24,515.15"}}]
[]
[null,34,null,"Charges financières",{"$f":"E7921+E7922+E7923+E7924+E7925+E7926","v":{"v":330999.18,"d":"330,999.18"}},{"$f":"F7921+F7922+F7923+F7924+F7925+F7926","v":{"v":324265.32999999996,"d":"324,265.33"}},{"$f":"G7921+G7922+G7923+G7924+G7925+G7926","v":{"v":293334.29,"d":"293,334.29"}},{"v":302800.29,"d":"302,800.29"},{"v":320036.32999999996,"d":"320,036.33"},{"$f":"I7920-E7920","v":{"v":-10962.850000000035,"d":"-10,962.85 "}}]
[null,null,340,"Charges d'intérets",{"v":317070.18,"d":"317,070.18"},{"v":306670.73,"d":"306,670.73"},{"v":285893.94,"d":"285,893.94"},{"v":301713.04,"d":"301,713.04"},{"v":319181.73,"d":"319,181.73"},{"v":2111.5499999999884,"d":"2,111.55"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":13929,"d":"13,929.00"},{"v":17594.6,"d":"17,594.60"},{"v":7440.35,"d":"7,440.35"},962.25,{"v":854.6,"d":"854.60"},{"v":-13074.4,"d":"-13,074.40 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E7929+E7930","v":{"v":8658.3,"d":"8,658.30"}},{"$f":"F7929+F7930","v":{"v":10462.5,"d":"10,462.50"}},{"$f":"G7929+G7930","v":{"v":1391.7,"d":"1,391.70"}},{"v":7325.7,"d":"7,325.70"},{"v":15180.7,"d":"15,180.70"},{"$f":"I7928-E7928","v":{"v":6522.4000000000015,"d":"6,522.40"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7929-E7929","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":8658.3,"d":"8,658.30"},{"v":10462.5,"d":"10,462.50"},{"v":1391.7,"d":"1,391.70"},{"v":7325.7,"d":"7,325.70"},{"v":15180.7,"d":"15,180.70"},{"$f":"I7930-E7930","v":{"v":6522.4000000000015,"d":"6,522.40"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E7933+E7934+E7935+E7936+E7937+E7938+E7939+E7940","v":{"v":3904784.57,"d":"3,904,784.57"}},{"$f":"F7933+F7934+F7935+F7936+F7937+F7938+F7939+F7940","v":{"v":4013802.46,"d":"4,013,802.46"}},{"$f":"G7933+G7934+G7935+G7936+G7937+G7938+G7939+G7940","v":{"v":3902354.7399999998,"d":"3,902,354.74"}},{"v":4077000.45,"d":"4,077,000.45"},{"v":4220098.649999999,"d":"4,220,098.65"},{"$f":"I7932-E7932","v":{"v":315314.0799999996,"d":"315,314.08"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":4218.8,"d":"4,218.80"},{"v":5245,"d":"5,245.00"},{"v":4945,"d":"4,945.00"},{"v":3700,"d":"3,700.00"},{"v":3580,"d":"3,580.00"},{"v":-638.8000000000002,"d":"-638.80 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2946848.27,"d":"2,946,848.27"},{"v":3020900.16,"d":"3,020,900.16"},{"v":3042432.09,"d":"3,042,432.09"},{"v":3155214.95,"d":"3,155,214.95"},{"v":3254666.3,"d":"3,254,666.30"},{"v":307818.0299999998,"d":"307,818.03"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":33596,"d":"33,596.00"},{"v":45951,"d":"45,951.00"},{"v":54004,"d":"54,004.00"},{"v":56015,"d":"56,015.00"},{"v":52283,"d":"52,283.00"},{"v":18687,"d":"18,687.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":905073.5,"d":"905,073.50"},{"v":928286.3,"d":"928,286.30"},{"v":786376.65,"d":"786,376.65"},{"v":847473.5,"d":"847,473.50"},{"v":894972.35,"d":"894,972.35"},{"v":-10101.150000000023,"d":"-10,101.15 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":13420,"d":"13,420.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1597,"d":"1,597.00"},{"v":1597,"d":"1,597.00"},{"v":1597,"d":"1,597.00"},{"v":1597,"d":"1,597.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":15048,"d":"15,048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15048,"d":"-15,048.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E7943","v":{"v":0,"d":"0.00"}},{"$f":"F7943","v":{"v":0,"d":"0.00"}},{"$f":"G7943","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7942-E7942","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E7946+E7947+E7948+E7949+E7950+E7951","v":{"v":150000,"d":"150,000.00"}},{"$f":"F7946+F7947+F7948+F7949+F7950+F7951","v":{"v":200000,"d":"200,000.00"}},{"$f":"G7946+G7947+G7948+G7949+G7950+G7951","v":{"v":0,"d":"0.00"}},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":-150000,"d":"-150,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":150000,"d":"150,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":-150000,"d":"-150,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E7954+E7955+E7956+E7957+E7958+E7959+E7960+E7961","v":{"v":152452.6,"d":"152,452.60"}},{"$f":"F7954+F7955+F7956+F7957+F7958+F7959+F7960+F7961","v":{"v":96691.1,"d":"96,691.10"}},{"$f":"G7954+G7955+G7956+G7957+G7958+G7959+G7960+G7961","v":{"v":105684.75,"d":"105,684.75"}},{"v":108882.25,"d":"108,882.25"},{"v":124115,"d":"124,115.00"},{"$f":"I7953-E7953","v":{"v":-28337.600000000006,"d":"-28,337.60 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":148952.6,"d":"148,952.60"},{"v":95691.1,"d":"95,691.10"},{"v":102184.75,"d":"102,184.75"},{"v":101282.25,"d":"101,282.25"},{"v":117615,"d":"117,615.00"},{"v":-31337.600000000006,"d":"-31,337.60 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":3500,"d":"3,500.00"},{"v":1000,"d":"1,000.00"},{"v":3500,"d":"3,500.00"},{"v":7600,"d":"7,600.00"},{"v":6500,"d":"6,500.00"},{"v":3000,"d":"3,000.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E7965+E7971+E7977+E7988+E7994+E8006+E8010+E8017+E8020+E8029","v":{"v":7102958.829999999,"d":"7,102,958.83"}},{"$f":"F7965+F7971+F7977+F7988+F7994+F8006+F8010+F8017+F8020+F8029","v":{"v":7307683.01,"d":"7,307,683.01"}},{"$f":"G7965+G7971+G7977+G7988+G7994+G8006+G8010+G8017+G8020+G8029","v":{"v":6978339.71,"d":"6,978,339.71"}},{"v":7544019.62,"d":"7,544,019.62"},{"v":7654020.469999999,"d":"7,654,020.47"},{"$f":"I7964-E7964","v":{"v":551061.6399999997,"d":"551,061.64"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E7966+E7967+E7968+E7969","v":{"v":5041155.35,"d":"5,041,155.35"}},{"$f":"F7966+F7967+F7968+F7969","v":{"v":5064301.16,"d":"5,064,301.16"}},{"$f":"G7966+G7967+G7968+G7969","v":{"v":4826681.75,"d":"4,826,681.75"}},{"v":5438099.31,"d":"5,438,099.31"},{"v":5147742.709999999,"d":"5,147,742.71"},{"v":106587.3599999994,"d":"106,587.36"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":4231081.1,"d":"4,231,081.10"},{"v":4221312.49,"d":"4,221,312.49"},{"v":4101354,"d":"4,101,354.00"},{"v":4511508.01,"d":"4,511,508.01"},{"v":4118093.42,"d":"4,118,093.42"},{"v":-112987.6799999997,"d":"-112,987.68 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":333389.45,"d":"333,389.45"},{"v":310800.92,"d":"310,800.92"},{"v":49702.4,"d":"49,702.40"},{"v":224872,"d":"224,872.00"},{"v":360975.59,"d":"360,975.59"},{"v":27586.140000000014,"d":"27,586.14"}]
[null,null,402,"Autres impôts directs",{"v":453599.75,"d":"453,599.75"},{"v":509536.15,"d":"509,536.15"},{"v":652921.75,"d":"652,921.75"},{"v":678284.1,"d":"678,284.10"},{"v":644628.1,"d":"644,628.10"},{"v":191028.34999999998,"d":"191,028.35"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":23085.05,"d":"23,085.05"},{"v":22651.6,"d":"22,651.60"},{"v":22703.6,"d":"22,703.60"},{"v":23435.2,"d":"23,435.20"},{"v":24045.6,"d":"24,045.60"},{"v":960.5499999999993,"d":"960.55"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E7972+E7973+E7974+E7975","v":{"v":3278.4,"d":"3,278.40"}},{"$f":"F7972+F7973+F7974+F7975","v":{"v":5731.2,"d":"5,731.20"}},{"$f":"G7972+G7973+G7974+G7975","v":{"v":7406.7,"d":"7,406.70"}},{"v":5515.7,"d":"5,515.70"},{"v":6959.25,"d":"6,959.25"},{"$f":"I7971-E7971","v":{"v":3680.85,"d":"3,680.85"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7972-E7972","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7973-E7973","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":3278.4,"d":"3,278.40"},{"v":5731.2,"d":"5,731.20"},{"v":7406.7,"d":"7,406.70"},{"v":5515.7,"d":"5,515.70"},{"v":6959.25,"d":"6,959.25"},{"$f":"I7974-E7974","v":{"v":3680.85,"d":"3,680.85"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7975-E7975","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E7978+E7979+E7980+E7981+E7982+E7983+E7984+E7985+E7986","v":{"v":860796.6699999999,"d":"860,796.67"}},{"$f":"F7978+F7979+F7980+F7981+F7982+F7983+F7984+F7985+F7986","v":{"v":933039.1,"d":"933,039.10"}},{"$f":"G7978+G7979+G7980+G7981+G7982+G7983+G7984+G7985+G7986","v":{"v":995142.2499999999,"d":"995,142.25"}},{"v":1139505.42,"d":"1,139,505.42"},{"v":1253402.7599999998,"d":"1,253,402.76"},{"$f":"I7977-E7977","v":{"v":392606.08999999985,"d":"392,606.09"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":55693.75,"d":"55,693.75"},{"v":53882.05,"d":"53,882.05"},{"v":54512.95,"d":"54,512.95"},{"v":55577.75,"d":"55,577.75"},{"v":60674.55,"d":"60,674.55"},{"v":4980.800000000003,"d":"4,980.80"}]
[null,null,421,"Emoluments administratif",{"v":23381.27,"d":"23,381.27"},{"v":30118.2,"d":"30,118.20"},{"v":23336.1,"d":"23,336.10"},{"v":33070.06,"d":"33,070.06"},{"v":27320.05,"d":"27,320.05"},{"v":3938.779999999999,"d":"3,938.78"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":711569.35,"d":"711,569.35"},{"v":767937.6,"d":"767,937.60"},{"v":819963.13,"d":"819,963.13"},{"v":760094.46,"d":"760,094.46"},{"v":740480.21,"d":"740,480.21"},{"v":28910.859999999986,"d":"28,910.86"}]
[null,null,425,"Revenus des ventes",{"v":10370.2,"d":"10,370.20"},{"v":9668.15,"d":"9,668.15"},{"v":23470.32,"d":"23,470.32"},{"v":225919.65,"d":"225,919.65"},{"v":340053.8,"d":"340,053.80"},{"v":329683.6,"d":"329,683.60"}]
[null,null,426,"remboursements",{"v":58891.7,"d":"58,891.70"},{"v":70833.1,"d":"70,833.10"},{"v":73459.75,"d":"73,459.75"},{"v":63943.5,"d":"63,943.50"},{"v":81874.15,"d":"81,874.15"},{"v":22982.449999999997,"d":"22,982.45"}]
[null,null,427,"Amendes",{"v":890.4,"d":"890.40"},{"v":600,"d":"600.00"},{"v":400,"d":"400.00"},{"v":900,"d":"900.00"},{"v":600,"d":"600.00"},{"v":-290.4,"d":"-290.40 "}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E7989+E7990+E7991+E7992","v":{"v":0,"d":"0.00"}},{"$f":"F7989+F7990+F7991+F7992","v":{"v":0,"d":"0.00"}},{"$f":"G7989+G7990+G7991+G7992","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7988-E7988","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7989-E7989","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7990-E7990","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7991-E7991","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7992-E7992","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E7995+E7996+E7997+E7998+E7999+E8000+E8001+E8002+E8003+E8004","v":{"v":177257.14,"d":"177,257.14"}},{"$f":"F7995+F7996+F7997+F7998+F7999+F8000+F8001+F8002+F8003+F8004","v":{"v":179451.9,"d":"179,451.90"}},{"$f":"G7995+G7996+G7997+G7998+G7999+G8000+G8001+G8002+G8003+G8004","v":{"v":166051.41,"d":"166,051.41"}},{"v":193471.94,"d":"193,471.94"},{"v":185575.7,"d":"185,575.70"},{"$f":"I7994-E7994","v":{"v":8318.559999999998,"d":"8,318.56"}}]
[null,null,440,"Revenus des intérets",{"v":52198.84,"d":"52,198.84"},{"v":42596.1,"d":"42,596.10"},{"v":67652.11,"d":"67,652.11"},{"v":76069.14,"d":"76,069.14"},{"v":84105.76,"d":"84,105.76"},{"v":31906.92,"d":"31,906.92"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":66998.3,"d":"66,998.30"},{"v":70198.3,"d":"70,198.30"},{"v":63599.9,"d":"63,599.90"},{"v":62597.8,"d":"62,597.80"},{"v":62397.8,"d":"62,397.80"},{"v":-4600.5,"d":"-4,600.50 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":26800,"d":"26,800.00"},{"v":19325,"d":"19,325.00"},{"v":8800,"d":"8,800.00"},{"v":23000,"d":"23,000.00"},{"v":1200,"d":"1,200.00"},{"v":-25600,"d":"-25,600.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":31260,"d":"31,260.00"},{"v":47332.5,"d":"47,332.50"},{"v":25999.4,"d":"25,999.40"},{"v":31805,"d":"31,805.00"},{"v":37872.14,"d":"37,872.14"},{"v":6612.139999999999,"d":"6,612.14"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8007+E8008","v":{"v":9743.15,"d":"9,743.15"}},{"$f":"F8007+F8008","v":{"v":4606.45,"d":"4,606.45"}},{"$f":"G8007+G8008","v":{"v":70983.35,"d":"70,983.35"}},{"v":4225.2,"d":"4,225.20"},{"v":3864.35,"d":"3,864.35"},{"$f":"I8006-E8006","v":{"v":-5878.799999999999,"d":"-5,878.80 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":4782.5,"d":"4,782.50"},{"v":4186.45,"d":"4,186.45"},{"v":3976,"d":"3,976.00"},{"v":4225.2,"d":"4,225.20"},{"v":3864.35,"d":"3,864.35"},{"$f":"I8007-E8007","v":{"v":-918.1500000000001,"d":"-918.15 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":4960.65,"d":"4,960.65"},{"v":420,"d":"420.00"},{"v":67007.35,"d":"67,007.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8008-E8008","v":{"v":-4960.65,"d":"-4,960.65 "}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8011+E8012+E8013+E8014+E8015","v":{"v":858275.5199999999,"d":"858,275.52"}},{"$f":"F8011+F8012+F8013+F8014+F8015","v":{"v":1023862.1,"d":"1,023,862.10"}},{"$f":"G8011+G8012+G8013+G8014+G8015","v":{"v":654792.5,"d":"654,792.50"}},{"v":652722.7999999999,"d":"652,722.80"},{"v":730763.7,"d":"730,763.70"},{"$f":"I8010-E8010","v":{"v":-127511.81999999995,"d":"-127,511.82 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":7904,"d":"7,904.00"},{"v":4499,"d":"4,499.00"},{"v":3233,"d":"3,233.00"},{"v":2722,"d":"2,722.00"},{"v":2722,"d":"2,722.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":347429.92,"d":"347,429.92"},{"v":426508.7,"d":"426,508.70"},{"v":311083.15,"d":"311,083.15"},{"v":301768.35,"d":"301,768.35"},{"v":144684.2,"d":"144,684.20"},{"v":-202745.71999999997,"d":"-202,745.72 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":408224,"d":"408,224.00"},{"v":493047,"d":"493,047.00"},{"v":227354,"d":"227,354.00"},{"v":192929,"d":"192,929.00"},{"v":383149,"d":"383,149.00"},{"v":-25075,"d":"-25,075.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":87573.6,"d":"87,573.60"},{"v":96189.8,"d":"96,189.80"},{"v":111265.45,"d":"111,265.45"},{"v":151509.8,"d":"151,509.80"},{"v":197161.6,"d":"197,161.60"},{"v":109588,"d":"109,588.00"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":15048,"d":"15,048.00"},{"v":212.6,"d":"212.60"},{"v":590.9,"d":"590.90"},{"v":3282.65,"d":"3,282.65"},{"v":3046.9,"d":"3,046.90"},{"v":-12001.1,"d":"-12,001.10 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8018","v":{"v":0,"d":"0.00"}},{"$f":"F8018","v":{"v":0,"d":"0.00"}},{"$f":"G8018","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8017-E8017","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8018-E8018","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8021+E8022+E8023+E8024+E8025+E8026+E8027","v":{"v":0,"d":"0.00"}},{"$f":"F8021+F8022+F8023+F8024+F8025+F8026+F8027","v":{"v":0,"d":"0.00"}},{"$f":"G8021+G8022+G8023+G8024+G8025+G8026+G8027","v":{"v":151597,"d":"151,597.00"}},{"v":1597,"d":"1,597.00"},{"v":201597,"d":"201,597.00"},{"$f":"I8020-E8020","v":{"v":201597,"d":"201,597.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151597,"d":"151,597.00"},{"v":1597,"d":"1,597.00"},{"v":201597,"d":"201,597.00"},{"v":201597,"d":"201,597.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E8030+E8031+E8032+E8033+E8034+E8035+E8036+E8037","v":{"v":152452.6,"d":"152,452.60"}},{"$f":"F8030+F8031+F8032+F8033+F8034+F8035+F8036+F8037","v":{"v":96691.1,"d":"96,691.10"}},{"$f":"G8030+G8031+G8032+G8033+G8034+G8035+G8036+G8037","v":{"v":105684.75,"d":"105,684.75"}},{"v":108882.25,"d":"108,882.25"},{"v":124115,"d":"124,115.00"},{"$f":"I8029-E8029","v":{"v":-28337.600000000006,"d":"-28,337.60 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":148952.6,"d":"148,952.60"},{"v":95691.1,"d":"95,691.10"},{"v":102184.75,"d":"102,184.75"},{"v":101282.25,"d":"101,282.25"},{"v":117615,"d":"117,615.00"},{"v":-31337.600000000006,"d":"-31,337.60 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":3500,"d":"3,500.00"},{"v":1000,"d":"1,000.00"},{"v":3500,"d":"3,500.00"},{"v":7600,"d":"7,600.00"},{"v":6500,"d":"6,500.00"},{"v":3000,"d":"3,000.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8043+E8044","v":{"v":79042.83,"d":"79,042.83"}},{"$f":"F8043+F8044","v":{"v":59877.34,"d":"59,877.34"}},{"$f":"G8043+G8044","v":{"v":7224.150000000023,"d":"7,224.15"}},{"v":77645.3,"d":"77,645.30"},{"v":48829.850000000006,"d":"48,829.85"},{"$f":"I8042-E8042","v":{"v":-30212.979999999996,"d":"-30,212.98 "}}]
[null,null,900,"Compte général (+ / -)",{"v":40793.43,"d":"40,793.43"},{"v":42035.89,"d":"42,035.89"},{"v":-143672.58,"d":"-143,672.58 "},{"v":35960.61,"d":"35,960.61"},{"v":17714.54,"d":"17,714.54"},{"$f":"I8043-E8043","v":{"v":-23078.89,"d":"-23,078.89 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":38249.4,"d":"38,249.40"},{"v":17841.45,"d":"17,841.45"},{"v":150896.73,"d":"150,896.73"},{"v":41684.69,"d":"41,684.69"},{"v":31115.31,"d":"31,115.31"},{"$f":"I8044-E8044","v":{"v":-7134.09,"d":"-7,134.09 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8043+E8044","v":{"v":79042.83,"d":"79,042.83"}},{"$f":"F8043+F8044","v":{"v":59877.34,"d":"59,877.34"}},{"$f":"G8043+G8044","v":{"v":7224.150000000023,"d":"7,224.15"}},{"v":77645.3,"d":"77,645.30"},{"v":48829.850000000006,"d":"48,829.85"},{"$f":"I8046-E8046","v":{"v":-30212.979999999996,"d":"-30,212.98 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Grandfontaine",{"$nulls":3},387,390,391,381,{"$f":"'Base de données pop.'!C48","v":378},{"$f":"I8052-E8052","v":{"v":-9,"d":"-9 "}}]
[{"$nulls":4},"Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine",{"$f":"H8053","v":"Grandfontaine"},"Grandfontaine"]
[3,null,null,"Charges",{"$f":"E8055+E8065+E8077+E8081+E8089+E8093+E8103+E8106+E8114","v":{"v":1739103.08,"d":"1,739,103.08"}},{"$f":"F8055+F8065+F8077+F8081+F8089+F8093+F8103+F8106+F8114","v":{"v":1613080.85,"d":"1,613,080.85"}},{"v":1484629.53,"d":"1,484,629.53"},{"v":1862055.76,"d":"1,862,055.76"},{"v":1933127.86,"d":"1,933,127.86"},{"$f":"I8054-E8054","v":{"v":194024.78000000003,"d":"194,024.78"}}]
[null,30,null,"Charges du personnel",{"$f":"E8056+E8057+E8058+E8059+E8060+E8061+E8062+E8063","v":{"v":118392.9,"d":"118,392.90"}},{"$f":"F8056+F8057+F8058+F8059+F8060+F8061+F8062+F8063","v":{"v":134115.22,"d":"134,115.22"}},{"v":138835.81,"d":"138,835.81"},{"v":143884.9,"d":"143,884.90"},{"v":134211.94999999998,"d":"134,211.95"},{"v":15819.049999999988,"d":"15,819.05"}]
[null,null,300,"Autorités et commissions",{"v":23159.75,"d":"23,159.75"},{"v":19842.5,"d":"19,842.50"},{"v":18938.75,"d":"18,938.75"},{"v":22875.05,"d":"22,875.05"},{"v":18886.25,"d":"18,886.25"},{"v":-4273.5,"d":"-4,273.50 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":75503.8,"d":"75,503.80"},{"v":90578.7,"d":"90,578.70"},{"v":92898,"d":"92,898.00"},{"v":95027.25,"d":"95,027.25"},{"v":92018.45,"d":"92,018.45"},{"v":16514.649999999994,"d":"16,514.65"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-250,"d":"-250.00 "}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":18004.35,"d":"18,004.35"},{"v":19370.87,"d":"19,370.87"},{"v":21070.36,"d":"21,070.36"},{"v":20838.3,"d":"20,838.30"},{"v":21270.45,"d":"21,270.45"},{"v":3266.100000000002,"d":"3,266.10"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":1475,"d":"1,475.00"},{"v":4323.15,"d":"4,323.15"},{"v":5928.7,"d":"5,928.70"},{"v":5144.3,"d":"5,144.30"},{"v":2036.8,"d":"2,036.80"},{"v":561.8,"d":"561.80"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E8066+E8067+E8068+E8069+E8070+E8071+E8072+E8073+E8074+E8075","v":{"v":515024.4,"d":"515,024.40"}},{"$f":"F8066+F8067+F8068+F8069+F8070+F8071+F8072+F8073+F8074+F8075","v":{"v":377914.53,"d":"377,914.53"}},{"v":298548.13999999996,"d":"298,548.14"},{"v":493194.06000000006,"d":"493,194.06"},{"v":462882.87999999995,"d":"462,882.88"},{"$f":"I8065-E8065","v":{"v":-52141.52000000008,"d":"-52,141.52 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":20002.24,"d":"20,002.24"},{"v":21916.96,"d":"21,916.96"},{"v":14107.15,"d":"14,107.15"},{"v":19391.4,"d":"19,391.40"},{"v":19349.67,"d":"19,349.67"},{"v":-652.5700000000033,"d":"-652.57 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":30567.6,"d":"30,567.60"},{"v":11617.85,"d":"11,617.85"},{"v":6762.1,"d":"6,762.10"},{"v":17617.2,"d":"17,617.20"},{"v":5467.35,"d":"5,467.35"},{"v":-25100.25,"d":"-25,100.25 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":56744.8,"d":"56,744.80"},{"v":60095.65,"d":"60,095.65"},{"v":65822.45,"d":"65,822.45"},{"v":64245.3,"d":"64,245.30"},{"v":63686.25,"d":"63,686.25"},{"v":6941.449999999997,"d":"6,941.45"}]
[null,null,313,"Prestations de services et honoraires",{"v":288009.46,"d":"288,009.46"},{"v":147512.11,"d":"147,512.11"},{"v":131856.52,"d":"131,856.52"},{"v":293980.17,"d":"293,980.17"},{"v":275614.67,"d":"275,614.67"},{"v":-12394.790000000037,"d":"-12,394.79 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":91012.2,"d":"91,012.20"},{"v":61013.49,"d":"61,013.49"},{"v":47011.88,"d":"47,011.88"},{"v":58636.01,"d":"58,636.01"},{"v":49876.6,"d":"49,876.60"},{"v":-41135.6,"d":"-41,135.60 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":8746.35,"d":"8,746.35"},{"v":12720.7,"d":"12,720.70"},{"v":7670.4,"d":"7,670.40"},{"v":15712.45,"d":"15,712.45"},{"v":18961.25,"d":"18,961.25"},{"v":10214.9,"d":"10,214.90"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":5880.4,"d":"5,880.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5880.4,"d":"-5,880.40 "}]
[null,null,317,"Indemnités et dédommagements",{"v":3060.35,"d":"3,060.35"},{"v":1482.3,"d":"1,482.30"},{"v":2750.8,"d":"2,750.80"},{"v":3194.65,"d":"3,194.65"},{"v":3557.65,"d":"3,557.65"},{"v":497.3000000000002,"d":"497.30"}]
[null,null,318,"Réévaluations de créances",{"v":11001,"d":"11,001.00"},{"v":61555.47,"d":"61,555.47"},{"v":20093.74,"d":"20,093.74"},{"v":20416.88,"d":"20,416.88"},{"v":26269.44,"d":"26,269.44"},{"v":15268.439999999999,"d":"15,268.44"}]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2473.1,"d":"2,473.10"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E8078+E8079","v":{"v":29040,"d":"29,040.00"}},{"$f":"F8078+F8079","v":{"v":31888.18,"d":"31,888.18"}},{"v":46350,"d":"46,350.00"},{"v":99864.95,"d":"99,864.95"},{"v":51800,"d":"51,800.00"},{"$f":"I8077-E8077","v":{"v":22760,"d":"22,760.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":29040,"d":"29,040.00"},{"v":31528.48,"d":"31,528.48"},{"v":45390,"d":"45,390.00"},{"v":98904.95,"d":"98,904.95"},{"v":50840,"d":"50,840.00"},{"$f":"I8078-E8078","v":{"v":21800,"d":"21,800.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":359.7,"d":"359.70"},{"v":960,"d":"960.00"},{"v":960,"d":"960.00"},{"v":960,"d":"960.00"},{"$f":"I8079-E8079","v":{"v":960,"d":"960.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E8082+E8083+E8084+E8085+E8086+E8087","v":{"v":11552.11,"d":"11,552.11"}},{"$f":"F8082+F8083+F8084+F8085+F8086+F8087","v":{"v":26202.06,"d":"26,202.06"}},{"v":23926.760000000002,"d":"23,926.76"},{"v":48153.61,"d":"48,153.61"},{"v":61209.310000000005,"d":"61,209.31"},{"$f":"I8081-E8081","v":{"v":49657.200000000004,"d":"49,657.20"}}]
[null,null,340,"Charges d'intérets",{"v":9109.76,"d":"9,109.76"},{"v":11746.61,"d":"11,746.61"},{"v":18908.91,"d":"18,908.91"},{"v":46856.61,"d":"46,856.61"},{"v":60357.01,"d":"60,357.01"},{"v":51247.25,"d":"51,247.25"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3,"d":"-3.00 "}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":2439.35,"d":"2,439.35"},{"v":14455.45,"d":"14,455.45"},{"v":5017.85,"d":"5,017.85"},{"v":1297,"d":"1,297.00"},{"v":852.3,"d":"852.30"},{"v":-1587.05,"d":"-1,587.05 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E8090+E8091","v":{"v":23493.55,"d":"23,493.55"}},{"$f":"F8090+F8091","v":{"v":5123.95,"d":"5,123.95"}},{"v":1144.44,"d":"1,144.44"},{"v":159180.69,"d":"159,180.69"},{"v":146711.27,"d":"146,711.27"},{"$f":"I8089-E8089","v":{"v":123217.71999999999,"d":"123,217.72"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8090-E8090","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":23493.55,"d":"23,493.55"},{"v":5123.95,"d":"5,123.95"},{"v":1144.44,"d":"1,144.44"},{"v":159180.69,"d":"159,180.69"},{"v":146711.27,"d":"146,711.27"},{"$f":"I8091-E8091","v":{"v":123217.71999999999,"d":"123,217.72"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E8094+E8095+E8096+E8097+E8098+E8099+E8100+E8101","v":{"v":841600.1199999999,"d":"841,600.12"}},{"$f":"F8094+F8095+F8096+F8097+F8098+F8099+F8100+F8101","v":{"v":1037836.9099999999,"d":"1,037,836.91"}},{"v":974904.38,"d":"974,904.38"},{"v":917777.55,"d":"917,777.55"},{"v":1026312.4500000001,"d":"1,026,312.45"},{"$f":"I8093-E8093","v":{"v":184712.3300000002,"d":"184,712.33"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2129.6,"d":"2,129.60"},{"v":3005,"d":"3,005.00"},{"v":3275,"d":"3,275.00"},{"v":3490,"d":"3,490.00"},{"v":1580,"d":"1,580.00"},{"v":-549.5999999999999,"d":"-549.60 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":651682.82,"d":"651,682.82"},{"v":833538.46,"d":"833,538.46"},{"v":770575.38,"d":"770,575.38"},{"v":711736.3,"d":"711,736.30"},{"v":835901.05,"d":"835,901.05"},{"v":184218.2300000001,"d":"184,218.23"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":3776,"d":"3,776.00"},{"v":5113,"d":"5,113.00"},{"v":6034,"d":"6,034.00"},{"v":6318,"d":"6,318.00"},{"v":6047,"d":"6,047.00"},{"v":2271,"d":"2,271.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":184011.7,"d":"184,011.70"},{"v":196180.45,"d":"196,180.45"},{"v":194701,"d":"194,701.00"},{"v":195848.95,"d":"195,848.95"},{"v":182465.4,"d":"182,465.40"},{"v":-1546.3000000000175,"d":"-1,546.30 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65.3,"d":"65.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E8104","v":{"v":0,"d":"0.00"}},{"$f":"F8104","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8103-E8103","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E8107+E8108+E8109+E8110+E8111+E8112","v":{"v":200000,"d":"200,000.00"}},{"$f":"F8107+F8108+F8109+F8110+F8111+F8112","v":{"v":0,"d":"0.00"}},{"v":920,"d":"920.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":-150000,"d":"-150,000.00 "}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":920,"d":"920.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":-150000,"d":"-150,000.00 "}]
[]
[null,39,null,"Imputations internes",{"$f":"E8115+E8116+E8117+E8118+E8119+E8120+E8121+E8122","v":{"v":0,"d":"0.00"}},{"$f":"F8115+F8116+F8117+F8118+F8119+F8120+F8121+F8122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8114-E8114","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E8126+E8132+E8138+E8149+E8155+E8167+E8171+E8178+E8181+E8190","v":{"v":1899981.13,"d":"1,899,981.13"}},{"$f":"F8126+F8132+F8138+F8149+F8155+F8167+F8171+F8178+F8181+F8190","v":{"v":1735107.1099999999,"d":"1,735,107.11"}},{"v":1615808.17,"d":"1,615,808.17"},{"v":1868386.9200000002,"d":"1,868,386.92"},{"v":2000598.7800000003,"d":"2,000,598.78"},{"$f":"I8125-E8125","v":{"v":100617.65000000037,"d":"100,617.65"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E8127+E8128+E8129+E8130","v":{"v":984706.9,"d":"984,706.90"}},{"$f":"F8127+F8128+F8129+F8130","v":{"v":956302.3,"d":"956,302.30"}},{"v":858898.73,"d":"858,898.73"},{"v":913196.7000000001,"d":"913,196.70"},{"v":955454.8800000001,"d":"955,454.88"},{"v":-29252.019999999902,"d":"-29,252.02 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":807108.35,"d":"807,108.35"},{"v":761215.9,"d":"761,215.90"},{"v":693667.73,"d":"693,667.73"},{"v":718141.5,"d":"718,141.50"},{"v":762305.29,"d":"762,305.29"},{"v":-44803.05999999994,"d":"-44,803.06 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":13071.35,"d":"13,071.35"},{"v":14945.6,"d":"14,945.60"},{"v":16074.4,"d":"16,074.40"},{"v":17289.4,"d":"17,289.40"},{"v":5395.4,"d":"5,395.40"},{"v":-7675.950000000001,"d":"-7,675.95 "}]
[null,null,402,"Autres impôts directs",{"v":150432.65,"d":"150,432.65"},{"v":165610.9,"d":"165,610.90"},{"v":134055,"d":"134,055.00"},{"v":161392.5,"d":"161,392.50"},{"v":172032.04,"d":"172,032.04"},{"v":21599.390000000014,"d":"21,599.39"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":14094.55,"d":"14,094.55"},{"v":14529.9,"d":"14,529.90"},{"v":15101.6,"d":"15,101.60"},{"v":16373.3,"d":"16,373.30"},{"v":15722.15,"d":"15,722.15"},{"v":1627.6000000000004,"d":"1,627.60"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E8133+E8134+E8135+E8136","v":{"v":0,"d":"0.00"}},{"$f":"F8133+F8134+F8135+F8136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8132-E8132","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8133-E8133","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8134-E8134","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8135-E8135","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8136-E8136","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E8139+E8140+E8141+E8142+E8143+E8144+E8145+E8146+E8147","v":{"v":321768,"d":"321,768.00"}},{"$f":"F8139+F8140+F8141+F8142+F8143+F8144+F8145+F8146+F8147","v":{"v":321002.39999999997,"d":"321,002.40"}},{"v":335050.15,"d":"335,050.15"},{"v":345395.48,"d":"345,395.48"},{"v":339776.45,"d":"339,776.45"},{"$f":"I8138-E8138","v":{"v":18008.45000000001,"d":"18,008.45"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":7979.7,"d":"7,979.70"},{"v":7701.45,"d":"7,701.45"},{"v":6870.4,"d":"6,870.40"},{"v":8922.7,"d":"8,922.70"},{"v":9314.6,"d":"9,314.60"},{"v":1334.9000000000005,"d":"1,334.90"}]
[null,null,421,"Emoluments administratif",{"v":8626.05,"d":"8,626.05"},{"v":4923,"d":"4,923.00"},{"v":4395.25,"d":"4,395.25"},{"v":6197.75,"d":"6,197.75"},{"v":4691.25,"d":"4,691.25"},{"v":-3934.7999999999993,"d":"-3,934.80 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":7063.1,"d":"7,063.10"},{"v":6634.55,"d":"6,634.55"},{"v":8610.8,"d":"8,610.80"},{"v":7074.65,"d":"7,074.65"},{"v":5370.35,"d":"5,370.35"},{"v":-1692.75,"d":"-1,692.75 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":282800.65,"d":"282,800.65"},{"v":280658.5,"d":"280,658.50"},{"v":283596.15,"d":"283,596.15"},{"v":294566.65,"d":"294,566.65"},{"v":286671.35,"d":"286,671.35"},{"v":3870.6999999999534,"d":"3,870.70"}]
[null,null,425,"Revenus des ventes",{"v":1240.5,"d":"1,240.50"},{"v":2893.6,"d":"2,893.60"},{"v":5084.5,"d":"5,084.50"},{"v":2634.85,"d":"2,634.85"},{"v":4195.5,"d":"4,195.50"},{"v":2955,"d":"2,955.00"}]
[null,null,426,"remboursements",{"v":14058,"d":"14,058.00"},{"v":18191.3,"d":"18,191.30"},{"v":26493.05,"d":"26,493.05"},{"v":25998.88,"d":"25,998.88"},{"v":29533.4,"d":"29,533.40"},{"v":15475.400000000001,"d":"15,475.40"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E8150+E8151+E8152+E8153","v":{"v":0,"d":"0.00"}},{"$f":"F8150+F8151+F8152+F8153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8149-E8149","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8150-E8150","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8151-E8151","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8152-E8152","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8153-E8153","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E8156+E8157+E8158+E8159+E8160+E8161+E8162+E8163+E8164+E8165","v":{"v":45504.979999999996,"d":"45,504.98"}},{"$f":"F8156+F8157+F8158+F8159+F8160+F8161+F8162+F8163+F8164+F8165","v":{"v":43375.15,"d":"43,375.15"}},{"v":46942.44,"d":"46,942.44"},{"v":60706.78,"d":"60,706.78"},{"v":60577.10999999999,"d":"60,577.11"},{"$f":"I8155-E8155","v":{"v":15072.129999999997,"d":"15,072.13"}}]
[null,null,440,"Revenus des intérets",{"v":12193.98,"d":"12,193.98"},{"v":10597,"d":"10,597.00"},{"v":11732.29,"d":"11,732.29"},{"v":25432.08,"d":"25,432.08"},{"v":21584.21,"d":"21,584.21"},{"v":9390.23,"d":"9,390.23"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":32771,"d":"32,771.00"},{"v":32558.15,"d":"32,558.15"},{"v":33410.15,"d":"33,410.15"},{"v":33449.7,"d":"33,449.70"},{"v":33816.7,"d":"33,816.70"},{"v":1045.699999999997,"d":"1,045.70"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":300,"d":"300.00"},{"v":180,"d":"180.00"},{"v":1650,"d":"1,650.00"},{"v":1785,"d":"1,785.00"},{"v":1636.2,"d":"1,636.20"},{"v":1336.2,"d":"1,336.20"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8168+E8169","v":{"v":0,"d":"0.00"}},{"$f":"F8168+F8169","v":{"v":0,"d":"0.00"}},{"v":4500,"d":"4,500.00"},{"v":86277.54,"d":"86,277.54"},{"v":44528.18,"d":"44,528.18"},{"$f":"I8167-E8167","v":{"v":44528.18,"d":"44,528.18"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8168-E8168","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":86277.54,"d":"86,277.54"},{"v":44528.18,"d":"44,528.18"},{"$f":"I8169-E8169","v":{"v":44528.18,"d":"44,528.18"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8172+E8173+E8174+E8175+E8176","v":{"v":548001.25,"d":"548,001.25"}},{"$f":"F8172+F8173+F8174+F8175+F8176","v":{"v":414427.26,"d":"414,427.26"}},{"v":370097.85,"d":"370,097.85"},{"v":462491.42,"d":"462,491.42"},{"v":599943.16,"d":"599,943.16"},{"$f":"I8171-E8171","v":{"v":51941.91000000003,"d":"51,941.91"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":267,"d":"267.00"},{"v":0,"d":"0.00"},{"v":582,"d":"582.00"},{"v":499,"d":"499.00"},{"v":292,"d":"292.00"},{"v":25,"d":"25.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":214526.1,"d":"214,526.10"},{"v":192116.36,"d":"192,116.36"},{"v":182495.75,"d":"182,495.75"},{"v":216195.4,"d":"216,195.40"},{"v":223389.26,"d":"223,389.26"},{"v":8863.160000000003,"d":"8,863.16"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":295366,"d":"295,366.00"},{"v":190035,"d":"190,035.00"},{"v":147394,"d":"147,394.00"},{"v":176566,"d":"176,566.00"},{"v":284045,"d":"284,045.00"},{"v":-11321,"d":"-11,321.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":37783.9,"d":"37,783.90"},{"v":32246.4,"d":"32,246.40"},{"v":39541.05,"d":"39,541.05"},{"v":24395.6,"d":"24,395.60"},{"v":92142.4,"d":"92,142.40"},{"v":54358.49999999999,"d":"54,358.50"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",58.25,{"v":29.5,"d":"29.50"},85.05,{"v":44835.42,"d":"44,835.42"},{"v":74.5,"d":"74.50"},16.25]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8179","v":{"v":0,"d":"0.00"}},{"$f":"F8179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8178-E8178","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8179-E8179","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8182+E8183+E8184+E8185+E8186+E8187+E8188","v":{"v":0,"d":"0.00"}},{"$f":"F8182+F8183+F8184+F8185+F8186+F8187+F8188","v":{"v":0,"d":"0.00"}},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"$f":"I8181-E8181","v":{"v":319,"d":"319.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"},{"v":319,"d":"319.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E8191+E8192+E8193+E8194+E8195+E8196+E8197+E8198","v":{"v":0,"d":"0.00"}},{"$f":"F8191+F8192+F8193+F8194+F8195+F8196+F8197+F8198","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8190-E8190","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8204+E8205","v":{"v":160878.05,"d":"160,878.05"}},{"$f":"F8204+F8205","v":{"v":122026.26000000001,"d":"122,026.26"}},{"v":131178.63999999998,"d":"131,178.64"},{"v":6331.16,"d":"6,331.16"},{"v":67470.92,"d":"67,470.92"},{"$f":"I8203-E8203","v":{"v":-93407.12999999999,"d":"-93,407.13 "}}]
[null,null,900,"Compte général (+ / -)",{"v":24133.4,"d":"24,133.40"},{"v":-22521.59,"d":"-22,521.59 "},251.69,{"v":2149.66,"d":"2,149.66"},{"v":20150.17,"d":"20,150.17"},{"$f":"I8204-E8204","v":{"v":-3983.230000000003,"d":"-3,983.23 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":136744.65,"d":"136,744.65"},{"v":144547.85,"d":"144,547.85"},{"v":130926.95,"d":"130,926.95"},{"v":4181.5,"d":"4,181.50"},{"v":47320.75,"d":"47,320.75"},{"$f":"I8205-E8205","v":{"v":-89423.9,"d":"-89,423.90 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8204+E8205","v":{"v":160878.05,"d":"160,878.05"}},{"$f":"F8204+F8205","v":{"v":122026.26000000001,"d":"122,026.26"}},{"v":131178.63999999998,"d":"131,178.64"},{"v":6331.16,"d":"6,331.16"},{"v":67470.92,"d":"67,470.92"},{"$f":"I8207-E8207","v":{"v":-93407.12999999999,"d":"-93,407.13 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Haute-Ajoie",{"$nulls":3},{"v":1096,"d":"1,096"},{"v":1073,"d":"1,073"},{"v":1052,"d":"1,052"},{"v":1057,"d":"1,057"},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"I8213-E8213","v":{"v":-32,"d":"-32 "}}]
[{"$nulls":4},"Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie",{"$f":"H8214","v":"Haute-Ajoie"},"Haute-Ajoie"]
[3,null,null,"Charges",{"$f":"E8216+E8226+E8238+E8242+E8250+E8254+E8264+E8267+E8275","v":{"v":5671248.47,"d":"5,671,248.47"}},{"$f":"F8216+F8226+F8238+F8242+F8250+F8254+F8264+F8267+F8275","v":{"v":5726456.639999999,"d":"5,726,456.64"}},{"v":5860952.890000001,"d":"5,860,952.89"},{"v":5708098.010000001,"d":"5,708,098.01"},{"v":6143635.46,"d":"6,143,635.46"},{"$f":"I8215-E8215","v":{"v":472386.9900000002,"d":"472,386.99"}}]
[null,30,null,"Charges du personnel",{"$f":"E8217+E8218+E8219+E8220+E8221+E8222+E8223+E8224","v":{"v":1272093.4599999997,"d":"1,272,093.46"}},{"$f":"F8217+F8218+F8219+F8220+F8221+F8222+F8223+F8224","v":{"v":1296398.5499999998,"d":"1,296,398.55"}},{"v":1314190.55,"d":"1,314,190.55"},{"v":1302379.35,"d":"1,302,379.35"},{"v":1334584.25,"d":"1,334,584.25"},{"v":62490.79000000027,"d":"62,490.79"}]
[null,null,300,"Autorités et commissions",{"v":51638.65,"d":"51,638.65"},{"v":55844.2,"d":"55,844.20"},{"v":55198.4,"d":"55,198.40"},{"v":56629.75,"d":"56,629.75"},{"v":50576.85,"d":"50,576.85"},{"v":-1061.800000000003,"d":"-1,061.80 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":1000025.96,"d":"1,000,025.96"},{"v":1029591.95,"d":"1,029,591.95"},{"v":1033197.9,"d":"1,033,197.90"},{"v":1017137.55,"d":"1,017,137.55"},{"v":1040377.15,"d":"1,040,377.15"},{"v":40351.19000000006,"d":"40,351.19"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":1243.65,"d":"1,243.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1243.65,"d":"-1,243.65 "}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":202120,"d":"202,120.00"},{"v":197632,"d":"197,632.00"},{"v":203713.45,"d":"203,713.45"},{"v":216965.1,"d":"216,965.10"},{"v":222283.45,"d":"222,283.45"},{"v":20163.45000000001,"d":"20,163.45"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":17065.2,"d":"17,065.20"},{"v":13330.4,"d":"13,330.40"},{"v":22080.8,"d":"22,080.80"},{"v":11646.95,"d":"11,646.95"},{"v":21346.8,"d":"21,346.80"},{"v":4281.5999999999985,"d":"4,281.60"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E8227+E8228+E8229+E8230+E8231+E8232+E8233+E8234+E8235+E8236","v":{"v":1018327.4,"d":"1,018,327.40"}},{"$f":"F8227+F8228+F8229+F8230+F8231+F8232+F8233+F8234+F8235+F8236","v":{"v":1139781.64,"d":"1,139,781.64"}},{"v":1044761.6000000001,"d":"1,044,761.60"},{"v":1047635.3100000002,"d":"1,047,635.31"},{"v":1092264.54,"d":"1,092,264.54"},{"$f":"I8226-E8226","v":{"v":73937.14000000001,"d":"73,937.14"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":95778.13,"d":"95,778.13"},{"v":116141.95,"d":"116,141.95"},{"v":106800.41,"d":"106,800.41"},{"v":108954.18,"d":"108,954.18"},{"v":111024.36,"d":"111,024.36"},{"v":15246.229999999996,"d":"15,246.23"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":80762.22,"d":"80,762.22"},{"v":62094.95,"d":"62,094.95"},{"v":49276.78,"d":"49,276.78"},{"v":50598.21,"d":"50,598.21"},{"v":69273.8,"d":"69,273.80"},{"v":-11488.419999999998,"d":"-11,488.42 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":251741.86,"d":"251,741.86"},{"v":245733.37,"d":"245,733.37"},{"v":252392.8,"d":"252,392.80"},{"v":276741.07,"d":"276,741.07"},{"v":256390.54,"d":"256,390.54"},{"v":4648.680000000022,"d":"4,648.68"}]
[null,null,313,"Prestations de services et honoraires",{"v":315744.87,"d":"315,744.87"},{"v":346963.05,"d":"346,963.05"},{"v":303034.52,"d":"303,034.52"},{"v":318564.09,"d":"318,564.09"},{"v":297870.93,"d":"297,870.93"},{"v":-17873.940000000002,"d":"-17,873.94 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":148618.51,"d":"148,618.51"},{"v":228956.21,"d":"228,956.21"},{"v":171168.99,"d":"171,168.99"},{"v":184839.3,"d":"184,839.30"},{"v":198563.49,"d":"198,563.49"},{"v":49944.97999999998,"d":"49,944.98"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":79870.6,"d":"79,870.60"},{"v":87038.5,"d":"87,038.50"},{"v":73705.9,"d":"73,705.90"},{"v":57818.63,"d":"57,818.63"},{"v":66018.65,"d":"66,018.65"},{"v":-13851.950000000012,"d":"-13,851.95 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":7695.55,"d":"7,695.55"},{"v":3684.4,"d":"3,684.40"},{"v":7851.8,"d":"7,851.80"},{"v":5508,"d":"5,508.00"},{"v":4868.75,"d":"4,868.75"},{"v":-2826.8,"d":"-2,826.80 "}]
[null,null,317,"Indemnités et dédommagements",{"v":16871.3,"d":"16,871.30"},{"v":17934.7,"d":"17,934.70"},{"v":20593.9,"d":"20,593.90"},{"v":20784.9,"d":"20,784.90"},{"v":24505.7,"d":"24,505.70"},{"v":7634.4000000000015,"d":"7,634.40"}]
[null,null,318,"Réévaluations de créances",{"v":13653.96,"d":"13,653.96"},{"v":23557.95,"d":"23,557.95"},{"v":52442.7,"d":"52,442.70"},{"v":13064.78,"d":"13,064.78"},{"v":53562.37,"d":"53,562.37"},{"v":39908.41,"d":"39,908.41"}]
[null,null,319,"Divers charges d'exploitation",{"v":7590.4,"d":"7,590.40"},{"v":7676.56,"d":"7,676.56"},{"v":7493.8,"d":"7,493.80"},{"v":10762.15,"d":"10,762.15"},{"v":10185.95,"d":"10,185.95"},{"v":2595.550000000001,"d":"2,595.55"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E8239+E8240","v":{"v":381409.63,"d":"381,409.63"}},{"$f":"F8239+F8240","v":{"v":381525.81,"d":"381,525.81"}},{"v":391951.74,"d":"391,951.74"},{"v":435547.35000000003,"d":"435,547.35"},{"v":537036.59,"d":"537,036.59"},{"$f":"I8238-E8238","v":{"v":155626.95999999996,"d":"155,626.96"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":381409.63,"d":"381,409.63"},{"v":381525.81,"d":"381,525.81"},{"v":391467.29,"d":"391,467.29"},{"v":385062.9,"d":"385,062.90"},{"v":536552.14,"d":"536,552.14"},{"$f":"I8239-E8239","v":{"v":155142.51,"d":"155,142.51"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},484.45,{"v":50484.45,"d":"50,484.45"},484.45,{"$f":"I8240-E8240","v":484.45}]
[]
[null,34,null,"Charges financières",{"$f":"E8243+E8244+E8245+E8246+E8247+E8248","v":{"v":114102.89,"d":"114,102.89"}},{"$f":"F8243+F8244+F8245+F8246+F8247+F8248","v":{"v":129553.11,"d":"129,553.11"}},{"v":110267.78,"d":"110,267.78"},{"v":154613.02,"d":"154,613.02"},{"v":180905.9,"d":"180,905.90"},{"$f":"I8242-E8242","v":{"v":66803.01,"d":"66,803.01"}}]
[null,null,340,"Charges d'intérets",{"v":91910.14,"d":"91,910.14"},{"v":79671.94,"d":"79,671.94"},{"v":77937.43,"d":"77,937.43"},{"v":121337.51,"d":"121,337.51"},{"v":146859.31,"d":"146,859.31"},{"v":54949.17,"d":"54,949.17"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":21112.75,"d":"21,112.75"},{"v":49581.17,"d":"49,581.17"},{"v":29912.35,"d":"29,912.35"},{"v":33140.51,"d":"33,140.51"},{"v":31953.34,"d":"31,953.34"},{"v":10840.59,"d":"10,840.59"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":1080,"d":"1,080.00"},{"v":300,"d":"300.00"},{"v":2418,"d":"2,418.00"},{"v":135,"d":"135.00"},{"v":2093.25,"d":"2,093.25"},{"v":1013.25,"d":"1,013.25"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E8251+E8252","v":{"v":38678.46,"d":"38,678.46"}},{"$f":"F8251+F8252","v":{"v":39690.97,"d":"39,690.97"}},{"v":71263.19,"d":"71,263.19"},{"v":23417.32,"d":"23,417.32"},{"v":241126.54,"d":"241,126.54"},{"$f":"I8250-E8250","v":{"v":202448.08000000002,"d":"202,448.08"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8251-E8251","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":38678.46,"d":"38,678.46"},{"v":39690.97,"d":"39,690.97"},{"v":71263.19,"d":"71,263.19"},{"v":23417.32,"d":"23,417.32"},{"v":241126.54,"d":"241,126.54"},{"$f":"I8252-E8252","v":{"v":202448.08000000002,"d":"202,448.08"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E8255+E8256+E8257+E8258+E8259+E8260+E8261+E8262","v":{"v":2700481.75,"d":"2,700,481.75"}},{"$f":"F8255+F8256+F8257+F8258+F8259+F8260+F8261+F8262","v":{"v":2527216.2199999997,"d":"2,527,216.22"}},{"v":2631978.75,"d":"2,631,978.75"},{"v":2696885.21,"d":"2,696,885.21"},{"v":2608127.02,"d":"2,608,127.02"},{"$f":"I8254-E8254","v":{"v":-92354.72999999998,"d":"-92,354.73 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":5654,"d":"5,654.00"},{"v":4865,"d":"4,865.00"},{"v":6885,"d":"6,885.00"},{"v":4400,"d":"4,400.00"},{"v":7230,"d":"7,230.00"},{"v":1576,"d":"1,576.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1917031.65,"d":"1,917,031.65"},{"v":1879787.97,"d":"1,879,787.97"},{"v":1997511.85,"d":"1,997,511.85"},{"v":2004906.16,"d":"2,004,906.16"},{"v":1890352.94,"d":"1,890,352.94"},{"v":-26678.709999999963,"d":"-26,678.71 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":52605,"d":"52,605.00"},{"v":39223,"d":"39,223.00"},{"v":8093,"d":"8,093.00"},{"v":10724,"d":"10,724.00"},{"v":5781,"d":"5,781.00"},{"v":-46824,"d":"-46,824.00 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":725191.1,"d":"725,191.10"},{"v":603340.25,"d":"603,340.25"},{"v":618405.9,"d":"618,405.90"},{"v":675771.65,"d":"675,771.65"},{"v":703679.68,"d":"703,679.68"},{"v":-21511.419999999925,"d":"-21,511.42 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1083,"d":"1,083.00"},{"v":1083.4,"d":"1,083.40"},{"v":1083.4,"d":"1,083.40"},{"v":1083.4,"d":"1,083.40"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E8265","v":{"v":0,"d":"0.00"}},{"$f":"F8265","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8264-E8264","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E8268+E8269+E8270+E8271+E8272+E8273","v":{"v":100000,"d":"100,000.00"}},{"$f":"F8268+F8269+F8270+F8271+F8272+F8273","v":{"v":58973.21,"d":"58,973.21"}},{"v":250253.45,"d":"250,253.45"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":100000,"d":"100,000.00"},{"v":58973.21,"d":"58,973.21"},{"v":250253.45,"d":"250,253.45"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E8276+E8277+E8278+E8279+E8280+E8281+E8282+E8283","v":{"v":46154.88,"d":"46,154.88"}},{"$f":"F8276+F8277+F8278+F8279+F8280+F8281+F8282+F8283","v":{"v":153317.13,"d":"153,317.13"}},{"v":46285.83,"d":"46,285.83"},{"v":47620.45,"d":"47,620.45"},{"v":49590.62,"d":"49,590.62"},{"$f":"I8275-E8275","v":{"v":3435.7400000000052,"d":"3,435.74"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":46154.88,"d":"46,154.88"},{"v":153317.13,"d":"153,317.13"},{"v":46285.83,"d":"46,285.83"},{"v":47620.45,"d":"47,620.45"},{"v":49590.62,"d":"49,590.62"},{"v":3435.7400000000052,"d":"3,435.74"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E8287+E8293+E8299+E8310+E8316+E8328+E8332+E8339+E8342+E8351","v":{"v":5863435.42,"d":"5,863,435.42"}},{"$f":"F8287+F8293+F8299+F8310+F8316+F8328+F8332+F8339+F8342+F8351","v":{"v":5861021.3,"d":"5,861,021.30"}},{"v":5996864.860000001,"d":"5,996,864.86"},{"v":5764344.900000001,"d":"5,764,344.90"},{"v":6237079.19,"d":"6,237,079.19"},{"$f":"I8286-E8286","v":{"v":373643.7700000005,"d":"373,643.77"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E8288+E8289+E8290+E8291","v":{"v":3659638.5900000003,"d":"3,659,638.59"}},{"$f":"F8288+F8289+F8290+F8291","v":{"v":3523672.39,"d":"3,523,672.39"}},{"v":3576289.8800000004,"d":"3,576,289.88"},{"v":3463288.24,"d":"3,463,288.24"},{"v":3600166.9899999998,"d":"3,600,166.99"},{"v":-59471.60000000056,"d":"-59,471.60 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2596328.95,"d":"2,596,328.95"},{"v":2495255.44,"d":"2,495,255.44"},{"v":2709049.81,"d":"2,709,049.81"},{"v":2938241.1,"d":"2,938,241.10"},{"v":2858471.52,"d":"2,858,471.52"},{"v":262142.56999999983,"d":"262,142.57"}]
[null,null,401,"Impôts directs des personnes morales",{"v":590684,"d":"590,684.00"},{"v":516787.33,"d":"516,787.33"},{"v":302844.1,"d":"302,844.10"},{"v":32526.35,"d":"32,526.35"},{"v":194400.1,"d":"194,400.10"},{"v":-396283.9,"d":"-396,283.90 "}]
[null,null,402,"Autres impôts directs",{"v":412332.79,"d":"412,332.79"},{"v":442670.12,"d":"442,670.12"},{"v":488431.12,"d":"488,431.12"},{"v":426000.79,"d":"426,000.79"},{"v":481071.72,"d":"481,071.72"},{"v":68738.93,"d":"68,738.93"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":60292.85,"d":"60,292.85"},{"v":68959.5,"d":"68,959.50"},{"v":75964.85,"d":"75,964.85"},{"v":66520,"d":"66,520.00"},{"v":66223.65,"d":"66,223.65"},{"v":5930.799999999996,"d":"5,930.80"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E8294+E8295+E8296+E8297","v":{"v":84391.4,"d":"84,391.40"}},{"$f":"F8294+F8295+F8296+F8297","v":{"v":40771.4,"d":"40,771.40"}},{"v":36459.3,"d":"36,459.30"},{"v":63671.15,"d":"63,671.15"},{"v":93757.95,"d":"93,757.95"},{"$f":"I8293-E8293","v":{"v":9366.550000000003,"d":"9,366.55"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8294-E8294","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8295-E8295","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":84391.4,"d":"84,391.40"},{"v":40771.4,"d":"40,771.40"},{"v":36459.3,"d":"36,459.30"},{"v":63671.15,"d":"63,671.15"},{"v":93757.95,"d":"93,757.95"},{"$f":"I8296-E8296","v":{"v":9366.550000000003,"d":"9,366.55"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8297-E8297","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E8300+E8301+E8302+E8303+E8304+E8305+E8306+E8307+E8308","v":{"v":930689.8700000001,"d":"930,689.87"}},{"$f":"F8300+F8301+F8302+F8303+F8304+F8305+F8306+F8307+F8308","v":{"v":1057711.65,"d":"1,057,711.65"}},{"v":1050367.04,"d":"1,050,367.04"},{"v":1076485.23,"d":"1,076,485.23"},{"v":1215893.16,"d":"1,215,893.16"},{"$f":"I8299-E8299","v":{"v":285203.2899999998,"d":"285,203.29"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":27161.05,"d":"27,161.05"},{"v":26677.2,"d":"26,677.20"},{"v":26840.35,"d":"26,840.35"},{"v":30197.75,"d":"30,197.75"},{"v":31975.05,"d":"31,975.05"},{"v":4814,"d":"4,814.00"}]
[null,null,421,"Emoluments administratif",{"v":16007.91,"d":"16,007.91"},{"v":15670.86,"d":"15,670.86"},{"v":20956.01,"d":"20,956.01"},{"v":17436.9,"d":"17,436.90"},{"v":17767.95,"d":"17,767.95"},{"v":1760.0400000000009,"d":"1,760.04"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":11935.95,"d":"11,935.95"},{"v":12354,"d":"12,354.00"},{"v":13845.55,"d":"13,845.55"},{"v":17667.15,"d":"17,667.15"},{"v":15209.55,"d":"15,209.55"},{"v":3273.5999999999985,"d":"3,273.60"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":829275.41,"d":"829,275.41"},{"v":887790.34,"d":"887,790.34"},{"v":845371.83,"d":"845,371.83"},{"v":851797.28,"d":"851,797.28"},{"v":995971.18,"d":"995,971.18"},{"v":166695.77000000002,"d":"166,695.77"}]
[null,null,425,"Revenus des ventes",{"v":8502.8,"d":"8,502.80"},{"v":7210.6,"d":"7,210.60"},{"v":7646.2,"d":"7,646.20"},{"v":8363.7,"d":"8,363.70"},{"v":7311.78,"d":"7,311.78"},{"v":-1191.0199999999995,"d":"-1,191.02 "}]
[null,null,426,"remboursements",{"v":37806.75,"d":"37,806.75"},{"v":107608.65,"d":"107,608.65"},{"v":135407.1,"d":"135,407.10"},{"v":150722.45,"d":"150,722.45"},{"v":147507.65,"d":"147,507.65"},{"v":109700.9,"d":"109,700.90"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E8311+E8312+E8313+E8314","v":{"v":0,"d":"0.00"}},{"$f":"F8311+F8312+F8313+F8314","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":5491,"d":"5,491.00"},{"v":2435,"d":"2,435.00"},{"$f":"I8310-E8310","v":{"v":2435,"d":"2,435.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5491,"d":"5,491.00"},{"v":2435,"d":"2,435.00"},{"$f":"I8311-E8311","v":{"v":2435,"d":"2,435.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8312-E8312","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8313-E8313","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8314-E8314","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E8317+E8318+E8319+E8320+E8321+E8322+E8323+E8324+E8325+E8326","v":{"v":289938,"d":"289,938.00"}},{"$f":"F8317+F8318+F8319+F8320+F8321+F8322+F8323+F8324+F8325+F8326","v":{"v":256121.12,"d":"256,121.12"}},{"v":306528.39,"d":"306,528.39"},{"v":342704.86,"d":"342,704.86"},{"v":318367.2,"d":"318,367.20"},{"$f":"I8316-E8316","v":{"v":28429.20000000001,"d":"28,429.20"}}]
[null,null,440,"Revenus des intérets",{"v":38820,"d":"38,820.00"},{"v":41362.76,"d":"41,362.76"},{"v":53387.88,"d":"53,387.88"},{"v":54826.23,"d":"54,826.23"},{"v":61141.37,"d":"61,141.37"},{"v":22321.370000000003,"d":"22,321.37"}]
[null,null,441,"Gains réalisés du PF",{"v":24672.5,"d":"24,672.50"},{"v":2337.5,"d":"2,337.50"},{"v":16335,"d":"16,335.00"},{"v":0,"d":"0.00"},{"v":5060,"d":"5,060.00"},{"v":-19612.5,"d":"-19,612.50 "}]
[null,null,442,"Revenus de participations du PF",302.25,224.51,108.61,{"v":1088.43,"d":"1,088.43"},946.88,644.63]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":113307.5,"d":"113,307.50"},{"v":91929.45,"d":"91,929.45"},{"v":98207.05,"d":"98,207.05"},{"v":95569.55,"d":"95,569.55"},{"v":98472.75,"d":"98,472.75"},{"v":-14834.75,"d":"-14,834.75 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":11120,"d":"11,120.00"},{"v":7895,"d":"7,895.00"},{"v":3700,"d":"3,700.00"},{"v":9200,"d":"9,200.00"},{"v":820,"d":"820.00"},{"v":-10300,"d":"-10,300.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":101715.75,"d":"101,715.75"},{"v":112371.9,"d":"112,371.90"},{"v":134789.85,"d":"134,789.85"},{"v":182020.65,"d":"182,020.65"},{"v":151926.2,"d":"151,926.20"},{"v":50210.45000000001,"d":"50,210.45"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8329+E8330","v":{"v":0,"d":"0.00"}},{"$f":"F8329+F8330","v":{"v":5894.15,"d":"5,894.15"}},{"v":53022.149999999994,"d":"53,022.15"},{"v":105653.5,"d":"105,653.50"},{"v":160491.45,"d":"160,491.45"},{"$f":"I8328-E8328","v":{"v":160491.45,"d":"160,491.45"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":5894.15,"d":"5,894.15"},{"v":2498.95,"d":"2,498.95"},{"v":2653.5,"d":"2,653.50"},491.45,{"$f":"I8329-E8329","v":491.45}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50523.2,"d":"50,523.20"},{"v":103000,"d":"103,000.00"},{"v":160000,"d":"160,000.00"},{"$f":"I8330-E8330","v":{"v":160000,"d":"160,000.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8333+E8334+E8335+E8336+E8337","v":{"v":852622.68,"d":"852,622.68"}},{"$f":"F8333+F8334+F8335+F8336+F8337","v":{"v":823533.46,"d":"823,533.46"}},{"v":926829.27,"d":"926,829.27"},{"v":658347.0700000001,"d":"658,347.07"},{"v":795293.4199999999,"d":"795,293.42"},{"$f":"I8332-E8332","v":{"v":-57329.260000000126,"d":"-57,329.26 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":42028,"d":"42,028.00"},{"v":42109,"d":"42,109.00"},{"v":38610,"d":"38,610.00"},{"v":20839,"d":"20,839.00"},{"v":10734,"d":"10,734.00"},{"v":-31294,"d":"-31,294.00 "}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":720204.68,"d":"720,204.68"},{"v":622657.36,"d":"622,657.36"},{"v":690421.47,"d":"690,421.47"},{"v":566716.77,"d":"566,716.77"},{"v":667587.22,"d":"667,587.22"},{"v":-52617.46000000008,"d":"-52,617.46 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":89870.6,"d":"89,870.60"},{"v":158463.85,"d":"158,463.85"},{"v":196915.65,"d":"196,915.65"},{"v":70105.55,"d":"70,105.55"},{"v":116219.35,"d":"116,219.35"},{"v":26348.75,"d":"26,348.75"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":519.4,"d":"519.40"},303.25,882.15,685.75,752.85,{"v":233.45000000000005,"d":"233.45"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8340","v":{"v":0,"d":"0.00"}},{"$f":"F8340","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8339-E8339","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8340-E8340","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8343+E8344+E8345+E8346+E8347+E8348+E8349","v":{"v":0,"d":"0.00"}},{"$f":"F8343+F8344+F8345+F8346+F8347+F8348+F8349","v":{"v":0,"d":"0.00"}},{"v":1083,"d":"1,083.00"},{"v":1083.4,"d":"1,083.40"},{"v":1083.4,"d":"1,083.40"},{"$f":"I8342-E8342","v":{"v":1083.4,"d":"1,083.40"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1083,"d":"1,083.00"},{"v":1083.4,"d":"1,083.40"},{"v":1083.4,"d":"1,083.40"},{"v":1083.4,"d":"1,083.40"}]
[]
[null,49,null,"Imputations internes",{"$f":"E8352+E8353+E8354+E8355+E8356+E8357+E8358+E8359","v":{"v":46154.88,"d":"46,154.88"}},{"$f":"F8352+F8353+F8354+F8355+F8356+F8357+F8358+F8359","v":{"v":153317.13,"d":"153,317.13"}},{"v":46285.83,"d":"46,285.83"},{"v":47620.45,"d":"47,620.45"},{"v":49590.62,"d":"49,590.62"},{"$f":"I8351-E8351","v":{"v":3435.7400000000052,"d":"3,435.74"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":46154.88,"d":"46,154.88"},{"v":153317.13,"d":"153,317.13"},{"v":46285.83,"d":"46,285.83"},{"v":47620.45,"d":"47,620.45"},{"v":49590.62,"d":"49,590.62"},{"v":3435.7400000000052,"d":"3,435.74"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8365+E8366","v":{"v":192186.95,"d":"192,186.95"}},{"$f":"F8365+F8366","v":{"v":134564.66,"d":"134,564.66"}},{"v":135911.97,"d":"135,911.97"},{"v":56246.89,"d":"56,246.89"},{"v":93443.73000000001,"d":"93,443.73"},{"$f":"I8364-E8364","v":{"v":-98743.22,"d":"-98,743.22 "}}]
[null,null,900,"Compte général (+ / -)",{"v":52053.97,"d":"52,053.97"},{"v":13297.33,"d":"13,297.33"},{"v":54631.45,"d":"54,631.45"},{"v":23950.09,"d":"23,950.09"},{"v":113129.94,"d":"113,129.94"},{"$f":"I8365-E8365","v":{"v":61075.97,"d":"61,075.97"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":140132.98,"d":"140,132.98"},{"v":121267.33,"d":"121,267.33"},{"v":81280.52,"d":"81,280.52"},{"v":32296.8,"d":"32,296.80"},{"v":-19686.21,"d":"-19,686.21 "},{"$f":"I8366-E8366","v":{"v":-159819.19,"d":"-159,819.19 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8365+E8366","v":{"v":192186.95,"d":"192,186.95"}},{"$f":"F8365+F8366","v":{"v":134564.66,"d":"134,564.66"}},{"v":135911.97,"d":"135,911.97"},{"v":56246.89,"d":"56,246.89"},{"v":93443.73000000001,"d":"93,443.73"},{"$f":"I8368-E8368","v":{"v":-98743.22,"d":"-98,743.22 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Lugnez",{"$nulls":3},188,184,186,"Fusion","Fusion"]
[{"$nulls":4},"Lugnez","Lugnez","Lugnez","Fusion","Fusion","Lugnez"]
[3,null,null,"Charges",{"$f":"E8377+E8387+E8399+E8403+E8411+E8415+E8425+E8428+E8436","v":{"v":636352.8300000001,"d":"636,352.83"}},{"$f":"F8377+F8387+F8399+F8403+F8411+F8415+F8425+F8428+F8436","v":{"v":694481.07,"d":"694,481.07"}},{"v":793806.77,"d":"793,806.77"},null,null,{"$f":"I8376-E8376","v":{"v":-636352.8300000001,"d":"-636,352.83 "}}]
[null,30,null,"Charges du personnel",{"$f":"E8378+E8379+E8380+E8381+E8382+E8383+E8384+E8385","v":{"v":72984.6,"d":"72,984.60"}},{"$f":"F8378+F8379+F8380+F8381+F8382+F8383+F8384+F8385","v":{"v":73305.88,"d":"73,305.88"}},{"v":79962.64,"d":"79,962.64"},null,null,{"v":-72984.6,"d":"-72,984.60 "}]
[null,null,300,"Autorités et commissions",{"v":13464.38,"d":"13,464.38"},{"v":12139,"d":"12,139.00"},{"v":16066.15,"d":"16,066.15"},null,null,{"v":-13464.38,"d":"-13,464.38 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":49275.15,"d":"49,275.15"},{"v":50061.4,"d":"50,061.40"},{"v":50978.05,"d":"50,978.05"},null,null,{"v":-49275.15,"d":"-49,275.15 "}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":9727.47,"d":"9,727.47"},{"v":10334.78,"d":"10,334.78"},{"v":12126.94,"d":"12,126.94"},null,null,{"v":-9727.47,"d":"-9,727.47 "}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":517.6,"d":"517.60"},{"v":770.7,"d":"770.70"},{"v":791.5,"d":"791.50"},null,null,{"v":-517.6,"d":"-517.60 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E8388+E8389+E8390+E8391+E8392+E8393+E8394+E8395+E8396+E8397","v":{"v":137825.36000000002,"d":"137,825.36"}},{"$f":"F8388+F8389+F8390+F8391+F8392+F8393+F8394+F8395+F8396+F8397","v":{"v":133332.90000000002,"d":"133,332.90"}},{"v":133647.04,"d":"133,647.04"},null,null,{"$f":"I8387-E8387","v":{"v":-137825.36000000002,"d":"-137,825.36 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":4022.55,"d":"4,022.55"},{"v":14176.3,"d":"14,176.30"},{"v":25053.2,"d":"25,053.20"},null,null,{"v":-4022.55,"d":"-4,022.55 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":0,"d":"0.00"},{"v":5655.45,"d":"5,655.45"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":38255.63,"d":"38,255.63"},{"v":34471.45,"d":"34,471.45"},{"v":30316.8,"d":"30,316.80"},null,null,{"v":-38255.63,"d":"-38,255.63 "}]
[null,null,313,"Prestations de services et honoraires",{"v":40915.03,"d":"40,915.03"},{"v":23313.71,"d":"23,313.71"},{"v":39171.86,"d":"39,171.86"},null,null,{"v":-40915.03,"d":"-40,915.03 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":40557.05,"d":"40,557.05"},{"v":34759.55,"d":"34,759.55"},{"v":21436.8,"d":"21,436.80"},null,null,{"v":-40557.05,"d":"-40,557.05 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":5420.05,"d":"5,420.05"},{"v":5535.85,"d":"5,535.85"},{"v":367.5,"d":"367.50"},null,null,{"v":-5420.05,"d":"-5,420.05 "}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":333.5,"d":"333.50"},{"v":182,"d":"182.00"},{"v":110,"d":"110.00"},null,null,{"v":-333.5,"d":"-333.50 "}]
[null,null,318,"Réévaluations de créances",{"v":7580.95,"d":"7,580.95"},{"v":13984.49,"d":"13,984.49"},{"v":13596.68,"d":"13,596.68"},null,null,{"v":-7580.95,"d":"-7,580.95 "}]
[null,null,319,"Divers charges d'exploitation",{"v":740.6,"d":"740.60"},{"v":1254.1,"d":"1,254.10"},{"v":3594.2,"d":"3,594.20"},null,null,{"v":-740.6,"d":"-740.60 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E8400+E8401","v":{"v":12476,"d":"12,476.00"}},{"$f":"F8400+F8401","v":{"v":13961,"d":"13,961.00"}},{"v":25245,"d":"25,245.00"},null,null,{"$f":"I8399-E8399","v":{"v":-12476,"d":"-12,476.00 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":12476,"d":"12,476.00"},{"v":13961,"d":"13,961.00"},{"v":25245,"d":"25,245.00"},null,null,{"$f":"I8400-E8400","v":{"v":-12476,"d":"-12,476.00 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8401-E8401","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E8404+E8405+E8406+E8407+E8408+E8409","v":{"v":450.2,"d":"450.20"}},{"$f":"F8404+F8405+F8406+F8407+F8408+F8409","v":{"v":371.09999999999997,"d":"371.10"}},{"v":629.9000000000001,"d":"629.90"},null,null,{"$f":"I8403-E8403","v":{"v":-450.2,"d":"-450.20 "}}]
[null,null,340,"Charges d'intérets",{"v":0,"d":"0.00"},60.65,{"v":278.1,"d":"278.10"},null,null,{"v":0,"d":"0.00"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":435.2,"d":"435.20"},310.45,{"v":351.8,"d":"351.80"},null,null,{"v":-435.2,"d":"-435.20 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":-15,"d":"-15.00 "}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E8412+E8413","v":{"v":0,"d":"0.00"}},{"$f":"F8412+F8413","v":{"v":5104,"d":"5,104.00"}},444.15,null,null,{"$f":"I8411-E8411","v":{"v":0,"d":"0.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8412-E8412","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":5104,"d":"5,104.00"},444.15,null,null,{"$f":"I8413-E8413","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E8416+E8417+E8418+E8419+E8420+E8421+E8422+E8423","v":{"v":409932.67000000004,"d":"409,932.67"}},{"$f":"F8416+F8417+F8418+F8419+F8420+F8421+F8422+F8423","v":{"v":462252.08999999997,"d":"462,252.09"}},{"v":552226.14,"d":"552,226.14"},null,null,{"$f":"I8415-E8415","v":{"v":-409932.67000000004,"d":"-409,932.67 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":0,"d":"0.00"},{"v":309.8,"d":"309.80"},{"v":401.9,"d":"401.90"},null,null,{"v":0,"d":"0.00"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":292269.64,"d":"292,269.64"},{"v":351335.54,"d":"351,335.54"},{"v":429756.49,"d":"429,756.49"},null,null,{"v":-292269.64,"d":"-292,269.64 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":116079.03,"d":"116,079.03"},{"v":108977.75,"d":"108,977.75"},{"v":120230.75,"d":"120,230.75"},null,null,{"v":-116079.03,"d":"-116,079.03 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":1584,"d":"1,584.00"},{"v":1629,"d":"1,629.00"},{"v":1602,"d":"1,602.00"},null,null,{"v":-1584,"d":"-1,584.00 "}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E8426","v":{"v":0,"d":"0.00"}},{"$f":"F8426","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I8425-E8425","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E8429+E8430+E8431+E8432+E8433+E8434","v":{"v":0,"d":"0.00"}},{"$f":"F8429+F8430+F8431+F8432+F8433+F8434","v":{"v":3640,"d":"3,640.00"}},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":3640,"d":"3,640.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E8437+E8438+E8439+E8440+E8441+E8442+E8443+E8444","v":{"v":2684,"d":"2,684.00"}},{"$f":"F8437+F8438+F8439+F8440+F8441+F8442+F8443+F8444","v":{"v":2514.1,"d":"2,514.10"}},{"v":1651.9,"d":"1,651.90"},null,null,{"$f":"I8436-E8436","v":{"v":-2684,"d":"-2,684.00 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":2684,"d":"2,684.00"},{"v":2514.1,"d":"2,514.10"},{"v":1651.9,"d":"1,651.90"},null,null,{"v":-2684,"d":"-2,684.00 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E8448+E8454+E8460+E8471+E8477+E8489+E8493+E8500+E8503+E8512","v":{"v":621441.6,"d":"621,441.60"}},{"$f":"F8448+F8454+F8460+F8471+F8477+F8489+F8493+F8500+F8503+F8512","v":{"v":754241,"d":"754,241.00"}},{"v":795418.14,"d":"795,418.14"},null,null,{"$f":"I8447-E8447","v":{"v":-621441.6,"d":"-621,441.60 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E8449+E8450+E8451+E8452","v":{"v":341684.35,"d":"341,684.35"}},{"$f":"F8449+F8450+F8451+F8452","v":{"v":395093.31,"d":"395,093.31"}},{"v":384685.00000000006,"d":"384,685.00"},null,null,{"v":-341684.35,"d":"-341,684.35 "}]
[null,null,400,"Impôts directs des personnes physiques",{"v":306282.3,"d":"306,282.30"},{"v":327291.61,"d":"327,291.61"},{"v":301178.4,"d":"301,178.40"},null,null,{"v":-306282.3,"d":"-306,282.30 "}]
[null,null,401,"Impôts directs des personnes morales",{"v":1833.95,"d":"1,833.95"},{"v":1415.15,"d":"1,415.15"},{"v":10835.15,"d":"10,835.15"},null,null,{"v":-1833.95,"d":"-1,833.95 "}]
[null,null,402,"Autres impôts directs",{"v":31918.1,"d":"31,918.10"},{"v":64155.35,"d":"64,155.35"},{"v":69493.05,"d":"69,493.05"},null,null,{"v":-31918.1,"d":"-31,918.10 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":1650,"d":"1,650.00"},{"v":2231.2,"d":"2,231.20"},{"v":3178.4,"d":"3,178.40"},null,null,{"v":-1650,"d":"-1,650.00 "}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E8455+E8456+E8457+E8458","v":{"v":0,"d":"0.00"}},{"$f":"F8455+F8456+F8457+F8458","v":{"v":0,"d":"0.00"}},{"v":11030.85,"d":"11,030.85"},null,null,{"$f":"I8454-E8454","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8455-E8455","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8456-E8456","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11030.85,"d":"11,030.85"},null,null,{"$f":"I8457-E8457","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8458-E8458","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E8461+E8462+E8463+E8464+E8465+E8466+E8467+E8468+E8469","v":{"v":144048.80000000002,"d":"144,048.80"}},{"$f":"F8461+F8462+F8463+F8464+F8465+F8466+F8467+F8468+F8469","v":{"v":139001.25,"d":"139,001.25"}},{"v":176149.21,"d":"176,149.21"},null,null,{"$f":"I8460-E8460","v":{"v":-144048.80000000002,"d":"-144,048.80 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":5103.55,"d":"5,103.55"},{"v":5956.95,"d":"5,956.95"},{"v":4486.85,"d":"4,486.85"},null,null,{"v":-5103.55,"d":"-5,103.55 "}]
[null,null,421,"Emoluments administratif",{"v":-1602.45,"d":"-1,602.45 "},235.75,268.05,null,null,{"v":1602.45,"d":"1,602.45"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":91285,"d":"91,285.00"},{"v":93277.15,"d":"93,277.15"},{"v":94918.85,"d":"94,918.85"},null,null,{"v":-91285,"d":"-91,285.00 "}]
[null,null,425,"Revenus des ventes",{"v":48769.35,"d":"48,769.35"},{"v":39188.15,"d":"39,188.15"},{"v":73077.65,"d":"73,077.65"},null,null,{"v":-48769.35,"d":"-48,769.35 "}]
[null,null,426,"remboursements",493.35,343.25,{"v":3397.81,"d":"3,397.81"},null,null,{"v":-493.35,"d":"-493.35 "}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E8472+E8473+E8474+E8475","v":{"v":0,"d":"0.00"}},{"$f":"F8472+F8473+F8474+F8475","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I8471-E8471","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8472-E8472","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8473-E8473","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8474-E8474","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8475-E8475","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E8478+E8479+E8480+E8481+E8482+E8483+E8484+E8485+E8486+E8487","v":{"v":14208.5,"d":"14,208.50"}},{"$f":"F8478+F8479+F8480+F8481+F8482+F8483+F8484+F8485+F8486+F8487","v":{"v":20835.739999999998,"d":"20,835.74"}},{"v":55738.28,"d":"55,738.28"},null,null,{"$f":"I8477-E8477","v":{"v":-14208.5,"d":"-14,208.50 "}}]
[null,null,440,"Revenus des intérets",{"v":3699.85,"d":"3,699.85"},{"v":8877.09,"d":"8,877.09"},{"v":5670.83,"d":"5,670.83"},null,null,{"v":-3699.85,"d":"-3,699.85 "}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":42360,"d":"42,360.00"},null,null,{"v":-3000,"d":"-3,000.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":7508.65,"d":"7,508.65"},{"v":8958.65,"d":"8,958.65"},{"v":7707.45,"d":"7,707.45"},null,null,{"v":-7508.65,"d":"-7,508.65 "}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8490+E8491","v":{"v":0,"d":"0.00"}},{"$f":"F8490+F8491","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I8489-E8489","v":{"v":0,"d":"0.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8490-E8490","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8491-E8491","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8494+E8495+E8496+E8497+E8498","v":{"v":121498.95,"d":"121,498.95"}},{"$f":"F8494+F8495+F8496+F8497+F8498","v":{"v":199310.7,"d":"199,310.70"}},{"v":166623.35,"d":"166,623.35"},null,null,{"$f":"I8493-E8493","v":{"v":-121498.95,"d":"-121,498.95 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":91,"d":"91.00"},{"v":56,"d":"56.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":1764,"d":"1,764.00"},{"v":271,"d":"271.00"},517.85,null,null,{"v":-1764,"d":"-1,764.00 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":92938,"d":"92,938.00"},{"v":155228,"d":"155,228.00"},{"v":138528,"d":"138,528.00"},null,null,{"v":-92938,"d":"-92,938.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":25187.45,"d":"25,187.45"},{"v":41829.5,"d":"41,829.50"},{"v":25544.2,"d":"25,544.20"},null,null,{"v":-25187.45,"d":"-25,187.45 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":1609.5,"d":"1,609.50"},{"v":1891.2,"d":"1,891.20"},{"v":1977.3,"d":"1,977.30"},null,null,{"v":-1609.5,"d":"-1,609.50 "}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8501","v":{"v":0,"d":"0.00"}},{"$f":"F8501","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I8500-E8500","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"I8501-E8501","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8504+E8505+E8506+E8507+E8508+E8509+E8510","v":{"v":1,"d":"1.00"}},{"$f":"F8504+F8505+F8506+F8507+F8508+F8509+F8510","v":{"v":0,"d":"0.00"}},{"v":1191.45,"d":"1,191.45"},null,null,{"$f":"I8503-E8503","v":{"v":-1,"d":"-1.00 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},956.45,null,null,{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},null,null,{"v":-1,"d":"-1.00 "}]
[]
[null,49,null,"Imputations internes",{"$f":"E8513+E8514+E8515+E8516+E8517+E8518+E8519+E8520","v":{"v":0,"d":"0.00"}},{"$f":"F8513+F8514+F8515+F8516+F8517+F8518+F8519+F8520","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,null,{"$f":"I8512-E8512","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8526+E8527","v":{"v":-14911.230000000001,"d":"-14,911.23 "}},{"$f":"F8526+F8527","v":{"v":59759.93,"d":"59,759.93"}},{"v":1611.37,"d":"1,611.37"},null,null,{"$f":"I8525-E8525","v":{"v":14911.230000000001,"d":"14,911.23"}}]
[null,null,900,"Compte général (+ / -)",{"v":-17187.81,"d":"-17,187.81 "},{"v":46556.28,"d":"46,556.28"},{"v":1611.37,"d":"1,611.37"},null,null,{"$f":"I8526-E8526","v":{"v":17187.81,"d":"17,187.81"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":2276.58,"d":"2,276.58"},{"v":13203.65,"d":"13,203.65"},{"v":0,"d":"0.00"},null,null,{"$f":"I8527-E8527","v":{"v":-2276.58,"d":"-2,276.58 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8526+E8527","v":{"v":-14911.230000000001,"d":"-14,911.23 "}},{"$f":"F8526+F8527","v":{"v":59759.93,"d":"59,759.93"}},{"v":1611.37,"d":"1,611.37"},null,null,{"$f":"I8529-E8529","v":{"v":14911.230000000001,"d":"14,911.23"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Porrentruy",{"$nulls":3},{"v":6434,"d":"6,434"},{"v":6466,"d":"6,466"},{"v":6441,"d":"6,441"},{"v":6601,"d":"6,601"},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"I8535-E8535","v":140}]
[{"$nulls":4},"Porrentruy","Porrentruy","Porrentruy","Porrentruy",{"$f":"H8536","v":"Porrentruy"},"Porrentruy"]
[3,null,null,"Charges",{"$f":"E8538+E8548+E8560+E8564+E8572+E8576+E8586+E8589+E8597","v":{"v":40471114.47,"d":"40,471,114.47"}},{"$f":"F8538+F8548+F8560+F8564+F8572+F8576+F8586+F8589+F8597","v":{"v":39517486.21,"d":"39,517,486.21"}},{"v":41596633.64,"d":"41,596,633.64"},{"v":42599549.75,"d":"42,599,549.75"},{"v":45270444.28000001,"d":"45,270,444.28"},{"$f":"I8537-E8537","v":{"v":4799329.81000001,"d":"4,799,329.81"}}]
[null,30,null,"Charges du personnel",{"$f":"E8539+E8540+E8541+E8542+E8543+E8544+E8545+E8546","v":{"v":10704463.389999999,"d":"10,704,463.39"}},{"$f":"F8539+F8540+F8541+F8542+F8543+F8544+F8545+F8546","v":{"v":10605254.83,"d":"10,605,254.83"}},{"v":11212954.530000001,"d":"11,212,954.53"},{"v":11343010.379999999,"d":"11,343,010.38"},{"v":11472667.8,"d":"11,472,667.80"},{"v":768204.410000002,"d":"768,204.41"}]
[null,null,300,"Autorités et commissions",{"v":248561.75,"d":"248,561.75"},{"v":237727.8,"d":"237,727.80"},{"v":247922.05,"d":"247,922.05"},{"v":250752.7,"d":"250,752.70"},{"v":249878.75,"d":"249,878.75"},{"v":1317,"d":"1,317.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":8615847.04,"d":"8,615,847.04"},{"v":8532628.63,"d":"8,532,628.63"},{"v":8973296.14,"d":"8,973,296.14"},{"v":9060628.43,"d":"9,060,628.43"},{"v":9122410.25,"d":"9,122,410.25"},{"v":506563.2100000009,"d":"506,563.21"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":1762238,"d":"1,762,238.00"},{"v":1753581.36,"d":"1,753,581.36"},{"v":1913749.66,"d":"1,913,749.66"},{"v":1976106.8,"d":"1,976,106.80"},{"v":2032350.25,"d":"2,032,350.25"},{"v":270112.25,"d":"270,112.25"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":77816.6,"d":"77,816.60"},{"v":81317.04,"d":"81,317.04"},{"v":77986.68,"d":"77,986.68"},{"v":55522.45,"d":"55,522.45"},{"v":68028.55,"d":"68,028.55"},{"v":-9788.050000000003,"d":"-9,788.05 "}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E8549+E8550+E8551+E8552+E8553+E8554+E8555+E8556+E8557+E8558","v":{"v":6312440.3100000005,"d":"6,312,440.31"}},{"$f":"F8549+F8550+F8551+F8552+F8553+F8554+F8555+F8556+F8557+F8558","v":{"v":6516264.149999999,"d":"6,516,264.15"}},{"v":6892798.369999999,"d":"6,892,798.37"},{"v":6710284.58,"d":"6,710,284.58"},{"v":6961605.270000001,"d":"6,961,605.27"},{"$f":"I8548-E8548","v":{"v":649164.9600000009,"d":"649,164.96"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":722014.81,"d":"722,014.81"},{"v":726095.01,"d":"726,095.01"},{"v":738549.21,"d":"738,549.21"},{"v":829023.39,"d":"829,023.39"},{"v":809250.27,"d":"809,250.27"},{"v":87235.45999999996,"d":"87,235.46"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":141475.94,"d":"141,475.94"},{"v":234073.66,"d":"234,073.66"},{"v":251427.17,"d":"251,427.17"},{"v":170758.44,"d":"170,758.44"},{"v":122986.06,"d":"122,986.06"},{"v":-18489.880000000005,"d":"-18,489.88 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":902576.07,"d":"902,576.07"},{"v":578983.5,"d":"578,983.50"},{"v":560029.22,"d":"560,029.22"},{"v":691185.01,"d":"691,185.01"},{"v":695802.82,"d":"695,802.82"},{"v":-206773.25,"d":"-206,773.25 "}]
[null,null,313,"Prestations de services et honoraires",{"v":1784059.23,"d":"1,784,059.23"},{"v":2336153.13,"d":"2,336,153.13"},{"v":2292471.73,"d":"2,292,471.73"},{"v":2247797.62,"d":"2,247,797.62"},{"v":2286840.41,"d":"2,286,840.41"},{"v":502781.18000000017,"d":"502,781.18"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":896552.62,"d":"896,552.62"},{"v":910040.11,"d":"910,040.11"},{"v":942530.77,"d":"942,530.77"},{"v":1056201.82,"d":"1,056,201.82"},{"v":993926.22,"d":"993,926.22"},{"v":97373.59999999998,"d":"97,373.60"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":418725.61,"d":"418,725.61"},{"v":452998.88,"d":"452,998.88"},{"v":458697.33,"d":"458,697.33"},{"v":444509.37,"d":"444,509.37"},{"v":438110.83,"d":"438,110.83"},{"v":19385.22000000003,"d":"19,385.22"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":784348.18,"d":"784,348.18"},{"v":749292.2,"d":"749,292.20"},{"v":769410.55,"d":"769,410.55"},{"v":713335.88,"d":"713,335.88"},{"v":729322.77,"d":"729,322.77"},{"v":-55025.41000000003,"d":"-55,025.41 "}]
[null,null,317,"Indemnités et dédommagements",{"v":37357.5,"d":"37,357.50"},{"v":28154.1,"d":"28,154.10"},{"v":52151.66,"d":"52,151.66"},{"v":64809.46,"d":"64,809.46"},{"v":65462.4,"d":"65,462.40"},{"v":28104.9,"d":"28,104.90"}]
[null,null,318,"Réévaluations de créances",{"v":465875.65,"d":"465,875.65"},{"v":356907.26,"d":"356,907.26"},{"v":636680.63,"d":"636,680.63"},{"v":328199.05,"d":"328,199.05"},{"v":666298.55,"d":"666,298.55"},{"v":200422.90000000002,"d":"200,422.90"}]
[null,null,319,"Divers charges d'exploitation",{"v":159454.7,"d":"159,454.70"},{"v":143566.3,"d":"143,566.30"},{"v":190850.1,"d":"190,850.10"},{"v":164464.54,"d":"164,464.54"},{"v":153604.94,"d":"153,604.94"},{"v":-5849.760000000009,"d":"-5,849.76 "}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E8561+E8562","v":{"v":3229816.74,"d":"3,229,816.74"}},{"$f":"F8561+F8562","v":{"v":2988366.1100000003,"d":"2,988,366.11"}},{"v":2911318.1700000004,"d":"2,911,318.17"},{"v":3232513.1399999997,"d":"3,232,513.14"},{"v":3081816.71,"d":"3,081,816.71"},{"$f":"I8560-E8560","v":{"v":-148000.03000000026,"d":"-148,000.03 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":2959471.24,"d":"2,959,471.24"},{"v":2841897.41,"d":"2,841,897.41"},{"v":2782111.7,"d":"2,782,111.70"},{"v":3118294.05,"d":"3,118,294.05"},{"v":2960021.95,"d":"2,960,021.95"},{"$f":"I8561-E8561","v":{"v":550.7099999999627,"d":"550.71"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":270345.5,"d":"270,345.50"},{"v":146468.7,"d":"146,468.70"},{"v":129206.47,"d":"129,206.47"},{"v":114219.09,"d":"114,219.09"},{"v":121794.76,"d":"121,794.76"},{"$f":"I8562-E8562","v":{"v":-148550.74,"d":"-148,550.74 "}}]
[]
[null,34,null,"Charges financières",{"$f":"E8565+E8566+E8567+E8568+E8569+E8570","v":{"v":982517.89,"d":"982,517.89"}},{"$f":"F8565+F8566+F8567+F8568+F8569+F8570","v":{"v":874506.9299999999,"d":"874,506.93"}},{"v":979043.6000000001,"d":"979,043.60"},{"v":1219904.48,"d":"1,219,904.48"},{"v":1051077.75,"d":"1,051,077.75"},{"$f":"I8564-E8564","v":{"v":68559.85999999999,"d":"68,559.86"}}]
[null,null,340,"Charges d'intérets",{"v":888941,"d":"888,941.00"},{"v":763187.49,"d":"763,187.49"},{"v":754417.41,"d":"754,417.41"},{"v":882629.73,"d":"882,629.73"},{"v":894465.69,"d":"894,465.69"},{"v":5524.689999999944,"d":"5,524.69"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":20609.19,"d":"20,609.19"},{"v":42543.14,"d":"42,543.14"},{"v":42039.5,"d":"42,039.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":93576.89,"d":"93,576.89"},{"v":90710.25,"d":"90,710.25"},{"v":97606.05,"d":"97,606.05"},{"v":295235.25,"d":"295,235.25"},{"v":156612.06,"d":"156,612.06"},{"v":63035.17,"d":"63,035.17"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84477,"d":"84,477.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E8573+E8574","v":{"v":6315,"d":"6,315.00"}},{"$f":"F8573+F8574","v":{"v":10234.45,"d":"10,234.45"}},{"v":13630.41,"d":"13,630.41"},{"v":986875,"d":"986,875.00"},{"v":1000054.7,"d":"1,000,054.70"},{"$f":"I8572-E8572","v":{"v":993739.7,"d":"993,739.70"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8573-E8573","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":6315,"d":"6,315.00"},{"v":10234.45,"d":"10,234.45"},{"v":13630.41,"d":"13,630.41"},{"v":986875,"d":"986,875.00"},{"v":1000054.7,"d":"1,000,054.70"},{"$f":"I8574-E8574","v":{"v":993739.7,"d":"993,739.70"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E8577+E8578+E8579+E8580+E8581+E8582+E8583+E8584","v":{"v":18426457.14,"d":"18,426,457.14"}},{"$f":"F8577+F8578+F8579+F8580+F8581+F8582+F8583+F8584","v":{"v":18522704.54,"d":"18,522,704.54"}},{"v":19586888.56,"d":"19,586,888.56"},{"v":19106962.17,"d":"19,106,962.17"},{"v":18668947.060000002,"d":"18,668,947.06"},{"$f":"I8576-E8576","v":{"v":242489.9200000018,"d":"242,489.92"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":15407.8,"d":"15,407.80"},{"v":15985,"d":"15,985.00"},{"v":17530,"d":"17,530.00"},{"v":17762.45,"d":"17,762.45"},{"v":15711.44,"d":"15,711.44"},{"v":303.64000000000124,"d":"303.64"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":8803216.35,"d":"8,803,216.35"},{"v":8597748.83,"d":"8,597,748.83"},{"v":9100282.78,"d":"9,100,282.78"},{"v":9068505.59,"d":"9,068,505.59"},{"v":9059382.81,"d":"9,059,382.81"},{"v":256166.4600000009,"d":"256,166.46"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":272347,"d":"272,347.00"},{"v":467838,"d":"467,838.00"},{"v":679030,"d":"679,030.00"},{"v":265179,"d":"265,179.00"},{"v":327575,"d":"327,575.00"},{"v":55228,"d":"55,228.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":9335485.99,"d":"9,335,485.99"},{"v":9441132.71,"d":"9,441,132.71"},{"v":9790045.78,"d":"9,790,045.78"},{"v":9755515.13,"d":"9,755,515.13"},{"v":9224677.81,"d":"9,224,677.81"},{"v":-110808.1799999997,"d":"-110,808.18 "}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41600,"d":"41,600.00"},{"v":41600,"d":"41,600.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E8587","v":{"v":0,"d":"0.00"}},{"$f":"F8587","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8586-E8586","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E8590+E8591+E8592+E8593+E8594+E8595","v":{"v":809104,"d":"809,104.00"}},{"$f":"F8590+F8591+F8592+F8593+F8594+F8595","v":{"v":155.2,"d":"155.20"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3034274.99,"d":"3,034,274.99"},{"v":2225170.99,"d":"2,225,170.99"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23048.53,"d":"23,048.53"},{"v":23048.53,"d":"23,048.53"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":9104,"d":"9,104.00"},{"v":155.2,"d":"155.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11226.46,"d":"11,226.46"},{"v":2122.459999999999,"d":"2,122.46"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000000,"d":"3,000,000.00"},{"v":2200000,"d":"2,200,000.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E8598+E8599+E8600+E8601+E8602+E8603+E8604+E8605","v":{"v":0,"d":"0.00"}},{"$f":"F8598+F8599+F8600+F8601+F8602+F8603+F8604+F8605","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8597-E8597","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E8609+E8615+E8621+E8632+E8638+E8650+E8654+E8661+E8664+E8673","v":{"v":41724841.98,"d":"41,724,841.98"}},{"$f":"F8609+F8615+F8621+F8632+F8638+F8650+F8654+F8661+F8664+F8673","v":{"v":40168822.84,"d":"40,168,822.84"}},{"v":42638657.09,"d":"42,638,657.09"},{"v":42437275.769999996,"d":"42,437,275.77"},{"v":45887439.88000001,"d":"45,887,439.88"},{"$f":"I8608-E8608","v":{"v":4162597.9000000134,"d":"4,162,597.90"}}]
[null,40,null,"Revenus fiscaux",{"$f":"E8610+E8611+E8612+E8613","v":{"v":24686130.6,"d":"24,686,130.60"}},{"$f":"F8610+F8611+F8612+F8613","v":{"v":21989155.150000002,"d":"21,989,155.15"}},{"v":23431745.54,"d":"23,431,745.54"},{"v":24044982.759999998,"d":"24,044,982.76"},{"v":26785632.860000003,"d":"26,785,632.86"},{"v":2099502.2600000016,"d":"2,099,502.26"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":19029351.1,"d":"19,029,351.10"},{"v":16446907.85,"d":"16,446,907.85"},{"v":17855510.04,"d":"17,855,510.04"},{"v":18389291.76,"d":"18,389,291.76"},{"v":19359411.71,"d":"19,359,411.71"},{"v":330060.6099999994,"d":"330,060.61"}]
[null,null,401,"Impôts directs des personnes morales",{"v":3114215.25,"d":"3,114,215.25"},{"v":2530547.2,"d":"2,530,547.20"},{"v":2575460.19,"d":"2,575,460.19"},{"v":3144327.65,"d":"3,144,327.65"},{"v":4359563,"d":"4,359,563.00"},{"v":1245347.75,"d":"1,245,347.75"}]
[null,null,402,"Autres impôts directs",{"v":2493852.55,"d":"2,493,852.55"},{"v":2959789.75,"d":"2,959,789.75"},{"v":2935619.56,"d":"2,935,619.56"},{"v":2455228.15,"d":"2,455,228.15"},{"v":3009987.35,"d":"3,009,987.35"},{"v":516134.8000000003,"d":"516,134.80"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":48711.7,"d":"48,711.70"},{"v":51910.35,"d":"51,910.35"},{"v":65155.75,"d":"65,155.75"},{"v":56135.2,"d":"56,135.20"},{"v":56670.8,"d":"56,670.80"},{"v":7959.100000000006,"d":"7,959.10"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E8616+E8617+E8618+E8619","v":{"v":305623,"d":"305,623.00"}},{"$f":"F8616+F8617+F8618+F8619","v":{"v":283220,"d":"283,220.00"}},{"v":286894.8,"d":"286,894.80"},{"v":2360,"d":"2,360.00"},{"v":3480,"d":"3,480.00"},{"$f":"I8615-E8615","v":{"v":-302143,"d":"-302,143.00 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8616-E8616","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8617-E8617","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":305623,"d":"305,623.00"},{"v":283220,"d":"283,220.00"},{"v":286894.8,"d":"286,894.80"},{"v":2360,"d":"2,360.00"},{"v":3480,"d":"3,480.00"},{"$f":"I8618-E8618","v":{"v":-302143,"d":"-302,143.00 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8619-E8619","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E8622+E8623+E8624+E8625+E8626+E8627+E8628+E8629+E8630","v":{"v":5589929.27,"d":"5,589,929.27"}},{"$f":"F8622+F8623+F8624+F8625+F8626+F8627+F8628+F8629+F8630","v":{"v":5767512.299999999,"d":"5,767,512.30"}},{"v":6740605.100000001,"d":"6,740,605.10"},{"v":7046889.08,"d":"7,046,889.08"},{"v":7203662.490000001,"d":"7,203,662.49"},{"$f":"I8621-E8621","v":{"v":1613733.2200000016,"d":"1,613,733.22"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":229361.65,"d":"229,361.65"},{"v":216126.95,"d":"216,126.95"},{"v":183387.2,"d":"183,387.20"},{"v":205392.65,"d":"205,392.65"},{"v":210233.85,"d":"210,233.85"},{"v":-19127.79999999999,"d":"-19,127.80 "}]
[null,null,421,"Emoluments administratif",{"v":339774.65,"d":"339,774.65"},{"v":459225,"d":"459,225.00"},{"v":561194.56,"d":"561,194.56"},{"v":654728.17,"d":"654,728.17"},{"v":613993.55,"d":"613,993.55"},{"v":274218.9,"d":"274,218.90"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":79000,"d":"79,000.00"},{"v":91000,"d":"91,000.00"},{"v":77900,"d":"77,900.00"},{"v":60986.65,"d":"60,986.65"},{"v":59900,"d":"59,900.00"},{"v":-19100,"d":"-19,100.00 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":4286693.64,"d":"4,286,693.64"},{"v":4606290.31,"d":"4,606,290.31"},{"v":5452564.57,"d":"5,452,564.57"},{"v":5583205.94,"d":"5,583,205.94"},{"v":5796456.37,"d":"5,796,456.37"},{"v":1509762.7300000004,"d":"1,509,762.73"}]
[null,null,425,"Revenus des ventes",{"v":110731.46,"d":"110,731.46"},{"v":129171.85,"d":"129,171.85"},{"v":91183.17,"d":"91,183.17"},{"v":90747.99,"d":"90,747.99"},{"v":89165.45,"d":"89,165.45"},{"v":-21566.01000000001,"d":"-21,566.01 "}]
[null,null,426,"remboursements",{"v":438474.02,"d":"438,474.02"},{"v":149845.09,"d":"149,845.09"},{"v":265743.4,"d":"265,743.40"},{"v":299344.08,"d":"299,344.08"},{"v":277783.78,"d":"277,783.78"},{"v":-160690.24,"d":"-160,690.24 "}]
[null,null,427,"Amendes",{"v":105893.85,"d":"105,893.85"},{"v":115853.1,"d":"115,853.10"},{"v":108632.2,"d":"108,632.20"},{"v":152483.6,"d":"152,483.60"},{"v":156129.49,"d":"156,129.49"},{"v":50235.639999999985,"d":"50,235.64"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E8633+E8634+E8635+E8636","v":{"v":0,"d":"0.00"}},{"$f":"F8633+F8634+F8635+F8636","v":{"v":0,"d":"0.00"}},{"v":1281.35,"d":"1,281.35"},{"v":16219.91,"d":"16,219.91"},{"v":1276.6,"d":"1,276.60"},{"$f":"I8632-E8632","v":{"v":1276.6,"d":"1,276.60"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1281.35,"d":"1,281.35"},{"v":16219.91,"d":"16,219.91"},{"v":1276.6,"d":"1,276.60"},{"$f":"I8633-E8633","v":{"v":1276.6,"d":"1,276.60"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8634-E8634","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8635-E8635","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8636-E8636","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E8639+E8640+E8641+E8642+E8643+E8644+E8645+E8646+E8647+E8648","v":{"v":2446119.4499999997,"d":"2,446,119.45"}},{"$f":"F8639+F8640+F8641+F8642+F8643+F8644+F8645+F8646+F8647+F8648","v":{"v":3278710.64,"d":"3,278,710.64"}},{"v":2541679.25,"d":"2,541,679.25"},{"v":2138875.12,"d":"2,138,875.12"},{"v":1942812.42,"d":"1,942,812.42"},{"$f":"I8638-E8638","v":{"v":-503307.0299999998,"d":"-503,307.03 "}}]
[null,null,440,"Revenus des intérets",{"v":268547.32,"d":"268,547.32"},{"v":337144.49,"d":"337,144.49"},{"v":356399.74,"d":"356,399.74"},{"v":443493.63,"d":"443,493.63"},{"v":323471.91,"d":"323,471.91"},{"v":54924.58999999997,"d":"54,924.59"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":22531.75,"d":"22,531.75"},{"v":24069.28,"d":"24,069.28"},{"v":35327,"d":"35,327.00"},{"v":34411.61,"d":"34,411.61"},{"v":52479.88,"d":"52,479.88"},{"v":29948.129999999997,"d":"29,948.13"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":261552.3,"d":"261,552.30"},{"v":283381.4,"d":"283,381.40"},{"v":295146.6,"d":"295,146.60"},{"v":316883.3,"d":"316,883.30"},{"v":433352.44,"d":"433,352.44"},{"v":171800.14,"d":"171,800.14"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":813614.4,"d":"813,614.40"},{"v":1012456.2,"d":"1,012,456.20"},{"v":909355.09,"d":"909,355.09"},{"v":307875,"d":"307,875.00"},{"v":8000,"d":"8,000.00"},{"v":-805614.4,"d":"-805,614.40 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1079119.9,"d":"1,079,119.90"},{"v":907293.34,"d":"907,293.34"},{"v":942845.09,"d":"942,845.09"},{"v":1036211.58,"d":"1,036,211.58"},{"v":1125508.19,"d":"1,125,508.19"},{"v":46388.29000000004,"d":"46,388.29"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",753.78,{"v":714365.93,"d":"714,365.93"},{"v":2605.73,"d":"2,605.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-753.78,"d":"-753.78 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8651+E8652","v":{"v":820.9500000000007,"d":"820.95"}},{"$f":"F8651+F8652","v":{"v":54899.05,"d":"54,899.05"}},{"v":204344.33,"d":"204,344.33"},{"v":232911.72,"d":"232,911.72"},{"v":239079.32,"d":"239,079.32"},{"$f":"I8650-E8650","v":{"v":238258.37,"d":"238,258.37"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":8262.35,"d":"8,262.35"},{"v":54899.05,"d":"54,899.05"},{"v":58410.25,"d":"58,410.25"},{"v":17036.65,"d":"17,036.65"},{"v":14939.75,"d":"14,939.75"},{"$f":"I8651-E8651","v":{"v":6677.4,"d":"6,677.40"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":-7441.4,"d":"-7,441.40 "},{"v":0,"d":"0.00"},{"v":145934.08,"d":"145,934.08"},{"v":215875.07,"d":"215,875.07"},{"v":224139.57,"d":"224,139.57"},{"$f":"I8652-E8652","v":{"v":231580.97,"d":"231,580.97"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8655+E8656+E8657+E8658+E8659","v":{"v":8542218.709999999,"d":"8,542,218.71"}},{"$f":"F8655+F8656+F8657+F8658+F8659","v":{"v":7795325.699999999,"d":"7,795,325.70"}},{"v":8932106.719999999,"d":"8,932,106.72"},{"v":8955037.18,"d":"8,955,037.18"},{"v":8730717.49,"d":"8,730,717.49"},{"$f":"I8654-E8654","v":{"v":188498.7800000012,"d":"188,498.78"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":187814,"d":"187,814.00"},{"v":196308,"d":"196,308.00"},{"v":204190,"d":"204,190.00"},{"v":185026,"d":"185,026.00"},{"v":215120,"d":"215,120.00"},{"v":27306,"d":"27,306.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":6736238.3,"d":"6,736,238.30"},{"v":5914110.5,"d":"5,914,110.50"},{"v":7163658.35,"d":"7,163,658.35"},{"v":7339727.45,"d":"7,339,727.45"},{"v":6540805.65,"d":"6,540,805.65"},{"v":-195432.64999999944,"d":"-195,432.65 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":332198,"d":"332,198.00"},{"v":441463,"d":"441,463.00"},{"v":417386.85,"d":"417,386.85"},{"v":424122.15,"d":"424,122.15"},{"v":440269,"d":"440,269.00"},{"v":108071,"d":"108,071.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":1218826.56,"d":"1,218,826.56"},{"v":1184010.85,"d":"1,184,010.85"},{"v":1070631.32,"d":"1,070,631.32"},{"v":915036.73,"d":"915,036.73"},{"v":1460835.89,"d":"1,460,835.89"},{"v":242009.32999999984,"d":"242,009.33"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":67141.85,"d":"67,141.85"},{"v":59433.35,"d":"59,433.35"},{"v":76240.2,"d":"76,240.20"},{"v":91124.85,"d":"91,124.85"},{"v":73686.95,"d":"73,686.95"},{"v":6545.099999999991,"d":"6,545.10"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8662","v":{"v":0,"d":"0.00"}},{"$f":"F8662","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8661-E8661","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8662-E8662","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8665+E8666+E8667+E8668+E8669+E8670+E8671","v":{"v":154000,"d":"154,000.00"}},{"$f":"F8665+F8666+F8667+F8668+F8669+F8670+F8671","v":{"v":1000000,"d":"1,000,000.00"}},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":980778.7,"d":"980,778.70"},{"$f":"I8664-E8664","v":{"v":826778.7,"d":"826,778.70"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31551.7,"d":"31,551.70"},{"v":31551.7,"d":"31,551.70"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":154000,"d":"154,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":949227,"d":"949,227.00"},{"v":795227,"d":"795,227.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E8674+E8675+E8676+E8677+E8678+E8679+E8680+E8681","v":{"v":0,"d":"0.00"}},{"$f":"F8674+F8675+F8676+F8677+F8678+F8679+F8680+F8681","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8673-E8673","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8687+E8688","v":{"v":1253727.51,"d":"1,253,727.51"}},{"$f":"F8687+F8688","v":{"v":651336.6300000001,"d":"651,336.63"}},{"v":1042023.45,"d":"1,042,023.45"},{"v":-162273.97999999998,"d":"-162,273.98 "},{"v":616995.6000000001,"d":"616,995.60"},{"$f":"I8686-E8686","v":{"v":-636731.9099999999,"d":"-636,731.91 "}}]
[null,null,900,"Compte général (+ / -)",{"v":189954.45,"d":"189,954.45"},{"v":-340407.68,"d":"-340,407.68 "},{"v":-412328.29,"d":"-412,328.29 "},{"v":-428001.87,"d":"-428,001.87 "},{"v":304062.89,"d":"304,062.89"},{"$f":"I8687-E8687","v":{"v":114108.44,"d":"114,108.44"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":1063773.06,"d":"1,063,773.06"},{"v":991744.31,"d":"991,744.31"},{"v":1454351.74,"d":"1,454,351.74"},{"v":265727.89,"d":"265,727.89"},{"v":312932.71,"d":"312,932.71"},{"$f":"I8688-E8688","v":{"v":-750840.3500000001,"d":"-750,840.35 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8687+E8688","v":{"v":1253727.51,"d":"1,253,727.51"}},{"$f":"F8687+F8688","v":{"v":651336.6300000001,"d":"651,336.63"}},{"v":1042023.45,"d":"1,042,023.45"},{"v":-162273.97999999998,"d":"-162,273.98 "},{"v":616995.6000000001,"d":"616,995.60"},{"$f":"I8690-E8690","v":{"v":-636731.9099999999,"d":"-636,731.91 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2023,"Variation"]
["Vendlincourt",{"$nulls":3},560,559,546,547,{"$f":"'Base de données pop.'!C51","v":557},{"$f":"I8696-E8696","v":{"v":-3,"d":"-3 "}}]
[{"$nulls":4},"Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt",{"$f":"H8697","v":"Vendlincourt"},"Vendlincourt"]
[3,null,null,"Charges",{"$f":"E8699+E8709+E8721+E8725+E8733+E8737+E8747+E8750+E8758","v":{"v":2395635.41,"d":"2,395,635.41"}},{"$f":"F8699+F8709+F8721+F8725+F8733+F8737+F8747+F8750+F8758","v":{"v":2420550.6100000003,"d":"2,420,550.61"}},{"v":2536197.89,"d":"2,536,197.89"},{"v":2540714.01,"d":"2,540,714.01"},{"v":2368445.48,"d":"2,368,445.48"},{"$f":"I8698-E8698","v":{"v":-27189.930000000168,"d":"-27,189.93 "}}]
[null,30,null,"Charges du personnel",{"$f":"E8700+E8701+E8702+E8703+E8704+E8705+E8706+E8707","v":{"v":319536.65,"d":"319,536.65"}},{"$f":"F8700+F8701+F8702+F8703+F8704+F8705+F8706+F8707","v":{"v":314902.15,"d":"314,902.15"}},{"v":321115.7,"d":"321,115.70"},{"v":335212.45,"d":"335,212.45"},{"v":354123.30000000005,"d":"354,123.30"},{"v":34586.65000000002,"d":"34,586.65"}]
[null,null,300,"Autorités et commissions",{"v":25733.4,"d":"25,733.40"},{"v":27030.9,"d":"27,030.90"},{"v":26953.4,"d":"26,953.40"},{"v":26812.8,"d":"26,812.80"},{"v":26888.4,"d":"26,888.40"},{"v":1155,"d":"1,155.00"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":249341.5,"d":"249,341.50"},{"v":239400.55,"d":"239,400.55"},{"v":244328.5,"d":"244,328.50"},{"v":256482.7,"d":"256,482.70"},{"v":268649.8,"d":"268,649.80"},{"v":19308.29999999999,"d":"19,308.30"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"v":44461.75,"d":"44,461.75"},{"v":48051.45,"d":"48,051.45"},{"v":49833.8,"d":"49,833.80"},{"v":51916.95,"d":"51,916.95"},{"v":56663.4,"d":"56,663.40"},{"v":12201.650000000001,"d":"12,201.65"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"v":0,"d":"0.00"},419.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1921.7,"d":"1,921.70"},{"v":1921.7,"d":"1,921.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E8710+E8711+E8712+E8713+E8714+E8715+E8716+E8717+E8718+E8719","v":{"v":419378.24999999994,"d":"419,378.25"}},{"$f":"F8710+F8711+F8712+F8713+F8714+F8715+F8716+F8717+F8718+F8719","v":{"v":409134.82,"d":"409,134.82"}},{"v":561355.1300000001,"d":"561,355.13"},{"v":490035.88,"d":"490,035.88"},{"v":403192.05,"d":"403,192.05"},{"$f":"I8709-E8709","v":{"v":-16186.199999999953,"d":"-16,186.20 "}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":65327.38,"d":"65,327.38"},{"v":71492.9,"d":"71,492.90"},{"v":51729.35,"d":"51,729.35"},{"v":66048.75,"d":"66,048.75"},{"v":54568.89,"d":"54,568.89"},{"v":-10758.489999999998,"d":"-10,758.49 "}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":74095,"d":"74,095.00"},{"v":15891.1,"d":"15,891.10"},{"v":22578.35,"d":"22,578.35"},{"v":35968.75,"d":"35,968.75"},{"v":16677.34,"d":"16,677.34"},{"v":-57417.66,"d":"-57,417.66 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":36355.05,"d":"36,355.05"},{"v":27528.1,"d":"27,528.10"},{"v":43772.95,"d":"43,772.95"},{"v":27793.6,"d":"27,793.60"},{"v":27587.03,"d":"27,587.03"},{"v":-8768.020000000004,"d":"-8,768.02 "}]
[null,null,313,"Prestations de services et honoraires",{"v":127461.17,"d":"127,461.17"},{"v":148225.19,"d":"148,225.19"},{"v":144041.32,"d":"144,041.32"},{"v":128156.74,"d":"128,156.74"},{"v":131878.93,"d":"131,878.93"},{"v":4417.759999999995,"d":"4,417.76"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":47917.05,"d":"47,917.05"},{"v":57146.35,"d":"57,146.35"},{"v":184753.65,"d":"184,753.65"},{"v":109995.65,"d":"109,995.65"},{"v":128032.65,"d":"128,032.65"},{"v":80115.59999999999,"d":"80,115.60"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":42182.35,"d":"42,182.35"},{"v":41709.5,"d":"41,709.50"},{"v":50558.9,"d":"50,558.90"},{"v":32357.9,"d":"32,357.90"},{"v":42466.27,"d":"42,466.27"},{"v":283.91999999999825,"d":"283.92"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"v":1109.3,"d":"1,109.30"},{"v":3546.8,"d":"3,546.80"},{"v":6780.45,"d":"6,780.45"},{"v":5876.85,"d":"5,876.85"},{"v":1454.15,"d":"1,454.15"},{"v":344.85000000000014,"d":"344.85"}]
[null,null,318,"Réévaluations de créances",{"v":21039,"d":"21,039.00"},{"v":39212.88,"d":"39,212.88"},{"v":51783.61,"d":"51,783.61"},{"v":78797.19,"d":"78,797.19"},{"v":-5516.31,"d":"-5,516.31 "},{"v":-26555.31,"d":"-26,555.31 "}]
[null,null,319,"Divers charges d'exploitation",{"v":3291.95,"d":"3,291.95"},{"v":3782,"d":"3,782.00"},{"v":4756.55,"d":"4,756.55"},{"v":4440.45,"d":"4,440.45"},{"v":5443.1,"d":"5,443.10"},{"v":2151.1500000000005,"d":"2,151.15"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E8722+E8723","v":{"v":102578.57,"d":"102,578.57"}},{"$f":"F8722+F8723","v":{"v":101119,"d":"101,119.00"}},{"v":92350,"d":"92,350.00"},{"v":92300,"d":"92,300.00"},{"v":92300,"d":"92,300.00"},{"$f":"I8721-E8721","v":{"v":-10278.570000000007,"d":"-10,278.57 "}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":102578.57,"d":"102,578.57"},{"v":101119,"d":"101,119.00"},{"v":92350,"d":"92,350.00"},{"v":92300,"d":"92,300.00"},{"v":92300,"d":"92,300.00"},{"$f":"I8722-E8722","v":{"v":-10278.570000000007,"d":"-10,278.57 "}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8723-E8723","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"E8726+E8727+E8728+E8729+E8730+E8731","v":{"v":70288.95000000001,"d":"70,288.95"}},{"$f":"F8726+F8727+F8728+F8729+F8730+F8731","v":{"v":57204,"d":"57,204.00"}},{"v":58293.67,"d":"58,293.67"},{"v":69127.08,"d":"69,127.08"},{"v":83654.9,"d":"83,654.90"},{"$f":"I8725-E8725","v":{"v":13365.949999999983,"d":"13,365.95"}}]
[null,null,340,"Charges d'intérets",{"v":49137.5,"d":"49,137.50"},{"v":39123.85,"d":"39,123.85"},{"v":36891.27,"d":"36,891.27"},{"v":45684.08,"d":"45,684.08"},{"v":49394.1,"d":"49,394.10"},{"v":256.59999999999854,"d":"256.60"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":18659.35,"d":"18,659.35"},{"v":16172.75,"d":"16,172.75"},{"v":18949.2,"d":"18,949.20"},{"v":20752.25,"d":"20,752.25"},{"v":31445.55,"d":"31,445.55"},{"v":12786.2,"d":"12,786.20"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"v":2492.1,"d":"2,492.10"},{"v":1907.4,"d":"1,907.40"},{"v":2453.2,"d":"2,453.20"},{"v":2690.75,"d":"2,690.75"},{"v":2815.25,"d":"2,815.25"},{"v":323.1500000000001,"d":"323.15"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E8734+E8735","v":{"v":12780.29,"d":"12,780.29"}},{"$f":"F8734+F8735","v":{"v":19316.63,"d":"19,316.63"}},{"v":10517.29,"d":"10,517.29"},{"v":7447.05,"d":"7,447.05"},{"v":16833.31,"d":"16,833.31"},{"$f":"I8733-E8733","v":{"v":4053.0200000000004,"d":"4,053.02"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8734-E8734","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":12780.29,"d":"12,780.29"},{"v":19316.63,"d":"19,316.63"},{"v":10517.29,"d":"10,517.29"},{"v":7447.05,"d":"7,447.05"},{"v":16833.31,"d":"16,833.31"},{"$f":"I8735-E8735","v":{"v":4053.0200000000004,"d":"4,053.02"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E8738+E8739+E8740+E8741+E8742+E8743+E8744+E8745","v":{"v":1455572.7,"d":"1,455,572.70"}},{"$f":"F8738+F8739+F8740+F8741+F8742+F8743+F8744+F8745","v":{"v":1443374.0100000002,"d":"1,443,374.01"}},{"v":1477066.1,"d":"1,477,066.10"},{"v":1451091.5499999998,"d":"1,451,091.55"},{"v":1402841.92,"d":"1,402,841.92"},{"$f":"I8737-E8737","v":{"v":-52730.78000000003,"d":"-52,730.78 "}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2450,"d":"2,450.00"},{"v":2220,"d":"2,220.00"},{"v":2240,"d":"2,240.00"},{"v":2060,"d":"2,060.00"},{"v":2120,"d":"2,120.00"},{"v":-330,"d":"-330.00 "}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1036457.25,"d":"1,036,457.25"},{"v":1048753.61,"d":"1,048,753.61"},{"v":1071138.3,"d":"1,071,138.30"},{"v":1067083.7,"d":"1,067,083.70"},{"v":955353.07,"d":"955,353.07"},{"v":-81104.18000000005,"d":"-81,104.18 "}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":411697.45,"d":"411,697.45"},{"v":387396.4,"d":"387,396.40"},{"v":398728.8,"d":"398,728.80"},{"v":376497.85,"d":"376,497.85"},{"v":439909.85,"d":"439,909.85"},{"v":28212.399999999965,"d":"28,212.40"}]
[null,null,364,"Réévaluations des prets du PA",{"v":4968,"d":"4,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4968,"d":"-4,968.00 "}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":590,"d":"590.00"},{"v":590,"d":"590.00"},{"v":590,"d":"590.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":5004,"d":"5,004.00"},{"v":4959,"d":"4,959.00"},{"v":4860,"d":"4,860.00"},{"v":4869,"d":"4,869.00"},{"v":4869,"d":"4,869.00"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E8748","v":{"v":0,"d":"0.00"}},{"$f":"F8748","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8747-E8747","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"$f":"E8751+E8752+E8753+E8754+E8755+E8756","v":{"v":0,"d":"0.00"}},{"$f":"F8751+F8752+F8753+F8754+F8755+F8756","v":{"v":60000,"d":"60,000.00"}},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E8759+E8760+E8761+E8762+E8763+E8764+E8765+E8766","v":{"v":15500,"d":"15,500.00"}},{"$f":"F8759+F8760+F8761+F8762+F8763+F8764+F8765+F8766","v":{"v":15500,"d":"15,500.00"}},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"$f":"I8758-E8758","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,391,"Prestations de services",{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E8770+E8776+E8782+E8793+E8799+E8811+E8815+E8822+E8825+E8834","v":{"v":2444835.3400000003,"d":"2,444,835.34"}},{"$f":"F8770+F8776+F8782+F8793+F8799+F8811+F8815+F8822+F8825+F8834","v":{"v":2536564.2199999997,"d":"2,536,564.22"}},{"v":2601254.09,"d":"2,601,254.09"},{"v":2649566.2800000003,"d":"2,649,566.28"},{"v":2352962.8100000005,"d":"2,352,962.81"},{"$f":"I8769-E8769","v":{"v":-91872.5299999998,"d":"-91,872.53 "}}]
[null,40,null,"Revenus fiscaux",{"$f":"E8771+E8772+E8773+E8774","v":{"v":1392268.4000000001,"d":"1,392,268.40"}},{"$f":"F8771+F8772+F8773+F8774","v":{"v":1475042.4700000002,"d":"1,475,042.47"}},{"v":1543079.48,"d":"1,543,079.48"},{"v":1647237.96,"d":"1,647,237.96"},{"v":1515826.7200000002,"d":"1,515,826.72"},{"v":123558.32000000007,"d":"123,558.32"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":1073776.35,"d":"1,073,776.35"},{"v":1229515.01,"d":"1,229,515.01"},{"v":1216929.39,"d":"1,216,929.39"},{"v":1379216.69,"d":"1,379,216.69"},{"v":1199139.32,"d":"1,199,139.32"},{"v":125362.96999999997,"d":"125,362.97"}]
[null,null,401,"Impôts directs des personnes morales",{"v":54685.45,"d":"54,685.45"},{"v":33491.09,"d":"33,491.09"},{"v":115443.55,"d":"115,443.55"},{"v":69600.72,"d":"69,600.72"},{"v":120514.8,"d":"120,514.80"},{"v":65829.35,"d":"65,829.35"}]
[null,null,402,"Autres impôts directs",{"v":257679.8,"d":"257,679.80"},{"v":205660.37,"d":"205,660.37"},{"v":202287.74,"d":"202,287.74"},{"v":190317.55,"d":"190,317.55"},{"v":188072.6,"d":"188,072.60"},{"v":-69607.19999999998,"d":"-69,607.20 "}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":6126.8,"d":"6,126.80"},{"v":6376,"d":"6,376.00"},{"v":8418.8,"d":"8,418.80"},{"v":8103,"d":"8,103.00"},{"v":8100,"d":"8,100.00"},{"v":1973.1999999999998,"d":"1,973.20"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E8777+E8778+E8779+E8780","v":{"v":0,"d":"0.00"}},{"$f":"F8777+F8778+F8779+F8780","v":{"v":0,"d":"0.00"}},830.75,{"v":250,"d":"250.00"},{"v":325,"d":"325.00"},{"$f":"I8776-E8776","v":{"v":325,"d":"325.00"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":325,"d":"325.00"},{"$f":"I8777-E8777","v":{"v":325,"d":"325.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8778-E8778","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},580.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8779-E8779","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8780-E8780","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E8783+E8784+E8785+E8786+E8787+E8788+E8789+E8790+E8791","v":{"v":469995.5,"d":"469,995.50"}},{"$f":"F8783+F8784+F8785+F8786+F8787+F8788+F8789+F8790+F8791","v":{"v":398744.61,"d":"398,744.61"}},{"v":423975.7299999999,"d":"423,975.73"},{"v":455954.20000000007,"d":"455,954.20"},{"v":468777.68000000005,"d":"468,777.68"},{"$f":"I8782-E8782","v":{"v":-1217.8199999999488,"d":"-1,217.82 "}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":13147.5,"d":"13,147.50"},{"v":12725.75,"d":"12,725.75"},{"v":12196.4,"d":"12,196.40"},{"v":14036.5,"d":"14,036.50"},{"v":16442.85,"d":"16,442.85"},{"v":3295.3499999999985,"d":"3,295.35"}]
[null,null,421,"Emoluments administratif",{"v":17011.7,"d":"17,011.70"},{"v":8598.75,"d":"8,598.75"},{"v":13845.63,"d":"13,845.63"},{"v":7804.95,"d":"7,804.95"},{"v":6672.9,"d":"6,672.90"},{"v":-10338.800000000001,"d":"-10,338.80 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":249738.95,"d":"249,738.95"},{"v":252789.8,"d":"252,789.80"},{"v":241731.8,"d":"241,731.80"},{"v":247749.75,"d":"247,749.75"},{"v":228849.5,"d":"228,849.50"},{"v":-20889.45000000001,"d":"-20,889.45 "}]
[null,null,425,"Revenus des ventes",{"v":152656.55,"d":"152,656.55"},{"v":105430.51,"d":"105,430.51"},{"v":108945.3,"d":"108,945.30"},{"v":161238.85,"d":"161,238.85"},{"v":144857.03,"d":"144,857.03"},{"v":-7799.5199999999895,"d":"-7,799.52 "}]
[null,null,426,"remboursements",{"v":37440.8,"d":"37,440.80"},{"v":18542.8,"d":"18,542.80"},{"v":47256.6,"d":"47,256.60"},{"v":23982.15,"d":"23,982.15"},{"v":71955.4,"d":"71,955.40"},{"v":34514.59999999999,"d":"34,514.60"}]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":657,"d":"657.00"},{"v":0,"d":"0.00"},{"v":1142,"d":"1,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E8794+E8795+E8796+E8797","v":{"v":0,"d":"0.00"}},{"$f":"F8794+F8795+F8796+F8797","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8793-E8793","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8794-E8794","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8795-E8795","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8796-E8796","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8797-E8797","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E8800+E8801+E8802+E8803+E8804+E8805+E8806+E8807+E8808+E8809","v":{"v":83741.09,"d":"83,741.09"}},{"$f":"F8800+F8801+F8802+F8803+F8804+F8805+F8806+F8807+F8808+F8809","v":{"v":94108.48999999999,"d":"94,108.49"}},{"v":110377.38,"d":"110,377.38"},{"v":128945.42000000001,"d":"128,945.42"},{"v":78099.17,"d":"78,099.17"},{"$f":"I8799-E8799","v":{"v":-5641.919999999998,"d":"-5,641.92 "}}]
[null,null,440,"Revenus des intérets",{"v":23228.99,"d":"23,228.99"},{"v":34166.39,"d":"34,166.39"},{"v":48829.78,"d":"48,829.78"},{"v":68384.05,"d":"68,384.05"},{"v":23909.07,"d":"23,909.07"},{"v":680.0799999999981,"d":"680.08"}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":49874.6,"d":"49,874.60"},{"v":43754.6,"d":"43,754.60"},{"v":44312.6,"d":"44,312.60"},{"v":43283.87,"d":"43,283.87"},{"v":35332.6,"d":"35,332.60"},{"v":-14542,"d":"-14,542.00 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":16167.5,"d":"16,167.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":10617.5,"d":"10,617.50"},{"v":0,"d":"0.00"},{"v":17215,"d":"17,215.00"},{"v":17257.5,"d":"17,257.50"},{"v":18837.5,"d":"18,837.50"},{"v":8220,"d":"8,220.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E8812+E8813","v":{"v":96,"d":"96.00"}},{"$f":"F8812+F8813","v":{"v":8868,"d":"8,868.00"}},{"v":56491.9,"d":"56,491.90"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"$f":"I8811-E8811","v":{"v":24,"d":"24.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8812-E8812","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":96,"d":"96.00"},{"v":8868,"d":"8,868.00"},{"v":56491.9,"d":"56,491.90"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"$f":"I8813-E8813","v":{"v":24,"d":"24.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E8816+E8817+E8818+E8819+E8820","v":{"v":483234.35000000003,"d":"483,234.35"}},{"$f":"F8816+F8817+F8818+F8819+F8820","v":{"v":544300.6499999999,"d":"544,300.65"}},{"v":450998.85000000003,"d":"450,998.85"},{"v":400968.7,"d":"400,968.70"},{"v":274314.24,"d":"274,314.24"},{"$f":"I8815-E8815","v":{"v":-208920.11000000004,"d":"-208,920.11 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":3828,"d":"3,828.00"},{"v":0,"d":"0.00"},{"v":3947,"d":"3,947.00"},{"v":3349,"d":"3,349.00"},{"v":5643,"d":"5,643.00"},{"v":1815,"d":"1,815.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":161655.55,"d":"161,655.55"},{"v":161219.15,"d":"161,219.15"},{"v":186012.4,"d":"186,012.40"},{"v":145891.35,"d":"145,891.35"},{"v":82322.4,"d":"82,322.40"},{"v":-79333.15,"d":"-79,333.15 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":182616,"d":"182,616.00"},{"v":236080,"d":"236,080.00"},{"v":204894,"d":"204,894.00"},{"v":160226,"d":"160,226.00"},{"v":125736,"d":"125,736.00"},{"v":-56880,"d":"-56,880.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":128463.35,"d":"128,463.35"},{"v":140139.8,"d":"140,139.80"},{"v":49184.3,"d":"49,184.30"},{"v":85158.45,"d":"85,158.45"},{"v":53362.49,"d":"53,362.49"},{"v":-75100.86000000002,"d":"-75,100.86 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":6671.45,"d":"6,671.45"},{"v":6861.7,"d":"6,861.70"},{"v":6961.15,"d":"6,961.15"},{"v":6343.9,"d":"6,343.90"},{"v":7250.35,"d":"7,250.35"},{"v":578.9000000000005,"d":"578.90"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E8823","v":{"v":0,"d":"0.00"}},{"$f":"F8823","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8822-E8822","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8823-E8823","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E8826+E8827+E8828+E8829+E8830+E8831+E8832","v":{"v":0,"d":"0.00"}},{"$f":"F8826+F8827+F8828+F8829+F8830+F8831+F8832","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":590,"d":"590.00"},{"v":0,"d":"0.00"},{"$f":"I8825-E8825","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":590,"d":"590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E8835+E8836+E8837+E8838+E8839+E8840+E8841+E8842","v":{"v":15500,"d":"15,500.00"}},{"$f":"F8835+F8836+F8837+F8838+F8839+F8840+F8841+F8842","v":{"v":15500,"d":"15,500.00"}},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"$f":"I8834-E8834","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,491,"Prestations de services",{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E8848+E8849","v":{"v":49199.93,"d":"49,199.93"}},{"$f":"F8848+F8849","v":{"v":116013.61000000002,"d":"116,013.61"}},{"v":65056.2,"d":"65,056.20"},{"v":108852.26999999999,"d":"108,852.27"},{"v":-15482.669999999998,"d":"-15,482.67 "},{"$f":"I8847-E8847","v":{"v":-64682.6,"d":"-64,682.60 "}}]
[null,null,900,"Compte général (+ / -)",{"v":7796.33,"d":"7,796.33"},{"v":66157.88,"d":"66,157.88"},{"v":53968.13,"d":"53,968.13"},{"v":107918.37,"d":"107,918.37"},{"v":11261.7,"d":"11,261.70"},{"$f":"I8848-E8848","v":{"v":3465.370000000001,"d":"3,465.37"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":41403.6,"d":"41,403.60"},{"v":49855.73,"d":"49,855.73"},{"v":11088.07,"d":"11,088.07"},{"v":933.9,"d":"933.90"},{"v":-26744.37,"d":"-26,744.37 "},{"$f":"I8849-E8849","v":{"v":-68147.97,"d":"-68,147.97 "}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E8848+E8849","v":{"v":49199.93,"d":"49,199.93"}},{"$f":"F8848+F8849","v":{"v":116013.61000000002,"d":"116,013.61"}},{"v":65056.2,"d":"65,056.20"},{"v":108852.26999999999,"d":"108,852.27"},{"v":-15482.669999999998,"d":"-15,482.67 "},{"$f":"I8851-E8851","v":{"v":-64682.6,"d":"-64,682.60 "}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["Ensemble des communes jurassiennes",{"$nulls":3},{"v":73709,"d":"73,709"},{"v":73798,"d":"73,798"},{"v":73865,"d":"73,865"},{"v":74548,"d":"74,548"},{"$f":"'Base de données pop.'!C52","v":{"v":74840,"d":"74,840"}},{"$f":"I8857-E8857","v":{"v":1131,"d":"1,131"}}]
[{"$nulls":4},"Jura","Jura","Jura","Jura",{"$f":"H8858","v":"Jura"},"Jura"]
[3,null,null,"Charges",{"v":378982158.8100001,"d":"378,982,158.81"},{"v":383833609.98999995,"d":"383,833,609.99"},{"v":408408493.1999999,"d":"408,408,493.20"},{"v":435593091.52,"d":"435,593,091.52"},{"v":454443078.29999995,"d":"454,443,078.30"},{"$f":"I8859-E8859","v":{"v":75460919.48999983,"d":"75,460,919.49"}}]
[null,30,null,"Charges du personnel",{"v":68720627.85000001,"d":"68,720,627.85"},{"v":69908877.33000001,"d":"69,908,877.33"},{"v":72750465.75,"d":"72,750,465.75"},{"v":74638884.32000002,"d":"74,638,884.32"},{"v":76166990.27,"d":"76,166,990.27"},{"v":7446362.419999987,"d":"7,446,362.42"}]
[null,null,300,"Autorités et commissions",{"v":3549797.9799999995,"d":"3,549,797.98"},{"v":3616264.2999999993,"d":"3,616,264.30"},{"v":3790820.2499999995,"d":"3,790,820.25"},{"v":3809875.5999999987,"d":"3,809,875.60"},{"v":3940017.5500000003,"d":"3,940,017.55"},{"v":390219.57000000076,"d":"390,219.57"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":53453059.30000001,"d":"53,453,059.30"},{"v":54366084.38000001,"d":"54,366,084.38"},{"v":56407773.660000004,"d":"56,407,773.66"},{"v":57962175.59000002,"d":"57,962,175.59"},{"v":59045416.49,"d":"59,045,416.49"},{"v":5592357.18999999,"d":"5,592,357.19"}]
[null,null,302,"Enseignants",{"v":3645,"d":"3,645.00"},{"v":2685,"d":"2,685.00"},{"v":4625,"d":"4,625.00"},{"v":4670,"d":"4,670.00"},{"v":55086.6,"d":"55,086.60"},{"v":51441.6,"d":"51,441.60"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":6788.65,"d":"6,788.65"},{"v":5995.9,"d":"5,995.90"},{"v":7684,"d":"7,684.00"},{"v":4838.2,"d":"4,838.20"},{"v":26756.65,"d":"26,756.65"},{"v":19968,"d":"19,968.00"}]
[null,null,304,"Allocations et indemnités",{"v":73679.79999999999,"d":"73,679.80"},{"v":39263.05,"d":"39,263.05"},{"v":23702.949999999997,"d":"23,702.95"},{"v":34091.14,"d":"34,091.14"},{"v":16515.75,"d":"16,515.75"},{"v":-57164.04999999999,"d":"-57,164.05 "}]
[null,null,305,"Charges de l'employeur",{"v":10950217.11,"d":"10,950,217.11"},{"v":11248172.709999997,"d":"11,248,172.71"},{"v":11609005.12,"d":"11,609,005.12"},{"v":12008443.589999996,"d":"12,008,443.59"},{"v":12187487.369999997,"d":"12,187,487.37"},{"v":1237270.259999998,"d":"1,237,270.26"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":56145.25,"d":"56,145.25"},{"v":61911.45,"d":"61,911.45"},{"v":56189.3,"d":"56,189.30"},{"v":77422.2,"d":"77,422.20"},{"v":56102.4,"d":"56,102.40"},{"v":-42.849999999998545,"d":"-42.85 "}]
[null,null,309,"Autres charges du personnel",{"v":627294.7599999997,"d":"627,294.76"},{"v":568500.54,"d":"568,500.54"},{"v":850665.4700000002,"d":"850,665.47"},{"v":737368,"d":"737,368.00"},{"v":839607.4600000002,"d":"839,607.46"},{"v":212312.70000000054,"d":"212,312.70"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"v":71449713.73000002,"d":"71,449,713.73"},{"v":76120991.78999999,"d":"76,120,991.79"},{"v":86997834.98,"d":"86,997,834.98"},{"v":96876067.63999997,"d":"96,876,067.64"},{"v":99082948.65999998,"d":"99,082,948.66"},{"$f":"I8870-E8870","v":{"v":27633234.929999962,"d":"27,633,234.93"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":7805645.249999999,"d":"7,805,645.25"},{"v":8131043.759999999,"d":"8,131,043.76"},{"v":8658498.27,"d":"8,658,498.27"},{"v":8433909.74,"d":"8,433,909.74"},{"v":8942292.800000003,"d":"8,942,292.80"},{"v":1136647.5500000035,"d":"1,136,647.55"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":2536803.82,"d":"2,536,803.82"},{"v":2646544.54,"d":"2,646,544.54"},{"v":2775513.8400000003,"d":"2,775,513.84"},{"v":2333889.69,"d":"2,333,889.69"},{"v":2415369.64,"d":"2,415,369.64"},{"v":-121434.1799999997,"d":"-121,434.18 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":21123986.43000001,"d":"21,123,986.43"},{"v":22928850.53,"d":"22,928,850.53"},{"v":31954267.369999997,"d":"31,954,267.37"},{"v":42274337.93999998,"d":"42,274,337.94"},{"v":41122556.89999999,"d":"41,122,556.90"},{"v":19998570.46999998,"d":"19,998,570.47"}]
[null,null,313,"Prestations de services et honoraires",{"v":20276672.99000001,"d":"20,276,672.99"},{"v":20580998.48,"d":"20,580,998.48"},{"v":20710794.8,"d":"20,710,794.80"},{"v":21714071.900000002,"d":"21,714,071.90"},{"v":22392430.469999995,"d":"22,392,430.47"},{"v":2115757.4799999855,"d":"2,115,757.48"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":10395173.74,"d":"10,395,173.74"},{"v":11237890.41,"d":"11,237,890.41"},{"v":10977868.409999998,"d":"10,977,868.41"},{"v":11325867.799999999,"d":"11,325,867.80"},{"v":11722532.829999998,"d":"11,722,532.83"},{"v":1327359.089999998,"d":"1,327,359.09"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":3500469.6099999994,"d":"3,500,469.61"},{"v":3693590.24,"d":"3,693,590.24"},{"v":3867570.229999999,"d":"3,867,570.23"},{"v":3883461.6000000006,"d":"3,883,461.60"},{"v":4042280.8799999994,"d":"4,042,280.88"},{"v":541811.27,"d":"541,811.27"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2707754.61,"d":"2,707,754.61"},{"v":2646601.45,"d":"2,646,601.45"},{"v":2703250.41,"d":"2,703,250.41"},{"v":2642482.0799999996,"d":"2,642,482.08"},{"v":2723097.81,"d":"2,723,097.81"},{"v":15343.200000000186,"d":"15,343.20"}]
[null,null,317,"Indemnités et dédommagements",{"v":679715.0799999998,"d":"679,715.08"},{"v":727248.8500000003,"d":"727,248.85"},{"v":982289.5100000002,"d":"982,289.51"},{"v":963597,"d":"963,597.00"},{"v":1005855.8299999998,"d":"1,005,855.83"},{"v":326140.75,"d":"326,140.75"}]
[null,null,318,"Réévaluations de créances",{"v":1692619.1800000002,"d":"1,692,619.18"},{"v":2795717.76,"d":"2,795,717.76"},{"v":3507214.41,"d":"3,507,214.41"},{"v":2509445.5099999993,"d":"2,509,445.51"},{"v":3845925.389999999,"d":"3,845,925.39"},{"v":2153306.209999999,"d":"2,153,306.21"}]
[null,null,319,"Divers charges d'exploitation",{"v":730873.0199999998,"d":"730,873.02"},{"v":732505.77,"d":"732,505.77"},{"v":860567.73,"d":"860,567.73"},{"v":795004.3800000001,"d":"795,004.38"},{"v":870606.1099999998,"d":"870,606.11"},{"v":139733.08999999997,"d":"139,733.09"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"v":22755841.089999996,"d":"22,755,841.09"},{"v":22383743.729999997,"d":"22,383,743.73"},{"v":25063351.139999997,"d":"25,063,351.14"},{"v":24783612.750000004,"d":"24,783,612.75"},{"v":25203082.29,"d":"25,203,082.29"},{"$f":"I8882-E8882","v":{"v":2447241.200000003,"d":"2,447,241.20"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":22182008.189999998,"d":"22,182,008.19"},{"v":21643435.74,"d":"21,643,435.74"},{"v":24458996.589999996,"d":"24,458,996.59"},{"v":24122797.630000003,"d":"24,122,797.63"},{"v":24259756.07,"d":"24,259,756.07"},{"$f":"I8883-E8883","v":{"v":2077747.8800000027,"d":"2,077,747.88"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":573832.9,"d":"573,832.90"},{"v":740307.99,"d":"740,307.99"},{"v":604354.55,"d":"604,354.55"},{"v":660815.12,"d":"660,815.12"},{"v":943326.22,"d":"943,326.22"},{"$f":"I8884-E8884","v":{"v":369493.31999999995,"d":"369,493.32"}}]
[]
[null,34,null,"Charges financières",{"v":9277984.349999998,"d":"9,277,984.35"},{"v":8323158.13,"d":"8,323,158.13"},{"v":8237138.929999998,"d":"8,237,138.93"},{"v":10097855.28,"d":"10,097,855.28"},{"v":11201412.269999998,"d":"11,201,412.27"},{"$f":"I8886-E8886","v":{"v":1923427.92,"d":"1,923,427.92"}}]
[null,null,340,"Charges d'intérets",{"v":7398743.419999998,"d":"7,398,743.42"},{"v":6555085.220000001,"d":"6,555,085.22"},{"v":6213955.6099999985,"d":"6,213,955.61"},{"v":7784863.890000001,"d":"7,784,863.89"},{"v":9160185.849999996,"d":"9,160,185.85"},{"v":1761442.4299999978,"d":"1,761,442.43"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":100437.70000000001,"d":"100,437.70"},{"v":255411.76,"d":"255,411.76"},{"v":159542.49,"d":"159,542.49"},{"v":60260.46,"d":"60,260.46"},{"v":25210.15,"d":"25,210.15"},{"v":-75227.55000000002,"d":"-75,227.55 "}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},215.64,{"v":8887.65,"d":"8,887.65"},126.69,126.69]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":1682694.3000000003,"d":"1,682,694.30"},{"v":1492944.5199999996,"d":"1,492,944.52"},{"v":1652653.77,"d":"1,652,653.77"},{"v":2056045.82,"d":"2,056,045.82"},{"v":1892574.7800000005,"d":"1,892,574.78"},{"v":209880.4800000002,"d":"209,880.48"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":75195.6,"d":"75,195.60"},{"v":956.5200000000004,"d":"956.52"},{"v":179228.89,"d":"179,228.89"},{"v":164282.69999999998,"d":"164,282.70"},{"v":93458.15,"d":"93,458.15"},{"v":18262.54999999999,"d":"18,262.55"}]
[null,null,349,"Autres charges financières",{"v":20913.33,"d":"20,913.33"},{"v":18740.11,"d":"18,740.11"},{"v":31542.53,"d":"31,542.53"},{"v":23514.759999999995,"d":"23,514.76"},{"v":29856.650000000005,"d":"29,856.65"},{"v":8943.320000000003,"d":"8,943.32"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"v":2143078.8400000003,"d":"2,143,078.84"},{"v":2171228.4500000007,"d":"2,171,228.45"},{"v":2809245.670000001,"d":"2,809,245.67"},{"v":5157290.8100000005,"d":"5,157,290.81"},{"v":7624702.179999999,"d":"7,624,702.18"},{"$f":"I8894-E8894","v":{"v":5481623.339999998,"d":"5,481,623.34"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":155892.69,"d":"155,892.69"},{"v":38550.229999999996,"d":"38,550.23"},{"v":67358.25,"d":"67,358.25"},{"v":129862.65,"d":"129,862.65"},{"v":283241.04000000004,"d":"283,241.04"},{"$f":"I8895-E8895","v":{"v":127348.35000000003,"d":"127,348.35"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":1987186.1500000004,"d":"1,987,186.15"},{"v":2132678.2200000007,"d":"2,132,678.22"},{"v":2741887.420000001,"d":"2,741,887.42"},{"v":5027428.16,"d":"5,027,428.16"},{"v":7341461.139999999,"d":"7,341,461.14"},{"$f":"I8896-E8896","v":{"v":5354274.989999998,"d":"5,354,274.99"}}]
[]
[null,36,null,"Charges de transferts",{"v":188221332.50000003,"d":"188,221,332.50"},{"v":189198165.47,"d":"189,198,165.47"},{"v":196494126.72999996,"d":"196,494,126.73"},{"v":201695653.33000004,"d":"201,695,653.33"},{"v":207025294.29,"d":"207,025,294.29"},{"$f":"I8898-E8898","v":{"v":18803961.78999996,"d":"18,803,961.79"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":425740.89999999997,"d":"425,740.90"},{"v":478518.77999999997,"d":"478,518.78"},{"v":456110.7,"d":"456,110.70"},{"v":468852.76999999996,"d":"468,852.77"},{"v":473545.72,"d":"473,545.72"},{"v":47804.82000000001,"d":"47,804.82"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":113070936.27,"d":"113,070,936.27"},{"v":114837245.19000001,"d":"114,837,245.19"},{"v":118617425.30999997,"d":"118,617,425.31"},{"v":122085288.57000002,"d":"122,085,288.57"},{"v":123820200.47999999,"d":"123,820,200.48"},{"v":10749264.209999993,"d":"10,749,264.21"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":7165454.55,"d":"7,165,454.55"},{"v":6314109.79,"d":"6,314,109.79"},{"v":7965625.47,"d":"7,965,625.47"},{"v":8568508.5,"d":"8,568,508.50"},{"v":11089434.5,"d":"11,089,434.50"},{"v":3923979.95,"d":"3,923,979.95"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":62959878.63000003,"d":"62,959,878.63"},{"v":62478020.169999994,"d":"62,478,020.17"},{"v":64009730.50999998,"d":"64,009,730.51"},{"v":64518275.02000002,"d":"64,518,275.02"},{"v":64534976.690000005,"d":"64,534,976.69"},{"v":1575098.0599999726,"d":"1,575,098.06"}]
[null,null,364,"Réévaluations des prets du PA",{"v":4968,"d":"4,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"},{"v":77032,"d":"77,032.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":8100,"d":"8,100.00"},{"v":20820,"d":"20,820.00"},{"v":21100,"d":"21,100.00"},{"v":21100,"d":"21,100.00"},{"v":31102,"d":"31,102.00"},{"v":23002,"d":"23,002.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":15247.55,"d":"15,247.55"},{"v":25050,"d":"25,050.00"},{"v":376170.38,"d":"376,170.38"},{"v":904263.0300000001,"d":"904,263.03"},{"v":269243.13,"d":"269,243.13"},{"v":253995.58000000002,"d":"253,995.58"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":4571006.6,"d":"4,571,006.60"},{"v":5044401.54,"d":"5,044,401.54"},{"v":5047964.359999999,"d":"5,047,964.36"},{"v":5129365.44,"d":"5,129,365.44"},{"v":6724791.7700000005,"d":"6,724,791.77"},{"v":2153785.170000001,"d":"2,153,785.17"}]
[]
[null,37,null,"Subventions à redistribuer",{"v":2475574.8499999996,"d":"2,475,574.85"},{"v":2751538.95,"d":"2,751,538.95"},{"v":2688304.3000000003,"d":"2,688,304.30"},{"v":2662318.750000001,"d":"2,662,318.75"},{"v":3145141.85,"d":"3,145,141.85"},{"$f":"I8908-E8908","v":{"v":669567.0000000005,"d":"669,567.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":2475574.8499999996,"d":"2,475,574.85"},{"v":2751538.95,"d":"2,751,538.95"},{"v":2688304.3000000003,"d":"2,688,304.30"},{"v":2662318.750000001,"d":"2,662,318.75"},{"v":3145141.85,"d":"3,145,141.85"},{"v":669567.0000000005,"d":"669,567.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"v":5292667.44,"d":"5,292,667.44"},{"v":5390500.26,"d":"5,390,500.26"},{"v":6661203.800000001,"d":"6,661,203.80"},{"v":11718850.829999998,"d":"11,718,850.83"},{"v":16695226.21,"d":"16,695,226.21"},{"v":11402558.77,"d":"11,402,558.77"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":581.4,"d":"581.40"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340.75,{"v":-240.64999999999998,"d":"-240.65 "}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":9177.65,"d":"9,177.65"},{"v":27887,"d":"27,887.00"},{"v":8770.55,"d":"8,770.55"},{"v":1741,"d":"1,741.00"},{"v":80498.65,"d":"80,498.65"},{"v":71321,"d":"71,321.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":12097.82,"d":"12,097.82"},{"v":1054.54,"d":"1,054.54"},566.03,{"v":13037.2,"d":"13,037.20"},{"v":14634.349999999999,"d":"14,634.35"},{"v":2536.529999999999,"d":"2,536.53"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":25000,"d":"25,000.00"},{"v":3640,"d":"3,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25000,"d":"-25,000.00 "}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":3670,"d":"3,670.00"},{"v":2270,"d":"2,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":5245810.57,"d":"5,245,810.57"},{"v":5354237.72,"d":"5,354,237.72"},{"v":6649597.220000001,"d":"6,649,597.22"},{"v":11704072.629999999,"d":"11,704,072.63"},{"v":16599752.46,"d":"16,599,752.46"},{"v":11353941.89,"d":"11,353,941.89"}]
[]
[null,39,null,"Imputations internes",{"v":8645338.16,"d":"8,645,338.16"},{"v":7585405.88,"d":"7,585,405.88"},{"v":6706821.9,"d":"6,706,821.90"},{"v":7962557.8100000005,"d":"7,962,557.81"},{"v":8298280.280000001,"d":"8,298,280.28"},{"$f":"I8919-E8919","v":{"v":-347057.87999999896,"d":"-347,057.88 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":50795,"d":"50,795.00"},{"v":71770.3,"d":"71,770.30"},{"v":73956.84999999999,"d":"73,956.85"},{"v":739996.9500000001,"d":"739,996.95"},{"v":331653.7,"d":"331,653.70"},{"v":280858.7,"d":"280,858.70"}]
[null,null,391,"Prestations de services",{"v":2601496.3699999996,"d":"2,601,496.37"},{"v":2365279.93,"d":"2,365,279.93"},{"v":2971974.0300000003,"d":"2,971,974.03"},{"v":3154092.14,"d":"3,154,092.14"},{"v":3470871.3900000006,"d":"3,470,871.39"},{"v":869375.020000001,"d":"869,375.02"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":110000,"d":"110,000.00"},{"v":194000,"d":"194,000.00"},{"v":144000,"d":"144,000.00"},{"v":204000,"d":"204,000.00"},{"v":204000,"d":"204,000.00"},{"v":94000,"d":"94,000.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":9169.4,"d":"9,169.40"},{"v":32109.69,"d":"32,109.69"},{"v":37369.05,"d":"37,369.05"},{"v":23984.25,"d":"23,984.25"},{"v":28673.75,"d":"28,673.75"},{"v":19504.35,"d":"19,504.35"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":1446840.81,"d":"1,446,840.81"},{"v":1347372.2100000004,"d":"1,347,372.21"},{"v":1077372.07,"d":"1,077,372.07"},{"v":1410073.44,"d":"1,410,073.44"},{"v":1915309.72,"d":"1,915,309.72"},{"v":468468.9099999999,"d":"468,468.91"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":2465786.82,"d":"2,465,786.82"},{"v":2471226.8899999997,"d":"2,471,226.89"},{"v":2394832.87,"d":"2,394,832.87"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.09999999963,"d":"-130,371.10 "}]
[null,null,399,"Autres imputations internes",{"v":1960893.76,"d":"1,960,893.76"},{"v":1103290.86,"d":"1,103,290.86"},{"v":6961.03,"d":"6,961.03"},{"v":13000,"d":"13,000.00"},{"v":12000,"d":"12,000.00"},{"v":-1948893.76,"d":"-1,948,893.76 "}]
[]
[]
[4,null,null,"Revenus",{"v":389786693.71999997,"d":"389,786,693.72"},{"v":397685655.8300001,"d":"397,685,655.83"},{"v":415997074.29,"d":"415,997,074.29"},{"v":442897570.28999996,"d":"442,897,570.29"},{"v":471946762.69,"d":"471,946,762.69"},{"$f":"I8930-E8930","v":{"v":82160068.97000003,"d":"82,160,068.97"}}]
[null,40,null,"Revenus fiscaux",{"v":219315688.26000002,"d":"219,315,688.26"},{"v":220686647.36000004,"d":"220,686,647.36"},{"v":224239356.33,"d":"224,239,356.33"},{"v":240024635.81999993,"d":"240,024,635.82"},{"v":259321538.43000004,"d":"259,321,538.43"},{"v":40005850.17000002,"d":"40,005,850.17"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":165448839.82,"d":"165,448,839.82"},{"v":166473515.98000005,"d":"166,473,515.98"},{"v":170661863.04000002,"d":"170,661,863.04"},{"v":179674614.62999997,"d":"179,674,614.63"},{"v":184998999.98,"d":"184,998,999.98"},{"v":19550160.159999996,"d":"19,550,160.16"}]
[null,null,401,"Impôts directs des personnes morales",{"v":27763214.739999995,"d":"27,763,214.74"},{"v":26293215.38,"d":"26,293,215.38"},{"v":26336680.939999986,"d":"26,336,680.94"},{"v":32311937.079999994,"d":"32,311,937.08"},{"v":42512011.63000001,"d":"42,512,011.63"},{"v":14748796.890000015,"d":"14,748,796.89"}]
[null,null,402,"Autres impôts directs",{"v":25021056.080000002,"d":"25,021,056.08"},{"v":26834584.8,"d":"26,834,584.80"},{"v":26036183.000000004,"d":"26,036,183.00"},{"v":26847076.26,"d":"26,847,076.26"},{"v":30631677.05000001,"d":"30,631,677.05"},{"v":5610620.970000006,"d":"5,610,620.97"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":1082577.6200000003,"d":"1,082,577.62"},{"v":1085331.2,"d":"1,085,331.20"},{"v":1204629.3500000003,"d":"1,204,629.35"},{"v":1191007.8499999996,"d":"1,191,007.85"},{"v":1178849.77,"d":"1,178,849.77"},{"v":96272.14999999967,"d":"96,272.15"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"v":1014852.6699999999,"d":"1,014,852.67"},{"v":1118975.43,"d":"1,118,975.43"},{"v":1218755.5599999998,"d":"1,218,755.56"},{"v":1087943.7999999998,"d":"1,087,943.80"},{"v":1132032.1,"d":"1,132,032.10"},{"$f":"I8937-E8937","v":{"v":117179.43000000017,"d":"117,179.43"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1450,"d":"1,450.00"},{"v":6332,"d":"6,332.00"},{"v":3537,"d":"3,537.00"},{"$f":"I8938-E8938","v":{"v":3537,"d":"3,537.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81353.35,"d":"81,353.35"},{"$f":"I8939-E8939","v":{"v":81353.35,"d":"81,353.35"}}]
[null,null,412,"Revenus des concessions",{"v":1014852.6699999999,"d":"1,014,852.67"},{"v":1118975.43,"d":"1,118,975.43"},{"v":1217305.5599999998,"d":"1,217,305.56"},{"v":1081611.7999999998,"d":"1,081,611.80"},{"v":1047141.75,"d":"1,047,141.75"},{"$f":"I8940-E8940","v":{"v":32289.080000000075,"d":"32,289.08"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8941-E8941","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"v":74575696.23000002,"d":"74,575,696.23"},{"v":79953170.47,"d":"79,953,170.47"},{"v":90551826.05999999,"d":"90,551,826.06"},{"v":101173292.48,"d":"101,173,292.48"},{"v":103504571.97,"d":"103,504,571.97"},{"$f":"I8943-E8943","v":{"v":28928875.73999998,"d":"28,928,875.74"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":2762715.259999999,"d":"2,762,715.26"},{"v":2739147.8000000007,"d":"2,739,147.80"},{"v":2699439.930000002,"d":"2,699,439.93"},{"v":2726858.1399999997,"d":"2,726,858.14"},{"v":2918598.2499999995,"d":"2,918,598.25"},{"v":155882.9900000007,"d":"155,882.99"}]
[null,null,421,"Emoluments administratif",{"v":2355558.2000000007,"d":"2,355,558.20"},{"v":2435726.4499999993,"d":"2,435,726.45"},{"v":2761065.0400000005,"d":"2,761,065.04"},{"v":2753310.05,"d":"2,753,310.05"},{"v":2921147.11,"d":"2,921,147.11"},{"v":565588.9099999992,"d":"565,588.91"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":10790,"d":"10,790.00"}]
[null,null,423,"Frais d'écolage",{"v":680393.5499999999,"d":"680,393.55"},{"v":627630.3,"d":"627,630.30"},{"v":707321.3000000002,"d":"707,321.30"},{"v":644218.4700000001,"d":"644,218.47"},{"v":610242.55,"d":"610,242.55"},{"v":-70150.99999999988,"d":"-70,151.00 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":62419915.070000015,"d":"62,419,915.07"},{"v":67565960.05,"d":"67,565,960.05"},{"v":76648361.33,"d":"76,648,361.33"},{"v":86934292.53,"d":"86,934,292.53"},{"v":88049558.95,"d":"88,049,558.95"},{"v":25629643.879999988,"d":"25,629,643.88"}]
[null,null,425,"Revenus des ventes",{"v":3044811.53,"d":"3,044,811.53"},{"v":3419211.77,"d":"3,419,211.77"},{"v":4019526.1799999992,"d":"4,019,526.18"},{"v":4502059.54,"d":"4,502,059.54"},{"v":5041572.58,"d":"5,041,572.58"},{"v":1996761.0500000003,"d":"1,996,761.05"}]
[null,null,426,"remboursements",{"v":2941255.670000001,"d":"2,941,255.67"},{"v":2754723.649999999,"d":"2,754,723.65"},{"v":3265439.7299999986,"d":"3,265,439.73"},{"v":3172781.4700000007,"d":"3,172,781.47"},{"v":3485207.7199999993,"d":"3,485,207.72"},{"v":543952.0499999984,"d":"543,952.05"}]
[null,null,427,"Amendes",{"v":264584.25,"d":"264,584.25"},{"v":299689.30000000005,"d":"299,689.30"},{"v":342679.44999999995,"d":"342,679.45"},{"v":306934.88,"d":"306,934.88"},{"v":337015.41,"d":"337,015.41"},{"v":72431.15999999997,"d":"72,431.16"}]
[null,null,429,"Autres taxes et compensations",{"v":106462.7,"d":"106,462.70"},{"v":111081.15,"d":"111,081.15"},{"v":107993.1,"d":"107,993.10"},{"v":132837.4,"d":"132,837.40"},{"v":130439.4,"d":"130,439.40"},{"v":23976.699999999997,"d":"23,976.70"}]
[]
[null,43,null,"Revenus divers",{"v":1741348.8899999997,"d":"1,741,348.89"},{"v":2251909.03,"d":"2,251,909.03"},{"v":2316555.17,"d":"2,316,555.17"},{"v":2342089.59,"d":"2,342,089.59"},{"v":4611399.649999999,"d":"4,611,399.65"},{"$f":"I8954-E8954","v":{"v":2870050.76,"d":"2,870,050.76"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":1690821.5899999999,"d":"1,690,821.59"},{"v":2154745.7899999996,"d":"2,154,745.79"},{"v":2235964.47,"d":"2,235,964.47"},{"v":2244279.29,"d":"2,244,279.29"},{"v":2116540.38,"d":"2,116,540.38"},{"$f":"I8955-E8955","v":{"v":425718.79000000004,"d":"425,718.79"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":70704.35,"d":"70,704.35"},{"v":12009.55,"d":"12,009.55"},{"v":54514.85,"d":"54,514.85"},{"v":98993.75,"d":"98,993.75"},{"$f":"I8956-E8956","v":{"v":98993.75,"d":"98,993.75"}}]
[null,null,432,"Variation de stock",{"v":5084.65,"d":"5,084.65"},{"v":4277.4,"d":"4,277.40"},{"v":35540.3,"d":"35,540.30"},{"v":7720.55,"d":"7,720.55"},{"v":-28387.750000000004,"d":"-28,387.75 "},{"$f":"I8957-E8957","v":{"v":-33472.4,"d":"-33,472.40 "}}]
[null,null,439,"Autres revenus divers",{"v":45442.649999999994,"d":"45,442.65"},{"v":22181.49,"d":"22,181.49"},{"v":33040.85,"d":"33,040.85"},{"v":35574.899999999994,"d":"35,574.90"},{"v":2424253.2699999996,"d":"2,424,253.27"},{"$f":"I8958-E8958","v":{"v":2378810.6199999996,"d":"2,378,810.62"}}]
[]
[null,44,null,"Revenus financiers",{"v":13891621.57,"d":"13,891,621.57"},{"v":14543222.97,"d":"14,543,222.97"},{"v":14057802.459999997,"d":"14,057,802.46"},{"v":19052522.049999997,"d":"19,052,522.05"},{"v":19051461.919999998,"d":"19,051,461.92"},{"$f":"I8960-E8960","v":{"v":5159840.349999998,"d":"5,159,840.35"}}]
[null,null,440,"Revenus des intérets",{"v":2833763.650000001,"d":"2,833,763.65"},{"v":2847968.7899999996,"d":"2,847,968.79"},{"v":2813762.8699999996,"d":"2,813,762.87"},{"v":3615721.949999999,"d":"3,615,721.95"},{"v":4386538.399999999,"d":"4,386,538.40"},{"v":1552774.7499999986,"d":"1,552,774.75"}]
[null,null,441,"Gains réalisés du PF",{"v":443582.25,"d":"443,582.25"},{"v":537523.05,"d":"537,523.05"},{"v":206953.4,"d":"206,953.40"},{"v":688618.41,"d":"688,618.41"},{"v":323720.75,"d":"323,720.75"},{"v":-119861.5,"d":"-119,861.50 "}]
[null,null,442,"Revenus de participations du PF",{"v":136354.91999999998,"d":"136,354.92"},{"v":93485.5,"d":"93,485.50"},{"v":90787.76000000001,"d":"90,787.76"},{"v":172910.81,"d":"172,910.81"},{"v":506558.30000000005,"d":"506,558.30"},{"v":370203.38000000006,"d":"370,203.38"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":4063157.7000000007,"d":"4,063,157.70"},{"v":4089393.1,"d":"4,089,393.10"},{"v":4251922.999999998,"d":"4,251,923.00"},{"v":4781530.6,"d":"4,781,530.60"},{"v":4862569.66,"d":"4,862,569.66"},{"v":799411.9599999995,"d":"799,411.96"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":1150340.4,"d":"1,150,340.40"},{"v":1418732.4,"d":"1,418,732.40"},{"v":1157700.74,"d":"1,157,700.74"},{"v":3838549.16,"d":"3,838,549.16"},{"v":2820558.46,"d":"2,820,558.46"},{"v":1670218.06,"d":"1,670,218.06"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":173578,"d":"173,578.00"},{"v":627651.0499999999,"d":"627,651.05"},{"v":97804,"d":"97,804.00"},{"v":149987,"d":"149,987.00"},{"v":146511,"d":"146,511.00"},{"v":-27067,"d":"-27,067.00 "}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":4701404.88,"d":"4,701,404.88"},{"v":4208521.529999999,"d":"4,208,521.53"},{"v":5404412.859999999,"d":"5,404,412.86"},{"v":5780967.159999999,"d":"5,780,967.16"},{"v":5999820.949999999,"d":"5,999,820.95"},{"v":1298416.0699999994,"d":"1,298,416.07"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":125,"d":"125.00"},{"v":150,"d":"150.00"},{"v":27979.8,"d":"27,979.80"},{"v":150,"d":"150.00"},{"v":3301.75,"d":"3,301.75"},{"v":3176.75,"d":"3,176.75"}]
[null,null,449,"Autres revenus financiers",{"v":389314.77,"d":"389,314.77"},{"v":719797.55,"d":"719,797.55"},{"v":6478.030000000001,"d":"6,478.03"},{"v":24086.96,"d":"24,086.96"},{"v":1882.6500000000005,"d":"1,882.65"},{"v":-387432.12,"d":"-387,432.12 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"v":1308254.75,"d":"1,308,254.75"},{"v":899800.4099999999,"d":"899,800.41"},{"v":4005363.81,"d":"4,005,363.81"},{"v":2705214.36,"d":"2,705,214.36"},{"v":2709368.31,"d":"2,709,368.31"},{"$f":"I8972-E8972","v":{"v":1401113.56,"d":"1,401,113.56"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":238275.50000000006,"d":"238,275.50"},{"v":220940.7,"d":"220,940.70"},{"v":243947.42000000007,"d":"243,947.42"},{"v":529961.3700000001,"d":"529,961.37"},{"v":159352.63000000006,"d":"159,352.63"},{"$f":"I8973-E8973","v":{"v":-78922.87,"d":"-78,922.87 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":1069979.25,"d":"1,069,979.25"},{"v":678859.71,"d":"678,859.71"},{"v":3761416.39,"d":"3,761,416.39"},{"v":2175252.9899999998,"d":"2,175,252.99"},{"v":2550015.68,"d":"2,550,015.68"},{"$f":"I8974-E8974","v":{"v":1480036.4300000002,"d":"1,480,036.43"}}]
[]
[null,46,null,"Revenus de transfert",{"v":64732664.279999994,"d":"64,732,664.28"},{"v":64521544.84,"d":"64,521,544.84"},{"v":66093642.559999995,"d":"66,093,642.56"},{"v":63761570.53999999,"d":"63,761,570.54"},{"v":66464723.64,"d":"66,464,723.64"},{"$f":"I8976-E8976","v":{"v":1732059.3600000069,"d":"1,732,059.36"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":1519795,"d":"1,519,795.00"},{"v":1598730.8,"d":"1,598,730.80"},{"v":2054774.6199999999,"d":"2,054,774.62"},{"v":2003932.0499999998,"d":"2,003,932.05"},{"v":2238098.5500000003,"d":"2,238,098.55"},{"v":718303.5500000003,"d":"718,303.55"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":32315731.099999998,"d":"32,315,731.10"},{"v":31814299.81,"d":"31,814,299.81"},{"v":31933842.859999992,"d":"31,933,842.86"},{"v":33129795.639999993,"d":"33,129,795.64"},{"v":31330969.82,"d":"31,330,969.82"},{"v":-984761.2799999975,"d":"-984,761.28 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":12271417.35,"d":"12,271,417.35"},{"v":12684528.2,"d":"12,684,528.20"},{"v":12823467.65,"d":"12,823,467.65"},{"v":10421182.75,"d":"10,421,182.75"},{"v":12080307.54,"d":"12,080,307.54"},{"v":-191109.81000000052,"d":"-191,109.81 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":11011544.69,"d":"11,011,544.69"},{"v":10510955.030000003,"d":"10,510,955.03"},{"v":11417094.760000005,"d":"11,417,094.76"},{"v":9968012.420000002,"d":"9,968,012.42"},{"v":11542970.460000003,"d":"11,542,970.46"},{"v":531425.7700000033,"d":"531,425.77"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":7614176.14,"d":"7,614,176.14"},{"v":7913030.999999999,"d":"7,913,031.00"},{"v":7864462.67,"d":"7,864,462.67"},{"v":8238647.680000001,"d":"8,238,647.68"},{"v":9272377.270000001,"d":"9,272,377.27"},{"v":1658201.1300000018,"d":"1,658,201.13"}]
[]
[null,47,null,"Subventions à redistribuer",{"v":2079314.8499999999,"d":"2,079,314.85"},{"v":2368380.25,"d":"2,368,380.25"},{"v":2342384.3000000003,"d":"2,342,384.30"},{"v":2823492.4000000004,"d":"2,823,492.40"},{"v":3246637.4999999995,"d":"3,246,637.50"},{"$f":"I8983-E8983","v":{"v":1167322.6499999997,"d":"1,167,322.65"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":2079314.8499999999,"d":"2,079,314.85"},{"v":2368380.25,"d":"2,368,380.25"},{"v":2342384.3000000003,"d":"2,342,384.30"},{"v":2823492.4000000004,"d":"2,823,492.40"},{"v":3246637.4999999995,"d":"3,246,637.50"},{"$f":"I8984-E8984","v":{"v":1167322.6499999997,"d":"1,167,322.65"}}]
[]
[null,48,null,"Revenus extraordinaires",{"v":2567175.7,"d":"2,567,175.70"},{"v":3735282.14,"d":"3,735,282.14"},{"v":4457240.22,"d":"4,457,240.22"},{"v":1955015.09,"d":"1,955,015.09"},{"v":3615148.99,"d":"3,615,148.99"},{"$f":"I8986-E8986","v":{"v":1047973.29,"d":"1,047,973.29"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54684.07,"d":"54,684.07"},{"v":54684.07,"d":"54,684.07"}]
[null,null,482,"Contributions extraordinaires",{"v":10000,"d":"10,000.00"},{"v":4680,"d":"4,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":8460.2,"d":"8,460.20"}]
[null,null,483,"Revenus divers extraordinaires",{"v":38014.95,"d":"38,014.95"},{"v":1463.0500000000002,"d":"1,463.05"},{"v":1521.2,"d":"1,521.20"},{"v":5.4,"d":"5.40"},{"v":602563.74,"d":"602,563.74"},{"v":564548.79,"d":"564,548.79"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":203717.63,"d":"203,717.63"},{"v":352146.88,"d":"352,146.88"},{"v":64699.95,"d":"64,699.95"},{"v":55552.229999999996,"d":"55,552.23"},{"v":1216376.8,"d":"1,216,376.80"},{"v":1012659.17,"d":"1,012,659.17"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1405.9,"d":"1,405.90"},{"v":338,"d":"338.00"},{"v":13724.8,"d":"13,724.80"},{"v":13724.8,"d":"13,724.80"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20872.2,"d":"20,872.20"},{"v":20872.2,"d":"20,872.20"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":2315443.12,"d":"2,315,443.12"},{"v":3376992.21,"d":"3,376,992.21"},{"v":4389613.17,"d":"4,389,613.17"},{"v":1899119.4600000002,"d":"1,899,119.46"},{"v":1688467.18,"d":"1,688,467.18"},{"v":-626975.9400000002,"d":"-626,975.94 "}]
[]
[null,49,null,"Imputations internes",{"v":8560076.52,"d":"8,560,076.52"},{"v":7606722.93,"d":"7,606,722.93"},{"v":6714147.820000001,"d":"6,714,147.82"},{"v":7971794.16,"d":"7,971,794.16"},{"v":8289880.180000001,"d":"8,289,880.18"},{"$f":"I8995-E8995","v":{"v":-270196.3399999989,"d":"-270,196.34 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":40031.3,"d":"40,031.30"},{"v":48958.200000000004,"d":"48,958.20"},{"v":58360.2,"d":"58,360.20"},{"v":814996.9500000001,"d":"814,996.95"},{"v":410894.25,"d":"410,894.25"},{"v":370862.95,"d":"370,862.95"}]
[null,null,491,"Prestations de services",{"v":2728127.2299999995,"d":"2,728,127.23"},{"v":2667001.2299999995,"d":"2,667,001.23"},{"v":3265884.2100000004,"d":"3,265,884.21"},{"v":3360924.6900000004,"d":"3,360,924.69"},{"v":3650309.04,"d":"3,650,309.04"},{"v":922181.8100000005,"d":"922,181.81"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":116400,"d":"116,400.00"},{"v":212400,"d":"212,400.00"},{"v":151700,"d":"151,700.00"},{"v":212400,"d":"212,400.00"},{"v":212500,"d":"212,500.00"},{"v":96100,"d":"96,100.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":95207.25,"d":"95,207.25"},{"v":129405.99,"d":"129,405.99"},{"v":65533.350000000006,"d":"65,533.35"},{"v":56338.05,"d":"56,338.05"},{"v":36073.75,"d":"36,073.75"},{"v":-59133.5,"d":"-59,133.50 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":1162083.45,"d":"1,162,083.45"},{"v":976483.76,"d":"976,483.76"},{"v":772920.1699999999,"d":"772,920.17"},{"v":1099123.44,"d":"1,099,123.44"},{"v":1554309.72,"d":"1,554,309.72"},{"v":392226.27,"d":"392,226.27"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":2465786.81,"d":"2,465,786.81"},{"v":2471226.8899999997,"d":"2,471,226.89"},{"v":2394832.86,"d":"2,394,832.86"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.08999999985,"d":"-130,371.09 "}]
[null,null,499,"Autres imputations internes",{"v":1952084.48,"d":"1,952,084.48"},{"v":1100890.86,"d":"1,100,890.86"},{"v":4561.03,"d":"4,561.03"},{"v":10600,"d":"10,600.00"},{"v":90021.7,"d":"90,021.70"},{"v":-1862062.78,"d":"-1,862,062.78 "}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"v":10804534.910000002,"d":"10,804,534.91"},{"v":13750904.800000003,"d":"13,750,904.80"},{"v":7588581.09,"d":"7,588,581.09"},{"v":7304478.7700000005,"d":"7,304,478.77"},{"v":17503684.39,"d":"17,503,684.39"},{"$f":"I9008-E9008","v":{"v":6699149.479999999,"d":"6,699,149.48"}}]
[null,null,900,"Compte général (+ / -)",{"v":2315293.3799999994,"d":"2,315,293.38"},{"v":2894072.129999999,"d":"2,894,072.13"},{"v":-1754910.18,"d":"-1,754,910.18 "},{"v":3193479.0199999996,"d":"3,193,479.02"},{"v":13437051.219999999,"d":"13,437,051.22"},{"$f":"I9009-E9009","v":{"v":11121757.84,"d":"11,121,757.84"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":8489241.530000003,"d":"8,489,241.53"},{"v":10856832.670000004,"d":"10,856,832.67"},{"v":9343491.27,"d":"9,343,491.27"},{"v":4110999.750000001,"d":"4,110,999.75"},{"v":4066633.170000001,"d":"4,066,633.17"},{"$f":"I9010-E9010","v":{"v":-4422608.360000002,"d":"-4,422,608.36 "}}]
[]
[{"$nulls":3},"Résultat global",{"v":10804534.910000002,"d":"10,804,534.91"},{"v":13750904.800000003,"d":"13,750,904.80"},{"v":7588581.09,"d":"7,588,581.09"},{"v":7304478.7700000005,"d":"7,304,478.77"},{"v":17503684.39,"d":"17,503,684.39"},{"$f":"I9012-E9012","v":{"v":6699149.479999999,"d":"6,699,149.48"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["District de Delémont",{"$nulls":3},{"v":38954,"d":"38,954"},{"v":39125,"d":"39,125"},{"v":39309,"d":"39,309"},{"v":39660,"d":"39,660"},{"$f":"'Base de données pop.'!H6","v":{"v":39997,"d":"39,997"}},{"$f":"I9018-E9018","v":{"v":1043,"d":"1,043"}}]
[{"$nulls":4},"District de Delémont","District de Delémont","District de Delémont","District de Delémont",{"$f":"H9019","v":"District de Delémont"},"District de Delémont"]
[3,null,null,"Charges",{"v":201588460.10999998,"d":"201,588,460.11"},{"v":205516694.61999997,"d":"205,516,694.62"},{"v":220336145.76999998,"d":"220,336,145.77"},{"v":238659347.41000006,"d":"238,659,347.41"},{"v":246958626.42999998,"d":"246,958,626.43"},{"$f":"I9020-E9020","v":{"v":45370166.31999999,"d":"45,370,166.32"}}]
[null,30,null,"Charges du personnel",{"v":39670350.84,"d":"39,670,350.84"},{"v":40559713.13999999,"d":"40,559,713.14"},{"v":41635023.75,"d":"41,635,023.75"},{"v":42736352.53000001,"d":"42,736,352.53"},{"v":43203084.14999999,"d":"43,203,084.15"},{"v":3532733.3099999875,"d":"3,532,733.31"}]
[null,null,300,"Autorités et commissions",{"v":1980394.8499999999,"d":"1,980,394.85"},{"v":2028549.7000000002,"d":"2,028,549.70"},{"v":2156401.95,"d":"2,156,401.95"},{"v":2027553.3999999997,"d":"2,027,553.40"},{"v":2161923.1,"d":"2,161,923.10"},{"v":181528.25000000023,"d":"181,528.25"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":30674869.21,"d":"30,674,869.21"},{"v":31450752.939999998,"d":"31,450,752.94"},{"v":32220917.509999998,"d":"32,220,917.51"},{"v":33268478.180000003,"d":"33,268,478.18"},{"v":33503260.849999994,"d":"33,503,260.85"},{"v":2828391.639999993,"d":"2,828,391.64"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49858.6,"d":"49,858.60"},{"v":49858.6,"d":"49,858.60"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":4000,"d":"4,000.00"},{"v":4430.9,"d":"4,430.90"},{"v":3679.75,"d":"3,679.75"},{"v":2197,"d":"2,197.00"},{"v":17764.15,"d":"17,764.15"},{"v":13764.150000000001,"d":"13,764.15"}]
[null,null,304,"Allocations et indemnités",{"v":21891.7,"d":"21,891.70"},{"v":22262.9,"d":"22,262.90"},{"v":17914.6,"d":"17,914.60"},{"v":11716.140000000001,"d":"11,716.14"},{"v":16115.75,"d":"16,115.75"},{"v":-5775.950000000001,"d":"-5,775.95 "}]
[null,null,305,"Charges de l'employeur",{"v":6545743.44,"d":"6,545,743.44"},{"v":6692703.850000001,"d":"6,692,703.85"},{"v":6725910.54,"d":"6,725,910.54"},{"v":6940004.9799999995,"d":"6,940,004.98"},{"v":6948479.539999998,"d":"6,948,479.54"},{"v":402736.09999999776,"d":"402,736.10"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":55445.25,"d":"55,445.25"},{"v":54671.45,"d":"54,671.45"},{"v":48108.05,"d":"48,108.05"},{"v":46922.2,"d":"46,922.20"},{"v":43602.4,"d":"43,602.40"},{"v":-11842.849999999999,"d":"-11,842.85 "}]
[null,null,309,"Autres charges du personnel",{"v":388006.3899999999,"d":"388,006.39"},{"v":306341.3999999999,"d":"306,341.40"},{"v":462091.3500000001,"d":"462,091.35"},{"v":439480.63000000006,"d":"439,480.63"},{"v":462079.76,"d":"462,079.76"},{"v":74073.37000000011,"d":"74,073.37"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"v":37128588.8,"d":"37,128,588.80"},{"v":41230952.20999999,"d":"41,230,952.21"},{"v":50343408.449999996,"d":"50,343,408.45"},{"v":60482286.81000001,"d":"60,482,286.81"},{"v":60712031.82999999,"d":"60,712,031.83"},{"$f":"I9031-E9031","v":{"v":23583443.029999994,"d":"23,583,443.03"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":3963405,"d":"3,963,405.00"},{"v":4369865.36,"d":"4,369,865.36"},{"v":4613864.7,"d":"4,613,864.70"},{"v":4313510.360000001,"d":"4,313,510.36"},{"v":4605463.899999999,"d":"4,605,463.90"},{"v":642058.8999999994,"d":"642,058.90"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":1258310.5599999998,"d":"1,258,310.56"},{"v":1312046.37,"d":"1,312,046.37"},{"v":1407250.2399999998,"d":"1,407,250.24"},{"v":1146874.9,"d":"1,146,874.90"},{"v":1091243.1400000001,"d":"1,091,243.14"},{"v":-167067.4199999997,"d":"-167,067.42 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":14832960.920000002,"d":"14,832,960.92"},{"v":17250401.479999997,"d":"17,250,401.48"},{"v":25866230.990000002,"d":"25,866,230.99"},{"v":36020898.62000001,"d":"36,020,898.62"},{"v":34917958.28999999,"d":"34,917,958.29"},{"v":20084997.36999999,"d":"20,084,997.37"}]
[null,null,313,"Prestations de services et honoraires",{"v":8448897.2,"d":"8,448,897.20"},{"v":8726969.23,"d":"8,726,969.23"},{"v":8724442.709999999,"d":"8,724,442.71"},{"v":9088162.08,"d":"9,088,162.08"},{"v":9473116.109999998,"d":"9,473,116.11"},{"v":1024218.9099999983,"d":"1,024,218.91"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":4597625.9399999995,"d":"4,597,625.94"},{"v":4369069.6,"d":"4,369,069.60"},{"v":4196672.51,"d":"4,196,672.51"},{"v":4518857.01,"d":"4,518,857.01"},{"v":4369996.06,"d":"4,369,996.06"},{"v":-227629.8799999999,"d":"-227,629.88 "}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":1777385.09,"d":"1,777,385.09"},{"v":1838318,"d":"1,838,318.00"},{"v":1966392.08,"d":"1,966,392.08"},{"v":2024229.470000001,"d":"2,024,229.47"},{"v":2139990.46,"d":"2,139,990.46"},{"v":362605.3699999999,"d":"362,605.37"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":1325432.2000000002,"d":"1,325,432.20"},{"v":1339997.4000000001,"d":"1,339,997.40"},{"v":1269582.3,"d":"1,269,582.30"},{"v":1259510.8499999999,"d":"1,259,510.85"},{"v":1276271.62,"d":"1,276,271.62"},{"v":-49160.580000000075,"d":"-49,160.58 "}]
[null,null,317,"Indemnités et dédommagements",{"v":318023.72,"d":"318,023.72"},{"v":377242.80000000005,"d":"377,242.80"},{"v":486672.05000000005,"d":"486,672.05"},{"v":457594.50999999995,"d":"457,594.51"},{"v":464161.18999999994,"d":"464,161.19"},{"v":146137.46999999997,"d":"146,137.47"}]
[null,null,318,"Réévaluations de créances",{"v":247932.79999999993,"d":"247,932.80"},{"v":1274733.8199999998,"d":"1,274,733.82"},{"v":1436900.1300000001,"d":"1,436,900.13"},{"v":1313516.4100000001,"d":"1,313,516.41"},{"v":1990007.0599999998,"d":"1,990,007.06"},{"v":1742074.2599999998,"d":"1,742,074.26"}]
[null,null,319,"Divers charges d'exploitation",{"v":358615.3699999999,"d":"358,615.37"},{"v":372308.14999999997,"d":"372,308.15"},{"v":375400.73999999993,"d":"375,400.74"},{"v":339132.60000000003,"d":"339,132.60"},{"v":383823.99999999994,"d":"383,824.00"},{"v":25208.630000000063,"d":"25,208.63"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"v":11389345.599999998,"d":"11,389,345.60"},{"v":11751195.459999997,"d":"11,751,195.46"},{"v":12902802.52,"d":"12,902,802.52"},{"v":13110234.160000004,"d":"13,110,234.16"},{"v":13665404.729999999,"d":"13,665,404.73"},{"$f":"I9043-E9043","v":{"v":2276059.130000001,"d":"2,276,059.13"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":11217066.419999998,"d":"11,217,066.42"},{"v":11522345.519999998,"d":"11,522,345.52"},{"v":12638190.99,"d":"12,638,190.99"},{"v":12818570.600000003,"d":"12,818,570.60"},{"v":13094031.62,"d":"13,094,031.62"},{"$f":"I9044-E9044","v":{"v":1876965.2000000011,"d":"1,876,965.20"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":172279.18,"d":"172,279.18"},{"v":228849.93999999997,"d":"228,849.94"},{"v":264611.52999999997,"d":"264,611.53"},{"v":291663.56,"d":"291,663.56"},{"v":571373.11,"d":"571,373.11"},{"$f":"I9045-E9045","v":{"v":399093.93,"d":"399,093.93"}}]
[]
[null,34,null,"Charges financières",{"v":4729206.14,"d":"4,729,206.14"},{"v":4076118.67,"d":"4,076,118.67"},{"v":4341042.33,"d":"4,341,042.33"},{"v":5671777.169999999,"d":"5,671,777.17"},{"v":6764587.89,"d":"6,764,587.89"},{"$f":"I9047-E9047","v":{"v":2035381.75,"d":"2,035,381.75"}}]
[null,null,340,"Charges d'intérets",{"v":3981716.71,"d":"3,981,716.71"},{"v":3402000.1900000004,"d":"3,402,000.19"},{"v":3348733.32,"d":"3,348,733.32"},{"v":4543648.89,"d":"4,543,648.89"},{"v":5712182.849999999,"d":"5,712,182.85"},{"v":1730466.1399999987,"d":"1,730,466.14"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109160.4,"d":"109,160.40"},{"v":14990.66,"d":"14,990.66"},{"v":22270,"d":"22,270.00"},{"v":22270,"d":"22,270.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},15.64,{"v":8887.65,"d":"8,887.65"},126.69,126.69]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":689031.16,"d":"689,031.16"},{"v":661840.8799999999,"d":"661,840.88"},{"v":794157.7999999999,"d":"794,157.80"},{"v":1094205.3099999998,"d":"1,094,205.31"},{"v":1007610.8699999998,"d":"1,007,610.87"},{"v":318579.70999999973,"d":"318,579.71"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":58408.600000000006,"d":"58,408.60"},{"v":12243.07,"d":"12,243.07"},{"v":89030.89,"d":"89,030.89"},{"v":9949.099999999999,"d":"9,949.10"},{"v":22388.5,"d":"22,388.50"},{"v":-36020.100000000006,"d":"-36,020.10 "}]
[null,null,349,"Autres charges financières",49.67,14.53,{"v":-55.72,"d":"-55.72 "},95.56,8.98,{"v":-40.69,"d":"-40.69 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"v":1161188.86,"d":"1,161,188.86"},{"v":1088117.45,"d":"1,088,117.45"},{"v":1479143.1,"d":"1,479,143.10"},{"v":2384056.29,"d":"2,384,056.29"},{"v":2965299.9800000004,"d":"2,965,299.98"},{"$f":"I9055-E9055","v":{"v":1804111.1200000003,"d":"1,804,111.12"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":129281.35,"d":"129,281.35"},{"v":23200.35,"d":"23,200.35"},{"v":31819.55,"d":"31,819.55"},{"v":107328,"d":"107,328.00"},{"v":0,"d":"0.00"},{"$f":"I9056-E9056","v":{"v":-129281.35,"d":"-129,281.35 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":1031907.51,"d":"1,031,907.51"},{"v":1064917.0999999999,"d":"1,064,917.10"},{"v":1447323.55,"d":"1,447,323.55"},{"v":2276728.29,"d":"2,276,728.29"},{"v":2965299.9800000004,"d":"2,965,299.98"},{"$f":"I9057-E9057","v":{"v":1933392.4700000004,"d":"1,933,392.47"}}]
[]
[null,36,null,"Charges de transferts",{"v":98893448.77000001,"d":"98,893,448.77"},{"v":99049560.67999999,"d":"99,049,560.68"},{"v":101954414.63,"d":"101,954,414.63"},{"v":105858145.59,"d":"105,858,145.59"},{"v":108493800.53999999,"d":"108,493,800.54"},{"$f":"I9059-E9059","v":{"v":9600351.76999998,"d":"9,600,351.77"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":301694.95,"d":"301,694.95"},{"v":315653.2,"d":"315,653.20"},{"v":298804.35,"d":"298,804.35"},{"v":310488.22,"d":"310,488.22"},{"v":311102.23,"d":"311,102.23"},{"v":9407.27999999997,"d":"9,407.28"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":57624324.260000005,"d":"57,624,324.26"},{"v":57628715.22,"d":"57,628,715.22"},{"v":59950024.73,"d":"59,950,024.73"},{"v":62533308.36000001,"d":"62,533,308.36"},{"v":63960252.949999996,"d":"63,960,252.95"},{"v":6335928.68999999,"d":"6,335,928.69"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":1794679.55,"d":"1,794,679.55"},{"v":1812141.79,"d":"1,812,141.79"},{"v":1295300.47,"d":"1,295,300.47"},{"v":1756838.5,"d":"1,756,838.50"},{"v":1341123.5,"d":"1,341,123.50"},{"v":-453556.05000000005,"d":"-453,556.05 "}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":34743156.510000005,"d":"34,743,156.51"},{"v":34345474.73,"d":"34,345,474.73"},{"v":35108464.89,"d":"35,108,464.89"},{"v":35346004.79,"d":"35,346,004.79"},{"v":35953332.61,"d":"35,953,332.61"},{"v":1210176.099999994,"d":"1,210,176.10"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"},{"v":82000,"d":"82,000.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":8100,"d":"8,100.00"},{"v":7400,"d":"7,400.00"},{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":18100,"d":"18,100.00"},{"v":10000,"d":"10,000.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":15247.55,"d":"15,247.55"},{"v":15250,"d":"15,250.00"},{"v":369722.38,"d":"369,722.38"},{"v":897353.6300000001,"d":"897,353.63"},{"v":220657.72999999998,"d":"220,657.73"},{"v":205410.18,"d":"205,410.18"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":4406245.95,"d":"4,406,245.95"},{"v":4924925.74,"d":"4,924,925.74"},{"v":4923997.81,"d":"4,923,997.81"},{"v":5006052.090000001,"d":"5,006,052.09"},{"v":6607231.5200000005,"d":"6,607,231.52"},{"v":2200985.5700000003,"d":"2,200,985.57"}]
[]
[null,37,null,"Subventions à redistribuer",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9069-E9069","v":{"v":-1665,"d":"-1,665.00 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1665,"d":"-1,665.00 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"v":987812.67,"d":"987,812.67"},{"v":1382397.1,"d":"1,382,397.10"},{"v":2037127.7100000002,"d":"2,037,127.71"},{"v":1935138.0599999998,"d":"1,935,138.06"},{"v":4018679.64,"d":"4,018,679.64"},{"v":3030866.97,"d":"3,030,866.97"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340.75,340.75]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":9177.65,"d":"9,177.65"},{"v":1497,"d":"1,497.00"},{"v":8770.55,"d":"8,770.55"},{"v":1741,"d":"1,741.00"},{"v":0,"d":"0.00"},{"v":-9177.65,"d":"-9,177.65 "}]
[null,null,384,"Charges extraordinaires financières et comptables",105.77,{"v":135.1,"d":"135.10"},{"v":-279.94,"d":"-279.94 "},{"v":13037.2,"d":"13,037.20"},588.89,483.12]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":978529.25,"d":"978,529.25"},{"v":1380765,"d":"1,380,765.00"},{"v":2028637.1,"d":"2,028,637.10"},{"v":1920359.8599999999,"d":"1,920,359.86"},{"v":4017750,"d":"4,017,750.00"},{"v":3039220.75,"d":"3,039,220.75"}]
[]
[null,39,null,"Imputations internes",{"v":7626853.43,"d":"7,626,853.43"},{"v":6378639.91,"d":"6,378,639.91"},{"v":5643183.28,"d":"5,643,183.28"},{"v":6481356.799999999,"d":"6,481,356.80"},{"v":7135737.67,"d":"7,135,737.67"},{"$f":"I9080-E9080","v":{"v":-491115.7599999998,"d":"-491,115.76 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":46326.85,"d":"46,326.85"},{"v":64505.5,"d":"64,505.50"},{"v":64400,"d":"64,400.00"},{"v":264559.4,"d":"264,559.40"},{"v":315725.5,"d":"315,725.50"},{"v":269398.65,"d":"269,398.65"}]
[null,null,391,"Prestations de services",{"v":1749014.9999999998,"d":"1,749,015.00"},{"v":1532795.35,"d":"1,532,795.35"},{"v":2179718.91,"d":"2,179,718.91"},{"v":2388718.6999999997,"d":"2,388,718.70"},{"v":2550077.45,"d":"2,550,077.45"},{"v":801062.4500000004,"d":"801,062.45"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":60000,"d":"60,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":4000,"d":"4,000.00"},{"v":15627.8,"d":"15,627.80"},{"v":23429.5,"d":"23,429.50"},{"v":22984.25,"d":"22,984.25"},{"v":20778.75,"d":"20,778.75"},{"v":16778.75,"d":"16,778.75"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":1293975,"d":"1,293,975.00"},{"v":1185931.06,"d":"1,185,931.06"},{"v":916984.9700000001,"d":"916,984.97"},{"v":1262283.42,"d":"1,262,283.42"},{"v":1787884.25,"d":"1,787,884.25"},{"v":493909.25,"d":"493,909.25"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":2465786.82,"d":"2,465,786.82"},{"v":2367133.34,"d":"2,367,133.34"},{"v":2394832.87,"d":"2,394,832.87"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.09999999963,"d":"-130,371.10 "}]
[null,null,399,"Autres imputations internes",{"v":1957393.76,"d":"1,957,393.76"},{"v":1102290.86,"d":"1,102,290.86"},{"v":3461.0299999999997,"d":"3,461.03"},{"v":5400,"d":"5,400.00"},{"v":5500,"d":"5,500.00"},{"v":-1951893.76,"d":"-1,951,893.76 "}]
[]
[]
[4,null,null,"Revenus",{"v":205066945.82,"d":"205,066,945.82"},{"v":212312120.19000006,"d":"212,312,120.19"},{"v":222090873.16999996,"d":"222,090,873.17"},{"v":239247465.2,"d":"239,247,465.20"},{"v":255515638.62000003,"d":"255,515,638.62"},{"$f":"I9091-E9091","v":{"v":50448692.80000004,"d":"50,448,692.80"}}]
[null,40,null,"Revenus fiscaux",{"v":105095739.66999999,"d":"105,095,739.67"},{"v":110197361.24000002,"d":"110,197,361.24"},{"v":108768278.92999998,"d":"108,768,278.93"},{"v":114771058.98,"d":"114,771,058.98"},{"v":124080536.28,"d":"124,080,536.28"},{"v":18984796.610000014,"d":"18,984,796.61"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":82544081.64,"d":"82,544,081.64"},{"v":84946182.56000002,"d":"84,946,182.56"},{"v":87170050.22999999,"d":"87,170,050.23"},{"v":90971912.08,"d":"90,971,912.08"},{"v":95344228.49000001,"d":"95,344,228.49"},{"v":12800146.850000009,"d":"12,800,146.85"}]
[null,null,401,"Impôts directs des personnes morales",{"v":9419045.599999998,"d":"9,419,045.60"},{"v":11459667.219999999,"d":"11,459,667.22"},{"v":8479638.25,"d":"8,479,638.25"},{"v":9746977.320000002,"d":"9,746,977.32"},{"v":12869759.57,"d":"12,869,759.57"},{"v":3450713.9700000025,"d":"3,450,713.97"}]
[null,null,402,"Autres impôts directs",{"v":12758870.159999998,"d":"12,758,870.16"},{"v":13422419.01,"d":"13,422,419.01"},{"v":12714380.1,"d":"12,714,380.10"},{"v":13647227.73,"d":"13,647,227.73"},{"v":15455902.95,"d":"15,455,902.95"},{"v":2697032.790000001,"d":"2,697,032.79"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":373742.27,"d":"373,742.27"},{"v":369092.44999999995,"d":"369,092.45"},{"v":404210.35000000003,"d":"404,210.35"},{"v":404941.85,"d":"404,941.85"},{"v":410645.2699999999,"d":"410,645.27"},{"v":36902.99999999988,"d":"36,903.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"v":124248.34999999999,"d":"124,248.35"},{"v":255612.40000000002,"d":"255,612.40"},{"v":154747.86,"d":"154,747.86"},{"v":161264.75,"d":"161,264.75"},{"v":184541.4,"d":"184,541.40"},{"$f":"I9098-E9098","v":{"v":60293.05,"d":"60,293.05"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084,"d":"2,084.00"},{"v":0,"d":"0.00"},{"$f":"I9099-E9099","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9100-E9100","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":124248.34999999999,"d":"124,248.35"},{"v":255612.40000000002,"d":"255,612.40"},{"v":154747.86,"d":"154,747.86"},{"v":159180.75,"d":"159,180.75"},{"v":184541.4,"d":"184,541.40"},{"$f":"I9101-E9101","v":{"v":60293.05,"d":"60,293.05"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9102-E9102","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"v":46222642.19,"d":"46,222,642.19"},{"v":49886376.25,"d":"49,886,376.25"},{"v":58067249.31000002,"d":"58,067,249.31"},{"v":67886191.46000001,"d":"67,886,191.46"},{"v":68638409.61,"d":"68,638,409.61"},{"$f":"I9104-E9104","v":{"v":22415767.42,"d":"22,415,767.42"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":1641383.96,"d":"1,641,383.96"},{"v":1628612.8,"d":"1,628,612.80"},{"v":1644614.8500000003,"d":"1,644,614.85"},{"v":1630601.4400000002,"d":"1,630,601.44"},{"v":1770119.15,"d":"1,770,119.15"},{"v":128735.18999999994,"d":"128,735.19"}]
[null,null,421,"Emoluments administratif",{"v":1517184.77,"d":"1,517,184.77"},{"v":1533229.0599999998,"d":"1,533,229.06"},{"v":1727820.7800000003,"d":"1,727,820.78"},{"v":1609207.69,"d":"1,609,207.69"},{"v":1807338.8200000003,"d":"1,807,338.82"},{"v":290154.0500000003,"d":"290,154.05"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":68443.9,"d":"68,443.90"},{"v":65508.700000000004,"d":"65,508.70"},{"v":67824,"d":"67,824.00"},{"v":71945.1,"d":"71,945.10"},{"v":59598.65,"d":"59,598.65"},{"v":-8845.249999999993,"d":"-8,845.25 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":40692308.919999994,"d":"40,692,308.92"},{"v":44317054.199999996,"d":"44,317,054.20"},{"v":51893684.91000001,"d":"51,893,684.91"},{"v":62098547.86000001,"d":"62,098,547.86"},{"v":62002195.66,"d":"62,002,195.66"},{"v":21309886.740000002,"d":"21,309,886.74"}]
[null,null,425,"Revenus des ventes",{"v":510024.7100000001,"d":"510,024.71"},{"v":541778.7500000001,"d":"541,778.75"},{"v":650232.83,"d":"650,232.83"},{"v":620578.2900000002,"d":"620,578.29"},{"v":828669.2199999999,"d":"828,669.22"},{"v":318644.5099999998,"d":"318,644.51"}]
[null,null,426,"remboursements",{"v":1646736.9800000004,"d":"1,646,736.98"},{"v":1633674.89,"d":"1,633,674.89"},{"v":1881271.9899999998,"d":"1,881,271.99"},{"v":1711820.15,"d":"1,711,820.15"},{"v":2003710.4900000002,"d":"2,003,710.49"},{"v":356973.5099999998,"d":"356,973.51"}]
[null,null,427,"Amendes",{"v":143517,"d":"143,517.00"},{"v":165327.7,"d":"165,327.70"},{"v":198745.94999999998,"d":"198,745.95"},{"v":124541.28,"d":"124,541.28"},{"v":156066.41999999998,"d":"156,066.42"},{"v":12549.419999999984,"d":"12,549.42"}]
[null,null,429,"Autres taxes et compensations",{"v":3041.95,"d":"3,041.95"},{"v":1190.15,"d":"1,190.15"},{"v":3054,"d":"3,054.00"},{"v":18949.649999999998,"d":"18,949.65"},{"v":10711.2,"d":"10,711.20"},{"v":7669.250000000001,"d":"7,669.25"}]
[]
[null,43,null,"Revenus divers",{"v":1545828.3399999999,"d":"1,545,828.34"},{"v":2157827.65,"d":"2,157,827.65"},{"v":2156844.1799999997,"d":"2,156,844.18"},{"v":2209501.57,"d":"2,209,501.57"},{"v":4549970.279999999,"d":"4,549,970.28"},{"$f":"I9115-E9115","v":{"v":3004141.9399999995,"d":"3,004,141.94"}}]
[null,null,430,"Revenus divers d'exploitation",{"v":1524624.3399999999,"d":"1,524,624.34"},{"v":2079162.65,"d":"2,079,162.65"},{"v":2129591.98,"d":"2,129,591.98"},{"v":2137156.57,"d":"2,137,156.57"},{"v":2045502.0099999998,"d":"2,045,502.01"},{"$f":"I9116-E9116","v":{"v":520877.6699999999,"d":"520,877.67"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":60213.1,"d":"60,213.10"},{"v":9225,"d":"9,225.00"},{"v":50452.5,"d":"50,452.50"},{"v":97395.2,"d":"97,395.20"},{"$f":"I9117-E9117","v":{"v":97395.2,"d":"97,395.20"}}]
[null,null,432,"Variation de stock",{"v":26.149999999999977,"d":"26.15"},{"v":-29.5,"d":"-29.50 "},{"v":-1325.85,"d":"-1,325.85 "},{"v":576.8,"d":"576.80"},{"v":486.6,"d":"486.60"},{"$f":"I9118-E9118","v":{"v":460.45000000000005,"d":"460.45"}}]
[null,null,439,"Autres revenus divers",{"v":21177.85,"d":"21,177.85"},{"v":18481.4,"d":"18,481.40"},{"v":19353.05,"d":"19,353.05"},{"v":21315.699999999997,"d":"21,315.70"},{"v":2406586.4699999997,"d":"2,406,586.47"},{"$f":"I9119-E9119","v":{"v":2385408.6199999996,"d":"2,385,408.62"}}]
[]
[null,44,null,"Revenus financiers",{"v":6031841.8,"d":"6,031,841.80"},{"v":5921109.2299999995,"d":"5,921,109.23"},{"v":6595461.51,"d":"6,595,461.51"},{"v":10024002.520000001,"d":"10,024,002.52"},{"v":10678178.31,"d":"10,678,178.31"},{"$f":"I9121-E9121","v":{"v":4646336.510000001,"d":"4,646,336.51"}}]
[null,null,440,"Revenus des intérets",{"v":1608100.76,"d":"1,608,100.76"},{"v":1570938.55,"d":"1,570,938.55"},{"v":1586568.9399999997,"d":"1,586,568.94"},{"v":1812979.4,"d":"1,812,979.40"},{"v":2308183.0100000002,"d":"2,308,183.01"},{"v":700082.2500000002,"d":"700,082.25"}]
[null,null,441,"Gains réalisés du PF",{"v":91824.2,"d":"91,824.20"},{"v":163290,"d":"163,290.00"},{"v":22919.9,"d":"22,919.90"},{"v":315311.91000000003,"d":"315,311.91"},{"v":181847.1,"d":"181,847.10"},{"v":90022.90000000001,"d":"90,022.90"}]
[null,null,442,"Revenus de participations du PF",{"v":67037.19,"d":"67,037.19"},{"v":48448.72,"d":"48,448.72"},{"v":33251.85,"d":"33,251.85"},{"v":63480.77,"d":"63,480.77"},{"v":46613.69,"d":"46,613.69"},{"v":-20423.5,"d":"-20,423.50 "}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":1892566.95,"d":"1,892,566.95"},{"v":1782599.25,"d":"1,782,599.25"},{"v":2139893.45,"d":"2,139,893.45"},{"v":2459205.47,"d":"2,459,205.47"},{"v":2492965.95,"d":"2,492,965.95"},{"v":600399.0000000002,"d":"600,399.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":98340,"d":"98,340.00"},{"v":148054.15,"d":"148,054.15"},{"v":159728.25,"d":"159,728.25"},{"v":2519351.96,"d":"2,519,351.96"},{"v":2740194.14,"d":"2,740,194.14"},{"v":2641854.14,"d":"2,641,854.14"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":173538,"d":"173,538.00"},{"v":180579,"d":"180,579.00"},{"v":97804,"d":"97,804.00"},{"v":149987,"d":"149,987.00"},{"v":146511,"d":"146,511.00"},{"v":-27027,"d":"-27,027.00 "}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":2097881.0799999996,"d":"2,097,881.08"},{"v":2022599.92,"d":"2,022,599.92"},{"v":2547193.5,"d":"2,547,193.50"},{"v":2702119.5100000002,"d":"2,702,119.51"},{"v":2761023.0699999994,"d":"2,761,023.07"},{"v":663141.9899999998,"d":"663,141.99"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":810,"d":"810.00"},{"v":810,"d":"810.00"}]
[null,null,449,"Autres revenus financiers",{"v":2553.62,"d":"2,553.62"},{"v":4599.64,"d":"4,599.64"},{"v":8101.620000000001,"d":"8,101.62"},{"v":1566.5,"d":"1,566.50"},30.35,{"v":-2523.27,"d":"-2,523.27 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"v":335835.21,"d":"335,835.21"},{"v":407686.31000000006,"d":"407,686.31"},{"v":1358125.45,"d":"1,358,125.45"},{"v":1452856.8900000001,"d":"1,452,856.89"},{"v":1465267.51,"d":"1,465,267.51"},{"$f":"I9133-E9133","v":{"v":1129432.3,"d":"1,129,432.30"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":113720.55,"d":"113,720.55"},{"v":91532.6,"d":"91,532.60"},{"v":123406.82,"d":"123,406.82"},{"v":421879.95,"d":"421,879.95"},{"v":106788.60000000002,"d":"106,788.60"},{"$f":"I9134-E9134","v":{"v":-6931.9499999999825,"d":"-6,931.95 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":222114.66,"d":"222,114.66"},{"v":316153.71,"d":"316,153.71"},{"v":1234718.63,"d":"1,234,718.63"},{"v":1030976.9400000001,"d":"1,030,976.94"},{"v":1358478.91,"d":"1,358,478.91"},{"$f":"I9135-E9135","v":{"v":1136364.25,"d":"1,136,364.25"}}]
[]
[null,46,null,"Revenus de transfert",{"v":36529084.69,"d":"36,529,084.69"},{"v":35758896.07,"d":"35,758,896.07"},{"v":35913355.51,"d":"35,913,355.51"},{"v":34340895.589999996,"d":"34,340,895.59"},{"v":38183242.78,"d":"38,183,242.78"},{"$f":"I9137-E9137","v":{"v":1654158.0900000036,"d":"1,654,158.09"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":653229,"d":"653,229.00"},{"v":691521.05,"d":"691,521.05"},{"v":807409.4,"d":"807,409.40"},{"v":794761.2999999999,"d":"794,761.30"},{"v":854232.9500000001,"d":"854,232.95"},{"v":201003.95000000007,"d":"201,003.95"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":17244395.439999998,"d":"17,244,395.44"},{"v":16760050.110000001,"d":"16,760,050.11"},{"v":15197955.48,"d":"15,197,955.48"},{"v":15446798.669999996,"d":"15,446,798.67"},{"v":15925755.34,"d":"15,925,755.34"},{"v":-1318640.0999999978,"d":"-1,318,640.10 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":6851879.35,"d":"6,851,879.35"},{"v":6461607.2,"d":"6,461,607.20"},{"v":7172921.8,"d":"7,172,921.80"},{"v":5708681.6,"d":"5,708,681.60"},{"v":6535438.54,"d":"6,535,438.54"},{"v":-316440.8099999996,"d":"-316,440.81 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":4337228.36,"d":"4,337,228.36"},{"v":4078383.2600000002,"d":"4,078,383.26"},{"v":5067879.36,"d":"5,067,879.36"},{"v":4385460.0600000005,"d":"4,385,460.06"},{"v":5761250.68,"d":"5,761,250.68"},{"v":1424022.3199999994,"d":"1,424,022.32"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":7442352.54,"d":"7,442,352.54"},{"v":7767334.45,"d":"7,767,334.45"},{"v":7667189.47,"d":"7,667,189.47"},{"v":8005193.959999998,"d":"8,005,193.96"},{"v":9106565.270000001,"d":"9,106,565.27"},{"v":1664212.7300000014,"d":"1,664,212.73"}]
[]
[null,47,null,"Subventions à redistribuer",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9144-E9144","v":{"v":-1665,"d":"-1,665.00 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9145-E9145","v":{"v":-1665,"d":"-1,665.00 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"v":1527131.03,"d":"1,527,131.03"},{"v":1328575.93,"d":"1,328,575.93"},{"v":3424052.67,"d":"3,424,052.67"},{"v":1911100.2900000003,"d":"1,911,100.29"},{"v":608838.9299999999,"d":"608,838.93"},{"$f":"I9147-E9147","v":{"v":-918292.1000000001,"d":"-918,292.10 "}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":4680,"d":"4,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18460.2,"d":"18,460.20"},{"v":18460.2,"d":"18,460.20"}]
[null,null,483,"Revenus divers extraordinaires",{"v":38014.95,"d":"38,014.95"},{"v":0,"d":"0.00"},{"v":1040,"d":"1,040.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":61985.05,"d":"61,985.05"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":26637.78,"d":"26,637.78"},{"v":10950.98,"d":"10,950.98"},{"v":39743.5,"d":"39,743.50"},{"v":18552.23,"d":"18,552.23"},{"v":265749.8,"d":"265,749.80"},{"v":239112.02,"d":"239,112.02"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13302.8,"d":"13,302.80"},{"v":13302.8,"d":"13,302.80"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":10700,"d":"10,700.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":1462478.3,"d":"1,462,478.30"},{"v":1312944.95,"d":"1,312,944.95"},{"v":3383269.17,"d":"3,383,269.17"},{"v":1892548.0600000003,"d":"1,892,548.06"},{"v":200626.12999999998,"d":"200,626.13"},{"v":-1261852.1700000002,"d":"-1,261,852.17 "}]
[]
[null,49,null,"Imputations internes",{"v":7652929.540000001,"d":"7,652,929.54"},{"v":6398675.11,"d":"6,398,675.11"},{"v":5652757.750000001,"d":"5,652,757.75"},{"v":6490593.149999999,"d":"6,490,593.15"},{"v":7126653.52,"d":"7,126,653.52"},{"$f":"I9156-E9156","v":{"v":-526276.0200000014,"d":"-526,276.02 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":34400,"d":"34,400.00"},{"v":41400,"d":"41,400.00"},{"v":51400,"d":"51,400.00"},{"v":339559.4,"d":"339,559.40"},{"v":396075.5,"d":"396,075.50"},{"v":361675.5,"d":"361,675.50"}]
[null,null,491,"Prestations de services",{"v":1984606.9999999998,"d":"1,984,607.00"},{"v":1830786.85,"d":"1,830,786.85"},{"v":2471629.0900000003,"d":"2,471,629.09"},{"v":2595551.25,"d":"2,595,551.25"},{"v":2808243.3,"d":"2,808,243.30"},{"v":823636.3,"d":"823,636.30"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":116400,"d":"116,400.00"},{"v":128400,"d":"128,400.00"},{"v":67700,"d":"67,700.00"},{"v":128400,"d":"128,400.00"},{"v":128500,"d":"128,500.00"},{"v":12100,"d":"12,100.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":53475.5,"d":"53,475.50"},{"v":53577,"d":"53,577.00"},{"v":51593.8,"d":"51,593.80"},{"v":55338.05,"d":"55,338.05"},{"v":28178.75,"d":"28,178.75"},{"v":-25296.75,"d":"-25,296.75 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":1049319.75,"d":"1,049,319.75"},{"v":877131.06,"d":"877,131.06"},{"v":614184.97,"d":"614,184.97"},{"v":951333.42,"d":"951,333.42"},{"v":1426884.25,"d":"1,426,884.25"},{"v":377564.5,"d":"377,564.50"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":2465786.81,"d":"2,465,786.81"},{"v":2367133.34,"d":"2,367,133.34"},{"v":2394832.86,"d":"2,394,832.86"},{"v":2417055.03,"d":"2,417,055.03"},{"v":2335415.72,"d":"2,335,415.72"},{"v":-130371.08999999985,"d":"-130,371.09 "}]
[null,null,499,"Autres imputations internes",{"v":1948584.48,"d":"1,948,584.48"},{"v":1099890.86,"d":"1,099,890.86"},{"v":1061.03,"d":"1,061.03"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":-1945584.48,"d":"-1,945,584.48 "}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"v":3478485.71,"d":"3,478,485.71"},{"v":6697531.13,"d":"6,697,531.13"},{"v":1754727.4000000013,"d":"1,754,727.40"},{"v":588117.79,"d":"588,117.79"},{"v":8557012.190000001,"d":"8,557,012.19"},{"$f":"I9169-E9169","v":{"v":5078526.480000001,"d":"5,078,526.48"}}]
[null,null,900,"Compte général (+ / -)",{"v":-2000018.6400000006,"d":"-2,000,018.64 "},{"v":-510037.35,"d":"-510,037.35 "},{"v":-3470298.3499999996,"d":"-3,470,298.35 "},{"v":-1846902.87,"d":"-1,846,902.87 "},{"v":5795903.86,"d":"5,795,903.86"},{"$f":"I9170-E9170","v":{"v":7795922.500000001,"d":"7,795,922.50"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":5478504.350000001,"d":"5,478,504.35"},{"v":7207568.4799999995,"d":"7,207,568.48"},{"v":5225025.750000001,"d":"5,225,025.75"},{"v":2435020.66,"d":"2,435,020.66"},{"v":2761108.33,"d":"2,761,108.33"},{"$f":"I9171-E9171","v":{"v":-2717396.0200000005,"d":"-2,717,396.02 "}}]
[]
[{"$nulls":3},"Résultat global",{"v":3478485.71,"d":"3,478,485.71"},{"v":6697531.13,"d":"6,697,531.13"},{"v":1754727.4000000013,"d":"1,754,727.40"},{"v":588117.79,"d":"588,117.79"},{"v":8557012.190000001,"d":"8,557,012.19"},{"$f":"I9173-E9173","v":{"v":5078526.480000001,"d":"5,078,526.48"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["District des Frances-Montagnes",{"$nulls":3},{"v":10479,"d":"10,479"},{"v":10478,"d":"10,478"},{"v":10433,"d":"10,433"},{"v":10531,"d":"10,531"},{"$f":"'Base de données pop.'!H7","v":{"v":10475,"d":"10,475"}},{"$f":"I9179-E9179","v":{"v":-4,"d":"-4 "}}]
[{"$nulls":4},"District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes",{"$f":"H9180","v":"District Franches-Montagnes"},"District Franches-Montagnes"]
[3,null,null,"Charges",{"v":54563711.38000001,"d":"54,563,711.38"},{"v":55094205.62,"d":"55,094,205.62"},{"v":59843136.72,"d":"59,843,136.72"},{"v":64905974.81000001,"d":"64,905,974.81"},{"v":68236975.63,"d":"68,236,975.63"},{"$f":"I9181-E9181","v":{"v":13673264.249999985,"d":"13,673,264.25"}}]
[null,30,null,"Charges du personnel",{"v":7602933.8,"d":"7,602,933.80"},{"v":7836445.890000001,"d":"7,836,445.89"},{"v":8642913.86,"d":"8,642,913.86"},{"v":8667805.680000002,"d":"8,667,805.68"},{"v":9107557.19,"d":"9,107,557.19"},{"v":1504623.3899999997,"d":"1,504,623.39"}]
[null,null,300,"Autorités et commissions",{"v":435463.8,"d":"435,463.80"},{"v":463103.89999999997,"d":"463,103.90"},{"v":511507.95,"d":"511,507.95"},{"v":622779.65,"d":"622,779.65"},{"v":652276.35,"d":"652,276.35"},{"v":216812.55,"d":"216,812.55"}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":5907616.05,"d":"5,907,616.05"},{"v":6125931.54,"d":"6,125,931.54"},{"v":6673489.58,"d":"6,673,489.58"},{"v":6598914.330000001,"d":"6,598,914.33"},{"v":6949392.090000001,"d":"6,949,392.09"},{"v":1041776.040000001,"d":"1,041,776.04"}]
[null,null,302,"Enseignants",{"v":3645,"d":"3,645.00"},{"v":2685,"d":"2,685.00"},{"v":4625,"d":"4,625.00"},{"v":4670,"d":"4,670.00"},{"v":5228,"d":"5,228.00"},{"v":1583,"d":"1,583.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":212.5,"d":"212.50"},{"v":12.5,"d":"12.50"}]
[null,null,304,"Allocations et indemnités",{"v":51787.9,"d":"51,787.90"},{"v":17000,"d":"17,000.00"},{"v":5788.35,"d":"5,788.35"},{"v":21000,"d":"21,000.00"},{"v":-1500,"d":"-1,500.00 "},{"v":-53287.9,"d":"-53,287.90 "}]
[null,null,305,"Charges de l'employeur",{"v":1146557.75,"d":"1,146,557.75"},{"v":1151737.05,"d":"1,151,737.05"},{"v":1283374.24,"d":"1,283,374.24"},{"v":1272310.0500000003,"d":"1,272,310.05"},{"v":1306285.1500000001,"d":"1,306,285.15"},{"v":159727.40000000014,"d":"159,727.40"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":500,"d":"500.00"},{"v":5100,"d":"5,100.00"},{"v":500,"d":"500.00"},{"v":30500,"d":"30,500.00"},{"v":12500,"d":"12,500.00"},{"v":12000,"d":"12,000.00"}]
[null,null,309,"Autres charges du personnel",{"v":57163.3,"d":"57,163.30"},{"v":70888.40000000001,"d":"70,888.40"},{"v":163628.74000000002,"d":"163,628.74"},{"v":117631.65000000001,"d":"117,631.65"},{"v":183163.09999999998,"d":"183,163.10"},{"v":125999.79999999997,"d":"125,999.80"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"v":12608985.340000005,"d":"12,608,985.34"},{"v":13192552.950000001,"d":"13,192,552.95"},{"v":13570266.15,"d":"13,570,266.15"},{"v":13530904.379999999,"d":"13,530,904.38"},{"v":13757230.680000002,"d":"13,757,230.68"},{"$f":"I9192-E9192","v":{"v":1148245.3399999961,"d":"1,148,245.34"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":1535771.43,"d":"1,535,771.43"},{"v":1530436.41,"d":"1,530,436.41"},{"v":1657265.9999999998,"d":"1,657,266.00"},{"v":1589771.98,"d":"1,589,771.98"},{"v":1742866.4900000002,"d":"1,742,866.49"},{"v":207095.0600000003,"d":"207,095.06"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":344080.02999999997,"d":"344,080.03"},{"v":318453.23000000004,"d":"318,453.23"},{"v":409229.43,"d":"409,229.43"},{"v":374293.7899999999,"d":"374,293.79"},{"v":500965.08,"d":"500,965.08"},{"v":156885.05000000005,"d":"156,885.05"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":2508236.05,"d":"2,508,236.05"},{"v":2405587.5900000003,"d":"2,405,587.59"},{"v":2659809.04,"d":"2,659,809.04"},{"v":2714125.4599999995,"d":"2,714,125.46"},{"v":2592584.92,"d":"2,592,584.92"},{"v":84348.87000000011,"d":"84,348.87"}]
[null,null,313,"Prestations de services et honoraires",{"v":4751716.890000001,"d":"4,751,716.89"},{"v":4640079.73,"d":"4,640,079.73"},{"v":4772165.640000001,"d":"4,772,165.64"},{"v":4827785.63,"d":"4,827,785.63"},{"v":4616294.149999999,"d":"4,616,294.15"},{"v":-135422.74000000115,"d":"-135,422.74 "}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":2166474.7,"d":"2,166,474.70"},{"v":2880494.3499999996,"d":"2,880,494.35"},{"v":2460233.84,"d":"2,460,233.84"},{"v":2546160.19,"d":"2,546,160.19"},{"v":2617327.4499999997,"d":"2,617,327.45"},{"v":450852.74999999953,"d":"450,852.75"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":532993.38,"d":"532,993.38"},{"v":548120.42,"d":"548,120.42"},{"v":623173.5800000001,"d":"623,173.58"},{"v":540825.1,"d":"540,825.10"},{"v":571769.6100000001,"d":"571,769.61"},{"v":38776.2300000001,"d":"38,776.23"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":360040.13,"d":"360,040.13"},{"v":314791,"d":"314,791.00"},{"v":405377.56000000006,"d":"405,377.56"},{"v":353748.4,"d":"353,748.40"},{"v":377400.32,"d":"377,400.32"},{"v":17360.190000000002,"d":"17,360.19"}]
[null,null,317,"Indemnités et dédommagements",{"v":102806.05,"d":"102,806.05"},{"v":142436.65,"d":"142,436.65"},{"v":145686.97999999998,"d":"145,686.98"},{"v":172096.8,"d":"172,096.80"},{"v":177307.47999999998,"d":"177,307.48"},{"v":74501.42999999998,"d":"74,501.43"}]
[null,null,318,"Réévaluations de créances",{"v":237489.63,"d":"237,489.63"},{"v":324601.26999999996,"d":"324,601.27"},{"v":326097.33,"d":"326,097.33"},{"v":291087.08,"d":"291,087.08"},{"v":397805.88,"d":"397,805.88"},{"v":160316.25,"d":"160,316.25"}]
[null,null,319,"Divers charges d'exploitation",{"v":69377.05,"d":"69,377.05"},{"v":87552.30000000002,"d":"87,552.30"},{"v":111226.74999999999,"d":"111,226.75"},{"v":121009.95000000001,"d":"121,009.95"},{"v":162909.3,"d":"162,909.30"},{"v":93532.24999999999,"d":"93,532.25"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"v":2911871.3,"d":"2,911,871.30"},{"v":2718370.5,"d":"2,718,370.50"},{"v":3327280.6099999994,"d":"3,327,280.61"},{"v":3086034.5600000005,"d":"3,086,034.56"},{"v":3047977.4,"d":"3,047,977.40"},{"$f":"I9204-E9204","v":{"v":136106.1000000001,"d":"136,106.10"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":2866681.3,"d":"2,866,681.30"},{"v":2672294.15,"d":"2,672,294.15"},{"v":3266948.2099999995,"d":"3,266,948.21"},{"v":3019867.4400000004,"d":"3,019,867.44"},{"v":2963541,"d":"2,963,541.00"},{"$f":"I9205-E9205","v":{"v":96859.70000000019,"d":"96,859.70"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":45190,"d":"45,190.00"},{"v":46076.35,"d":"46,076.35"},{"v":60332.4,"d":"60,332.40"},{"v":66167.12,"d":"66,167.12"},{"v":84436.4,"d":"84,436.40"},{"$f":"I9206-E9206","v":{"v":39246.399999999994,"d":"39,246.40"}}]
[]
[null,34,null,"Charges financières",{"v":1127442.0800000003,"d":"1,127,442.08"},{"v":860858.39,"d":"860,858.39"},{"v":746654.79,"d":"746,654.79"},{"v":852272.11,"d":"852,272.11"},{"v":771700.7899999999,"d":"771,700.79"},{"$f":"I9208-E9208","v":{"v":-355741.2900000004,"d":"-355,741.29 "}}]
[null,null,340,"Charges d'intérets",{"v":766741.4900000001,"d":"766,741.49"},{"v":623932.66,"d":"623,932.66"},{"v":525203.3,"d":"525,203.30"},{"v":544039.5599999999,"d":"544,039.56"},{"v":552448.2299999999,"d":"552,448.23"},{"v":-214293.26000000024,"d":"-214,293.26 "}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":99851.85,"d":"99,851.85"},{"v":0,"d":"0.00"},{"v":6800.85,"d":"6,800.85"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":-99851.85,"d":"-99,851.85 "}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":250345.05000000005,"d":"250,345.05"},{"v":243379.75,"d":"243,379.75"},{"v":197137.85,"d":"197,137.85"},{"v":148066.84999999998,"d":"148,066.85"},{"v":146690.15000000002,"d":"146,690.15"},{"v":-103654.90000000002,"d":"-103,654.90 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":5370.85,"d":"5,370.85"},{"v":-11586.55,"d":"-11,586.55 "},{"v":3103,"d":"3,103.00"},{"v":153912.05,"d":"153,912.05"},{"v":68976.4,"d":"68,976.40"},{"v":63605.549999999996,"d":"63,605.55"}]
[null,null,349,"Autres charges financières",{"v":5132.840000000001,"d":"5,132.84"},{"v":5132.53,"d":"5,132.53"},{"v":14209.79,"d":"14,209.79"},{"v":4253.650000000001,"d":"4,253.65"},{"v":3586.01,"d":"3,586.01"},{"v":-1546.8300000000008,"d":"-1,546.83 "}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"v":295107.79999999993,"d":"295,107.80"},{"v":269752.86000000004,"d":"269,752.86"},{"v":327291.91,"d":"327,291.91"},{"v":480490.28,"d":"480,490.28"},{"v":1298976.0699999998,"d":"1,298,976.07"},{"$f":"I9216-E9216","v":{"v":1003868.2699999999,"d":"1,003,868.27"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":14872.98,"d":"14,872.98"},{"v":5714.5,"d":"5,714.50"},105.25,{"v":0,"d":"0.00"},{"v":271636.59,"d":"271,636.59"},{"$f":"I9217-E9217","v":{"v":256763.61000000002,"d":"256,763.61"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":280234.81999999995,"d":"280,234.82"},{"v":264038.36000000004,"d":"264,038.36"},{"v":327186.66,"d":"327,186.66"},{"v":480490.28,"d":"480,490.28"},{"v":1027339.4799999999,"d":"1,027,339.48"},{"$f":"I9218-E9218","v":{"v":747104.6599999999,"d":"747,104.66"}}]
[]
[null,36,null,"Charges de transferts",{"v":26571876.95,"d":"26,571,876.95"},{"v":26181224.29,"d":"26,181,224.29"},{"v":28703584.71,"d":"28,703,584.71"},{"v":29763341.76,"d":"29,763,341.76"},{"v":32379082.080000002,"d":"32,379,082.08"},{"$f":"I9220-E9220","v":{"v":5807205.130000003,"d":"5,807,205.13"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":60256.75,"d":"60,256.75"},{"v":84219.58,"d":"84,219.58"},{"v":82638.45,"d":"82,638.45"},{"v":86134.1,"d":"86,134.10"},{"v":90998.95,"d":"90,998.95"},{"v":30742.199999999997,"d":"30,742.20"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":16165475.909999998,"d":"16,165,475.91"},{"v":16296564.62,"d":"16,296,564.62"},{"v":16636794.799999999,"d":"16,636,794.80"},{"v":16949084.13,"d":"16,949,084.13"},{"v":17446791.51,"d":"17,446,791.51"},{"v":1281315.6000000034,"d":"1,281,315.60"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":2945082,"d":"2,945,082.00"},{"v":2147085,"d":"2,147,085.00"},{"v":3997716,"d":"3,997,716.00"},{"v":4393729,"d":"4,393,729.00"},{"v":7143982,"d":"7,143,982.00"},{"v":4198900,"d":"4,198,900.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":7306895.69,"d":"7,306,895.69"},{"v":7556258.640000001,"d":"7,556,258.64"},{"v":7894568.91,"d":"7,894,568.91"},{"v":8242408.48,"d":"8,242,408.48"},{"v":7611088.37,"d":"7,611,088.37"},{"v":304192.6799999997,"d":"304,192.68"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":9800,"d":"9,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":94166.6,"d":"94,166.60"},{"v":87296.45,"d":"87,296.45"},{"v":91866.55,"d":"91,866.55"},{"v":91986.05,"d":"91,986.05"},{"v":86219.25,"d":"86,219.25"},{"v":-7947.350000000006,"d":"-7,947.35 "}]
[]
[null,37,null,"Subventions à redistribuer",{"v":2336847.1999999997,"d":"2,336,847.20"},{"v":2612531.3000000003,"d":"2,612,531.30"},{"v":2578308.7500000005,"d":"2,578,308.75"},{"v":2557582.8500000006,"d":"2,557,582.85"},{"v":3020063.95,"d":"3,020,063.95"},{"$f":"I9230-E9230","v":{"v":683216.7500000005,"d":"683,216.75"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":2336847.1999999997,"d":"2,336,847.20"},{"v":2612531.3000000003,"d":"2,612,531.30"},{"v":2578308.7500000005,"d":"2,578,308.75"},{"v":2557582.8500000006,"d":"2,557,582.85"},{"v":3020063.95,"d":"3,020,063.95"},{"v":683216.7500000005,"d":"683,216.75"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"v":762430,"d":"762,430.00"},{"v":982803.79,"d":"982,803.79"},{"v":1607370,"d":"1,607,370.00"},{"v":5208774.6899999995,"d":"5,208,774.69"},{"v":4565000,"d":"4,565,000.00"},{"v":3802570,"d":"3,802,570.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":15900,"d":"15,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":2430,"d":"2,430.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2430,"d":"-2,430.00 "}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":3670,"d":"3,670.00"},{"v":2270,"d":"2,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":760000,"d":"760,000.00"},{"v":963233.79,"d":"963,233.79"},{"v":1605000,"d":"1,605,000.00"},{"v":5208774.6899999995,"d":"5,208,774.69"},{"v":4565000,"d":"4,565,000.00"},{"v":3805000,"d":"3,805,000.00"}]
[]
[null,39,null,"Imputations internes",{"v":346216.91000000003,"d":"346,216.91"},{"v":439665.64999999997,"d":"439,665.65"},{"v":339465.94000000006,"d":"339,465.94"},{"v":758768.5,"d":"758,768.50"},{"v":289387.47000000003,"d":"289,387.47"},{"$f":"I9241-E9241","v":{"v":-56829.44,"d":"-56,829.44 "}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":3668.15,"d":"3,668.15"},{"v":5764.8,"d":"5,764.80"},{"v":8756.85,"d":"8,756.85"},{"v":474637.55,"d":"474,637.55"},{"v":7843.2,"d":"7,843.20"},{"v":4175.049999999999,"d":"4,175.05"}]
[null,null,391,"Prestations de services",{"v":301302.25,"d":"301,302.25"},{"v":245114.45,"d":"245,114.45"},{"v":246709.09000000003,"d":"246,709.09"},{"v":200130.94999999998,"d":"200,130.95"},{"v":197544.27000000002,"d":"197,544.27"},{"v":-103757.97999999998,"d":"-103,757.98 "}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":2550,"d":"2,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2550,"d":"-2,550.00 "}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":38696.51,"d":"38,696.51"},692.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-38696.51,"d":"-38,696.51 "}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":104093.55,"d":"104,093.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[4,null,null,"Revenus",{"v":59399962.440000005,"d":"59,399,962.44"},{"v":59451194.68999999,"d":"59,451,194.69"},{"v":63995332.38,"d":"63,995,332.38"},{"v":71025381.44,"d":"71,025,381.44"},{"v":74829815.04999998,"d":"74,829,815.05"},{"$f":"I9252-E9252","v":{"v":15429852.609999977,"d":"15,429,852.61"}}]
[null,40,null,"Revenus fiscaux",{"v":36542188.720000006,"d":"36,542,188.72"},{"v":35611834.739999995,"d":"35,611,834.74"},{"v":38538653.41,"d":"38,538,653.41"},{"v":44598957.010000005,"d":"44,598,957.01"},{"v":48779295.87,"d":"48,779,295.87"},{"v":12237107.149999991,"d":"12,237,107.15"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":23132697.620000005,"d":"23,132,697.62"},{"v":25798458.66,"d":"25,798,458.66"},{"v":25528945.51,"d":"25,528,945.51"},{"v":26824717.350000005,"d":"26,824,717.35"},{"v":25801741.619999997,"d":"25,801,741.62"},{"v":2669043.9999999925,"d":"2,669,044.00"}]
[null,null,401,"Impôts directs des personnes morales",{"v":9911869.100000001,"d":"9,911,869.10"},{"v":5575911.829999999,"d":"5,575,911.83"},{"v":9077954.82,"d":"9,077,954.82"},{"v":13420052.999999996,"d":"13,420,053.00"},{"v":18245579.9,"d":"18,245,579.90"},{"v":8333710.799999997,"d":"8,333,710.80"}]
[null,null,402,"Autres impôts directs",{"v":3206453.4,"d":"3,206,453.40"},{"v":3949664.0999999996,"d":"3,949,664.10"},{"v":3614916.3299999996,"d":"3,614,916.33"},{"v":4035438.2099999995,"d":"4,035,438.21"},{"v":4423790.35,"d":"4,423,790.35"},{"v":1217336.9499999997,"d":"1,217,336.95"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":291168.6,"d":"291,168.60"},{"v":287800.15,"d":"287,800.15"},{"v":316836.75000000006,"d":"316,836.75"},{"v":318748.45000000007,"d":"318,748.45"},{"v":308184,"d":"308,184.00"},{"v":17015.400000000023,"d":"17,015.40"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"v":308775.55,"d":"308,775.55"},{"v":397474.7,"d":"397,474.70"},{"v":642600.7,"d":"642,600.70"},{"v":773772.1499999999,"d":"773,772.15"},{"v":784006.75,"d":"784,006.75"},{"$f":"I9259-E9259","v":{"v":475231.2,"d":"475,231.20"}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2798,"d":"2,798.00"},{"v":3212,"d":"3,212.00"},{"$f":"I9260-E9260","v":{"v":3212,"d":"3,212.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81353.35,"d":"81,353.35"},{"$f":"I9261-E9261","v":{"v":81353.35,"d":"81,353.35"}}]
[null,null,412,"Revenus des concessions",{"v":308775.55,"d":"308,775.55"},{"v":397474.7,"d":"397,474.70"},{"v":642600.7,"d":"642,600.70"},{"v":770974.1499999999,"d":"770,974.15"},{"v":699441.4,"d":"699,441.40"},{"$f":"I9262-E9262","v":{"v":390665.85000000003,"d":"390,665.85"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9263-E9263","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"v":10171642.21,"d":"10,171,642.21"},{"v":11209346.559999999,"d":"11,209,346.56"},{"v":12006409.36,"d":"12,006,409.36"},{"v":11766611.18,"d":"11,766,611.18"},{"v":11401428.569999997,"d":"11,401,428.57"},{"$f":"I9265-E9265","v":{"v":1229786.3599999957,"d":"1,229,786.36"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":439842.5,"d":"439,842.50"},{"v":441784.05,"d":"441,784.05"},{"v":433013.19999999995,"d":"433,013.20"},{"v":434513.94999999995,"d":"434,513.95"},{"v":460298.54999999993,"d":"460,298.55"},{"v":20456.04999999993,"d":"20,456.05"}]
[null,null,421,"Emoluments administratif",{"v":232991.67999999996,"d":"232,991.68"},{"v":142145.68,"d":"142,145.68"},{"v":137397.67,"d":"137,397.67"},{"v":130777.75,"d":"130,777.75"},{"v":129554.37999999999,"d":"129,554.38"},{"v":-103437.29999999997,"d":"-103,437.30 "}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":446023.45,"d":"446,023.45"},{"v":404987.3,"d":"404,987.30"},{"v":459772.4,"d":"459,772.40"},{"v":397217.92,"d":"397,217.92"},{"v":393672.1,"d":"393,672.10"},{"v":-52351.350000000035,"d":"-52,351.35 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":7419242.899999999,"d":"7,419,242.90"},{"v":8340686.300000001,"d":"8,340,686.30"},{"v":8726782.799999999,"d":"8,726,782.80"},{"v":8713566.92,"d":"8,713,566.92"},{"v":8679890.45,"d":"8,679,890.45"},{"v":1260647.5499999998,"d":"1,260,647.55"}]
[null,null,425,"Revenus des ventes",{"v":1141329.07,"d":"1,141,329.07"},{"v":1355181.46,"d":"1,355,181.46"},{"v":1728754.2400000002,"d":"1,728,754.24"},{"v":1605649.3299999998,"d":"1,605,649.33"},{"v":1301359.7899999998,"d":"1,301,359.79"},{"v":160030.71999999974,"d":"160,030.72"}]
[null,null,426,"remboursements",{"v":385891.30999999994,"d":"385,891.31"},{"v":413516.87,"d":"413,516.87"},{"v":395279.39999999997,"d":"395,279.40"},{"v":355582.81,"d":"355,582.81"},{"v":305854.95,"d":"305,854.95"},{"v":-80036.35999999993,"d":"-80,036.36 "}]
[null,null,427,"Amendes",{"v":11075,"d":"11,075.00"},{"v":9422.3,"d":"9,422.30"},{"v":31522,"d":"31,522.00"},{"v":25098,"d":"25,098.00"},{"v":20729.5,"d":"20,729.50"},{"v":9654.5,"d":"9,654.50"}]
[null,null,429,"Autres taxes et compensations",{"v":95246.3,"d":"95,246.30"},{"v":101622.59999999999,"d":"101,622.60"},{"v":93887.65,"d":"93,887.65"},{"v":104204.5,"d":"104,204.50"},{"v":110068.84999999999,"d":"110,068.85"},{"v":14822.549999999988,"d":"14,822.55"}]
[]
[null,43,null,"Revenus divers",{"v":72314.2,"d":"72,314.20"},{"v":58622.89000000001,"d":"58,622.89"},{"v":113014.29,"d":"113,014.29"},{"v":81961.51,"d":"81,961.51"},{"v":55982.76999999999,"d":"55,982.77"},{"$f":"I9276-E9276","v":{"v":-16331.430000000008,"d":"-16,331.43 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":44590.899999999994,"d":"44,590.90"},{"v":41840.990000000005,"d":"41,840.99"},{"v":61275.78999999999,"d":"61,275.79"},{"v":58326.21,"d":"58,326.21"},{"v":67191.76999999999,"d":"67,191.77"},{"$f":"I9277-E9277","v":{"v":22600.869999999995,"d":"22,600.87"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":10491.25,"d":"10,491.25"},{"v":2784.55,"d":"2,784.55"},{"v":4062.35,"d":"4,062.35"},{"v":1598.55,"d":"1,598.55"},{"$f":"I9278-E9278","v":{"v":1598.55,"d":"1,598.55"}}]
[null,null,432,"Variation de stock",{"v":5058.5,"d":"5,058.50"},{"v":4306.9,"d":"4,306.90"},{"v":36866.15,"d":"36,866.15"},{"v":7143.750000000001,"d":"7,143.75"},{"v":-28874.350000000002,"d":"-28,874.35 "},{"$f":"I9279-E9279","v":{"v":-33932.850000000006,"d":"-33,932.85 "}}]
[null,null,439,"Autres revenus divers",{"v":22664.8,"d":"22,664.80"},{"v":1983.75,"d":"1,983.75"},{"v":12087.8,"d":"12,087.80"},{"v":12429.2,"d":"12,429.20"},{"v":16066.8,"d":"16,066.80"},{"$f":"I9280-E9280","v":{"v":-6598,"d":"-6,598.00 "}}]
[]
[null,44,null,"Revenus financiers",{"v":1668859.72,"d":"1,668,859.72"},{"v":1931124.55,"d":"1,931,124.55"},{"v":1488570.35,"d":"1,488,570.35"},{"v":2418099.8,"d":"2,418,099.80"},{"v":2364953.5999999996,"d":"2,364,953.60"},{"$f":"I9282-E9282","v":{"v":696093.8799999997,"d":"696,093.88"}}]
[null,null,440,"Revenus des intérets",{"v":310215.82999999996,"d":"310,215.83"},{"v":202424.73999999996,"d":"202,424.74"},{"v":207141.72999999995,"d":"207,141.73"},{"v":466624.29999999993,"d":"466,624.30"},{"v":710097.6699999999,"d":"710,097.67"},{"v":399881.83999999997,"d":"399,881.84"}]
[null,null,441,"Gains réalisés du PF",{"v":203205.55,"d":"203,205.55"},{"v":333150.55,"d":"333,150.55"},{"v":167698.5,"d":"167,698.50"},{"v":369676.5,"d":"369,676.50"},{"v":135119.65,"d":"135,119.65"},{"v":-68085.9,"d":"-68,085.90 "}]
[null,null,442,"Revenus de participations du PF",{"v":19304.9,"d":"19,304.90"},{"v":8079.8,"d":"8,079.80"},{"v":8736,"d":"8,736.00"},{"v":53877.5,"d":"53,877.50"},{"v":381203.4,"d":"381,203.40"},{"v":361898.5,"d":"361,898.50"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":468552.68,"d":"468,552.68"},{"v":715953.4500000001,"d":"715,953.45"},{"v":446691.6,"d":"446,691.60"},{"v":698331.58,"d":"698,331.58"},{"v":406612.13999999996,"d":"406,612.14"},{"v":-61940.54000000004,"d":"-61,940.54 "}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":38160,"d":"38,160.00"},{"v":139134.55,"d":"139,134.55"},{"v":39247.4,"d":"39,247.40"},{"v":116328,"d":"116,328.00"},{"v":3420,"d":"3,420.00"},{"v":-34740,"d":"-34,740.00 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":545292.65,"d":"545,292.65"},{"v":532399.85,"d":"532,399.85"},{"v":596066.25,"d":"596,066.25"},{"v":706160.05,"d":"706,160.05"},{"v":728336.7,"d":"728,336.70"},{"v":183044.04999999993,"d":"183,044.05"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":125,"d":"125.00"},{"v":150,"d":"150.00"},{"v":27979.8,"d":"27,979.80"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":25,"d":"25.00"}]
[null,null,449,"Autres revenus financiers",{"v":84003.11,"d":"84,003.11"},{"v":-168.39,"d":"-168.39 "},{"v":-4990.93,"d":"-4,990.93 "},{"v":6951.87,"d":"6,951.87"},14.04,{"v":-83989.07,"d":"-83,989.07 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"v":265039.32,"d":"265,039.32"},{"v":135266.66999999998,"d":"135,266.67"},{"v":678557.5900000001,"d":"678,557.59"},{"v":263706.11,"d":"263,706.11"},{"v":187475.34999999998,"d":"187,475.35"},{"$f":"I9294-E9294","v":{"v":-77563.97000000003,"d":"-77,563.97 "}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":36345.4,"d":"36,345.40"},{"v":24950.35,"d":"24,950.35"},{"v":28037.05,"d":"28,037.05"},{"v":26494.750000000004,"d":"26,494.75"},{"v":19196.649999999998,"d":"19,196.65"},{"$f":"I9295-E9295","v":{"v":-17148.750000000004,"d":"-17,148.75 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":228693.91999999998,"d":"228,693.92"},{"v":110316.31999999999,"d":"110,316.32"},{"v":650520.54,"d":"650,520.54"},{"v":237211.36,"d":"237,211.36"},{"v":168278.69999999998,"d":"168,278.70"},{"$f":"I9296-E9296","v":{"v":-60415.22,"d":"-60,415.22 "}}]
[]
[null,46,null,"Revenus de transfert",{"v":7691927.65,"d":"7,691,927.65"},{"v":7268366.93,"d":"7,268,366.93"},{"v":7956691.989999999,"d":"7,956,691.99"},{"v":7643682.9799999995,"d":"7,643,682.98"},{"v":7463543.029999999,"d":"7,463,543.03"},{"$f":"I9298-E9298","v":{"v":-228384.62000000104,"d":"-228,384.62 "}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":362793,"d":"362,793.00"},{"v":402361.75,"d":"402,361.75"},{"v":626131.65,"d":"626,131.65"},{"v":679772.75,"d":"679,772.75"},{"v":878436.6,"d":"878,436.60"},{"v":515643.6,"d":"515,643.60"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":3050176.75,"d":"3,050,176.75"},{"v":2827254.7300000004,"d":"2,827,254.73"},{"v":3231382.4399999995,"d":"3,231,382.44"},{"v":3782024.03,"d":"3,782,024.03"},{"v":3562307.64,"d":"3,562,307.64"},{"v":512130.89000000013,"d":"512,130.89"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":1052052,"d":"1,052,052.00"},{"v":1216861,"d":"1,216,861.00"},{"v":1375301,"d":"1,375,301.00"},{"v":822724,"d":"822,724.00"},{"v":943839,"d":"943,839.00"},{"v":-108213,"d":"-108,213.00 "}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":3213730.25,"d":"3,213,730.25"},{"v":2803149.8499999996,"d":"2,803,149.85"},{"v":2708712.85,"d":"2,708,712.85"},{"v":2343171.2,"d":"2,343,171.20"},{"v":2058535.5399999996,"d":"2,058,535.54"},{"v":-1155194.7100000004,"d":"-1,155,194.71 "}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":13175.65,"d":"13,175.65"},{"v":18739.600000000002,"d":"18,739.60"},{"v":15164.050000000001,"d":"15,164.05"},{"v":15990.999999999998,"d":"15,991.00"},{"v":20424.25,"d":"20,424.25"},{"v":7248.6,"d":"7,248.60"}]
[]
[null,47,null,"Subventions à redistribuer",{"v":1941051.5499999998,"d":"1,941,051.55"},{"v":2231434.5500000003,"d":"2,231,434.55"},{"v":2205982.3000000003,"d":"2,205,982.30"},{"v":2682816.8000000003,"d":"2,682,816.80"},{"v":3110436.3499999996,"d":"3,110,436.35"},{"$f":"I9305-E9305","v":{"v":1169384.7999999998,"d":"1,169,384.80"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":1941051.5499999998,"d":"1,941,051.55"},{"v":2231434.5500000003,"d":"2,231,434.55"},{"v":2205982.3000000003,"d":"2,205,982.30"},{"v":2682816.8000000003,"d":"2,682,816.80"},{"v":3110436.3499999996,"d":"3,110,436.35"},{"$f":"I9306-E9306","v":{"v":1169384.7999999998,"d":"1,169,384.80"}}]
[]
[null,48,null,"Revenus extraordinaires",{"v":375093.52,"d":"375,093.52"},{"v":167764.05,"d":"167,764.05"},{"v":25983.100000000002,"d":"25,983.10"},{"v":37005.4,"d":"37,005.40"},{"v":394414.74,"d":"394,414.74"},{"$f":"I9308-E9308","v":{"v":19321.219999999972,"d":"19,321.22"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,482,"Contributions extraordinaires",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10000,"d":"-10,000.00 "}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":1463.0500000000002,"d":"1,463.05"},{"v":481.2,"d":"481.20"},{"v":5.4,"d":"5.40"},{"v":100291.89,"d":"100,291.89"},{"v":100291.89,"d":"100,291.89"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":7488.7,"d":"7,488.70"},{"v":36301,"d":"36,301.00"},{"v":24000,"d":"24,000.00"},{"v":37000,"d":"37,000.00"},{"v":1400,"d":"1,400.00"},{"v":-6088.7,"d":"-6,088.70 "}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1405.9,"d":"1,405.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10172.2,"d":"10,172.20"},{"v":10172.2,"d":"10,172.20"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":357604.82,"d":"357,604.82"},{"v":130000,"d":"130,000.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":282550.65,"d":"282,550.65"},{"v":-75054.16999999998,"d":"-75,054.17 "}]
[]
[null,49,null,"Imputations internes",{"v":363069.99999999994,"d":"363,070.00"},{"v":439959.05,"d":"439,959.05"},{"v":338869.29000000004,"d":"338,869.29"},{"v":758768.5,"d":"758,768.50"},{"v":288278.02,"d":"288,278.02"},{"$f":"I9317-E9317","v":{"v":-74791.97999999992,"d":"-74,791.98 "}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":4831.3,"d":"4,831.30"},{"v":6058.200000000001,"d":"6,058.20"},{"v":6160.2,"d":"6,160.20"},{"v":474637.55,"d":"474,637.55"},{"v":6733.75,"d":"6,733.75"},{"v":1902.4499999999998,"d":"1,902.45"}]
[null,null,491,"Prestations de services",{"v":318075.19999999995,"d":"318,075.20"},{"v":245114.45,"d":"245,114.45"},{"v":248709.09000000003,"d":"248,709.09"},{"v":200130.94999999998,"d":"200,130.95"},{"v":197544.27000000002,"d":"197,544.27"},{"v":-120530.92999999993,"d":"-120,530.93 "}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":39112.35,"d":"39,112.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-39112.35,"d":"-39,112.35 "}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":1051.15,"d":"1,051.15"},692.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1051.15,"d":"-1,051.15 "}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":104093.55,"d":"104,093.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"v":4836251.0600000005,"d":"4,836,251.06"},{"v":4353742.470000001,"d":"4,353,742.47"},{"v":4152195.66,"d":"4,152,195.66"},{"v":6119406.630000001,"d":"6,119,406.63"},{"v":6592839.420000001,"d":"6,592,839.42"},{"$f":"I9330-E9330","v":{"v":1756588.3600000003,"d":"1,756,588.36"}}]
[null,null,900,"Compte général (+ / -)",{"v":3885782.0900000003,"d":"3,885,782.09"},{"v":2851508.3400000003,"d":"2,851,508.34"},{"v":2567102.9200000004,"d":"2,567,102.92"},{"v":5004002.430000001,"d":"5,004,002.43"},{"v":5881044.910000001,"d":"5,881,044.91"},{"$f":"I9331-E9331","v":{"v":1995262.8200000008,"d":"1,995,262.82"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":950468.9700000001,"d":"950,468.97"},{"v":1502234.13,"d":"1,502,234.13"},{"v":1585092.7399999998,"d":"1,585,092.74"},{"v":1115404.2000000002,"d":"1,115,404.20"},{"v":711794.5099999999,"d":"711,794.51"},{"$f":"I9332-E9332","v":{"v":-238674.4600000002,"d":"-238,674.46 "}}]
[]
[{"$nulls":3},"Résultat global",{"v":4836251.0600000005,"d":"4,836,251.06"},{"v":4353742.470000001,"d":"4,353,742.47"},{"v":4152195.66,"d":"4,152,195.66"},{"v":6119406.630000001,"d":"6,119,406.63"},{"v":6592839.420000001,"d":"6,592,839.42"},{"$f":"I9334-E9334","v":{"v":1756588.3600000003,"d":"1,756,588.36"}}]
[]
[]
[]
[]
["Comptes de résultats par natures",{"$nulls":3},2020,2021,2022,2023,2024,"Variation"]
["District de Porrentruy",{"$nulls":3},{"v":24276,"d":"24,276"},{"v":24195,"d":"24,195"},{"v":24123,"d":"24,123"},{"v":24357,"d":"24,357"},{"$f":"'Base de données pop.'!H8","v":{"v":24368,"d":"24,368"}},{"$f":"I9340-E9340","v":92}]
[{"$nulls":4},"District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy",{"$f":"H9341","v":"District de Porrentruy"},"District de Porrentruy"]
[3,null,null,"Charges",{"v":122829987.32,"d":"122,829,987.32"},{"v":123222709.75000001,"d":"123,222,709.75"},{"v":128229210.71,"d":"128,229,210.71"},{"v":132027769.30000001,"d":"132,027,769.30"},{"v":139247476.23999998,"d":"139,247,476.24"},{"$f":"I9342-E9342","v":{"v":16417488.919999987,"d":"16,417,488.92"}}]
[null,30,null,"Charges du personnel",{"v":21447343.209999993,"d":"21,447,343.21"},{"v":21512718.3,"d":"21,512,718.30"},{"v":22472528.14,"d":"22,472,528.14"},{"v":23234726.11,"d":"23,234,726.11"},{"v":23856348.93,"d":"23,856,348.93"},{"v":2409005.7200000063,"d":"2,409,005.72"}]
[null,null,300,"Autorités et commissions",{"v":1133939.33,"d":"1,133,939.33"},{"v":1124610.7,"d":"1,124,610.70"},{"v":1122910.3499999999,"d":"1,122,910.35"},{"v":1159542.55,"d":"1,159,542.55"},{"v":1125818.0999999996,"d":"1,125,818.10"},{"v":-8121.230000000447,"d":"-8,121.23 "}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":16870574.04,"d":"16,870,574.04"},{"v":16789399.900000002,"d":"16,789,399.90"},{"v":17513366.57,"d":"17,513,366.57"},{"v":18094783.08,"d":"18,094,783.08"},{"v":18592763.55,"d":"18,592,763.55"},{"v":1722189.5100000016,"d":"1,722,189.51"}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":2588.65,"d":"2,588.65"},{"v":1565,"d":"1,565.00"},{"v":4004.25,"d":"4,004.25"},{"v":2641.2,"d":"2,641.20"},{"v":8780,"d":"8,780.00"},{"v":6191.35,"d":"6,191.35"}]
[null,null,304,"Allocations et indemnités",{"v":0.2,"d":"0.20"},0.15,{"v":0,"d":"0.00"},{"v":1375,"d":"1,375.00"},{"v":1900,"d":"1,900.00"},{"v":1899.8,"d":"1,899.80"}]
[null,null,305,"Charges de l'employeur",{"v":3257915.92,"d":"3,257,915.92"},{"v":3403731.8100000005,"d":"3,403,731.81"},{"v":3599720.34,"d":"3,599,720.34"},{"v":3796128.5600000005,"d":"3,796,128.56"},{"v":3932722.68,"d":"3,932,722.68"},{"v":674806.7600000002,"d":"674,806.76"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":200,"d":"200.00"},{"v":2140,"d":"2,140.00"},{"v":7581.25,"d":"7,581.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-200,"d":"-200.00 "}]
[null,null,309,"Autres charges du personnel",{"v":182125.07,"d":"182,125.07"},{"v":191270.74,"d":"191,270.74"},{"v":224945.37999999998,"d":"224,945.38"},{"v":180255.71999999997,"d":"180,255.72"},{"v":194364.60000000003,"d":"194,364.60"},{"v":12239.530000000028,"d":"12,239.53"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"v":21712139.59,"d":"21,712,139.59"},{"v":21697486.630000003,"d":"21,697,486.63"},{"v":23084160.379999995,"d":"23,084,160.38"},{"v":22862876.450000003,"d":"22,862,876.45"},{"v":24613686.15,"d":"24,613,686.15"},{"$f":"I9353-E9353","v":{"v":2901546.5599999987,"d":"2,901,546.56"}}]
[null,null,310,"Charges de matériel et de marchandises",{"v":2306468.8200000003,"d":"2,306,468.82"},{"v":2230741.9899999998,"d":"2,230,741.99"},{"v":2387367.57,"d":"2,387,367.57"},{"v":2530627.4,"d":"2,530,627.40"},{"v":2593962.4100000006,"d":"2,593,962.41"},{"v":287493.5900000003,"d":"287,493.59"}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":934413.23,"d":"934,413.23"},{"v":1016044.94,"d":"1,016,044.94"},{"v":959034.1699999999,"d":"959,034.17"},{"v":812721,"d":"812,721.00"},{"v":823161.4199999998,"d":"823,161.42"},{"v":-111251.81000000017,"d":"-111,251.81 "}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":3782789.46,"d":"3,782,789.46"},{"v":3272861.4600000004,"d":"3,272,861.46"},{"v":3428227.339999999,"d":"3,428,227.34"},{"v":3539313.86,"d":"3,539,313.86"},{"v":3612013.6899999995,"d":"3,612,013.69"},{"v":-170775.77000000048,"d":"-170,775.77 "}]
[null,null,313,"Prestations de services et honoraires",{"v":7076058.9,"d":"7,076,058.90"},{"v":7213949.5200000005,"d":"7,213,949.52"},{"v":7214186.449999999,"d":"7,214,186.45"},{"v":7798124.1899999995,"d":"7,798,124.19"},{"v":8303020.21,"d":"8,303,020.21"},{"v":1226961.3099999996,"d":"1,226,961.31"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":3631073.0999999996,"d":"3,631,073.10"},{"v":3988326.4599999995,"d":"3,988,326.46"},{"v":4320962.06,"d":"4,320,962.06"},{"v":4260850.600000001,"d":"4,260,850.60"},{"v":4735209.32,"d":"4,735,209.32"},{"v":1104136.2200000007,"d":"1,104,136.22"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":1190091.1400000001,"d":"1,190,091.14"},{"v":1307151.8199999998,"d":"1,307,151.82"},{"v":1278004.57,"d":"1,278,004.57"},{"v":1318407.0299999998,"d":"1,318,407.03"},{"v":1330520.81,"d":"1,330,520.81"},{"v":140429.66999999993,"d":"140,429.67"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":1022282.28,"d":"1,022,282.28"},{"v":991813.0499999999,"d":"991,813.05"},{"v":1028290.55,"d":"1,028,290.55"},{"v":1029222.8300000001,"d":"1,029,222.83"},{"v":1069425.87,"d":"1,069,425.87"},{"v":47143.590000000084,"d":"47,143.59"}]
[null,null,317,"Indemnités et dédommagements",{"v":258885.31,"d":"258,885.31"},{"v":207569.4,"d":"207,569.40"},{"v":349930.48000000004,"d":"349,930.48"},{"v":333905.69,"d":"333,905.69"},{"v":364387.16000000003,"d":"364,387.16"},{"v":105501.85000000003,"d":"105,501.85"}]
[null,null,318,"Réévaluations de créances",{"v":1207196.75,"d":"1,207,196.75"},{"v":1196382.67,"d":"1,196,382.67"},{"v":1744216.95,"d":"1,744,216.95"},{"v":904842.02,"d":"904,842.02"},{"v":1458112.4499999997,"d":"1,458,112.45"},{"v":250915.69999999972,"d":"250,915.70"}]
[null,null,319,"Divers charges d'exploitation",{"v":302880.60000000003,"d":"302,880.60"},{"v":272645.32,"d":"272,645.32"},{"v":373940.24000000005,"d":"373,940.24"},{"v":334861.83,"d":"334,861.83"},{"v":323872.81,"d":"323,872.81"},{"v":20992.209999999963,"d":"20,992.21"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"v":8454624.190000001,"d":"8,454,624.19"},{"v":7914177.7700000005,"d":"7,914,177.77"},{"v":8833268.01,"d":"8,833,268.01"},{"v":8587344.03,"d":"8,587,344.03"},{"v":8489700.16,"d":"8,489,700.16"},{"$f":"I9365-E9365","v":{"v":35075.96999999881,"d":"35,075.97"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":8098260.470000001,"d":"8,098,260.47"},{"v":7448796.07,"d":"7,448,796.07"},{"v":8553857.39,"d":"8,553,857.39"},{"v":8284359.59,"d":"8,284,359.59"},{"v":8202183.449999999,"d":"8,202,183.45"},{"$f":"I9366-E9366","v":{"v":103922.97999999858,"d":"103,922.98"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":356363.72,"d":"356,363.72"},{"v":465381.7,"d":"465,381.70"},{"v":279410.62,"d":"279,410.62"},{"v":302984.43999999994,"d":"302,984.44"},{"v":287516.71,"d":"287,516.71"},{"$f":"I9367-E9367","v":{"v":-68847.00999999995,"d":"-68,847.01 "}}]
[]
[null,34,null,"Charges financières",{"v":3421336.13,"d":"3,421,336.13"},{"v":3386181.0699999994,"d":"3,386,181.07"},{"v":3149441.8100000005,"d":"3,149,441.81"},{"v":3573806,"d":"3,573,806.00"},{"v":3665123.59,"d":"3,665,123.59"},{"$f":"I9369-E9369","v":{"v":243787.45999999996,"d":"243,787.46"}}]
[null,null,340,"Charges d'intérets",{"v":2650285.22,"d":"2,650,285.22"},{"v":2529152.37,"d":"2,529,152.37"},{"v":2340018.99,"d":"2,340,018.99"},{"v":2697175.4400000004,"d":"2,697,175.44"},{"v":2895554.77,"d":"2,895,554.77"},{"v":245269.5499999998,"d":"245,269.55"}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",585.85,{"v":255411.76,"d":"255,411.76"},{"v":43581.24,"d":"43,581.24"},{"v":43269.8,"d":"43,269.80"},{"v":2940.15,"d":"2,940.15"},{"v":2354.3,"d":"2,354.30"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":743318.09,"d":"743,318.09"},{"v":587723.8899999999,"d":"587,723.89"},{"v":661358.12,"d":"661,358.12"},{"v":813773.6599999999,"d":"813,773.66"},{"v":738273.76,"d":"738,273.76"},{"v":-5044.329999999958,"d":"-5,044.33 "}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":11416.15,"d":"11,416.15"},{"v":300,"d":"300.00"},{"v":87095,"d":"87,095.00"},421.55,{"v":2093.25,"d":"2,093.25"},{"v":-9322.9,"d":"-9,322.90 "}]
[null,null,349,"Autres charges financières",{"v":15730.82,"d":"15,730.82"},{"v":13593.050000000001,"d":"13,593.05"},{"v":17388.46,"d":"17,388.46"},{"v":19165.55,"d":"19,165.55"},{"v":26261.66,"d":"26,261.66"},{"v":10530.84,"d":"10,530.84"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"v":686782.18,"d":"686,782.18"},{"v":813358.14,"d":"813,358.14"},{"v":1002810.6599999999,"d":"1,002,810.66"},{"v":2292744.2399999998,"d":"2,292,744.24"},{"v":3360426.1300000004,"d":"3,360,426.13"},{"$f":"I9377-E9377","v":{"v":2673643.95,"d":"2,673,643.95"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":11738.359999999999,"d":"11,738.36"},{"v":9635.38,"d":"9,635.38"},{"v":35433.45,"d":"35,433.45"},{"v":22534.65,"d":"22,534.65"},{"v":11604.449999999999,"d":"11,604.45"},{"$f":"I9378-E9378","v":{"v":-133.90999999999985,"d":"-133.91 "}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":675043.8200000001,"d":"675,043.82"},{"v":803722.76,"d":"803,722.76"},{"v":967377.21,"d":"967,377.21"},{"v":2270209.59,"d":"2,270,209.59"},{"v":3348821.68,"d":"3,348,821.68"},{"$f":"I9379-E9379","v":{"v":2673777.8600000003,"d":"2,673,777.86"}}]
[]
[null,36,null,"Charges de transferts",{"v":62756006.78,"d":"62,756,006.78"},{"v":63967380.5,"d":"63,967,380.50"},{"v":65836127.38999999,"d":"65,836,127.39"},{"v":66074165.98,"d":"66,074,165.98"},{"v":66152411.67,"d":"66,152,411.67"},{"$f":"I9381-E9381","v":{"v":3396404.8900000006,"d":"3,396,404.89"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":63789.2,"d":"63,789.20"},{"v":78646,"d":"78,646.00"},{"v":74667.9,"d":"74,667.90"},{"v":72230.45,"d":"72,230.45"},{"v":71444.54,"d":"71,444.54"},{"v":7655.3399999999965,"d":"7,655.34"}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":39281136.1,"d":"39,281,136.10"},{"v":40911965.35,"d":"40,911,965.35"},{"v":42030605.779999994,"d":"42,030,605.78"},{"v":42602896.08,"d":"42,602,896.08"},{"v":42413156.02,"d":"42,413,156.02"},{"v":3132019.920000002,"d":"3,132,019.92"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":2425693,"d":"2,425,693.00"},{"v":2354883,"d":"2,354,883.00"},{"v":2672609,"d":"2,672,609.00"},{"v":2417941,"d":"2,417,941.00"},{"v":2604329,"d":"2,604,329.00"},{"v":178636,"d":"178,636.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":20909826.429999996,"d":"20,909,826.43"},{"v":20576286.799999997,"d":"20,576,286.80"},{"v":21006696.71,"d":"21,006,696.71"},{"v":20929861.75,"d":"20,929,861.75"},{"v":20970555.71,"d":"20,970,555.71"},{"v":60729.28000000492,"d":"60,729.28"}]
[null,null,364,"Réévaluations des prets du PA",{"v":4968,"d":"4,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4968,"d":"-4,968.00 "}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":13420,"d":"13,420.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6448,"d":"6,448.00"},{"v":6909.4,"d":"6,909.40"},{"v":48585.4,"d":"48,585.40"},{"v":48585.4,"d":"48,585.40"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":70594.04999999999,"d":"70,594.05"},{"v":32179.35,"d":"32,179.35"},{"v":32100,"d":"32,100.00"},{"v":31327.3,"d":"31,327.30"},{"v":31341,"d":"31,341.00"},{"v":-39253.04999999999,"d":"-39,253.05 "}]
[]
[null,37,null,"Subventions à redistribuer",{"v":137062.65,"d":"137,062.65"},{"v":139007.65,"d":"139,007.65"},{"v":109995.55,"d":"109,995.55"},{"v":104735.9,"d":"104,735.90"},{"v":125077.9,"d":"125,077.90"},{"$f":"I9391-E9391","v":{"v":-11984.75,"d":"-11,984.75 "}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":137062.65,"d":"137,062.65"},{"v":139007.65,"d":"139,007.65"},{"v":109995.55,"d":"109,995.55"},{"v":104735.9,"d":"104,735.90"},{"v":125077.9,"d":"125,077.90"},{"v":-11984.75,"d":"-11,984.75 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,38,null,"Charges extraordinaires",{"v":3542424.7700000005,"d":"3,542,424.77"},{"v":3025299.37,"d":"3,025,299.37"},{"v":3016706.0900000003,"d":"3,016,706.09"},{"v":4574938.08,"d":"4,574,938.08"},{"v":8111546.57,"d":"8,111,546.57"},{"v":4569121.8,"d":"4,569,121.80"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":581.4,"d":"581.40"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-581.4,"d":"-581.40 "}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":10490,"d":"10,490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80498.65,"d":"80,498.65"},{"v":80498.65,"d":"80,498.65"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":9562.05,"d":"9,562.05"},919.44,745.97,{"v":0,"d":"0.00"},{"v":14045.46,"d":"14,045.46"},{"v":4483.41,"d":"4,483.41"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":25000,"d":"25,000.00"},{"v":3640,"d":"3,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25000,"d":"-25,000.00 "}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":3507281.3200000003,"d":"3,507,281.32"},{"v":3010238.93,"d":"3,010,238.93"},{"v":3015960.12,"d":"3,015,960.12"},{"v":4574938.08,"d":"4,574,938.08"},{"v":8017002.46,"d":"8,017,002.46"},{"v":4509721.14,"d":"4,509,721.14"}]
[]
[null,39,null,"Imputations internes",{"v":672267.8200000001,"d":"672,267.82"},{"v":767100.3200000001,"d":"767,100.32"},{"v":724172.68,"d":"724,172.68"},{"v":722432.51,"d":"722,432.51"},{"v":873155.1399999999,"d":"873,155.14"},{"$f":"I9402-E9402","v":{"v":200887.31999999983,"d":"200,887.32"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":800,"d":"800.00"},{"v":1500,"d":"1,500.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":8085,"d":"8,085.00"},{"v":7285,"d":"7,285.00"}]
[null,null,391,"Prestations de services",{"v":551179.12,"d":"551,179.12"},{"v":587370.13,"d":"587,370.13"},{"v":545546.03,"d":"545,546.03"},{"v":565242.49,"d":"565,242.49"},{"v":723249.6699999999,"d":"723,249.67"},{"v":172070.54999999993,"d":"172,070.55"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":2619.4,"d":"2,619.40"},{"v":16481.89,"d":"16,481.89"},{"v":13939.55,"d":"13,939.55"},{"v":1000,"d":"1,000.00"},{"v":7895,"d":"7,895.00"},{"v":5275.6,"d":"5,275.60"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":114169.3,"d":"114,169.30"},{"v":160748.30000000002,"d":"160,748.30"},{"v":160387.1,"d":"160,387.10"},{"v":147790.02,"d":"147,790.02"},{"v":127425.46999999999,"d":"127,425.47"},{"v":13256.169999999984,"d":"13,256.17"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":3500,"d":"3,500.00"},{"v":1000,"d":"1,000.00"},{"v":3500,"d":"3,500.00"},{"v":7600,"d":"7,600.00"},{"v":6500,"d":"6,500.00"},{"v":3000,"d":"3,000.00"}]
[]
[]
[4,null,null,"Revenus",{"v":125319785.46,"d":"125,319,785.46"},{"v":125922340.94999997,"d":"125,922,340.95"},{"v":129910868.74000001,"d":"129,910,868.74"},{"v":132624723.65000002,"d":"132,624,723.65"},{"v":141601309.02,"d":"141,601,309.02"},{"$f":"I9413-E9413","v":{"v":16281523.560000017,"d":"16,281,523.56"}}]
[null,40,null,"Revenus fiscaux",{"v":77677759.87,"d":"77,677,759.87"},{"v":74877451.37999998,"d":"74,877,451.38"},{"v":76932423.99000001,"d":"76,932,423.99"},{"v":80654619.83,"d":"80,654,619.83"},{"v":86461706.28,"d":"86,461,706.28"},{"v":8783946.409999996,"d":"8,783,946.41"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":59772060.56,"d":"59,772,060.56"},{"v":55728874.75999999,"d":"55,728,874.76"},{"v":57962867.300000004,"d":"57,962,867.30"},{"v":61877985.2,"d":"61,877,985.20"},{"v":63853029.87,"d":"63,853,029.87"},{"v":4080969.309999995,"d":"4,080,969.31"}]
[null,null,401,"Impôts directs des personnes morales",{"v":8432300.040000001,"d":"8,432,300.04"},{"v":9257636.330000002,"d":"9,257,636.33"},{"v":8779087.870000003,"d":"8,779,087.87"},{"v":9144906.760000002,"d":"9,144,906.76"},{"v":11396672.16,"d":"11,396,672.16"},{"v":2964372.119999999,"d":"2,964,372.12"}]
[null,null,402,"Autres impôts directs",{"v":9055732.52,"d":"9,055,732.52"},{"v":9462501.69,"d":"9,462,501.69"},{"v":9706886.57,"d":"9,706,886.57"},{"v":9164410.32,"d":"9,164,410.32"},{"v":10751983.749999998,"d":"10,751,983.75"},{"v":1696251.2299999986,"d":"1,696,251.23"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":417666.74999999994,"d":"417,666.75"},{"v":428438.60000000003,"d":"428,438.60"},{"v":483582.24999999994,"d":"483,582.25"},{"v":467317.55000000005,"d":"467,317.55"},{"v":460020.49999999994,"d":"460,020.50"},{"v":42353.75,"d":"42,353.75"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"v":581828.77,"d":"581,828.77"},{"v":465888.32999999996,"d":"465,888.33"},{"v":421407,"d":"421,407.00"},{"v":152906.9,"d":"152,906.90"},{"v":163483.95,"d":"163,483.95"},{"$f":"I9420-E9420","v":{"v":-418344.82,"d":"-418,344.82 "}}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1450,"d":"1,450.00"},{"v":1450,"d":"1,450.00"},{"v":325,"d":"325.00"},{"$f":"I9421-E9421","v":{"v":325,"d":"325.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9422-E9422","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"v":581828.77,"d":"581,828.77"},{"v":465888.32999999996,"d":"465,888.33"},{"v":419957,"d":"419,957.00"},{"v":151456.9,"d":"151,456.90"},{"v":163158.95,"d":"163,158.95"},{"$f":"I9423-E9423","v":{"v":-418669.82,"d":"-418,669.82 "}}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9424-E9424","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"v":18181411.83,"d":"18,181,411.83"},{"v":18857447.66,"d":"18,857,447.66"},{"v":20478167.39,"d":"20,478,167.39"},{"v":21520489.84,"d":"21,520,489.84"},{"v":23464733.790000003,"d":"23,464,733.79"},{"$f":"I9426-E9426","v":{"v":5283321.960000005,"d":"5,283,321.96"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":681488.7999999999,"d":"681,488.80"},{"v":668750.95,"d":"668,750.95"},{"v":621811.88,"d":"621,811.88"},{"v":661742.75,"d":"661,742.75"},{"v":688180.5499999999,"d":"688,180.55"},{"v":6691.75,"d":"6,691.75"}]
[null,null,421,"Emoluments administratif",{"v":605381.75,"d":"605,381.75"},{"v":760351.71,"d":"760,351.71"},{"v":895846.59,"d":"895,846.59"},{"v":1013324.6100000001,"d":"1,013,324.61"},{"v":984253.91,"d":"984,253.91"},{"v":378872.16000000003,"d":"378,872.16"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10790,"d":"10,790.00"},{"v":10790,"d":"10,790.00"}]
[null,null,423,"Frais d'écolage",{"v":165926.2,"d":"165,926.20"},{"v":157134.3,"d":"157,134.30"},{"v":179724.90000000002,"d":"179,724.90"},{"v":175055.44999999998,"d":"175,055.45"},{"v":156971.8,"d":"156,971.80"},{"v":-8954.400000000023,"d":"-8,954.40 "}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":14308363.25,"d":"14,308,363.25"},{"v":14908219.55,"d":"14,908,219.55"},{"v":16027893.620000003,"d":"16,027,893.62"},{"v":16122177.75,"d":"16,122,177.75"},{"v":17367472.84,"d":"17,367,472.84"},{"v":3059109.59,"d":"3,059,109.59"}]
[null,null,425,"Revenus des ventes",{"v":1393457.7500000005,"d":"1,393,457.75"},{"v":1522251.5600000003,"d":"1,522,251.56"},{"v":1640539.11,"d":"1,640,539.11"},{"v":2275831.92,"d":"2,275,831.92"},{"v":2911543.57,"d":"2,911,543.57"},{"v":1518085.8199999994,"d":"1,518,085.82"}]
[null,null,426,"remboursements",{"v":908627.3800000001,"d":"908,627.38"},{"v":707531.89,"d":"707,531.89"},{"v":988888.3400000001,"d":"988,888.34"},{"v":1105378.51,"d":"1,105,378.51"},{"v":1175642.28,"d":"1,175,642.28"},{"v":267014.8999999999,"d":"267,014.90"}]
[null,null,427,"Amendes",{"v":109992.25,"d":"109,992.25"},{"v":124939.3,"d":"124,939.30"},{"v":112411.5,"d":"112,411.50"},{"v":157295.6,"d":"157,295.60"},{"v":160219.49,"d":"160,219.49"},{"v":50227.23999999999,"d":"50,227.24"}]
[null,null,429,"Autres taxes et compensations",{"v":8174.45,"d":"8,174.45"},{"v":8268.4,"d":"8,268.40"},{"v":11051.45,"d":"11,051.45"},{"v":9683.25,"d":"9,683.25"},{"v":9659.349999999999,"d":"9,659.35"},{"v":1484.8999999999987,"d":"1,484.90"}]
[]
[null,43,null,"Revenus divers",{"v":123206.35,"d":"123,206.35"},{"v":35458.49,"d":"35,458.49"},{"v":46696.7,"d":"46,696.70"},{"v":50626.509999999995,"d":"50,626.51"},{"v":5446.6,"d":"5,446.60"},{"$f":"I9437-E9437","v":{"v":-117759.75,"d":"-117,759.75 "}}]
[null,null,430,"Revenus divers d'exploitation",{"v":121606.35,"d":"121,606.35"},{"v":33742.15,"d":"33,742.15"},{"v":45096.7,"d":"45,096.70"},{"v":48796.509999999995,"d":"48,796.51"},{"v":3846.6,"d":"3,846.60"},{"$f":"I9438-E9438","v":{"v":-117759.75,"d":"-117,759.75 "}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9439-E9439","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9440-E9440","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"v":1600,"d":"1,600.00"},{"v":1716.34,"d":"1,716.34"},{"v":1600,"d":"1,600.00"},{"v":1830,"d":"1,830.00"},{"v":1600,"d":"1,600.00"},{"$f":"I9441-E9441","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"v":6190920.05,"d":"6,190,920.05"},{"v":6690989.1899999995,"d":"6,690,989.19"},{"v":5973770.6,"d":"5,973,770.60"},{"v":6610419.73,"d":"6,610,419.73"},{"v":6008330.01,"d":"6,008,330.01"},{"$f":"I9443-E9443","v":{"v":-182590.04000000004,"d":"-182,590.04 "}}]
[null,null,440,"Revenus des intérets",{"v":915447.0599999998,"d":"915,447.06"},{"v":1074605.4999999998,"d":"1,074,605.50"},{"v":1020052.2,"d":"1,020,052.20"},{"v":1336118.25,"d":"1,336,118.25"},{"v":1368257.7199999997,"d":"1,368,257.72"},{"v":452810.6599999999,"d":"452,810.66"}]
[null,null,441,"Gains réalisés du PF",{"v":148552.5,"d":"148,552.50"},{"v":41082.5,"d":"41,082.50"},{"v":16335,"d":"16,335.00"},{"v":3630,"d":"3,630.00"},{"v":6754,"d":"6,754.00"},{"v":-141798.5,"d":"-141,798.50 "}]
[null,null,442,"Revenus de participations du PF",{"v":50012.83,"d":"50,012.83"},{"v":36956.979999999996,"d":"36,956.98"},{"v":48799.91,"d":"48,799.91"},{"v":55552.54,"d":"55,552.54"},{"v":78741.20999999999,"d":"78,741.21"},{"v":28728.37999999999,"d":"28,728.38"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":1702038.0700000003,"d":"1,702,038.07"},{"v":1590840.4,"d":"1,590,840.40"},{"v":1665337.9499999997,"d":"1,665,337.95"},{"v":1623993.5500000003,"d":"1,623,993.55"},{"v":1962991.5700000003,"d":"1,962,991.57"},{"v":260953.5,"d":"260,953.50"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":1013840.4,"d":"1,013,840.40"},{"v":1131543.7,"d":"1,131,543.70"},{"v":958725.09,"d":"958,725.09"},{"v":1202869.2,"d":"1,202,869.20"},{"v":76944.32,"d":"76,944.32"},{"v":-936896.0800000001,"d":"-936,896.08 "}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":40,"d":"40.00"},{"v":447072.05,"d":"447,072.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-40,"d":"-40.00 "}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":2058231.15,"d":"2,058,231.15"},{"v":1653521.76,"d":"1,653,521.76"},{"v":2261153.11,"d":"2,261,153.11"},{"v":2372687.6,"d":"2,372,687.60"},{"v":2510461.1799999997,"d":"2,510,461.18"},{"v":452230.0299999998,"d":"452,230.03"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2341.75,"d":"2,341.75"},{"v":2341.75,"d":"2,341.75"}]
[null,null,449,"Autres revenus financiers",{"v":302758.04000000004,"d":"302,758.04"},{"v":715366.3,"d":"715,366.30"},{"v":3367.34,"d":"3,367.34"},{"v":15568.59,"d":"15,568.59"},{"v":1838.2600000000002,"d":"1,838.26"},{"v":-300919.78,"d":"-300,919.78 "}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"v":707380.22,"d":"707,380.22"},{"v":356847.43000000005,"d":"356,847.43"},{"v":1968680.77,"d":"1,968,680.77"},{"v":988651.3599999999,"d":"988,651.36"},{"v":1056625.4500000002,"d":"1,056,625.45"},{"$f":"I9455-E9455","v":{"v":349245.2300000002,"d":"349,245.23"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":88209.55,"d":"88,209.55"},{"v":104457.75,"d":"104,457.75"},{"v":92503.54999999999,"d":"92,503.55"},{"v":81586.66999999998,"d":"81,586.67"},{"v":33367.380000000005,"d":"33,367.38"},{"$f":"I9456-E9456","v":{"v":-54842.17,"d":"-54,842.17 "}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":619170.6699999999,"d":"619,170.67"},{"v":252389.68000000002,"d":"252,389.68"},{"v":1876177.22,"d":"1,876,177.22"},{"v":907064.69,"d":"907,064.69"},{"v":1023258.0700000001,"d":"1,023,258.07"},{"$f":"I9457-E9457","v":{"v":404087.40000000014,"d":"404,087.40"}}]
[]
[null,46,null,"Revenus de transfert",{"v":20511651.94,"d":"20,511,651.94"},{"v":21494281.84,"d":"21,494,281.84"},{"v":22223595.06,"d":"22,223,595.06"},{"v":21776991.97,"d":"21,776,991.97"},{"v":20817937.83,"d":"20,817,937.83"},{"$f":"I9459-E9459","v":{"v":306285.88999999687,"d":"306,285.89"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":503773,"d":"503,773.00"},{"v":504848,"d":"504,848.00"},{"v":621233.5700000001,"d":"621,233.57"},{"v":529398,"d":"529,398.00"},{"v":505429,"d":"505,429.00"},{"v":1656,"d":"1,656.00"}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":12021158.91,"d":"12,021,158.91"},{"v":12226994.97,"d":"12,226,994.97"},{"v":13504504.94,"d":"13,504,504.94"},{"v":13900972.94,"d":"13,900,972.94"},{"v":11842906.84,"d":"11,842,906.84"},{"v":-178252.0700000003,"d":"-178,252.07 "}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":4367486,"d":"4,367,486.00"},{"v":5006060,"d":"5,006,060.00"},{"v":4275244.85,"d":"4,275,244.85"},{"v":3889777.15,"d":"3,889,777.15"},{"v":4601030,"d":"4,601,030.00"},{"v":233544,"d":"233,544.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":3460586.0800000005,"d":"3,460,586.08"},{"v":3629421.92,"d":"3,629,421.92"},{"v":3640502.55,"d":"3,640,502.55"},{"v":3239381.16,"d":"3,239,381.16"},{"v":3723184.24,"d":"3,723,184.24"},{"v":262598.1599999997,"d":"262,598.16"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":158647.95,"d":"158,647.95"},{"v":126956.95,"d":"126,956.95"},{"v":182109.15,"d":"182,109.15"},{"v":217462.71999999997,"d":"217,462.72"},{"v":145387.75,"d":"145,387.75"},{"v":-13260.200000000012,"d":"-13,260.20 "}]
[]
[null,47,null,"Subventions à redistribuer",{"v":136598.3,"d":"136,598.30"},{"v":136945.7,"d":"136,945.70"},{"v":136402,"d":"136,402.00"},{"v":140675.59999999998,"d":"140,675.60"},{"v":136201.15,"d":"136,201.15"},{"$f":"I9466-E9466","v":{"v":-397.1499999999942,"d":"-397.15 "}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":136598.3,"d":"136,598.30"},{"v":136945.7,"d":"136,945.70"},{"v":136402,"d":"136,402.00"},{"v":140675.59999999998,"d":"140,675.60"},{"v":136201.15,"d":"136,201.15"},{"$f":"I9467-E9467","v":{"v":-397.1499999999942,"d":"-397.15 "}}]
[]
[null,48,null,"Revenus extraordinaires",{"v":664951.15,"d":"664,951.15"},{"v":2238942.16,"d":"2,238,942.16"},{"v":1007204.45,"d":"1,007,204.45"},{"v":6909.4,"d":"6,909.40"},{"v":2611895.32,"d":"2,611,895.32"},{"$f":"I9469-E9469","v":{"v":1946944.17,"d":"1,946,944.17"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54684.07,"d":"54,684.07"},{"v":54684.07,"d":"54,684.07"}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":402271.85,"d":"402,271.85"},{"v":402271.85,"d":"402,271.85"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":169591.15,"d":"169,591.15"},{"v":304894.9,"d":"304,894.90"},956.45,{"v":0,"d":"0.00"},{"v":949227,"d":"949,227.00"},{"v":779635.85,"d":"779,635.85"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":422,"d":"422.00"},{"v":422,"d":"422.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":495360,"d":"495,360.00"},{"v":1934047.26,"d":"1,934,047.26"},{"v":1006248,"d":"1,006,248.00"},{"v":6571.4,"d":"6,571.40"},{"v":1205290.4,"d":"1,205,290.40"},{"v":709930.3999999999,"d":"709,930.40"}]
[]
[null,49,null,"Imputations internes",{"v":544076.9800000001,"d":"544,076.98"},{"v":768088.77,"d":"768,088.77"},{"v":722520.78,"d":"722,520.78"},{"v":722432.51,"d":"722,432.51"},{"v":874948.6399999999,"d":"874,948.64"},{"$f":"I9478-E9478","v":{"v":330871.6599999998,"d":"330,871.66"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":800,"d":"800.00"},{"v":1500,"d":"1,500.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":8085,"d":"8,085.00"},{"v":7285,"d":"7,285.00"}]
[null,null,491,"Prestations de services",{"v":425445.03,"d":"425,445.03"},{"v":591099.93,"d":"591,099.93"},{"v":545546.03,"d":"545,546.03"},{"v":565242.49,"d":"565,242.49"},{"v":644521.47,"d":"644,521.47"},{"v":219076.43999999994,"d":"219,076.44"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":2619.4,"d":"2,619.40"},{"v":75828.98999999999,"d":"75,828.99"},{"v":13939.55,"d":"13,939.55"},{"v":1000,"d":"1,000.00"},{"v":7895,"d":"7,895.00"},{"v":5275.6,"d":"5,275.60"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":111712.55,"d":"111,712.55"},{"v":98659.84999999999,"d":"98,659.85"},{"v":158735.2,"d":"158,735.20"},{"v":147790.02,"d":"147,790.02"},{"v":127425.46999999999,"d":"127,425.47"},{"v":15712.919999999984,"d":"15,712.92"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":3500,"d":"3,500.00"},{"v":1000,"d":"1,000.00"},{"v":3500,"d":"3,500.00"},{"v":7600,"d":"7,600.00"},{"v":87021.7,"d":"87,021.70"},{"v":83521.7,"d":"83,521.70"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"v":2489798.14,"d":"2,489,798.14"},{"v":2699631.2,"d":"2,699,631.20"},{"v":1681658.0299999998,"d":"1,681,658.03"},{"v":596954.35,"d":"596,954.35"},{"v":2353832.78,"d":"2,353,832.78"},{"$f":"I9491-E9491","v":{"v":-135965.36000000034,"d":"-135,965.36 "}}]
[null,null,900,"Compte général (+ / -)",{"v":429529.93000000005,"d":"429,529.93"},{"v":552601.1400000001,"d":"552,601.14"},{"v":-851714.7499999999,"d":"-851,714.75 "},{"v":36379.45999999996,"d":"36,379.46"},{"v":1760102.45,"d":"1,760,102.45"},{"$f":"I9492-E9492","v":{"v":1330572.52,"d":"1,330,572.52"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":2060268.21,"d":"2,060,268.21"},{"v":2147030.06,"d":"2,147,030.06"},{"v":2533372.78,"d":"2,533,372.78"},{"v":560574.89,"d":"560,574.89"},{"v":593730.33,"d":"593,730.33"},{"$f":"I9493-E9493","v":{"v":-1466537.88,"d":"-1,466,537.88 "}}]
[]
[{"$nulls":3},"Résultat global",{"v":2489798.14,"d":"2,489,798.14"},{"v":2699631.2,"d":"2,699,631.20"},{"v":1681658.0299999998,"d":"1,681,658.03"},{"v":596954.35,"d":"596,954.35"},{"v":2353832.78,"d":"2,353,832.78"},{"$f":"I9495-E9495","v":{"v":-135965.36000000034,"d":"-135,965.36 "}}]

{"sheet":"Résultats réals 2020-2025","index":5,"n_rows":120,"n_cols":25,"rows_kept":120,"hidden":true,"merged":[[2,0,2,4],[2,5,2,9],[2,10,2,14],[2,15,2,19],[2,20,2,24],[62,0,62,4],[62,5,62,9],[62,10,62,14]]}
["Résultats réels des communes 2020-2025"]
[]
["Exercice 2020",{"$nulls":4},"Exercice 2021",{"$nulls":4},"Exercice 2022",{"$nulls":4},"Exercice 2023",{"$nulls":4},"Exercice 2024"]
["Communes","Résultats","Attributions","Prélévements","Total","Communes","Résultats","Attributions","Prélèvements","Total","Communes","Résultats","Attributions","Prélèvements","Total","Communes","Résultats","Attributions","Prélèvements","Total","Communes","Résultats","Attributions","Prélèvements","Total"]
["Boécourt",{"v":338069,"d":"338,069.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"$f":"B5+C5-D5","v":{"v":658069,"d":"658,069.00"}},"Boécourt",{"v":44928.100000000006,"d":"44,928.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5+H5-I5","v":{"v":44928.100000000006,"d":"44,928.10"}},"Boécourt",{"v":116182.76000000001,"d":"116,182.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"L5+M5-N5","v":{"v":116182.76000000001,"d":"116,182.76"}},"Boécourt",{"v":297580.15,"d":"297,580.15"},{"v":0,"d":"0.00"},{"v":7472.87,"d":"7,472.87"},{"$f":"Q5+R5-S5","v":{"v":290107.28,"d":"290,107.28"}},"Boécourt",{"v":136335.69,"d":"136,335.69"},{"v":0,"d":"0.00"},{"v":7905.29,"d":"7,905.29"},{"$f":"V5+W5-X5","v":{"v":128430.40000000001,"d":"128,430.40"}}]
["Bourrignon",{"v":183367.53000000003,"d":"183,367.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B6+C6-D6","v":{"v":183367.53000000003,"d":"183,367.53"}},"Bourrignon",{"v":-48557.31999999999,"d":"-48,557.32 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6+H6-I6","v":{"v":-48557.31999999999,"d":"-48,557.32 "}},"Bourrignon",{"v":-200798.41999999998,"d":"-200,798.42 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"L6+M6-N6","v":{"v":-200798.41999999998,"d":"-200,798.42 "}},"Bourrignon",{"v":166436.57,"d":"166,436.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Q6+R6-S6","v":{"v":166436.57,"d":"166,436.57"}},"Bourrignon",{"v":40244.78,"d":"40,244.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"V6+W6-X6","v":{"v":40244.78,"d":"40,244.78"}}]
["Châtillon",{"v":-29321.28,"d":"-29,321.28 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-29321.28,"d":"-29,321.28 "},"Châtillon",{"v":-94828.59999999999,"d":"-94,828.60 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-94828.59999999999,"d":"-94,828.60 "},"Châtillon",{"v":277440.62,"d":"277,440.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":277440.62,"d":"277,440.62"},"Châtillon",{"v":111420.26999999999,"d":"111,420.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111420.26999999999,"d":"111,420.27"},"Châtillon",{"v":-113598.49999999999,"d":"-113,598.50 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-113598.49999999999,"d":"-113,598.50 "}]
["Courchapoix",{"v":21653.66,"d":"21,653.66"},201.69,{"v":0,"d":"0.00"},{"v":21855.35,"d":"21,855.35"},"Courchapoix",{"v":106112.79000000001,"d":"106,112.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106112.79000000001,"d":"106,112.79"},"Courchapoix",{"v":-54896.009999999995,"d":"-54,896.01 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-54896.009999999995,"d":"-54,896.01 "},"Courchapoix",{"v":123375.72999999998,"d":"123,375.73"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":120803.27999999998,"d":"120,803.28"},"Courchapoix",{"v":21887.81,"d":"21,887.81"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":19315.36,"d":"19,315.36"}]
["Courrendlin",{"v":461623.62999999995,"d":"461,623.63"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":161623.62999999995,"d":"161,623.63"},"Courrendlin",{"v":509529.57,"d":"509,529.57"},{"v":470000,"d":"470,000.00"},{"v":0,"d":"0.00"},{"v":979529.5700000001,"d":"979,529.57"},"Courrendlin",{"v":166774.22,"d":"166,774.22"},{"v":470000,"d":"470,000.00"},{"v":0,"d":"0.00"},{"v":636774.22,"d":"636,774.22"},"Courrendlin",{"v":157637.65,"d":"157,637.65"},{"v":150000,"d":"150,000.00"},{"v":164654.8,"d":"164,654.80"},{"v":142982.85000000003,"d":"142,982.85"},"Courrendlin",{"v":354522.49,"d":"354,522.49"},{"v":610000,"d":"610,000.00"},{"v":14968.25,"d":"14,968.25"},{"v":949554.24,"d":"949,554.24"}]
["Courroux",{"v":1051215.94,"d":"1,051,215.94"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":1451215.94,"d":"1,451,215.94"},"Courroux",{"v":355331.14,"d":"355,331.14"},{"v":0,"d":"0.00"},{"v":2944.95,"d":"2,944.95"},{"v":352386.19,"d":"352,386.19"},"Courroux",{"v":317394.89,"d":"317,394.89"},{"v":0,"d":"0.00"},{"v":2944.95,"d":"2,944.95"},{"v":314449.94,"d":"314,449.94"},"Courroux",{"v":276986.37,"d":"276,986.37"},{"v":190359.86,"d":"190,359.86"},{"v":0,"d":"0.00"},{"v":467346.23,"d":"467,346.23"},"Courroux",{"v":52103.66000000002,"d":"52,103.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52103.66000000002,"d":"52,103.66"}]
["Courtételle",{"v":253856.48,"d":"253,856.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":253856.48,"d":"253,856.48"},"Courtételle",{"v":521660.97000000003,"d":"521,660.97"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":621660.97,"d":"621,660.97"},"Courtételle",{"v":469681.96,"d":"469,681.96"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":569681.96,"d":"569,681.96"},"Courtételle",{"v":44346.45,"d":"44,346.45"},{"v":900000,"d":"900,000.00"},{"v":14467.75,"d":"14,467.75"},{"v":929878.7,"d":"929,878.70"},"Courtételle",{"v":-32226.75,"d":"-32,226.75 "},{"v":0,"d":"0.00"},{"v":14467.75,"d":"14,467.75"},{"v":-46694.5,"d":"-46,694.50 "}]
["Delémont",{"v":2089673.1800000002,"d":"2,089,673.18"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":989673.1800000002,"d":"989,673.18"},"Delémont",{"v":3551526.5,"d":"3,551,526.50"},{"v":0,"d":"0.00"},{"v":1310000,"d":"1,310,000.00"},{"v":2241526.5,"d":"2,241,526.50"},"Delémont",{"v":-1042128.5700000003,"d":"-1,042,128.57 "},{"v":0,"d":"0.00"},{"v":1310000,"d":"1,310,000.00"},{"v":-2352128.5700000003,"d":"-2,352,128.57 "},"Delémont",{"v":-917826.7100000002,"d":"-917,826.71 "},{"v":0,"d":"0.00"},{"v":1253909,"d":"1,253,909.00"},{"v":-2171735.71,"d":"-2,171,735.71 "},"Delémont",{"v":6546514.63,"d":"6,546,514.63"},{"v":0,"d":"0.00"},{"v":70244,"d":"70,244.00"},{"v":6476270.63,"d":"6,476,270.63"}]
["Develier",{"v":-1352.8600000000151,"d":"-1,352.86 "},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":-41352.860000000015,"d":"-41,352.86 "},"Develier",{"v":288258.07,"d":"288,258.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":288258.07,"d":"288,258.07"},"Develier",{"v":-113213.43999999997,"d":"-113,213.44 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-113213.43999999997,"d":"-113,213.44 "},"Develier",{"v":236485.23,"d":"236,485.23"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":225785.23,"d":"225,785.23"},"Develier",{"v":-41527.16,"d":"-41,527.16 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-41527.16,"d":"-41,527.16 "}]
["Ederswiler",{"v":-63918.92,"d":"-63,918.92 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63918.92,"d":"-63,918.92 "},"Ederswiler",{"v":-9232.119999999999,"d":"-9,232.12 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9232.119999999999,"d":"-9,232.12 "},"Ederswiler",{"v":5101.07,"d":"5,101.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5101.07,"d":"5,101.07"},"Ederswiler",{"v":-10368.88,"d":"-10,368.88 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10368.88,"d":"-10,368.88 "},"Ederswiler",{"v":-9732.53,"d":"-9,732.53 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9732.53,"d":"-9,732.53 "}]
["Haute-Sorne",{"v":-1177403.47,"d":"-1,177,403.47 "},{"v":0,"d":"0.00"},{"v":2478.3,"d":"2,478.30"},{"v":-1179881.77,"d":"-1,179,881.77 "},"Haute-Sorne",{"v":713421.97,"d":"713,421.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":713421.97,"d":"713,421.97"},"Haute-Sorne",{"v":1086020.8,"d":"1,086,020.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1086020.8,"d":"1,086,020.80"},"Haute-Sorne",{"v":-386596.60000000003,"d":"-386,596.60 "},{"v":0,"d":"0.00"},{"v":413099.54,"d":"413,099.54"},{"v":-799696.14,"d":"-799,696.14 "},"Haute-Sorne",{"v":1300857.85,"d":"1,300,857.85"},{"v":832100,"d":"832,100.00"},{"v":63099.54,"d":"63,099.54"},{"v":2069858.31,"d":"2,069,858.31"}]
["Mervelier",{"v":-93731.8,"d":"-93,731.80 "},{"v":8327.56,"d":"8,327.56"},{"v":0,"d":"0.00"},{"v":-85404.24,"d":"-85,404.24 "},"Mervelier",{"v":98362.19,"d":"98,362.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":98362.19,"d":"98,362.19"},"Mervelier",{"v":-51921.060000000005,"d":"-51,921.06 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-51921.060000000005,"d":"-51,921.06 "},"Mervelier",{"v":194677.5,"d":"194,677.50"},{"v":0,"d":"0.00"},{"v":3001.3,"d":"3,001.30"},{"v":191676.2,"d":"191,676.20"},"Mervelier",{"v":160861.66,"d":"160,861.66"},{"v":0,"d":"0.00"},{"v":3001.3,"d":"3,001.30"},{"v":157860.36000000002,"d":"157,860.36"}]
["Mettembert",{"v":-9460.810000000001,"d":"-9,460.81 "},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":-29460.81,"d":"-29,460.81 "},"Mettembert",{"v":-4705.810000000001,"d":"-4,705.81 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4705.810000000001,"d":"-4,705.81 "},"Mettembert",{"v":27333.61,"d":"27,333.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27333.61,"d":"27,333.61"},"Mettembert",{"v":-15844.460000000003,"d":"-15,844.46 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15844.460000000003,"d":"-15,844.46 "},"Mettembert",{"v":-43476.25,"d":"-43,476.25 "},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":-58476.25,"d":"-58,476.25 "}]
["Movelier",{"v":-16853.579999999998,"d":"-16,853.58 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-16853.579999999998,"d":"-16,853.58 "},"Movelier",{"v":43963.29,"d":"43,963.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43963.29,"d":"43,963.29"},"Movelier",{"v":-53278.53,"d":"-53,278.53 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-53278.53,"d":"-53,278.53 "},"Movelier",{"v":2715.8899999999994,"d":"2,715.89"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":132715.89,"d":"132,715.89"},"Movelier",{"v":-185206.75999999998,"d":"-185,206.76 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-185206.75999999998,"d":"-185,206.76 "}]
["Pleigne",{"v":-13071.369999999995,"d":"-13,071.37 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13071.369999999995,"d":"-13,071.37 "},"Pleigne",{"v":-48947.220000000016,"d":"-48,947.22 "},{"v":23651.4,"d":"23,651.40"},{"v":0,"d":"0.00"},{"v":-25295.820000000014,"d":"-25,295.82 "},"Pleigne",{"v":204040.5,"d":"204,040.50"},{"v":23651.4,"d":"23,651.40"},{"v":0,"d":"0.00"},{"v":227691.9,"d":"227,691.90"},"Pleigne",{"v":-63378.66,"d":"-63,378.66 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63378.66,"d":"-63,378.66 "},"Pleigne",{"v":21486.75,"d":"21,486.75"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":471486.75,"d":"471,486.75"}]
["Rossemaison",{"v":262757.42,"d":"262,757.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":262757.42,"d":"262,757.42"},"Rossemaison",{"v":544010.8300000001,"d":"544,010.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":544010.8300000001,"d":"544,010.83"},"Rossemaison",{"v":269472.08999999997,"d":"269,472.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269472.08999999997,"d":"269,472.09"},"Rossemaison",{"v":119770.75,"d":"119,770.75"},{"v":0,"d":"0.00"},{"v":8700,"d":"8,700.00"},{"v":111070.75,"d":"111,070.75"},"Rossemaison",{"v":80334.98999999999,"d":"80,334.99"},{"v":1400000,"d":"1,400,000.00"},{"v":8700,"d":"8,700.00"},{"v":1471634.99,"d":"1,471,634.99"}]
["Saulcy",{"v":9048.71,"d":"9,048.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9048.71,"d":"9,048.71"},"Saulcy",{"v":-15080.91,"d":"-15,080.91 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15080.91,"d":"-15,080.91 "},"Saulcy",{"v":-52483.04,"d":"-52,483.04 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-52483.04,"d":"-52,483.04 "},"Saulcy",{"v":28612.840000000004,"d":"28,612.84"},{"v":20000,"d":"20,000.00"},667.55,{"v":47945.29,"d":"47,945.29"},"Saulcy",{"v":-14131.11,"d":"-14,131.11 "},{"v":0,"d":"0.00"},667.55,{"v":-14798.66,"d":"-14,798.66 "}]
["Soyhières",{"v":-152377.16,"d":"-152,377.16 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-152377.16,"d":"-152,377.16 "},"Soyhières",{"v":-314421.67000000004,"d":"-314,421.67 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-314421.67000000004,"d":"-314,421.67 "},"Soyhières",{"v":-34441.11,"d":"-34,441.11 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-34441.11,"d":"-34,441.11 "},"Soyhières",{"v":53215.43,"d":"53,215.43"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":83215.43,"d":"83,215.43"},"Soyhières",{"v":51773.06,"d":"51,773.06"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":81773.06,"d":"81,773.06"}]
["Val Terbi",{"v":364711.41000000003,"d":"364,711.41"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":614711.41,"d":"614,711.41"},"Val Terbi",{"v":456199.36,"d":"456,199.36"},{"v":787113.6,"d":"787,113.60"},{"v":0,"d":"0.00"},{"v":1243312.96,"d":"1,243,312.96"},"Val Terbi",{"v":418445.06,"d":"418,445.06"},{"v":787113.6,"d":"787,113.60"},{"v":0,"d":"0.00"},{"v":1205558.66,"d":"1,205,558.66"},"Val Terbi",{"v":168872.27,"d":"168,872.27"},{"v":500000,"d":"500,000.00"},{"v":13302.8,"d":"13,302.80"},{"v":655569.47,"d":"655,569.47"},"Val Terbi",{"v":229987.88,"d":"229,987.88"},{"v":695650,"d":"695,650.00"},{"v":0,"d":"0.00"},{"v":925637.88,"d":"925,637.88"}]
["Le Bémont",{"v":26286.14,"d":"26,286.14"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":96286.14,"d":"96,286.14"},"Le Bémont",{"v":138689.77,"d":"138,689.77"},{"v":21795.38,"d":"21,795.38"},{"v":0,"d":"0.00"},{"v":160485.15,"d":"160,485.15"},"Le Bémont",{"v":64094.420000000006,"d":"64,094.42"},{"v":21795.38,"d":"21,795.38"},{"v":0,"d":"0.00"},{"v":85889.8,"d":"85,889.80"},"Le Bémont",{"v":59136.47,"d":"59,136.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59136.47,"d":"59,136.47"},"Le Bémont",{"v":9651.330000000002,"d":"9,651.33"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":109651.33,"d":"109,651.33"}]
["Les Bois",{"v":178997.68,"d":"178,997.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178997.68,"d":"178,997.68"},"Les Bois",{"v":1766349.46,"d":"1,766,349.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1766349.46,"d":"1,766,349.46"},"Les Bois",{"v":879139.75,"d":"879,139.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":879139.75,"d":"879,139.75"},"Les Bois",{"v":1087112.6300000001,"d":"1,087,112.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1087112.6300000001,"d":"1,087,112.63"},"Les Bois",{"v":1107408.63,"d":"1,107,408.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1107408.63,"d":"1,107,408.63"}]
["Les Breuleux",{"v":3517719.9899999998,"d":"3,517,719.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3517719.9899999998,"d":"3,517,719.99"},"Les Breuleux",{"v":1120099.08,"d":"1,120,099.08"},{"v":51438.41,"d":"51,438.41"},{"v":0,"d":"0.00"},{"v":1171537.49,"d":"1,171,537.49"},"Les Breuleux",{"v":1866501.58,"d":"1,866,501.58"},{"v":51438.41,"d":"51,438.41"},{"v":0,"d":"0.00"},{"v":1917939.99,"d":"1,917,939.99"},"Les Breuleux",{"v":2677168.89,"d":"2,677,168.89"},{"v":3397569.32,"d":"3,397,569.32"},{"v":0,"d":"0.00"},{"v":6074738.21,"d":"6,074,738.21"},"Les Breuleux",{"v":1423923.1300000001,"d":"1,423,923.13"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2423923.13,"d":"2,423,923.13"}]
["La Chaux-B.",{"v":-11170.27,"d":"-11,170.27 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-11170.27,"d":"-11,170.27 "},"La Chaux-B.",{"v":10126.51,"d":"10,126.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10126.51,"d":"10,126.51"},"La Chaux-B.",{"v":-116577.55,"d":"-116,577.55 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-116577.55,"d":"-116,577.55 "},"La Chaux-B.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"La Chaux-B.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Les Enfers",{"v":41421.78,"d":"41,421.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41421.78,"d":"41,421.78"},"Les Enfers",{"v":1129.2400000000052,"d":"1,129.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1129.2400000000052,"d":"1,129.24"},"Les Enfers",{"v":37709.21,"d":"37,709.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37709.21,"d":"37,709.21"},"Les Enfers",{"v":15628.250000000002,"d":"15,628.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15628.250000000002,"d":"15,628.25"},"Les Enfers",{"v":54749.53,"d":"54,749.53"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":119749.53,"d":"119,749.53"}]
["Les Genevez",{"v":-114596.97,"d":"-114,596.97 "},{"v":0,"d":"0.00"},{"v":206471.32,"d":"206,471.32"},{"v":-321068.29000000004,"d":"-321,068.29 "},"Les Genevez",{"v":-297058.18,"d":"-297,058.18 "},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":-427058.18,"d":"-427,058.18 "},"Les Genevez",{"v":7337.03,"d":"7,337.03"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":-122662.97,"d":"-122,662.97 "},"Les Genevez",{"v":-260378.03,"d":"-260,378.03 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-260378.03,"d":"-260,378.03 "},"Les Genevez",{"v":-120138.51,"d":"-120,138.51 "},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":-205138.51,"d":"-205,138.51 "}]
["Lajoux",{"v":-99000.45999999999,"d":"-99,000.46 "},{"v":0,"d":"0.00"},{"v":151133.5,"d":"151,133.50"},{"v":-250133.96,"d":"-250,133.96 "},"Lajoux",{"v":4584.960000000006,"d":"4,584.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4584.960000000006,"d":"4,584.96"},"Lajoux",{"v":54270.14,"d":"54,270.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54270.14,"d":"54,270.14"},"Lajoux",{"v":11165.65,"d":"11,165.65"},{"v":371205.37,"d":"371,205.37"},{"v":0,"d":"0.00"},{"v":382371.02,"d":"382,371.02"},"Lajoux",{"v":14874.09,"d":"14,874.09"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":264874.09,"d":"264,874.09"}]
["Montfaucon",{"v":-194273.68,"d":"-194,273.68 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-194273.68,"d":"-194,273.68 "},"Montfaucon",{"v":-249384.18,"d":"-249,384.18 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-249384.18,"d":"-249,384.18 "},"Montfaucon",{"v":-258305.8,"d":"-258,305.80 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-258305.8,"d":"-258,305.80 "},"Montfaucon",{"v":-16548.329999999998,"d":"-16,548.33 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-16548.329999999998,"d":"-16,548.33 "},"Montfaucon",{"v":265657.4,"d":"265,657.40"},{"v":135000,"d":"135,000.00"},{"v":0,"d":"0.00"},{"v":400657.4,"d":"400,657.40"}]
["Muriaux",{"v":122538.76,"d":"122,538.76"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":522538.76,"d":"522,538.76"},"Muriaux",{"v":76405.57999999999,"d":"76,405.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76405.57999999999,"d":"76,405.58"},"Muriaux",{"v":-125962.73,"d":"-125,962.73 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-125962.73,"d":"-125,962.73 "},"Muriaux",{"v":78627.4,"d":"78,627.40"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":538627.4,"d":"538,627.40"},"Muriaux",{"v":9456.220000000001,"d":"9,456.22"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"v":-188094.43,"d":"-188,094.43 "}]
["Le Noirmont",{"v":1107210.3,"d":"1,107,210.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1107210.3,"d":"1,107,210.30"},"Le Noirmont",{"v":904527.7,"d":"904,527.70"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":1104527.7,"d":"1,104,527.70"},"Le Noirmont",{"v":1150369.28,"d":"1,150,369.28"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":1350369.28,"d":"1,350,369.28"},"Le Noirmont",{"v":1738725.46,"d":"1,738,725.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1738725.46,"d":"1,738,725.46"},"Le Noirmont",{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":3946468.1500000004,"d":"3,946,468.15"}]
["Saignelégier",{"v":243887.35,"d":"243,887.35"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":393887.35,"d":"393,887.35"},"Saignelégier",{"v":869734.76,"d":"869,734.76"},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":1519734.76,"d":"1,519,734.76"},"Saignelégier",{"v":495635.45,"d":"495,635.45"},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":1145635.45,"d":"1,145,635.45"},"Saignelégier",{"v":577199.21,"d":"577,199.21"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":1477199.21,"d":"1,477,199.21"},"Saignelégier",{"v":837681.98,"d":"837,681.98"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2837681.98,"d":"2,837,681.98"}]
["Saint-Brais",{"v":-5355.96,"d":"-5,355.96 "},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":134644.04,"d":"134,644.04"},"Saint-Brais",{"v":-37068.9,"d":"-37,068.90 "},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":2931.0999999999985,"d":"2,931.10"},"Saint-Brais",{"v":48632.11,"d":"48,632.11"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":88632.11,"d":"88,632.11"},"Saint-Brais",{"v":46554.49,"d":"46,554.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46554.49,"d":"46,554.49"},"Saint-Brais",{"v":-3077.4,"d":"-3,077.40 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3077.4,"d":"-3,077.40 "}]
["Soubey",{"v":22586.4,"d":"22,586.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22586.4,"d":"22,586.40"},"Soubey",{"v":45606.67,"d":"45,606.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45606.67,"d":"45,606.67"},"Soubey",{"v":49352.77,"d":"49,352.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49352.77,"d":"49,352.77"},"Soubey",{"v":105014.54,"d":"105,014.54"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":185014.53999999998,"d":"185,014.54"},"Soubey",{"v":46184.87,"d":"46,184.87"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":61184.87,"d":"61,184.87"}]
["Alle",{"v":153720,"d":"153,720.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":393720,"d":"393,720.00"},"Alle",{"v":571824.05,"d":"571,824.05"},{"v":401659.89,"d":"401,659.89"},{"v":0,"d":"0.00"},{"v":973483.9400000001,"d":"973,483.94"},"Alle",{"v":617262.02,"d":"617,262.02"},{"v":401659.89,"d":"401,659.89"},{"v":0,"d":"0.00"},{"v":1018921.91,"d":"1,018,921.91"},"Alle",{"v":277222.27,"d":"277,222.27"},{"v":470300.7,"d":"470,300.70"},{"v":0,"d":"0.00"},{"v":747522.97,"d":"747,522.97"},"Alle",{"v":258548.25,"d":"258,548.25"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1258548.25,"d":"1,258,548.25"}]
["La Baroche",{"v":-32824.59,"d":"-32,824.59 "},{"v":208290,"d":"208,290.00"},{"v":0,"d":"0.00"},{"v":175465.41,"d":"175,465.41"},"La Baroche",{"v":45087.840000000004,"d":"45,087.84"},{"v":493741.35,"d":"493,741.35"},{"v":35000,"d":"35,000.00"},{"v":503829.18999999994,"d":"503,829.19"},"La Baroche",{"v":100441.82,"d":"100,441.82"},{"v":493741.35,"d":"493,741.35"},{"v":35000,"d":"35,000.00"},{"v":559183.1699999999,"d":"559,183.17"},"La Baroche",{"v":18943.25,"d":"18,943.25"},{"v":723729.2,"d":"723,729.20"},{"v":0,"d":"0.00"},{"v":742672.45,"d":"742,672.45"},"La Baroche",{"v":20517.35,"d":"20,517.35"},{"v":87002.46,"d":"87,002.46"},{"v":0,"d":"0.00"},{"v":107519.81,"d":"107,519.81"}]
["Basse-Allaine",{"v":-5589.770000000004,"d":"-5,589.77 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5589.770000000004,"d":"-5,589.77 "},"Basse-Allaine",{"v":123768.67,"d":"123,768.67"},{"v":100000,"d":"100,000.00"},{"v":18062.26,"d":"18,062.26"},{"v":205706.40999999997,"d":"205,706.41"},"Basse-Allaine",{"v":-22426.510000000002,"d":"-22,426.51 "},{"v":100000,"d":"100,000.00"},{"v":18062.26,"d":"18,062.26"},{"v":59511.229999999996,"d":"59,511.23"},"Basse-Allaine",{"v":73198,"d":"73,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73198,"d":"73,198.00"},"Basse-Allaine",{"v":134239.31,"d":"134,239.31"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":484239.31,"d":"484,239.31"}]
["Basse-Vendline",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"A40","v":"Basse-Vendline"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F40","v":"Basse-Vendline"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Basse-Vendline",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Basse-Vendline",{"v":227079.47,"d":"227,079.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":227079.47,"d":"227,079.47"}]
["Beurnevésin",{"v":13711.05,"d":"13,711.05"},34.12,{"v":0,"d":"0.00"},{"v":13745.17,"d":"13,745.17"},"Beurnevésin",{"v":6229.74,"d":"6,229.74"},{"v":2106.63,"d":"2,106.63"},{"v":5985,"d":"5,985.00"},{"v":2351.369999999999,"d":"2,351.37"},"Beurnevésin",{"v":-9442.24,"d":"-9,442.24 "},{"v":2106.63,"d":"2,106.63"},{"v":5985,"d":"5,985.00"},{"v":-13320.61,"d":"-13,320.61 "},"Beurnevésin",{"v":-27239.480000000003,"d":"-27,239.48 "},{"v":15690.5,"d":"15,690.50"},{"v":607,"d":"607.00"},{"v":-12155.980000000003,"d":"-12,155.98 "},"Beurnevésin",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Boncourt",{"v":341994.52,"d":"341,994.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":341994.52,"d":"341,994.52"},"Boncourt",{"v":209567.68,"d":"209,567.68"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":1009567.6799999999,"d":"1,009,567.68"},"Boncourt",{"v":112659.28,"d":"112,659.28"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":912659.28,"d":"912,659.28"},"Boncourt",{"v":16790.869999999995,"d":"16,790.87"},{"v":2170000,"d":"2,170,000.00"},{"v":567,"d":"567.00"},{"v":2186223.87,"d":"2,186,223.87"},"Boncourt",{"v":552805.46,"d":"552,805.46"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1952805.46,"d":"1,952,805.46"}]
["Bonfol",{"v":197653.74000000002,"d":"197,653.74"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":497653.74,"d":"497,653.74"},"Bonfol",{"v":200305.65999999997,"d":"200,305.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200305.65999999997,"d":"200,305.66"},"Bonfol",{"v":-28465.240000000005,"d":"-28,465.24 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28465.240000000005,"d":"-28,465.24 "},"Bonfol",{"v":-467314.68,"d":"-467,314.68 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-467314.68,"d":"-467,314.68 "},"Bonfol",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Bure",{"v":23915.769999999997,"d":"23,915.77"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":123915.76999999999,"d":"123,915.77"},"Bure",{"v":32981.15,"d":"32,981.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32981.15,"d":"32,981.15"},"Bure",{"v":-105514.74,"d":"-105,514.74 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-105514.74,"d":"-105,514.74 "},"Bure",{"v":56336,"d":"56,336.00"},{"v":250000,"d":"250,000.00"},{"v":422,"d":"422.00"},{"v":305914,"d":"305,914.00"},"Bure",{"v":73531.77,"d":"73,531.77"},{"v":110000,"d":"110,000.00"},{"v":567,"d":"567.00"},{"v":182964.77000000002,"d":"182,964.77"}]
["Clos du Doubs",{"v":50671.79,"d":"50,671.79"},{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":570671.79,"d":"570,671.79"},"Clos du Doubs",{"v":76558.69,"d":"76,558.69"},{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":346558.69,"d":"346,558.69"},"Clos du Doubs",{"v":15301.63,"d":"15,301.63"},{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":285301.63,"d":"285,301.63"},"Clos du Doubs",{"v":113170.76,"d":"113,170.76"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":228170.76,"d":"228,170.76"},"Clos du Doubs",{"v":-76753.3,"d":"-76,753.30 "},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":-76753.30000000005,"d":"-76,753.30 "}]
["Coeuve",{"v":52551.100000000006,"d":"52,551.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52551.100000000006,"d":"52,551.10"},"Coeuve",{"v":1288.75,"d":"1,288.75"},{"v":275000,"d":"275,000.00"},{"v":0,"d":"0.00"},{"v":276288.75,"d":"276,288.75"},"Coeuve",{"v":-163520.98,"d":"-163,520.98 "},{"v":275000,"d":"275,000.00"},{"v":0,"d":"0.00"},{"v":111479.01999999999,"d":"111,479.02"},"Coeuve",{"v":-171344.34,"d":"-171,344.34 "},217.68,{"v":0,"d":"0.00"},{"v":-171126.66,"d":"-171,126.66 "},"Coeuve",{"v":7448.950000000012,"d":"7,448.95"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":157448.95,"d":"157,448.95"}]
["Cornol",{"v":35118.03,"d":"35,118.03"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":-14881.970000000001,"d":"-14,881.97 "},"Cornol",{"v":-3462.939999999995,"d":"-3,462.94 "},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":-103462.94,"d":"-103,462.94 "},"Cornol",{"v":-97827.57999999999,"d":"-97,827.58 "},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":-197827.58,"d":"-197,827.58 "},"Cornol",{"v":52413.51999999999,"d":"52,413.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52413.51999999999,"d":"52,413.52"},"Cornol",{"v":11686.370000000003,"d":"11,686.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11686.370000000003,"d":"11,686.37"}]
["Courchavon",{"v":112815.42,"d":"112,815.42"},{"v":826972.2,"d":"826,972.20"},{"v":0,"d":"0.00"},{"v":939787.62,"d":"939,787.62"},"Courchavon",{"v":47834.869999999995,"d":"47,834.87"},{"v":0,"d":"0.00"},{"v":775000,"d":"775,000.00"},{"v":-727165.13,"d":"-727,165.13 "},"Courchavon",{"v":-213500.07999999996,"d":"-213,500.08 "},{"v":0,"d":"0.00"},{"v":775000,"d":"775,000.00"},{"v":-988500.08,"d":"-988,500.08 "},"Courchavon",{"v":277298.86000000004,"d":"277,298.86"},{"v":300000,"d":"300,000.00"},{"v":633,"d":"633.00"},{"v":576665.8600000001,"d":"576,665.86"},"Courchavon",{"v":167924.81,"d":"167,924.81"},{"v":220000,"d":"220,000.00"},{"v":338,"d":"338.00"},{"v":387586.81,"d":"387,586.81"}]
["Courgenay",{"v":-268507.58,"d":"-268,507.58 "},{"v":0,"d":"0.00"},{"v":425359,"d":"425,359.00"},{"v":-693866.5800000001,"d":"-693,866.58 "},"Courgenay",{"v":258416.72000000003,"d":"258,416.72"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":358416.72000000003,"d":"358,416.72"},"Courgenay",{"v":174735.11,"d":"174,735.11"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":274735.11,"d":"274,735.11"},"Courgenay",{"v":-160977.5,"d":"-160,977.50 "},{"v":0,"d":"0.00"},{"v":442,"d":"442.00"},{"v":-161419.5,"d":"-161,419.50 "},"Courgenay",{"v":279815.44,"d":"279,815.44"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":829815.44,"d":"829,815.44"}]
["Courtedoux",{"v":-9064.030000000002,"d":"-9,064.03 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9064.030000000002,"d":"-9,064.03 "},"Courtedoux",{"v":82660.81,"d":"82,660.81"},{"v":248757.85,"d":"248,757.85"},{"v":0,"d":"0.00"},{"v":331418.66000000003,"d":"331,418.66"},"Courtedoux",{"v":50458.329999999994,"d":"50,458.33"},{"v":248757.85,"d":"248,757.85"},{"v":0,"d":"0.00"},{"v":299216.18,"d":"299,216.18"},"Courtedoux",{"v":44645.22,"d":"44,645.22"},{"v":200000,"d":"200,000.00"},{"v":311,"d":"311.00"},{"v":244334.22,"d":"244,334.22"},"Courtedoux",{"v":-270413.17,"d":"-270,413.17 "},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":-271046.17,"d":"-271,046.17 "}]
["Damphreux",{"v":29819.6,"d":"29,819.60"},{"v":3985,"d":"3,985.00"},{"v":20000,"d":"20,000.00"},{"v":13804.599999999999,"d":"13,804.60"},"Damphreux",{"v":-50574.92,"d":"-50,574.92 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-50574.92,"d":"-50,574.92 "},"Damphreux",{"v":-44181.13,"d":"-44,181.13 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-44181.13,"d":"-44,181.13 "},"Damphreux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1597,"d":"1,597.00"},{"v":-1597,"d":"-1,597.00 "},"Damphreux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Damphreux-Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"A52","v":"Damphreux-Lugnez"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F52","v":"Damphreux-Lugnez"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Damphreux-Lugnez",{"v":435217.72000000003,"d":"435,217.72"},{"v":0,"d":"0.00"},{"v":319,"d":"319.00"},{"v":434898.72000000003,"d":"434,898.72"},"Damphreux-Lugnez",{"v":-23696.57,"d":"-23,696.57 "},{"v":0,"d":"0.00"},{"v":442,"d":"442.00"},{"v":-24138.57,"d":"-24,138.57 "}]
["Fahy",{"v":73689.04999999999,"d":"73,689.05"},{"v":58000,"d":"58,000.00"},{"v":0,"d":"0.00"},{"v":131689.05,"d":"131,689.05"},"Fahy",{"v":-46434.00000000001,"d":"-46,434.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-46434.00000000001,"d":"-46,434.00 "},"Fahy",{"v":-87327.43999999999,"d":"-87,327.44 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-87327.43999999999,"d":"-87,327.44 "},"Fahy",{"v":-28207.760000000002,"d":"-28,207.76 "},{"v":0,"d":"0.00"},{"v":1083.4,"d":"1,083.40"},{"v":-29291.160000000003,"d":"-29,291.16 "},"Fahy",{"v":179841.21,"d":"179,841.21"},{"v":0,"d":"0.00"},{"v":311,"d":"311.00"},{"v":179530.21,"d":"179,530.21"}]
["Fontenais",{"v":79042.83,"d":"79,042.83"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":229042.83000000002,"d":"229,042.83"},"Fontenais",{"v":59877.34,"d":"59,877.34"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":259877.34,"d":"259,877.34"},"Fontenais",{"v":7224.150000000023,"d":"7,224.15"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":207224.15000000002,"d":"207,224.15"},"Fontenais",{"v":77645.3,"d":"77,645.30"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":327645.3,"d":"327,645.30"},"Fontenais",{"v":48829.850000000006,"d":"48,829.85"},{"v":0,"d":"0.00"},{"v":201597,"d":"201,597.00"},{"v":-152767.15,"d":"-152,767.15 "}]
["Grandfontaine",{"v":160878.05,"d":"160,878.05"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":360878.05,"d":"360,878.05"},"Grandfontaine",{"v":122026.26000000001,"d":"122,026.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122026.26000000001,"d":"122,026.26"},"Grandfontaine",{"v":131178.63999999998,"d":"131,178.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":131178.63999999998,"d":"131,178.64"},"Grandfontaine",{"v":6331.16,"d":"6,331.16"},{"v":0,"d":"0.00"},{"v":590,"d":"590.00"},{"v":5741.16,"d":"5,741.16"},"Grandfontaine",{"v":67470.92,"d":"67,470.92"},{"v":50000,"d":"50,000.00"},{"v":319,"d":"319.00"},{"v":117151.92,"d":"117,151.92"}]
["Haute-Ajoie",{"v":192186.95,"d":"192,186.95"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":292186.95,"d":"292,186.95"},"Haute-Ajoie",{"v":134564.66,"d":"134,564.66"},{"v":58973.21,"d":"58,973.21"},{"v":0,"d":"0.00"},{"v":193537.87,"d":"193,537.87"},"Haute-Ajoie",{"v":135911.97,"d":"135,911.97"},{"v":58973.21,"d":"58,973.21"},{"v":0,"d":"0.00"},{"v":194885.18,"d":"194,885.18"},"Haute-Ajoie",{"v":56246.89,"d":"56,246.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56246.89,"d":"56,246.89"},"Haute-Ajoie",{"v":93443.73000000001,"d":"93,443.73"},{"v":100000,"d":"100,000.00"},{"v":1083.4,"d":"1,083.40"},{"v":192360.33000000002,"d":"192,360.33"}]
["Lugnez",{"v":-14911.230000000001,"d":"-14,911.23 "},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":-14912.230000000001,"d":"-14,912.23 "},"Lugnez",{"v":59759.93,"d":"59,759.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59759.93,"d":"59,759.93"},"Lugnez",{"v":1611.37,"d":"1,611.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1611.37,"d":"1,611.37"},"Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Porrentruy",{"v":1253727.51,"d":"1,253,727.51"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":2053727.51,"d":"2,053,727.51"},"Porrentruy",{"v":651336.6300000001,"d":"651,336.63"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":-348663.3699999999,"d":"-348,663.37 "},"Porrentruy",{"v":1042023.45,"d":"1,042,023.45"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":42023.44999999995,"d":"42,023.45"},"Porrentruy",{"v":-162273.97999999998,"d":"-162,273.98 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-162273.97999999998,"d":"-162,273.98 "},"Porrentruy",{"v":616995.6000000001,"d":"616,995.60"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"v":3616995.6,"d":"3,616,995.60"}]
["Vendlincourt",{"v":49199.93,"d":"49,199.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49199.93,"d":"49,199.93"},"Vendlincourt",{"v":116013.61000000002,"d":"116,013.61"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":176013.61000000002,"d":"176,013.61"},"Vendlincourt",{"v":65056.2,"d":"65,056.20"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":125056.2,"d":"125,056.20"},"Vendlincourt",{"v":108852.26999999999,"d":"108,852.27"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":188852.27,"d":"188,852.27"},"Vendlincourt",{"v":-15482.669999999998,"d":"-15,482.67 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15482.669999999998,"d":"-15,482.67 "}]
["Totaux",{"$f":"SUM(B5:B59)","v":{"v":10804534.91,"d":"10,804,534.91"}},{"$f":"SUM(C5:C59)","v":{"v":5245810.57,"d":"5,245,810.57"}},{"v":2315443.12,"d":"2,315,443.12"},{"v":13734902.36,"d":"13,734,902.36"},"Totaux",{"$f":"SUM(G5:G59)","v":{"v":13750904.800000003,"d":"13,750,904.80"}},{"$f":"SUM(H5:H59)","v":{"v":5354237.72,"d":"5,354,237.72"}},{"$f":"SUM(I5:I59)","v":{"v":3376992.21,"d":"3,376,992.21"}},{"$f":"SUM(J5:J59)","v":{"v":15728150.309999999,"d":"15,728,150.31"}},"Totaux",{"$f":"SUM(L5:L59)","v":{"v":7588581.09,"d":"7,588,581.09"}},{"$f":"SUM(M5:M59)","v":{"v":5354237.72,"d":"5,354,237.72"}},{"$f":"SUM(N5:N59)","v":{"v":3376992.21,"d":"3,376,992.21"}},{"$f":"SUM(O5:O59)","v":{"v":9565826.599999996,"d":"9,565,826.60"}},"Totaux",{"$f":"SUM(Q5:Q59)","v":{"v":7304478.769999998,"d":"7,304,478.77"}},{"$f":"SUM(R5:R59)","v":{"v":11704072.629999999,"d":"11,704,072.63"}},{"$f":"SUM(S5:S59)","v":{"v":1899119.4600000002,"d":"1,899,119.46"}},{"$f":"SUM(T5:T59)","v":{"v":17109431.939999998,"d":"17,109,431.94"}},"Totaux",{"$f":"SUM(V5:V59)","v":{"v":17503684.39,"d":"17,503,684.39"}},{"$f":"SUM(W5:W59)","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"SUM(X5:X59)","v":{"v":1688467.18,"d":"1,688,467.18"}},{"$f":"SUM(Y5:Y59)","v":{"v":32414969.669999998,"d":"32,414,969.67"}}]
[]
[]
["Exercice 2023",{"$nulls":4},"Exercice 2024",{"$nulls":4},"Exercice 2025"]
["Communes","Résultats","Attributions","Prélèvements","Total","Communes","Résultats","Attributions","Prélèvements","Total","Communes","Résultats","Attributions","Prélèvements","Total"]
["Boécourt",{"v":297580.15,"d":"297,580.15"},{"v":0,"d":"0.00"},{"v":7472.87,"d":"7,472.87"},{"$f":"B65+C65-D65","v":{"v":290107.28,"d":"290,107.28"}},"Boécourt",{"v":136335.69,"d":"136,335.69"},{"v":0,"d":"0.00"},{"v":7905.29,"d":"7,905.29"},{"$f":"G65+H65-I65","v":{"v":128430.40000000001,"d":"128,430.40"}},"Boécourt",{"$nulls":3},{"$f":"L65+M65-N65","v":{"v":0,"d":"0.00"}}]
["Bourrignon",{"v":166436.57,"d":"166,436.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B66+C66-D66","v":{"v":166436.57,"d":"166,436.57"}},"Bourrignon",{"v":40244.78,"d":"40,244.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G66+H66-I66","v":{"v":40244.78,"d":"40,244.78"}},"Bourrignon",{"$nulls":3},{"$f":"L66+M66-N66","v":{"v":0,"d":"0.00"}}]
["Châtillon",{"v":111420.26999999999,"d":"111,420.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111420.26999999999,"d":"111,420.27"},"Châtillon",{"v":-113598.49999999999,"d":"-113,598.50 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-113598.49999999999,"d":"-113,598.50 "},"Châtillon",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courchapoix",{"v":123375.72999999998,"d":"123,375.73"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":120803.27999999998,"d":"120,803.28"},"Courchapoix",{"v":21887.81,"d":"21,887.81"},{"v":0,"d":"0.00"},{"v":2572.45,"d":"2,572.45"},{"v":19315.36,"d":"19,315.36"},"Courchapoix",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courrendlin",{"v":157637.65,"d":"157,637.65"},{"v":150000,"d":"150,000.00"},{"v":164654.8,"d":"164,654.80"},{"v":142982.85000000003,"d":"142,982.85"},"Courrendlin",{"v":354522.49,"d":"354,522.49"},{"v":610000,"d":"610,000.00"},{"v":14968.25,"d":"14,968.25"},{"v":949554.24,"d":"949,554.24"},"Courrendlin",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courroux",{"v":276986.37,"d":"276,986.37"},{"v":190359.86,"d":"190,359.86"},{"v":0,"d":"0.00"},{"v":467346.23,"d":"467,346.23"},"Courroux",{"v":52103.66000000002,"d":"52,103.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52103.66000000002,"d":"52,103.66"},"Courroux",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courtételle",{"v":44346.45,"d":"44,346.45"},{"v":900000,"d":"900,000.00"},{"v":14467.75,"d":"14,467.75"},{"v":929878.7,"d":"929,878.70"},"Courtételle",{"v":-32226.75,"d":"-32,226.75 "},{"v":0,"d":"0.00"},{"v":14467.75,"d":"14,467.75"},{"v":-46694.5,"d":"-46,694.50 "},"Courtételle",{"$nulls":3},{"v":0,"d":"0.00"}]
["Delémont",{"v":-917826.7100000002,"d":"-917,826.71 "},{"v":0,"d":"0.00"},{"v":1253909,"d":"1,253,909.00"},{"v":-2171735.71,"d":"-2,171,735.71 "},"Delémont",{"v":6546514.63,"d":"6,546,514.63"},{"v":0,"d":"0.00"},{"v":70244,"d":"70,244.00"},{"v":6476270.63,"d":"6,476,270.63"},"Delémont",{"$nulls":3},{"v":0,"d":"0.00"}]
["Develier",{"v":236485.23,"d":"236,485.23"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},{"v":225785.23,"d":"225,785.23"},"Develier",{"v":-41527.16,"d":"-41,527.16 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-41527.16,"d":"-41,527.16 "},"Develier",{"$nulls":3},{"v":0,"d":"0.00"}]
["Ederswiler",{"v":-10368.88,"d":"-10,368.88 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10368.88,"d":"-10,368.88 "},"Ederswiler",{"v":-9732.53,"d":"-9,732.53 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9732.53,"d":"-9,732.53 "},"Ederswiler",{"$nulls":3},{"v":0,"d":"0.00"}]
["Haute-Sorne",{"v":-386596.60000000003,"d":"-386,596.60 "},{"v":0,"d":"0.00"},{"v":413099.54,"d":"413,099.54"},{"v":-799696.14,"d":"-799,696.14 "},"Haute-Sorne",{"v":1300857.85,"d":"1,300,857.85"},{"v":832100,"d":"832,100.00"},{"v":63099.54,"d":"63,099.54"},{"v":2069858.31,"d":"2,069,858.31"},"Haute-Sorne",{"$nulls":3},{"v":0,"d":"0.00"}]
["Mervelier",{"v":194677.5,"d":"194,677.50"},{"v":0,"d":"0.00"},{"v":3001.3,"d":"3,001.30"},{"v":191676.2,"d":"191,676.20"},"Mervelier",{"v":160861.66,"d":"160,861.66"},{"v":0,"d":"0.00"},{"v":3001.3,"d":"3,001.30"},{"v":157860.36000000002,"d":"157,860.36"},"Mervelier",{"$nulls":3},{"v":0,"d":"0.00"}]
["Mettembert",{"v":-15844.460000000003,"d":"-15,844.46 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15844.460000000003,"d":"-15,844.46 "},"Mettembert",{"v":-43476.25,"d":"-43,476.25 "},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":-58476.25,"d":"-58,476.25 "},"Mettembert",{"$nulls":3},{"v":0,"d":"0.00"}]
["Movelier",{"v":2715.8899999999994,"d":"2,715.89"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":132715.89,"d":"132,715.89"},"Movelier",{"v":-185206.75999999998,"d":"-185,206.76 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-185206.75999999998,"d":"-185,206.76 "},"Movelier",{"$nulls":3},{"v":0,"d":"0.00"}]
["Pleigne",{"v":-63378.66,"d":"-63,378.66 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63378.66,"d":"-63,378.66 "},"Pleigne",{"v":21486.75,"d":"21,486.75"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":471486.75,"d":"471,486.75"},"Pleigne",{"$nulls":3},{"v":0,"d":"0.00"}]
["Rossemaison",{"v":119770.75,"d":"119,770.75"},{"v":0,"d":"0.00"},{"v":8700,"d":"8,700.00"},{"v":111070.75,"d":"111,070.75"},"Rossemaison",{"v":80334.98999999999,"d":"80,334.99"},{"v":1400000,"d":"1,400,000.00"},{"v":8700,"d":"8,700.00"},{"v":1471634.99,"d":"1,471,634.99"},"Rossemaison",{"$nulls":3},{"v":0,"d":"0.00"}]
["Saulcy",{"v":28612.840000000004,"d":"28,612.84"},{"v":20000,"d":"20,000.00"},667.55,{"v":47945.29,"d":"47,945.29"},"Saulcy",{"v":-14131.11,"d":"-14,131.11 "},{"v":0,"d":"0.00"},667.55,{"v":-14798.66,"d":"-14,798.66 "},"Saulcy",{"$nulls":3},{"v":0,"d":"0.00"}]
["Soyhières",{"v":53215.43,"d":"53,215.43"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":83215.43,"d":"83,215.43"},"Soyhières",{"v":51773.06,"d":"51,773.06"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":81773.06,"d":"81,773.06"},"Soyhières",{"$nulls":3},{"v":0,"d":"0.00"}]
["Val Terbi",{"v":168872.27,"d":"168,872.27"},{"v":500000,"d":"500,000.00"},{"v":13302.8,"d":"13,302.80"},{"v":655569.47,"d":"655,569.47"},"Val Terbi",{"v":229987.88,"d":"229,987.88"},{"v":695650,"d":"695,650.00"},{"v":0,"d":"0.00"},{"v":925637.88,"d":"925,637.88"},"Val Terbi",{"$nulls":3},{"v":0,"d":"0.00"}]
["Le Bémont",{"v":59136.47,"d":"59,136.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59136.47,"d":"59,136.47"},"Le Bémont",{"v":9651.330000000002,"d":"9,651.33"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":109651.33,"d":"109,651.33"},"Le Bémont",{"$nulls":3},{"v":0,"d":"0.00"}]
["Les Bois",{"v":1087112.6300000001,"d":"1,087,112.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1087112.6300000001,"d":"1,087,112.63"},"Les Bois",{"v":1107408.63,"d":"1,107,408.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1107408.63,"d":"1,107,408.63"},"Les Bois",{"$nulls":3},{"v":0,"d":"0.00"}]
["Les Breuleux",{"v":2677168.89,"d":"2,677,168.89"},{"v":3397569.32,"d":"3,397,569.32"},{"v":0,"d":"0.00"},{"v":6074738.21,"d":"6,074,738.21"},"Les Breuleux",{"v":1423923.1300000001,"d":"1,423,923.13"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2423923.13,"d":"2,423,923.13"},"Les Breuleux",{"$nulls":3},{"v":0,"d":"0.00"}]
["La Chaux-B.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"La Chaux-B.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"La Chaux-B.",{"$nulls":3},{"v":0,"d":"0.00"}]
["Les Enfers",{"v":15628.250000000002,"d":"15,628.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15628.250000000002,"d":"15,628.25"},"Les Enfers",{"v":54749.53,"d":"54,749.53"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":119749.53,"d":"119,749.53"},"Les Enfers",{"$nulls":3},{"v":0,"d":"0.00"}]
["Les Genevez",{"v":-260378.03,"d":"-260,378.03 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-260378.03,"d":"-260,378.03 "},"Les Genevez",{"v":-120138.51,"d":"-120,138.51 "},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":-205138.51,"d":"-205,138.51 "},"Les Genevez",{"$nulls":3},{"v":0,"d":"0.00"}]
["Lajoux",{"v":11165.65,"d":"11,165.65"},{"v":371205.37,"d":"371,205.37"},{"v":0,"d":"0.00"},{"v":382371.02,"d":"382,371.02"},"Lajoux",{"v":14874.09,"d":"14,874.09"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":264874.09,"d":"264,874.09"},"Lajoux",{"$nulls":3},{"v":0,"d":"0.00"}]
["Montfaucon",{"v":-16548.329999999998,"d":"-16,548.33 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-16548.329999999998,"d":"-16,548.33 "},"Montfaucon",{"v":265657.4,"d":"265,657.40"},{"v":135000,"d":"135,000.00"},{"v":0,"d":"0.00"},{"v":400657.4,"d":"400,657.40"},"Montfaucon",{"$nulls":3},{"v":0,"d":"0.00"}]
["Muriaux",{"v":78627.4,"d":"78,627.40"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":538627.4,"d":"538,627.40"},"Muriaux",{"v":9456.220000000001,"d":"9,456.22"},{"v":0,"d":"0.00"},{"v":197550.65,"d":"197,550.65"},{"v":-188094.43,"d":"-188,094.43 "},"Muriaux",{"$nulls":3},{"v":0,"d":"0.00"}]
["Le Noirmont",{"v":1738725.46,"d":"1,738,725.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1738725.46,"d":"1,738,725.46"},"Le Noirmont",{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":3946468.1500000004,"d":"3,946,468.15"},"Le Noirmont",{"$nulls":3},{"v":0,"d":"0.00"}]
["Saignelégier",{"v":577199.21,"d":"577,199.21"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":1477199.21,"d":"1,477,199.21"},"Saignelégier",{"v":837681.98,"d":"837,681.98"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2837681.98,"d":"2,837,681.98"},"Saignelégier",{"$nulls":3},{"v":0,"d":"0.00"}]
["Saint-Brais",{"v":46554.49,"d":"46,554.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46554.49,"d":"46,554.49"},"Saint-Brais",{"v":-3077.4,"d":"-3,077.40 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3077.4,"d":"-3,077.40 "},"Saint-Brais",{"$nulls":3},{"v":0,"d":"0.00"}]
["Soubey",{"v":105014.54,"d":"105,014.54"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":185014.53999999998,"d":"185,014.54"},"Soubey",{"v":46184.87,"d":"46,184.87"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":61184.87,"d":"61,184.87"},"Soubey",{"$nulls":3},{"v":0,"d":"0.00"}]
["Alle",{"v":277222.27,"d":"277,222.27"},{"v":470300.7,"d":"470,300.70"},{"v":0,"d":"0.00"},{"v":747522.97,"d":"747,522.97"},"Alle",{"v":258548.25,"d":"258,548.25"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1258548.25,"d":"1,258,548.25"},"Alle",{"$nulls":3},{"v":0,"d":"0.00"}]
["La Baroche",{"v":18943.25,"d":"18,943.25"},{"v":723729.2,"d":"723,729.20"},{"v":0,"d":"0.00"},{"v":742672.45,"d":"742,672.45"},"La Baroche",{"v":20517.35,"d":"20,517.35"},{"v":87002.46,"d":"87,002.46"},{"v":0,"d":"0.00"},{"v":107519.81,"d":"107,519.81"},"La Baroche",{"$nulls":3},{"v":0,"d":"0.00"}]
["Basse-Allaine",{"v":73198,"d":"73,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73198,"d":"73,198.00"},"Basse-Allaine",{"v":134239.31,"d":"134,239.31"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":484239.31,"d":"484,239.31"},"Basse-Allaine",{"$nulls":3},{"v":0,"d":"0.00"}]
["Basse-Vendline",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Basse-Vendline",{"v":227079.47,"d":"227,079.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":227079.47,"d":"227,079.47"},"Basse-Vendline",{"$nulls":3},{"v":0,"d":"0.00"}]
["Beurnevésin",{"v":-27239.480000000003,"d":"-27,239.48 "},{"v":15690.5,"d":"15,690.50"},{"v":607,"d":"607.00"},{"v":-12155.980000000003,"d":"-12,155.98 "},"Beurnevésin",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Beurnevésin",{"$nulls":3},{"v":0,"d":"0.00"}]
["Boncourt",{"v":16790.869999999995,"d":"16,790.87"},{"v":2170000,"d":"2,170,000.00"},{"v":567,"d":"567.00"},{"v":2186223.87,"d":"2,186,223.87"},"Boncourt",{"v":552805.46,"d":"552,805.46"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1952805.46,"d":"1,952,805.46"},"Boncourt",{"$nulls":3},{"v":0,"d":"0.00"}]
["Bonfol",{"v":-467314.68,"d":"-467,314.68 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-467314.68,"d":"-467,314.68 "},"Bonfol",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Bonfol",{"$nulls":3},{"v":0,"d":"0.00"}]
["Bure",{"v":56336,"d":"56,336.00"},{"v":250000,"d":"250,000.00"},{"v":422,"d":"422.00"},{"v":305914,"d":"305,914.00"},"Bure",{"v":73531.77,"d":"73,531.77"},{"v":110000,"d":"110,000.00"},{"v":567,"d":"567.00"},{"v":182964.77000000002,"d":"182,964.77"},"Bure",{"$nulls":3},{"v":0,"d":"0.00"}]
["Clos du Doubs",{"v":113170.76,"d":"113,170.76"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":228170.76,"d":"228,170.76"},"Clos du Doubs",{"v":-76753.3,"d":"-76,753.30 "},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":-76753.30000000005,"d":"-76,753.30 "},"Clos du Doubs",{"$nulls":3},{"v":0,"d":"0.00"}]
["Coeuve",{"v":-171344.34,"d":"-171,344.34 "},217.68,{"v":0,"d":"0.00"},{"v":-171126.66,"d":"-171,126.66 "},"Coeuve",{"v":7448.950000000012,"d":"7,448.95"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":157448.95,"d":"157,448.95"},"Coeuve",{"$nulls":3},{"v":0,"d":"0.00"}]
["Cornol",{"v":52413.51999999999,"d":"52,413.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52413.51999999999,"d":"52,413.52"},"Cornol",{"v":11686.370000000003,"d":"11,686.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11686.370000000003,"d":"11,686.37"},"Cornol",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courchavon",{"v":277298.86000000004,"d":"277,298.86"},{"v":300000,"d":"300,000.00"},{"v":633,"d":"633.00"},{"v":576665.8600000001,"d":"576,665.86"},"Courchavon",{"v":167924.81,"d":"167,924.81"},{"v":220000,"d":"220,000.00"},{"v":338,"d":"338.00"},{"v":387586.81,"d":"387,586.81"},"Courchavon",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courgenay",{"v":-160977.5,"d":"-160,977.50 "},{"v":0,"d":"0.00"},{"v":442,"d":"442.00"},{"v":-161419.5,"d":"-161,419.50 "},"Courgenay",{"v":279815.44,"d":"279,815.44"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":829815.44,"d":"829,815.44"},"Courgenay",{"$nulls":3},{"v":0,"d":"0.00"}]
["Courtedoux",{"v":44645.22,"d":"44,645.22"},{"v":200000,"d":"200,000.00"},{"v":311,"d":"311.00"},{"v":244334.22,"d":"244,334.22"},"Courtedoux",{"v":-270413.17,"d":"-270,413.17 "},{"v":0,"d":"0.00"},{"v":633,"d":"633.00"},{"v":-271046.17,"d":"-271,046.17 "},"Courtedoux",{"$nulls":3},{"v":0,"d":"0.00"}]
["Damphreux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1597,"d":"1,597.00"},{"v":-1597,"d":"-1,597.00 "},"Damphreux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Damphreux",{"$nulls":3},{"v":0,"d":"0.00"}]
["Damphreux-Lugnez",{"v":435217.72000000003,"d":"435,217.72"},{"v":0,"d":"0.00"},{"v":319,"d":"319.00"},{"v":434898.72000000003,"d":"434,898.72"},"Damphreux-Lugnez",{"v":-23696.57,"d":"-23,696.57 "},{"v":0,"d":"0.00"},{"v":442,"d":"442.00"},{"v":-24138.57,"d":"-24,138.57 "},"Damphreux-Lugnez",{"$nulls":3},{"v":0,"d":"0.00"}]
["Fahy",{"v":-28207.760000000002,"d":"-28,207.76 "},{"v":0,"d":"0.00"},{"v":1083.4,"d":"1,083.40"},{"v":-29291.160000000003,"d":"-29,291.16 "},"Fahy",{"v":179841.21,"d":"179,841.21"},{"v":0,"d":"0.00"},{"v":311,"d":"311.00"},{"v":179530.21,"d":"179,530.21"},"Fahy",{"$nulls":3},{"v":0,"d":"0.00"}]
["Fontenais",{"v":77645.3,"d":"77,645.30"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":327645.3,"d":"327,645.30"},"Fontenais",{"v":48829.850000000006,"d":"48,829.85"},{"v":0,"d":"0.00"},{"v":201597,"d":"201,597.00"},{"v":-152767.15,"d":"-152,767.15 "},"Fontenais",{"$nulls":3},{"v":0,"d":"0.00"}]
["Grandfontaine",{"v":6331.16,"d":"6,331.16"},{"v":0,"d":"0.00"},{"v":590,"d":"590.00"},{"v":5741.16,"d":"5,741.16"},"Grandfontaine",{"v":67470.92,"d":"67,470.92"},{"v":50000,"d":"50,000.00"},{"v":319,"d":"319.00"},{"v":117151.92,"d":"117,151.92"},"Grandfontaine",{"$nulls":3},{"v":0,"d":"0.00"}]
["Haute-Ajoie",{"v":56246.89,"d":"56,246.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56246.89,"d":"56,246.89"},"Haute-Ajoie",{"v":93443.73000000001,"d":"93,443.73"},{"v":100000,"d":"100,000.00"},{"v":1083.4,"d":"1,083.40"},{"v":192360.33000000002,"d":"192,360.33"},"Haute-Ajoie",{"$nulls":3},{"v":0,"d":"0.00"}]
["Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"Lugnez",{"$nulls":3},{"v":0,"d":"0.00"}]
["Porrentruy",{"v":-162273.97999999998,"d":"-162,273.98 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-162273.97999999998,"d":"-162,273.98 "},"Porrentruy",{"v":616995.6000000001,"d":"616,995.60"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"v":3616995.6,"d":"3,616,995.60"},"Porrentruy",{"$nulls":3},{"v":0,"d":"0.00"}]
["Vendlincourt",{"v":108852.26999999999,"d":"108,852.27"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":188852.27,"d":"188,852.27"},"Vendlincourt",{"v":-15482.669999999998,"d":"-15,482.67 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15482.669999999998,"d":"-15,482.67 "},"Vendlincourt",{"$nulls":3},{"v":0,"d":"0.00"}]
["Totaux",{"$f":"SUM(B65:B119)","v":{"v":7304478.769999998,"d":"7,304,478.77"}},{"$f":"SUM(C65:C119)","v":{"v":11704072.629999999,"d":"11,704,072.63"}},{"$f":"SUM(D65:D119)","v":{"v":1899119.4600000002,"d":"1,899,119.46"}},{"$f":"SUM(E65:E119)","v":{"v":17109431.939999998,"d":"17,109,431.94"}},"Totaux",{"$f":"SUM(G65:G119)","v":{"v":17503684.39,"d":"17,503,684.39"}},{"$f":"SUM(H65:H119)","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"SUM(I65:I119)","v":{"v":1688467.18,"d":"1,688,467.18"}},{"$f":"SUM(J65:J119)","v":{"v":32414969.669999998,"d":"32,414,969.67"}},"Totaux",{"$f":"SUM(L65:L119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M65:M119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N65:N119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O65:O119)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Graphique par nature","index":6,"n_rows":25,"n_cols":2,"rows_kept":25,"hidden":true}
[]
[]
[]
["Charges"]
["30 Charges du personnel",{"$f":"'4.1 Comptes 2024 natures'!BC6","v":{"v":76166990.27,"d":"76,166,990.27"}}]
["31 Charges de biens et de services et autres charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BC16","v":{"v":99082948.65999998,"d":"99,082,948.66"}}]
["33 Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BC28","v":{"v":25203082.29,"d":"25,203,082.29"}}]
["34 Charges financières",{"$f":"'4.1 Comptes 2024 natures'!BC32","v":{"v":11201412.269999998,"d":"11,201,412.27"}}]
["35 Attributions aux financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2024 natures'!BC40","v":{"v":7624702.179999999,"d":"7,624,702.18"}}]
["36 Charges de transferts",{"$f":"'4.1 Comptes 2024 natures'!BC44","v":{"v":207025294.29,"d":"207,025,294.29"}}]
["37 Subventions à redistribuer",{"$f":"'4.1 Comptes 2024 natures'!BC54","v":{"v":3145141.85,"d":"3,145,141.85"}}]
["38 Charges extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BC57","v":{"v":16695226.21,"d":"16,695,226.21"}}]
["39 Imputations internes",{"$f":"'4.1 Comptes 2024 natures'!BC65","v":{"v":8298280.280000001,"d":"8,298,280.28"}}]
[]
["Revenus"]
["40 Revenus fiscaux",{"$f":"'4.1 Comptes 2024 natures'!BC77","v":{"v":259321538.43000004,"d":"259,321,538.43"}}]
["41 Revenus de patentes et de concessions",{"$f":"'4.1 Comptes 2024 natures'!BC83","v":{"v":1132032.1,"d":"1,132,032.10"}}]
["42 Taxes",{"$f":"'4.1 Comptes 2024 natures'!BC89","v":{"v":103504571.97,"d":"103,504,571.97"}}]
["43 Revenus divers",{"$f":"'4.1 Comptes 2024 natures'!BC100","v":{"v":4611399.649999999,"d":"4,611,399.65"}}]
["44 Revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!BC106","v":{"v":19051461.919999998,"d":"19,051,461.92"}}]
["45 Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BC118","v":{"v":2709368.31,"d":"2,709,368.31"}}]
["46 Revenus de transfert",{"$f":"'4.1 Comptes 2024 natures'!BC122","v":{"v":66464723.64,"d":"66,464,723.64"}}]
["47 Subventions à redistribuer",{"$f":"'4.1 Comptes 2024 natures'!BC129","v":{"v":3246637.4999999995,"d":"3,246,637.50"}}]
["48 Revenus extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BC132","v":{"v":3615148.99,"d":"3,615,148.99"}}]
["49 Imputations internes",{"$f":"'4.1 Comptes 2024 natures'!BC141","v":{"v":8289880.180000001,"d":"8,289,880.18"}}]

{"sheet":"Résultats par commune","index":7,"n_rows":58,"n_cols":7,"rows_kept":58,"hidden":true}
["Clôture du compte de résutlats global par commune (90)"]
[]
["Communes","Résultat général","Résultat FS","Résultat global","Résultat par hab.","Attribution R.P.B","Prélèvement R.P.B"]
[null,"Compte 900","Compte 901","Compte 90","Compte 90 par hab.","Compte 389","Compte 489"]
["Boécourt",{"$f":"'4.1 Comptes 2024 natures'!E155","v":{"v":32723.24,"d":"32,723.24"}},{"$f":"'4.1 Comptes 2024 natures'!E156","v":{"v":103612.45,"d":"103,612.45"}},{"$f":"'4.1 Comptes 2024 natures'!E154","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"'4.9 Comptes 2024 par habitant'!E154","v":{"v":141.86856399583766,"d":"141.87"}},{"$f":"'4.1 Comptes 2024 natures'!E63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!E139","v":{"v":7905.29,"d":"7,905.29"}}]
["Bourrignon",{"$f":"'4.1 Comptes 2024 natures'!F155","v":{"v":-2170.01,"d":"-2,170.01 "}},{"$f":"'4.1 Comptes 2024 natures'!F156","v":{"v":42414.79,"d":"42,414.79"}},{"$f":"'4.1 Comptes 2024 natures'!F154","v":{"v":40244.78,"d":"40,244.78"}},{"$f":"'4.9 Comptes 2024 par habitant'!F154","v":{"v":153.0219771863118,"d":"153.02"}},{"$f":"'4.1 Comptes 2024 natures'!F63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F139","v":{"v":0,"d":"0.00"}}]
["Châtillon",{"$f":"'4.1 Comptes 2024 natures'!G155","v":{"v":-192123.55,"d":"-192,123.55 "}},{"$f":"'4.1 Comptes 2024 natures'!G156","v":{"v":78525.05,"d":"78,525.05"}},{"$f":"'4.1 Comptes 2024 natures'!G154","v":{"v":-113598.49999999999,"d":"-113,598.50 "}},{"$f":"'4.9 Comptes 2024 par habitant'!G154","v":{"v":-239.15473684210522,"d":"-239.15 "}},{"$f":"'4.1 Comptes 2024 natures'!G63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G139","v":{"v":0,"d":"0.00"}}]
["Courchapoix",{"$f":"'4.1 Comptes 2024 natures'!H155","v":{"v":18230.22,"d":"18,230.22"}},{"$f":"'4.1 Comptes 2024 natures'!H156","v":{"v":3657.59,"d":"3,657.59"}},{"$f":"'4.1 Comptes 2024 natures'!H154","v":{"v":21887.81,"d":"21,887.81"}},{"$f":"'4.9 Comptes 2024 par habitant'!H154","v":{"v":48.74790645879733,"d":"48.75"}},{"$f":"'4.1 Comptes 2024 natures'!H63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H139","v":{"v":2572.45,"d":"2,572.45"}}]
["Courrendlin",{"$f":"'4.1 Comptes 2024 natures'!I155","v":{"v":21004.33,"d":"21,004.33"}},{"$f":"'4.1 Comptes 2024 natures'!I156","v":{"v":333518.16,"d":"333,518.16"}},{"$f":"'4.1 Comptes 2024 natures'!I154","v":{"v":354522.49,"d":"354,522.49"}},{"$f":"'4.9 Comptes 2024 par habitant'!I154","v":{"v":96.15473013289937,"d":"96.15"}},{"$f":"'4.1 Comptes 2024 natures'!I63","v":{"v":610000,"d":"610,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!I139","v":{"v":14968.25,"d":"14,968.25"}}]
["Courroux",{"$f":"'4.1 Comptes 2024 natures'!J155","v":{"v":162638.14,"d":"162,638.14"}},{"$f":"'4.1 Comptes 2024 natures'!J156","v":{"v":-110534.48,"d":"-110,534.48 "}},{"$f":"'4.1 Comptes 2024 natures'!J154","v":{"v":52103.66000000002,"d":"52,103.66"}},{"$f":"'4.9 Comptes 2024 par habitant'!J154","v":{"v":15.13321521928551,"d":"15.13"}},{"$f":"'4.1 Comptes 2024 natures'!J63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J139","v":{"v":0,"d":"0.00"}}]
["Courtételle",{"$f":"'4.1 Comptes 2024 natures'!K155","v":{"v":-247867.12,"d":"-247,867.12 "}},{"$f":"'4.1 Comptes 2024 natures'!K156","v":{"v":215640.37,"d":"215,640.37"}},{"$f":"'4.1 Comptes 2024 natures'!K154","v":{"v":-32226.75,"d":"-32,226.75 "}},{"$f":"'4.9 Comptes 2024 par habitant'!K154","v":{"v":-11.55909253945481,"d":"-11.56 "}},{"$f":"'4.1 Comptes 2024 natures'!K63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K139","v":{"v":14467.75,"d":"14,467.75"}}]
["Delémont",{"$f":"'4.1 Comptes 2024 natures'!L155","v":{"v":5177998.41,"d":"5,177,998.41"}},{"$f":"'4.1 Comptes 2024 natures'!L156","v":{"v":1368516.22,"d":"1,368,516.22"}},{"$f":"'4.1 Comptes 2024 natures'!L154","v":{"v":6546514.63,"d":"6,546,514.63"}},{"$f":"'4.9 Comptes 2024 par habitant'!L154","v":{"v":510.9275446811832,"d":"510.93"}},{"$f":"'4.1 Comptes 2024 natures'!L63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L139","v":{"v":70244,"d":"70,244.00"}}]
["Develier",{"$f":"'4.1 Comptes 2024 natures'!M155","v":{"v":-177051.96,"d":"-177,051.96 "}},{"$f":"'4.1 Comptes 2024 natures'!M156","v":{"v":135524.8,"d":"135,524.80"}},{"$f":"'4.1 Comptes 2024 natures'!M154","v":{"v":-41527.16,"d":"-41,527.16 "}},{"$f":"'4.9 Comptes 2024 par habitant'!M154","v":{"v":-29.811313711414215,"d":"-29.81 "}},{"$f":"'4.1 Comptes 2024 natures'!M63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M139","v":{"v":10700,"d":"10,700.00"}}]
["Ederswiler",{"$f":"'4.1 Comptes 2024 natures'!N155","v":292.31},{"$f":"'4.1 Comptes 2024 natures'!N156","v":{"v":-10024.84,"d":"-10,024.84 "}},{"$f":"'4.1 Comptes 2024 natures'!N154","v":{"v":-9732.53,"d":"-9,732.53 "}},{"$f":"'4.9 Comptes 2024 par habitant'!N154","v":{"v":-84.63069565217391,"d":"-84.63 "}},{"$f":"'4.1 Comptes 2024 natures'!N63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N139","v":{"v":0,"d":"0.00"}}]
["Haute-Sorne",{"$f":"'4.1 Comptes 2024 natures'!O155","v":{"v":976090.13,"d":"976,090.13"}},{"$f":"'4.1 Comptes 2024 natures'!O156","v":{"v":324767.72,"d":"324,767.72"}},{"$f":"'4.1 Comptes 2024 natures'!O154","v":{"v":1300857.85,"d":"1,300,857.85"}},{"$f":"'4.9 Comptes 2024 par habitant'!O154","v":{"v":174.54150677579497,"d":"174.54"}},{"$f":"'4.1 Comptes 2024 natures'!O63","v":{"v":832100,"d":"832,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!O139","v":{"v":63099.54,"d":"63,099.54"}}]
["Mervelier",{"$f":"'4.1 Comptes 2024 natures'!P155","v":{"v":70942.47,"d":"70,942.47"}},{"$f":"'4.1 Comptes 2024 natures'!P156","v":{"v":89919.19,"d":"89,919.19"}},{"$f":"'4.1 Comptes 2024 natures'!P154","v":{"v":160861.66,"d":"160,861.66"}},{"$f":"'4.9 Comptes 2024 par habitant'!P154","v":{"v":305.82064638783265,"d":"305.82"}},{"$f":"'4.1 Comptes 2024 natures'!P63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P139","v":{"v":3001.3,"d":"3,001.30"}}]
["Mettembert",{"$f":"'4.1 Comptes 2024 natures'!Q155","v":{"v":-53582.05,"d":"-53,582.05 "}},{"$f":"'4.1 Comptes 2024 natures'!Q156","v":{"v":10105.8,"d":"10,105.80"}},{"$f":"'4.1 Comptes 2024 natures'!Q154","v":{"v":-43476.25,"d":"-43,476.25 "}},{"$f":"'4.9 Comptes 2024 par habitant'!Q154","v":{"v":-388.1808035714286,"d":"-388.18 "}},{"$f":"'4.1 Comptes 2024 natures'!Q63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q139","v":{"v":15000,"d":"15,000.00"}}]
["Movelier",{"$f":"'4.1 Comptes 2024 natures'!R155","v":{"v":-155034.05,"d":"-155,034.05 "}},{"$f":"'4.1 Comptes 2024 natures'!R156","v":{"v":-30172.71,"d":"-30,172.71 "}},{"$f":"'4.1 Comptes 2024 natures'!R154","v":{"v":-185206.75999999998,"d":"-185,206.76 "}},{"$f":"'4.9 Comptes 2024 par habitant'!R154","v":{"v":-447.3593236714975,"d":"-447.36 "}},{"$f":"'4.1 Comptes 2024 natures'!R63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R139","v":{"v":0,"d":"0.00"}}]
["Pleigne",{"$f":"'4.1 Comptes 2024 natures'!S155","v":{"v":41772.67,"d":"41,772.67"}},{"$f":"'4.1 Comptes 2024 natures'!S156","v":{"v":-20285.92,"d":"-20,285.92 "}},{"$f":"'4.1 Comptes 2024 natures'!S154","v":{"v":21486.75,"d":"21,486.75"}},{"$f":"'4.9 Comptes 2024 par habitant'!S154","v":{"v":58.86780821917808,"d":"58.87"}},{"$f":"'4.1 Comptes 2024 natures'!S63","v":{"v":450000,"d":"450,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!S139","v":{"v":0,"d":"0.00"}}]
["Rossemaison",{"$f":"'4.1 Comptes 2024 natures'!T155","v":{"v":50752.03,"d":"50,752.03"}},{"$f":"'4.1 Comptes 2024 natures'!T156","v":{"v":29582.96,"d":"29,582.96"}},{"$f":"'4.1 Comptes 2024 natures'!T154","v":{"v":80334.98999999999,"d":"80,334.99"}},{"$f":"'4.9 Comptes 2024 par habitant'!T154","v":{"v":108.5607972972973,"d":"108.56"}},{"$f":"'4.1 Comptes 2024 natures'!T63","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!T139","v":{"v":8700,"d":"8,700.00"}}]
["Saulcy",{"$f":"'4.1 Comptes 2024 natures'!U155","v":{"v":-44574.54,"d":"-44,574.54 "}},{"$f":"'4.1 Comptes 2024 natures'!U156","v":{"v":30443.43,"d":"30,443.43"}},{"$f":"'4.1 Comptes 2024 natures'!U154","v":{"v":-14131.11,"d":"-14,131.11 "}},{"$f":"'4.9 Comptes 2024 par habitant'!U154","v":{"v":-51.014837545126355,"d":"-51.01 "}},{"$f":"'4.1 Comptes 2024 natures'!U63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U139","v":667.55}]
["Soyhières",{"$f":"'4.1 Comptes 2024 natures'!V155","v":{"v":53635.71,"d":"53,635.71"}},{"$f":"'4.1 Comptes 2024 natures'!V156","v":{"v":-1862.65,"d":"-1,862.65 "}},{"$f":"'4.1 Comptes 2024 natures'!V154","v":{"v":51773.06,"d":"51,773.06"}},{"$f":"'4.9 Comptes 2024 par habitant'!V154","v":{"v":114.28931567328918,"d":"114.29"}},{"$f":"'4.1 Comptes 2024 natures'!V63","v":{"v":30000,"d":"30,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!V139","v":{"v":0,"d":"0.00"}}]
["Val Terbi",{"$f":"'4.1 Comptes 2024 natures'!W155","v":{"v":62227.48,"d":"62,227.48"}},{"$f":"'4.1 Comptes 2024 natures'!W156","v":{"v":167760.4,"d":"167,760.40"}},{"$f":"'4.1 Comptes 2024 natures'!W154","v":{"v":229987.88,"d":"229,987.88"}},{"$f":"'4.9 Comptes 2024 par habitant'!W154","v":{"v":70.33268501529052,"d":"70.33"}},{"$f":"'4.1 Comptes 2024 natures'!W63","v":{"v":695650,"d":"695,650.00"}},{"$f":"'4.1 Comptes 2024 natures'!W139","v":{"v":0,"d":"0.00"}}]
["Le Bémont",{"$f":"'4.1 Comptes 2024 natures'!X155","v":{"v":34361.58,"d":"34,361.58"}},{"$f":"'4.1 Comptes 2024 natures'!X156","v":{"v":-24710.25,"d":"-24,710.25 "}},{"$f":"'4.1 Comptes 2024 natures'!X154","v":{"v":9651.330000000002,"d":"9,651.33"}},{"$f":"'4.9 Comptes 2024 par habitant'!X154","v":{"v":31.335487012987016,"d":"31.34"}},{"$f":"'4.1 Comptes 2024 natures'!X63","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!X139","v":{"v":0,"d":"0.00"}}]
["Les Bois",{"$f":"'4.1 Comptes 2024 natures'!Y155","v":{"v":891933.95,"d":"891,933.95"}},{"$f":"'4.1 Comptes 2024 natures'!Y156","v":{"v":215474.68,"d":"215,474.68"}},{"$f":"'4.1 Comptes 2024 natures'!Y154","v":{"v":1107408.63,"d":"1,107,408.63"}},{"$f":"'4.9 Comptes 2024 par habitant'!Y154","v":{"v":890.1998633440514,"d":"890.20"}},{"$f":"'4.1 Comptes 2024 natures'!Y63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y139","v":{"v":0,"d":"0.00"}}]
["Les Breuleux",{"$f":"'4.1 Comptes 2024 natures'!Z155","v":{"v":1228353.08,"d":"1,228,353.08"}},{"$f":"'4.1 Comptes 2024 natures'!Z156","v":{"v":195570.05,"d":"195,570.05"}},{"$f":"'4.1 Comptes 2024 natures'!Z154","v":{"v":1423923.1300000001,"d":"1,423,923.13"}},{"$f":"'4.9 Comptes 2024 par habitant'!Z154","v":{"v":875.1832390903504,"d":"875.18"}},{"$f":"'4.1 Comptes 2024 natures'!Z63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z139","v":{"v":0,"d":"0.00"}}]
["Les Enfers",{"$f":"'4.1 Comptes 2024 natures'!AA155","v":{"v":28176.98,"d":"28,176.98"}},{"$f":"'4.1 Comptes 2024 natures'!AA156","v":{"v":26572.55,"d":"26,572.55"}},{"$f":"'4.1 Comptes 2024 natures'!AA154","v":{"v":54749.53,"d":"54,749.53"}},{"$f":"'4.9 Comptes 2024 par habitant'!AA154","v":{"v":362.57966887417217,"d":"362.58"}},{"$f":"'4.1 Comptes 2024 natures'!AA63","v":{"v":65000,"d":"65,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA139","v":{"v":0,"d":"0.00"}}]
["Les Genevez",{"$f":"'4.1 Comptes 2024 natures'!AB155","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB156","v":{"v":-120138.51,"d":"-120,138.51 "}},{"$f":"'4.1 Comptes 2024 natures'!AB154","v":{"v":-120138.51,"d":"-120,138.51 "}},{"$f":"'4.9 Comptes 2024 par habitant'!AB154","v":{"v":-232.82656976744184,"d":"-232.83 "}},{"$f":"'4.1 Comptes 2024 natures'!AB63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB139","v":{"v":85000,"d":"85,000.00"}}]
["Lajoux",{"$f":"'4.1 Comptes 2024 natures'!AC155","v":{"v":-4960.09,"d":"-4,960.09 "}},{"$f":"'4.1 Comptes 2024 natures'!AC156","v":{"v":19834.18,"d":"19,834.18"}},{"$f":"'4.1 Comptes 2024 natures'!AC154","v":{"v":14874.09,"d":"14,874.09"}},{"$f":"'4.9 Comptes 2024 par habitant'!AC154","v":{"v":20.658458333333332,"d":"20.66"}},{"$f":"'4.1 Comptes 2024 natures'!AC63","v":{"v":250000,"d":"250,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC139","v":{"v":0,"d":"0.00"}}]
["Montfaucon",{"$f":"'4.1 Comptes 2024 natures'!AD155","v":{"v":169417.6,"d":"169,417.60"}},{"$f":"'4.1 Comptes 2024 natures'!AD156","v":{"v":96239.8,"d":"96,239.80"}},{"$f":"'4.1 Comptes 2024 natures'!AD154","v":{"v":265657.4,"d":"265,657.40"}},{"$f":"'4.9 Comptes 2024 par habitant'!AD154","v":{"v":471.0237588652482,"d":"471.02"}},{"$f":"'4.1 Comptes 2024 natures'!AD63","v":{"v":135000,"d":"135,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD139","v":{"v":0,"d":"0.00"}}]
["Muriaux",{"$f":"'4.1 Comptes 2024 natures'!AE155","v":{"v":-48613.72,"d":"-48,613.72 "}},{"$f":"'4.1 Comptes 2024 natures'!AE156","v":{"v":58069.94,"d":"58,069.94"}},{"$f":"'4.1 Comptes 2024 natures'!AE154","v":{"v":9456.220000000001,"d":"9,456.22"}},{"$f":"'4.9 Comptes 2024 par habitant'!AE154","v":{"v":18.255250965250966,"d":"18.26"}},{"$f":"'4.1 Comptes 2024 natures'!AE63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE139","v":{"v":197550.65,"d":"197,550.65"}}]
["Le Noirmont",{"$f":"'4.1 Comptes 2024 natures'!AF155","v":{"v":3148278.18,"d":"3,148,278.18"}},{"$f":"'4.1 Comptes 2024 natures'!AF156","v":{"v":-201810.03,"d":"-201,810.03 "}},{"$f":"'4.1 Comptes 2024 natures'!AF154","v":{"v":2946468.1500000004,"d":"2,946,468.15"}},{"$f":"'4.9 Comptes 2024 par habitant'!AF154","v":{"v":1523.5099017580144,"d":"1,523.51"}},{"$f":"'4.1 Comptes 2024 natures'!AF63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF139","v":{"v":0,"d":"0.00"}}]
["Saignelégier",{"$f":"'4.1 Comptes 2024 natures'!AG155","v":{"v":425728.62,"d":"425,728.62"}},{"$f":"'4.1 Comptes 2024 natures'!AG156","v":{"v":411953.36,"d":"411,953.36"}},{"$f":"'4.1 Comptes 2024 natures'!AG154","v":{"v":837681.98,"d":"837,681.98"}},{"$f":"'4.9 Comptes 2024 par habitant'!AG154","v":{"v":330.96877913868036,"d":"330.97"}},{"$f":"'4.1 Comptes 2024 natures'!AG63","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG139","v":{"v":0,"d":"0.00"}}]
["Saint-Brais",{"$f":"'4.1 Comptes 2024 natures'!AH155","v":{"v":2868.61,"d":"2,868.61"}},{"$f":"'4.1 Comptes 2024 natures'!AH156","v":{"v":-5946.01,"d":"-5,946.01 "}},{"$f":"'4.1 Comptes 2024 natures'!AH154","v":{"v":-3077.4,"d":"-3,077.40 "}},{"$f":"'4.9 Comptes 2024 par habitant'!AH154","v":{"v":-12.984810126582277,"d":"-12.98 "}},{"$f":"'4.1 Comptes 2024 natures'!AH63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH139","v":{"v":0,"d":"0.00"}}]
["Soubey",{"$f":"'4.1 Comptes 2024 natures'!AI155","v":{"v":5500.12,"d":"5,500.12"}},{"$f":"'4.1 Comptes 2024 natures'!AI156","v":{"v":40684.75,"d":"40,684.75"}},{"$f":"'4.1 Comptes 2024 natures'!AI154","v":{"v":46184.87,"d":"46,184.87"}},{"$f":"'4.9 Comptes 2024 par habitant'!AI154","v":{"v":369.47896000000003,"d":"369.48"}},{"$f":"'4.1 Comptes 2024 natures'!AI63","v":{"v":15000,"d":"15,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI139","v":{"v":0,"d":"0.00"}}]
["Alle",{"$f":"'4.1 Comptes 2024 natures'!AJ155","v":{"v":177079.52,"d":"177,079.52"}},{"$f":"'4.1 Comptes 2024 natures'!AJ156","v":{"v":81468.73,"d":"81,468.73"}},{"$f":"'4.1 Comptes 2024 natures'!AJ154","v":{"v":258548.25,"d":"258,548.25"}},{"$f":"'4.9 Comptes 2024 par habitant'!AJ154","v":{"v":132.86138232271324,"d":"132.86"}},{"$f":"'4.1 Comptes 2024 natures'!AJ63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ139","v":{"v":0,"d":"0.00"}}]
["La Baroche",{"$f":"'4.1 Comptes 2024 natures'!AK155","v":{"v":14244.46,"d":"14,244.46"}},{"$f":"'4.1 Comptes 2024 natures'!AK156","v":{"v":6272.89,"d":"6,272.89"}},{"$f":"'4.1 Comptes 2024 natures'!AK154","v":{"v":20517.35,"d":"20,517.35"}},{"$f":"'4.9 Comptes 2024 par habitant'!AK154","v":{"v":18.07696035242291,"d":"18.08"}},{"$f":"'4.1 Comptes 2024 natures'!AK63","v":{"v":87002.46,"d":"87,002.46"}},{"$f":"'4.1 Comptes 2024 natures'!AK139","v":{"v":0,"d":"0.00"}}]
["Basse-Allaine",{"$f":"'4.1 Comptes 2024 natures'!AL155","v":{"v":82478.11,"d":"82,478.11"}},{"$f":"'4.1 Comptes 2024 natures'!AL156","v":{"v":51761.2,"d":"51,761.20"}},{"$f":"'4.1 Comptes 2024 natures'!AL154","v":{"v":134239.31,"d":"134,239.31"}},{"$f":"'4.9 Comptes 2024 par habitant'!AL154","v":{"v":112.14645781119465,"d":"112.15"}},{"$f":"'4.1 Comptes 2024 natures'!AL63","v":{"v":350000,"d":"350,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL139","v":{"v":0,"d":"0.00"}}]
["Basse-Vendline",{"$f":"'4.1 Comptes 2024 natures'!AM155","v":{"v":233883.72,"d":"233,883.72"}},{"$f":"'4.1 Comptes 2024 natures'!AM156","v":{"v":-6804.25,"d":"-6,804.25 "}},{"$f":"'4.1 Comptes 2024 natures'!AM154","v":{"v":227079.47,"d":"227,079.47"}},{"$f":"'4.9 Comptes 2024 par habitant'!AM154","v":{"v":308.5318885869565,"d":"308.53"}},{"$f":"'4.1 Comptes 2024 natures'!AM63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM139","v":{"v":0,"d":"0.00"}}]
["Boncourt",{"$f":"'4.1 Comptes 2024 natures'!AN155","v":{"v":450029.45,"d":"450,029.45"}},{"$f":"'4.1 Comptes 2024 natures'!AN156","v":{"v":102776.01,"d":"102,776.01"}},{"$f":"'4.1 Comptes 2024 natures'!AN154","v":{"v":552805.46,"d":"552,805.46"}},{"$f":"'4.9 Comptes 2024 par habitant'!AN154","v":{"v":472.48329914529916,"d":"472.48"}},{"$f":"'4.1 Comptes 2024 natures'!AN63","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN139","v":{"v":0,"d":"0.00"}}]
["Bure",{"$f":"'4.1 Comptes 2024 natures'!AO155","v":{"v":137524.69,"d":"137,524.69"}},{"$f":"'4.1 Comptes 2024 natures'!AO156","v":{"v":-63992.92,"d":"-63,992.92 "}},{"$f":"'4.1 Comptes 2024 natures'!AO154","v":{"v":73531.77,"d":"73,531.77"}},{"$f":"'4.9 Comptes 2024 par habitant'!AO154","v":{"v":114.00274418604653,"d":"114.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO63","v":{"v":110000,"d":"110,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO139","v":{"v":567,"d":"567.00"}}]
["Clos du Doubs",{"$f":"'4.1 Comptes 2024 natures'!AP155","v":{"v":22421.25,"d":"22,421.25"}},{"$f":"'4.1 Comptes 2024 natures'!AP156","v":{"v":-99174.55,"d":"-99,174.55 "}},{"$f":"'4.1 Comptes 2024 natures'!AP154","v":{"v":-76753.3,"d":"-76,753.30 "}},{"$f":"'4.9 Comptes 2024 par habitant'!AP154","v":{"v":-58.85989263803681,"d":"-58.86 "}},{"$f":"'4.1 Comptes 2024 natures'!AP63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP139","v":{"v":1000000,"d":"1,000,000.00"}}]
["Coeuve",{"$f":"'4.1 Comptes 2024 natures'!AQ155","v":{"v":77138.99,"d":"77,138.99"}},{"$f":"'4.1 Comptes 2024 natures'!AQ156","v":{"v":-69690.04,"d":"-69,690.04 "}},{"$f":"'4.1 Comptes 2024 natures'!AQ154","v":{"v":7448.950000000012,"d":"7,448.95"}},{"$f":"'4.9 Comptes 2024 par habitant'!AQ154","v":{"v":10.389051603905173,"d":"10.39"}},{"$f":"'4.1 Comptes 2024 natures'!AQ63","v":{"v":150000,"d":"150,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ139","v":{"v":0,"d":"0.00"}}]
["Cornol",{"$f":"'4.1 Comptes 2024 natures'!AR155","v":{"v":-36451.42,"d":"-36,451.42 "}},{"$f":"'4.1 Comptes 2024 natures'!AR156","v":{"v":48137.79,"d":"48,137.79"}},{"$f":"'4.1 Comptes 2024 natures'!AR154","v":{"v":11686.370000000003,"d":"11,686.37"}},{"$f":"'4.9 Comptes 2024 par habitant'!AR154","v":{"v":10.790738688827332,"d":"10.79"}},{"$f":"'4.1 Comptes 2024 natures'!AR63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR139","v":{"v":0,"d":"0.00"}}]
["Courchavon",{"$f":"'4.1 Comptes 2024 natures'!AS155","v":{"v":118134.73,"d":"118,134.73"}},{"$f":"'4.1 Comptes 2024 natures'!AS156","v":{"v":49790.08,"d":"49,790.08"}},{"$f":"'4.1 Comptes 2024 natures'!AS154","v":{"v":167924.81,"d":"167,924.81"}},{"$f":"'4.9 Comptes 2024 par habitant'!AS154","v":{"v":519.891052631579,"d":"519.89"}},{"$f":"'4.1 Comptes 2024 natures'!AS63","v":{"v":220000,"d":"220,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS139","v":{"v":338,"d":"338.00"}}]
["Courgenay",{"$f":"'4.1 Comptes 2024 natures'!AT155","v":{"v":172836.65,"d":"172,836.65"}},{"$f":"'4.1 Comptes 2024 natures'!AT156","v":{"v":106978.79,"d":"106,978.79"}},{"$f":"'4.1 Comptes 2024 natures'!AT154","v":{"v":279815.44,"d":"279,815.44"}},{"$f":"'4.9 Comptes 2024 par habitant'!AT154","v":{"v":114.72547765477654,"d":"114.73"}},{"$f":"'4.1 Comptes 2024 natures'!AT63","v":{"v":550000,"d":"550,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT139","v":{"v":0,"d":"0.00"}}]
["Courtedoux",{"$f":"'4.1 Comptes 2024 natures'!AU155","v":{"v":-268688.69,"d":"-268,688.69 "}},{"$f":"'4.1 Comptes 2024 natures'!AU156","v":{"v":-1724.48,"d":"-1,724.48 "}},{"$f":"'4.1 Comptes 2024 natures'!AU154","v":{"v":-270413.17,"d":"-270,413.17 "}},{"$f":"'4.9 Comptes 2024 par habitant'!AU154","v":{"v":-355.33925098554533,"d":"-355.34 "}},{"$f":"'4.1 Comptes 2024 natures'!AU63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU139","v":{"v":633,"d":"633.00"}}]
["Damphreux-Lugnez",{"$f":"'4.1 Comptes 2024 natures'!AV155","v":{"v":14129.83,"d":"14,129.83"}},{"$f":"'4.1 Comptes 2024 natures'!AV156","v":{"v":-37826.4,"d":"-37,826.40 "}},{"$f":"'4.1 Comptes 2024 natures'!AV154","v":{"v":-23696.57,"d":"-23,696.57 "}},{"$f":"'4.9 Comptes 2024 par habitant'!AV154","v":{"v":-64.04478378378379,"d":"-64.04 "}},{"$f":"'4.1 Comptes 2024 natures'!AV63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV139","v":{"v":442,"d":"442.00"}}]
["Fahy",{"$f":"'4.1 Comptes 2024 natures'!AW155","v":{"v":99021.92,"d":"99,021.92"}},{"$f":"'4.1 Comptes 2024 natures'!AW156","v":{"v":80819.29,"d":"80,819.29"}},{"$f":"'4.1 Comptes 2024 natures'!AW154","v":{"v":179841.21,"d":"179,841.21"}},{"$f":"'4.9 Comptes 2024 par habitant'!AW154","v":{"v":533.6534421364985,"d":"533.65"}},{"$f":"'4.1 Comptes 2024 natures'!AW63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW139","v":{"v":311,"d":"311.00"}}]
["Fontenais",{"$f":"'4.1 Comptes 2024 natures'!AX155","v":{"v":17714.54,"d":"17,714.54"}},{"$f":"'4.1 Comptes 2024 natures'!AX156","v":{"v":31115.31,"d":"31,115.31"}},{"$f":"'4.1 Comptes 2024 natures'!AX154","v":{"v":48829.850000000006,"d":"48,829.85"}},{"$f":"'4.9 Comptes 2024 par habitant'!AX154","v":{"v":29.920251225490198,"d":"29.92"}},{"$f":"'4.1 Comptes 2024 natures'!AX63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX139","v":{"v":201597,"d":"201,597.00"}}]
["Grandfontaine",{"$f":"'4.1 Comptes 2024 natures'!AY155","v":{"v":20150.17,"d":"20,150.17"}},{"$f":"'4.1 Comptes 2024 natures'!AY156","v":{"v":47320.75,"d":"47,320.75"}},{"$f":"'4.1 Comptes 2024 natures'!AY154","v":{"v":67470.92,"d":"67,470.92"}},{"$f":"'4.9 Comptes 2024 par habitant'!AY154","v":{"v":178.49449735449735,"d":"178.49"}},{"$f":"'4.1 Comptes 2024 natures'!AY63","v":{"v":50000,"d":"50,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY139","v":{"v":319,"d":"319.00"}}]
["Haute-Ajoie",{"$f":"'4.1 Comptes 2024 natures'!AZ155","v":{"v":113129.94,"d":"113,129.94"}},{"$f":"'4.1 Comptes 2024 natures'!AZ156","v":{"v":-19686.21,"d":"-19,686.21 "}},{"$f":"'4.1 Comptes 2024 natures'!AZ154","v":{"v":93443.73000000001,"d":"93,443.73"}},{"$f":"'4.9 Comptes 2024 par habitant'!AZ154","v":{"v":87.82305451127819,"d":"87.82"}},{"$f":"'4.1 Comptes 2024 natures'!AZ63","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ139","v":{"v":1083.4,"d":"1,083.40"}}]
["Porrentruy",{"$f":"'4.1 Comptes 2024 natures'!BA155","v":{"v":304062.89,"d":"304,062.89"}},{"$f":"'4.1 Comptes 2024 natures'!BA156","v":{"v":312932.71,"d":"312,932.71"}},{"$f":"'4.1 Comptes 2024 natures'!BA154","v":{"v":616995.6000000001,"d":"616,995.60"}},{"$f":"'4.9 Comptes 2024 par habitant'!BA154","v":{"v":93.85390933982356,"d":"93.85"}},{"$f":"'4.1 Comptes 2024 natures'!BA63","v":{"v":3000000,"d":"3,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA139","v":{"v":0,"d":"0.00"}}]
["Vendlincourt",{"$f":"'4.1 Comptes 2024 natures'!BB155","v":{"v":11261.7,"d":"11,261.70"}},{"$f":"'4.1 Comptes 2024 natures'!BB156","v":{"v":-26744.37,"d":"-26,744.37 "}},{"$f":"'4.1 Comptes 2024 natures'!BB154","v":{"v":-15482.669999999998,"d":"-15,482.67 "}},{"$f":"'4.9 Comptes 2024 par habitant'!BB154","v":{"v":-27.796535008976655,"d":"-27.80 "}},{"$f":"'4.1 Comptes 2024 natures'!BB63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB139","v":{"v":0,"d":"0.00"}}]
["Total",{"$f":"'4.1 Comptes 2024 natures'!BC155","v":{"v":13437051.219999999,"d":"13,437,051.22"}},{"$f":"'4.1 Comptes 2024 natures'!BC156","v":{"v":4066633.170000001,"d":"4,066,633.17"}},{"$f":"'4.1 Comptes 2024 natures'!BC154","v":{"v":17503684.39,"d":"17,503,684.39"}},{"$f":"'4.9 Comptes 2024 par habitant'!BC154","v":{"v":233.8814055318012,"d":"233.88"}},{"$f":"'4.1 Comptes 2024 natures'!BC63","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"'4.1 Comptes 2024 natures'!BC139","v":{"v":1699167.18,"d":"1,699,167.18"}}]
["District de Delémont",{"$f":"'4.1 Comptes 2024 natures'!BD155","v":{"v":5795903.86,"d":"5,795,903.86"}},{"$f":"'4.1 Comptes 2024 natures'!BD156","v":{"v":2761108.33,"d":"2,761,108.33"}},{"$f":"'4.1 Comptes 2024 natures'!BD154","v":{"v":8557012.190000001,"d":"8,557,012.19"}},{"$f":"'4.9 Comptes 2024 par habitant'!BD154","v":{"v":213.94135035127636,"d":"213.94"}},{"$f":"'4.1 Comptes 2024 natures'!BD63","v":{"v":4017750,"d":"4,017,750.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD139","v":{"v":211326.12999999998,"d":"211,326.13"}}]
["District des Franches-Montagnes",{"$f":"'4.1 Comptes 2024 natures'!BE155","v":{"v":5881044.910000001,"d":"5,881,044.91"}},{"$f":"'4.1 Comptes 2024 natures'!BE156","v":{"v":711794.5099999999,"d":"711,794.51"}},{"$f":"'4.1 Comptes 2024 natures'!BE154","v":{"v":6592839.420000001,"d":"6,592,839.42"}},{"$f":"'4.9 Comptes 2024 par habitant'!BE154","v":{"v":629.3880114558473,"d":"629.39"}},{"$f":"'4.1 Comptes 2024 natures'!BE63","v":{"v":4565000,"d":"4,565,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE139","v":{"v":282550.65,"d":"282,550.65"}}]
["District de Porrentruy",{"$f":"'4.1 Comptes 2024 natures'!BF155","v":{"v":1760102.45,"d":"1,760,102.45"}},{"$f":"'4.1 Comptes 2024 natures'!BF156","v":{"v":593730.33,"d":"593,730.33"}},{"$f":"'4.1 Comptes 2024 natures'!BF154","v":{"v":2353832.78,"d":"2,353,832.78"}},{"$f":"'4.9 Comptes 2024 par habitant'!BF154","v":{"v":96.59523883782009,"d":"96.60"}},{"$f":"'4.1 Comptes 2024 natures'!BF63","v":{"v":8017002.46,"d":"8,017,002.46"}},{"$f":"'4.1 Comptes 2024 natures'!BF139","v":{"v":1205290.4,"d":"1,205,290.40"}}]

{"sheet":"4.9 Comptes 2024 par habitant","index":8,"n_rows":179,"n_cols":58,"rows_kept":179,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
[{"$nulls":4},{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(E3:BB3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(E3:W3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(X3:AI3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AJ3:BB3)","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[3,null,null,"Charges",{"$f":"E6+E16+E28+E32+E40+E44+E54+E57+E65","v":{"v":4287.569594172737,"d":"4,287.57"}},{"$f":"F6+F16+F28+F32+F40+F44+F54+F57+F65","v":{"v":4691.807262357415,"d":"4,691.81"}},{"v":3637.9297263157896,"d":"3,637.93"},{"v":5199.956792873051,"d":"5,199.96"},{"v":4843.105749932193,"d":"4,843.11"},{"v":4255.441780424048,"d":"4,255.44"},{"v":4728.860301291248,"d":"4,728.86"},{"v":9521.703647077187,"d":"9,521.70"},{"v":6697.463876525483,"d":"6,697.46"},{"v":4171.803130434782,"d":"4,171.80"},{"v":4277.737250771502,"d":"4,277.74"},{"v":3541.091406844106,"d":"3,541.09"},{"v":3896.0329464285714,"d":"3,896.03"},{"v":4294.231400966184,"d":"4,294.23"},{"v":5410.4970958904105,"d":"5,410.50"},{"v":6050.103635135135,"d":"6,050.10"},{"v":4148.9351624548735,"d":"4,148.94"},{"v":7058.783311258278,"d":"7,058.78"},{"v":4061.4640275229353,"d":"4,061.46"},{"v":6303.481266233766,"d":"6,303.48"},{"v":5114.893802250805,"d":"5,114.89"},{"v":11106.281954517519,"d":"11,106.28"},{"v":6087.240794701987,"d":"6,087.24"},{"v":5924.0507945736435,"d":"5,924.05"},{"v":5161.361097222223,"d":"5,161.36"},{"v":5590.2546099290785,"d":"5,590.25"},{"v":7012.244768339769,"d":"7,012.24"},{"v":5742.228200620476,"d":"5,742.23"},{"v":5678.4337495061245,"d":"5,678.43"},{"v":5021.832827004219,"d":"5,021.83"},{"v":5739.88224,"d":"5,739.88"},{"v":4297.668771839671,"d":"4,297.67"},{"v":5268.36272246696,"d":"5,268.36"},{"v":5048.772472848789,"d":"5,048.77"},{"v":7164.276480978261,"d":"7,164.28"},{"v":8839.99965811966,"d":"8,840.00"},{"v":5199.451069767442,"d":"5,199.45"},{"v":6491.09199386503,"d":"6,491.09"},{"v":5183.73810320781,"d":"5,183.74"},{"v":4400.784182825485,"d":"4,400.78"},{"v":5288.836222910216,"d":"5,288.84"},{"v":4653.853386633867,"d":"4,653.85"},{"v":4823.41097240473,"d":"4,823.41"},{"v":4235.619054054055,"d":"4,235.62"},{"v":3937.783323442136,"d":"3,937.78"},{"v":4660.043272058822,"d":"4,660.04"},{"v":5114.094867724867,"d":"5,114.09"},{"v":5774.09347744361,"d":"5,774.09"},{"v":6886.2860176452705,"d":"6,886.29"},{"v":4252.146283662478,"d":"4,252.15"},{"v":6072.195060128272,"d":"6,072.20"},{"v":6174.4287429057185,"d":"6,174.43"},{"v":6514.269749880668,"d":"6,514.27"},{"v":5714.358020354563,"d":"5,714.36"}]
[null,30,null,"Charges du personnel",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":530.0905619146722,"d":"530.09"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":173.36026615969584,"d":"173.36"}},{"v":300.58063157894736,"d":"300.58"},{"v":734.2442093541202,"d":"734.24"},{"v":804.2604339571467,"d":"804.26"},{"v":937.2646819634041,"d":"937.26"},{"v":474.0764705882353,"d":"474.08"},{"v":1924.5552009677672,"d":"1,924.56"},{"v":949.3423546302943,"d":"949.34"},{"v":556.0912173913043,"d":"556.09"},{"v":611.96919361331,"d":"611.97"},{"v":428.14344106463875,"d":"428.14"},{"v":588.797767857143,"d":"588.80"},{"v":575.5280193236715,"d":"575.53"},{"v":403.4697260273972,"d":"403.47"},{"v":502.3989189189189,"d":"502.40"},{"v":426.183285198556,"d":"426.18"},{"v":769.0902869757174,"d":"769.09"},{"v":776.7461467889908,"d":"776.75"},{"v":506.00308441558434,"d":"506.00"},{"v":1228.014067524116,"d":"1,228.01"},{"v":1295.1904794099569,"d":"1,295.19"},{"v":456.92119205298013,"d":"456.92"},{"v":817.3755813953488,"d":"817.38"},{"v":687.33525,"d":"687.34"},{"v":720.0939716312057,"d":"720.09"},{"v":757.295945945946,"d":"757.30"},{"v":584.3624095139608,"d":"584.36"},{"v":877.9591268273409,"d":"877.96"},{"v":429.45907172995777,"d":"429.46"},{"v":629.4080000000001,"d":"629.41"},{"v":404.5276875642344,"d":"404.53"},{"v":578.7134361233481,"d":"578.71"},{"v":506.66094402673355,"d":"506.66"},{"v":1463.9440217391304,"d":"1,463.94"},{"v":1217.1815384615384,"d":"1,217.18"},{"v":408.598527131783,"d":"408.60"},{"v":1123.9213573619631,"d":"1,123.92"},{"v":672.5974895397488,"d":"672.60"},{"v":718.295429362881,"d":"718.30"},{"v":417.95603715170273,"d":"417.96"},{"v":460.62769577695775,"d":"460.63"},{"v":722.2685282522996,"d":"722.27"},{"v":290.4258108108108,"d":"290.43"},{"v":468.46246290801184,"d":"468.46"},{"v":579.6080269607843,"d":"579.61"},{"v":355.05806878306873,"d":"355.06"},{"v":1254.3085056390978,"d":"1,254.31"},{"v":1745.1578643139642,"d":"1,745.16"},{"v":635.7689407540394,"d":"635.77"},{"v":1017.7310297969001,"d":"1,017.73"},{"v":1080.1581156086706,"d":"1,080.16"},{"v":869.4565336515512,"d":"869.46"},{"v":979.0031570091925,"d":"979.00"}]
[null,null,300,"Autorités et commissions",{"$f":"'4.1 Comptes 2024 natures'!E7/'4.1 Comptes 2024 natures'!E3","v":{"v":42.669198751300726,"d":"42.67"}},{"$f":"'4.1 Comptes 2024 natures'!F7/'4.1 Comptes 2024 natures'!F3","v":{"v":61.57604562737642,"d":"61.58"}},{"$f":"'4.1 Comptes 2024 natures'!G7/'4.1 Comptes 2024 natures'!G3","v":{"v":72.36957894736842,"d":"72.37"}},{"$f":"'4.1 Comptes 2024 natures'!H7/'4.1 Comptes 2024 natures'!H3","v":{"v":121.51692650334076,"d":"121.52"}},{"$f":"'4.1 Comptes 2024 natures'!I7/'4.1 Comptes 2024 natures'!I3","v":{"v":40.74873881204231,"d":"40.75"}},{"$f":"'4.1 Comptes 2024 natures'!J7/'4.1 Comptes 2024 natures'!J3","v":{"v":43.18126633749637,"d":"43.18"}},{"$f":"'4.1 Comptes 2024 natures'!K7/'4.1 Comptes 2024 natures'!K3","v":{"v":59.09345408895265,"d":"59.09"}},{"$f":"'4.1 Comptes 2024 natures'!L7/'4.1 Comptes 2024 natures'!L3","v":{"v":53.44408413330212,"d":"53.44"}},{"$f":"'4.1 Comptes 2024 natures'!M7/'4.1 Comptes 2024 natures'!M3","v":{"v":45.2943287867911,"d":"45.29"}},{"$f":"'4.1 Comptes 2024 natures'!N7/'4.1 Comptes 2024 natures'!N3","v":{"v":156.26739130434783,"d":"156.27"}},{"$f":"'4.1 Comptes 2024 natures'!O7/'4.1 Comptes 2024 natures'!O3","v":{"v":55.495941231718774,"d":"55.50"}},{"$f":"'4.1 Comptes 2024 natures'!P7/'4.1 Comptes 2024 natures'!P3","v":{"v":107.15655893536122,"d":"107.16"}},{"$f":"'4.1 Comptes 2024 natures'!Q7/'4.1 Comptes 2024 natures'!Q3","v":{"v":102.42410714285714,"d":"102.42"}},{"$f":"'4.1 Comptes 2024 natures'!R7/'4.1 Comptes 2024 natures'!R3","v":{"v":51.17451690821256,"d":"51.17"}},{"$f":"'4.1 Comptes 2024 natures'!S7/'4.1 Comptes 2024 natures'!S3","v":{"v":62.65506849315068,"d":"62.66"}},{"$f":"'4.1 Comptes 2024 natures'!T7/'4.1 Comptes 2024 natures'!T3","v":{"v":83.22635135135135,"d":"83.23"}},{"$f":"'4.1 Comptes 2024 natures'!U7/'4.1 Comptes 2024 natures'!U3","v":{"v":54.91696750902527,"d":"54.92"}},{"$f":"'4.1 Comptes 2024 natures'!V7/'4.1 Comptes 2024 natures'!V3","v":{"v":108.73002207505517,"d":"108.73"}},{"$f":"'4.1 Comptes 2024 natures'!W7/'4.1 Comptes 2024 natures'!W3","v":{"v":41.198516819571864,"d":"41.20"}},{"$f":"'4.1 Comptes 2024 natures'!X7/'4.1 Comptes 2024 natures'!X3","v":{"v":214.4608766233766,"d":"214.46"}},{"$f":"'4.1 Comptes 2024 natures'!Y7/'4.1 Comptes 2024 natures'!Y3","v":{"v":60.42387459807074,"d":"60.42"}},{"$f":"'4.1 Comptes 2024 natures'!Z7/'4.1 Comptes 2024 natures'!Z3","v":{"v":57.364781807006764,"d":"57.36"}},{"$f":"'4.1 Comptes 2024 natures'!AA7/'4.1 Comptes 2024 natures'!AA3","v":{"v":74.23377483443709,"d":"74.23"}},{"$f":"'4.1 Comptes 2024 natures'!AB7/'4.1 Comptes 2024 natures'!AB3","v":{"v":53.69186046511628,"d":"53.69"}},{"$f":"'4.1 Comptes 2024 natures'!AC7/'4.1 Comptes 2024 natures'!AC3","v":{"v":42.018055555555556,"d":"42.02"}},{"$f":"'4.1 Comptes 2024 natures'!AD7/'4.1 Comptes 2024 natures'!AD3","v":{"v":90.69813829787235,"d":"90.70"}},{"$f":"'4.1 Comptes 2024 natures'!AE7/'4.1 Comptes 2024 natures'!AE3","v":{"v":70.12239382239383,"d":"70.12"}},{"$f":"'4.1 Comptes 2024 natures'!AF7/'4.1 Comptes 2024 natures'!AF3","v":{"v":59.7149689762151,"d":"59.71"}},{"$f":"'4.1 Comptes 2024 natures'!AG7/'4.1 Comptes 2024 natures'!AG3","v":{"v":44.37690636112208,"d":"44.38"}},{"$f":"'4.1 Comptes 2024 natures'!AH7/'4.1 Comptes 2024 natures'!AH3","v":{"v":74.92172995780591,"d":"74.92"}},{"$f":"'4.1 Comptes 2024 natures'!AI7/'4.1 Comptes 2024 natures'!AI3","v":124.12},{"$f":"'4.1 Comptes 2024 natures'!AJ7/'4.1 Comptes 2024 natures'!AJ3","v":{"v":47.17410071942446,"d":"47.17"}},{"$f":"'4.1 Comptes 2024 natures'!AK7/'4.1 Comptes 2024 natures'!AK3","v":{"v":47.55471365638766,"d":"47.55"}},{"$f":"'4.1 Comptes 2024 natures'!AL7/'4.1 Comptes 2024 natures'!AL3","v":{"v":42.80484544695071,"d":"42.80"}},{"$f":"'4.1 Comptes 2024 natures'!AM7/'4.1 Comptes 2024 natures'!AM3","v":{"v":80.57948369565217,"d":"80.58"}},{"$f":"'4.1 Comptes 2024 natures'!AN7/'4.1 Comptes 2024 natures'!AN3","v":{"v":72.77457264957265,"d":"72.77"}},{"$f":"'4.1 Comptes 2024 natures'!AO7/'4.1 Comptes 2024 natures'!AO3","v":{"v":64.31937984496125,"d":"64.32"}},{"$f":"'4.1 Comptes 2024 natures'!AP7/'4.1 Comptes 2024 natures'!AP3","v":{"v":60.862845092024536,"d":"60.86"}},{"$f":"'4.1 Comptes 2024 natures'!AQ7/'4.1 Comptes 2024 natures'!AQ3","v":{"v":59.83124128312413,"d":"59.83"}},{"$f":"'4.1 Comptes 2024 natures'!AR7/'4.1 Comptes 2024 natures'!AR3","v":{"v":43.28508771929825,"d":"43.29"}},{"$f":"'4.1 Comptes 2024 natures'!AS7/'4.1 Comptes 2024 natures'!AS3","v":{"v":51.898916408668725,"d":"51.90"}},{"$f":"'4.1 Comptes 2024 natures'!AT7/'4.1 Comptes 2024 natures'!AT3","v":{"v":26.244362443624436,"d":"26.24"}},{"$f":"'4.1 Comptes 2024 natures'!AU7/'4.1 Comptes 2024 natures'!AU3","v":{"v":78.83403416557161,"d":"78.83"}},{"$f":"'4.1 Comptes 2024 natures'!AV7/'4.1 Comptes 2024 natures'!AV3","v":{"v":43.74324324324324,"d":"43.74"}},{"$f":"'4.1 Comptes 2024 natures'!AW7/'4.1 Comptes 2024 natures'!AW3","v":{"v":40.074183976261125,"d":"40.07"}},{"$f":"'4.1 Comptes 2024 natures'!AX7/'4.1 Comptes 2024 natures'!AX3","v":{"v":34.949969362745094,"d":"34.95"}},{"$f":"'4.1 Comptes 2024 natures'!AY7/'4.1 Comptes 2024 natures'!AY3","v":{"v":49.96362433862434,"d":"49.96"}},{"$f":"'4.1 Comptes 2024 natures'!AZ7/'4.1 Comptes 2024 natures'!AZ3","v":{"v":47.53463345864662,"d":"47.53"}},{"$f":"'4.1 Comptes 2024 natures'!BA7/'4.1 Comptes 2024 natures'!BA3","v":{"v":38.010153635533925,"d":"38.01"}},{"$f":"'4.1 Comptes 2024 natures'!BB7/'4.1 Comptes 2024 natures'!BB3","v":{"v":48.273608617594256,"d":"48.27"}},{"$f":"'4.1 Comptes 2024 natures'!BC7/'4.1 Comptes 2024 natures'!BC3","v":{"v":52.64587854088723,"d":"52.65"}},{"$f":"'4.1 Comptes 2024 natures'!BD7/'4.1 Comptes 2024 natures'!BD3","v":{"v":54.05213140985574,"d":"54.05"}},{"$f":"'4.1 Comptes 2024 natures'!BE7/'4.1 Comptes 2024 natures'!BE3","v":{"v":62.26981861575179,"d":"62.27"}},{"$f":"'4.1 Comptes 2024 natures'!BF7/'4.1 Comptes 2024 natures'!BF3","v":{"v":46.20067711753117,"d":"46.20"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E8/'4.1 Comptes 2024 natures'!E3","v":{"v":411.1800208116545,"d":"411.18"}},{"$f":"'4.1 Comptes 2024 natures'!F8/'4.1 Comptes 2024 natures'!F3","v":{"v":99.54847908745248,"d":"99.55"}},{"$f":"'4.1 Comptes 2024 natures'!G8/'4.1 Comptes 2024 natures'!G3","v":{"v":187.77094736842105,"d":"187.77"}},{"$f":"'4.1 Comptes 2024 natures'!H8/'4.1 Comptes 2024 natures'!H3","v":{"v":495.1252783964365,"d":"495.13"}},{"$f":"'4.1 Comptes 2024 natures'!I8/'4.1 Comptes 2024 natures'!I3","v":{"v":614.0884594521291,"d":"614.09"}},{"$f":"'4.1 Comptes 2024 natures'!J8/'4.1 Comptes 2024 natures'!J3","v":{"v":712.9349404589021,"d":"712.93"}},{"$f":"'4.1 Comptes 2024 natures'!K8/'4.1 Comptes 2024 natures'!K3","v":{"v":320.41248206599715,"d":"320.41"}},{"$f":"'4.1 Comptes 2024 natures'!L8/'4.1 Comptes 2024 natures'!L3","v":{"v":1538.5472723015687,"d":"1,538.55"}},{"$f":"'4.1 Comptes 2024 natures'!M8/'4.1 Comptes 2024 natures'!M3","v":{"v":751.5348528356067,"d":"751.53"}},{"$f":"'4.1 Comptes 2024 natures'!N8/'4.1 Comptes 2024 natures'!N3","v":{"v":314.8191304347826,"d":"314.82"}},{"$f":"'4.1 Comptes 2024 natures'!O8/'4.1 Comptes 2024 natures'!O3","v":{"v":448.2220179793372,"d":"448.22"}},{"$f":"'4.1 Comptes 2024 natures'!P8/'4.1 Comptes 2024 natures'!P3","v":{"v":272.47423954372624,"d":"272.47"}},{"$f":"'4.1 Comptes 2024 natures'!Q8/'4.1 Comptes 2024 natures'!Q3","v":{"v":391.9875,"d":"391.99"}},{"$f":"'4.1 Comptes 2024 natures'!R8/'4.1 Comptes 2024 natures'!R3","v":{"v":427.29468599033817,"d":"427.29"}},{"$f":"'4.1 Comptes 2024 natures'!S8/'4.1 Comptes 2024 natures'!S3","v":{"v":277.3045205479452,"d":"277.30"}},{"$f":"'4.1 Comptes 2024 natures'!T8/'4.1 Comptes 2024 natures'!T3","v":{"v":327.2688513513514,"d":"327.27"}},{"$f":"'4.1 Comptes 2024 natures'!U8/'4.1 Comptes 2024 natures'!U3","v":{"v":313.4714801444044,"d":"313.47"}},{"$f":"'4.1 Comptes 2024 natures'!V8/'4.1 Comptes 2024 natures'!V3","v":{"v":536.6460264900662,"d":"536.65"}},{"$f":"'4.1 Comptes 2024 natures'!W8/'4.1 Comptes 2024 natures'!W3","v":{"v":606.6652752293578,"d":"606.67"}},{"$f":"'4.1 Comptes 2024 natures'!X8/'4.1 Comptes 2024 natures'!X3","v":{"v":238.25048701298698,"d":"238.25"}},{"$f":"'4.1 Comptes 2024 natures'!Y8/'4.1 Comptes 2024 natures'!Y3","v":{"v":969.0221061093248,"d":"969.02"}},{"$f":"'4.1 Comptes 2024 natures'!Z8/'4.1 Comptes 2024 natures'!Z3","v":{"v":1015.6161401352182,"d":"1,015.62"}},{"$f":"'4.1 Comptes 2024 natures'!AA8/'4.1 Comptes 2024 natures'!AA3","v":{"v":332.16953642384107,"d":"332.17"}},{"$f":"'4.1 Comptes 2024 natures'!AB8/'4.1 Comptes 2024 natures'!AB3","v":{"v":609.0360465116279,"d":"609.04"}},{"$f":"'4.1 Comptes 2024 natures'!AC8/'4.1 Comptes 2024 natures'!AC3","v":{"v":554.2494861111111,"d":"554.25"}},{"$f":"'4.1 Comptes 2024 natures'!AD8/'4.1 Comptes 2024 natures'!AD3","v":{"v":502.9297872340426,"d":"502.93"}},{"$f":"'4.1 Comptes 2024 natures'!AE8/'4.1 Comptes 2024 natures'!AE3","v":{"v":569.323359073359,"d":"569.32"}},{"$f":"'4.1 Comptes 2024 natures'!AF8/'4.1 Comptes 2024 natures'!AF3","v":{"v":407.2799896587384,"d":"407.28"}},{"$f":"'4.1 Comptes 2024 natures'!AG8/'4.1 Comptes 2024 natures'!AG3","v":{"v":697.6205649940734,"d":"697.62"}},{"$f":"'4.1 Comptes 2024 natures'!AH8/'4.1 Comptes 2024 natures'!AH3","v":{"v":293.95949367088605,"d":"293.96"}},{"$f":"'4.1 Comptes 2024 natures'!AI8/'4.1 Comptes 2024 natures'!AI3","v":{"v":424.5816,"d":"424.58"}},{"$f":"'4.1 Comptes 2024 natures'!AJ8/'4.1 Comptes 2024 natures'!AJ3","v":{"v":303.603062692703,"d":"303.60"}},{"$f":"'4.1 Comptes 2024 natures'!AK8/'4.1 Comptes 2024 natures'!AK3","v":{"v":438.17374449339206,"d":"438.17"}},{"$f":"'4.1 Comptes 2024 natures'!AL8/'4.1 Comptes 2024 natures'!AL3","v":{"v":386.4036257309942,"d":"386.40"}},{"$f":"'4.1 Comptes 2024 natures'!AM8/'4.1 Comptes 2024 natures'!AM3","v":{"v":1159.0385190217391,"d":"1,159.04"}},{"$f":"'4.1 Comptes 2024 natures'!AN8/'4.1 Comptes 2024 natures'!AN3","v":{"v":952.0386324786324,"d":"952.04"}},{"$f":"'4.1 Comptes 2024 natures'!AO8/'4.1 Comptes 2024 natures'!AO3","v":{"v":278.4715503875969,"d":"278.47"}},{"$f":"'4.1 Comptes 2024 natures'!AP8/'4.1 Comptes 2024 natures'!AP3","v":{"v":885.2243481595092,"d":"885.22"}},{"$f":"'4.1 Comptes 2024 natures'!AQ8/'4.1 Comptes 2024 natures'!AQ3","v":{"v":486.60460251046027,"d":"486.60"}},{"$f":"'4.1 Comptes 2024 natures'!AR8/'4.1 Comptes 2024 natures'!AR3","v":{"v":564.9209602954755,"d":"564.92"}},{"$f":"'4.1 Comptes 2024 natures'!AS8/'4.1 Comptes 2024 natures'!AS3","v":{"v":311.6430340557275,"d":"311.64"}},{"$f":"'4.1 Comptes 2024 natures'!AT8/'4.1 Comptes 2024 natures'!AT3","v":{"v":342.6440344403444,"d":"342.64"}},{"$f":"'4.1 Comptes 2024 natures'!AU8/'4.1 Comptes 2024 natures'!AU3","v":{"v":536.2306833114324,"d":"536.23"}},{"$f":"'4.1 Comptes 2024 natures'!AV8/'4.1 Comptes 2024 natures'!AV3","v":{"v":199.50027027027028,"d":"199.50"}},{"$f":"'4.1 Comptes 2024 natures'!AW8/'4.1 Comptes 2024 natures'!AW3","v":{"v":354.0544510385757,"d":"354.05"}},{"$f":"'4.1 Comptes 2024 natures'!AX8/'4.1 Comptes 2024 natures'!AX3","v":{"v":440.85928308823526,"d":"440.86"}},{"$f":"'4.1 Comptes 2024 natures'!AY8/'4.1 Comptes 2024 natures'!AY3","v":{"v":243.4350529100529,"d":"243.44"}},{"$f":"'4.1 Comptes 2024 natures'!AZ8/'4.1 Comptes 2024 natures'!AZ3","v":{"v":977.7980733082707,"d":"977.80"}},{"$f":"'4.1 Comptes 2024 natures'!BA8/'4.1 Comptes 2024 natures'!BA3","v":{"v":1387.6498707027686,"d":"1,387.65"}},{"$f":"'4.1 Comptes 2024 natures'!BB8/'4.1 Comptes 2024 natures'!BB3","v":{"v":482.315619389587,"d":"482.32"}},{"$f":"'4.1 Comptes 2024 natures'!BC8/'4.1 Comptes 2024 natures'!BC3","v":{"v":788.9553245590594,"d":"788.96"}},{"$f":"'4.1 Comptes 2024 natures'!BD8/'4.1 Comptes 2024 natures'!BD3","v":{"v":837.6443445758431,"d":"837.64"}},{"$f":"'4.1 Comptes 2024 natures'!BE8/'4.1 Comptes 2024 natures'!BE3","v":{"v":663.4264525059666,"d":"663.43"}},{"$f":"'4.1 Comptes 2024 natures'!BF8/'4.1 Comptes 2024 natures'!BF3","v":{"v":762.9991607846356,"d":"763.00"}}]
[null,null,302,"Enseignants",{"$f":"'4.1 Comptes 2024 natures'!E9/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F9/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G9/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H9/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I9/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J9/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K9/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L9/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M9/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N9/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O9/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P9/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q9/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R9/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S9/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T9/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U9/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V9/'4.1 Comptes 2024 natures'!V3","v":{"v":110.06313465783664,"d":"110.06"}},{"$f":"'4.1 Comptes 2024 natures'!W9/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X9/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y9/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z9/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA9/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB9/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC9/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD9/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE9/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF9/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.703205791106515,"d":"2.70"}},{"$f":"'4.1 Comptes 2024 natures'!AG9/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH9/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI9/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ9/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK9/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL9/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM9/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN9/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO9/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP9/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ9/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR9/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS9/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT9/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU9/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV9/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW9/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX9/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY9/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ9/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA9/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB9/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC9/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.736058257616248,"d":"0.74"}},{"$f":"'4.1 Comptes 2024 natures'!BD9/'4.1 Comptes 2024 natures'!BD3","v":{"v":1.2465584918868915,"d":"1.25"}},{"$f":"'4.1 Comptes 2024 natures'!BE9/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.49909307875894987,"d":"0.50"}},{"$f":"'4.1 Comptes 2024 natures'!BF9/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E10/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F10/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G10/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H10/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I10/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J10/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K10/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L10/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M10/'4.1 Comptes 2024 natures'!M3","v":{"v":2.5678750897343865,"d":"2.57"}},{"$f":"'4.1 Comptes 2024 natures'!N10/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O10/'4.1 Comptes 2024 natures'!O3","v":{"v":1.8968334898698511,"d":"1.90"}},{"$f":"'4.1 Comptes 2024 natures'!P10/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q10/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R10/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S10/'4.1 Comptes 2024 natures'!S3","v":{"v":0.136986301369863,"d":"0.14"}},{"$f":"'4.1 Comptes 2024 natures'!T10/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U10/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V10/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W10/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X10/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y10/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z10/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA10/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB10/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC10/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD10/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE10/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF10/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG10/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH10/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI10/'4.1 Comptes 2024 natures'!AI3","v":{"v":1.7,"d":"1.70"}},{"$f":"'4.1 Comptes 2024 natures'!AJ10/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK10/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL10/'4.1 Comptes 2024 natures'!AL3","v":{"v":2.1407685881370093,"d":"2.14"}},{"$f":"'4.1 Comptes 2024 natures'!AM10/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN10/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO10/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP10/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ10/'4.1 Comptes 2024 natures'!AQ3","v":{"v":8.347280334728033,"d":"8.35"}},{"$f":"'4.1 Comptes 2024 natures'!AR10/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS10/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT10/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU10/'4.1 Comptes 2024 natures'!AU3","v":{"v":0.3055190538764783,"d":"0.31"}},{"$f":"'4.1 Comptes 2024 natures'!AV10/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW10/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX10/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY10/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ10/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA10/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB10/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC10/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.3575180384820952,"d":"0.36"}},{"$f":"'4.1 Comptes 2024 natures'!BD10/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.444137060279521,"d":"0.44"}},{"$f":"'4.1 Comptes 2024 natures'!BE10/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.02028639618138425,"d":"0.02"}},{"$f":"'4.1 Comptes 2024 natures'!BF10/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.3603086014445174,"d":"0.36"}}]
[null,null,304,"Allocations et indemnités",{"$f":"'4.1 Comptes 2024 natures'!E11/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F11/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G11/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H11/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I11/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J11/'4.1 Comptes 2024 natures'!J3","v":{"v":4.680729015393553,"d":"4.68"}},{"$f":"'4.1 Comptes 2024 natures'!K11/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L11/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M11/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N11/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O11/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P11/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q11/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R11/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S11/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T11/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U11/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V11/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W11/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X11/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y11/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z11/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA11/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB11/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC11/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD11/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE11/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF11/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG11/'4.1 Comptes 2024 natures'!AG3","v":{"v":-0.5926511260371394,"d":"-0.59"}},{"$f":"'4.1 Comptes 2024 natures'!AH11/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI11/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ11/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK11/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL11/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM11/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN11/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO11/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP11/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ11/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR11/'4.1 Comptes 2024 natures'!AR3","v":{"v":1.7543859649122806,"d":"1.75"}},{"$f":"'4.1 Comptes 2024 natures'!AS11/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT11/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU11/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV11/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW11/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX11/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY11/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ11/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA11/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB11/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC11/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.22068078567610902,"d":"0.22"}},{"$f":"'4.1 Comptes 2024 natures'!BD11/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.4029239692976973,"d":"0.40"}},{"$f":"'4.1 Comptes 2024 natures'!BE11/'4.1 Comptes 2024 natures'!BE3","v":{"v":-0.1431980906921241,"d":"-0.14"}},{"$f":"'4.1 Comptes 2024 natures'!BF11/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.07797110965200263,"d":"0.08"}}]
[null,null,305,"Charges de l'employeur",{"$f":"'4.1 Comptes 2024 natures'!E12/'4.1 Comptes 2024 natures'!E3","v":{"v":73.67318418314255,"d":"73.67"}},{"$f":"'4.1 Comptes 2024 natures'!F12/'4.1 Comptes 2024 natures'!F3","v":{"v":10.893916349809885,"d":"10.89"}},{"$f":"'4.1 Comptes 2024 natures'!G12/'4.1 Comptes 2024 natures'!G3","v":{"v":34.82621052631579,"d":"34.83"}},{"$f":"'4.1 Comptes 2024 natures'!H12/'4.1 Comptes 2024 natures'!H3","v":{"v":110.1240534521158,"d":"110.12"}},{"$f":"'4.1 Comptes 2024 natures'!I12/'4.1 Comptes 2024 natures'!I3","v":{"v":144.5640358014646,"d":"144.56"}},{"$f":"'4.1 Comptes 2024 natures'!J12/'4.1 Comptes 2024 natures'!J3","v":{"v":170.26198083067092,"d":"170.26"}},{"$f":"'4.1 Comptes 2024 natures'!K12/'4.1 Comptes 2024 natures'!K3","v":{"v":81.24099713055953,"d":"81.24"}},{"$f":"'4.1 Comptes 2024 natures'!L12/'4.1 Comptes 2024 natures'!L3","v":{"v":311.6315655974401,"d":"311.63"}},{"$f":"'4.1 Comptes 2024 natures'!M12/'4.1 Comptes 2024 natures'!M3","v":{"v":128.21256281407037,"d":"128.21"}},{"$f":"'4.1 Comptes 2024 natures'!N12/'4.1 Comptes 2024 natures'!N3","v":{"v":50.139478260869566,"d":"50.14"}},{"$f":"'4.1 Comptes 2024 natures'!O12/'4.1 Comptes 2024 natures'!O3","v":{"v":99.5302629813498,"d":"99.53"}},{"$f":"'4.1 Comptes 2024 natures'!P12/'4.1 Comptes 2024 natures'!P3","v":{"v":41.278707224334596,"d":"41.28"}},{"$f":"'4.1 Comptes 2024 natures'!Q12/'4.1 Comptes 2024 natures'!Q3","v":{"v":78.49821428571428,"d":"78.50"}},{"$f":"'4.1 Comptes 2024 natures'!R12/'4.1 Comptes 2024 natures'!R3","v":{"v":88.78128019323671,"d":"88.78"}},{"$f":"'4.1 Comptes 2024 natures'!S12/'4.1 Comptes 2024 natures'!S3","v":{"v":55.00369863013698,"d":"55.00"}},{"$f":"'4.1 Comptes 2024 natures'!T12/'4.1 Comptes 2024 natures'!T3","v":{"v":62.27641891891892,"d":"62.28"}},{"$f":"'4.1 Comptes 2024 natures'!U12/'4.1 Comptes 2024 natures'!U3","v":{"v":50.99519855595668,"d":"51.00"}},{"$f":"'4.1 Comptes 2024 natures'!V12/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W12/'4.1 Comptes 2024 natures'!W3","v":{"v":121.24159021406727,"d":"121.24"}},{"$f":"'4.1 Comptes 2024 natures'!X12/'4.1 Comptes 2024 natures'!X3","v":{"v":39.993506493506494,"d":"39.99"}},{"$f":"'4.1 Comptes 2024 natures'!Y12/'4.1 Comptes 2024 natures'!Y3","v":{"v":170.37958199356913,"d":"170.38"}},{"$f":"'4.1 Comptes 2024 natures'!Z12/'4.1 Comptes 2024 natures'!Z3","v":{"v":191.7280270436386,"d":"191.73"}},{"$f":"'4.1 Comptes 2024 natures'!AA12/'4.1 Comptes 2024 natures'!AA3","v":{"v":49.01688741721854,"d":"49.02"}},{"$f":"'4.1 Comptes 2024 natures'!AB12/'4.1 Comptes 2024 natures'!AB3","v":{"v":130.89089147286822,"d":"130.89"}},{"$f":"'4.1 Comptes 2024 natures'!AC12/'4.1 Comptes 2024 natures'!AC3","v":{"v":70.26861111111111,"d":"70.27"}},{"$f":"'4.1 Comptes 2024 natures'!AD12/'4.1 Comptes 2024 natures'!AD3","v":{"v":95.6970744680851,"d":"95.70"}},{"$f":"'4.1 Comptes 2024 natures'!AE12/'4.1 Comptes 2024 natures'!AE3","v":{"v":102.50608108108108,"d":"102.51"}},{"$f":"'4.1 Comptes 2024 natures'!AF12/'4.1 Comptes 2024 natures'!AF3","v":{"v":94.8370734229576,"d":"94.84"}},{"$f":"'4.1 Comptes 2024 natures'!AG12/'4.1 Comptes 2024 natures'!AG3","v":{"v":131.57147372580008,"d":"131.57"}},{"$f":"'4.1 Comptes 2024 natures'!AH12/'4.1 Comptes 2024 natures'!AH3","v":{"v":48.08459915611814,"d":"48.08"}},{"$f":"'4.1 Comptes 2024 natures'!AI12/'4.1 Comptes 2024 natures'!AI3","v":{"v":77.19319999999999,"d":"77.19"}},{"$f":"'4.1 Comptes 2024 natures'!AJ12/'4.1 Comptes 2024 natures'!AJ3","v":{"v":49.42835046248716,"d":"49.43"}},{"$f":"'4.1 Comptes 2024 natures'!AK12/'4.1 Comptes 2024 natures'!AK3","v":{"v":88.1152422907489,"d":"88.12"}},{"$f":"'4.1 Comptes 2024 natures'!AL12/'4.1 Comptes 2024 natures'!AL3","v":{"v":72.2344695071011,"d":"72.23"}},{"$f":"'4.1 Comptes 2024 natures'!AM12/'4.1 Comptes 2024 natures'!AM3","v":{"v":214.5382472826087,"d":"214.54"}},{"$f":"'4.1 Comptes 2024 natures'!AN12/'4.1 Comptes 2024 natures'!AN3","v":{"v":180.0074358974359,"d":"180.01"}},{"$f":"'4.1 Comptes 2024 natures'!AO12/'4.1 Comptes 2024 natures'!AO3","v":{"v":56.32790697674419,"d":"56.33"}},{"$f":"'4.1 Comptes 2024 natures'!AP12/'4.1 Comptes 2024 natures'!AP3","v":{"v":167.95272239263804,"d":"167.95"}},{"$f":"'4.1 Comptes 2024 natures'!AQ12/'4.1 Comptes 2024 natures'!AQ3","v":{"v":114.37887029288702,"d":"114.38"}},{"$f":"'4.1 Comptes 2024 natures'!AR12/'4.1 Comptes 2024 natures'!AR3","v":{"v":103.78070175438596,"d":"103.78"}},{"$f":"'4.1 Comptes 2024 natures'!AS12/'4.1 Comptes 2024 natures'!AS3","v":{"v":44.61517027863777,"d":"44.62"}},{"$f":"'4.1 Comptes 2024 natures'!AT12/'4.1 Comptes 2024 natures'!AT3","v":{"v":85.95955309553096,"d":"85.96"}},{"$f":"'4.1 Comptes 2024 natures'!AU12/'4.1 Comptes 2024 natures'!AU3","v":{"v":98.97174770039422,"d":"98.97"}},{"$f":"'4.1 Comptes 2024 natures'!AV12/'4.1 Comptes 2024 natures'!AV3","v":{"v":43.682297297297296,"d":"43.68"}},{"$f":"'4.1 Comptes 2024 natures'!AW12/'4.1 Comptes 2024 natures'!AW3","v":{"v":69.6820474777448,"d":"69.68"}},{"$f":"'4.1 Comptes 2024 natures'!AX12/'4.1 Comptes 2024 natures'!AX3","v":{"v":98.16691176470587,"d":"98.17"}},{"$f":"'4.1 Comptes 2024 natures'!AY12/'4.1 Comptes 2024 natures'!AY3","v":{"v":56.271031746031746,"d":"56.27"}},{"$f":"'4.1 Comptes 2024 natures'!AZ12/'4.1 Comptes 2024 natures'!AZ3","v":{"v":208.91301691729325,"d":"208.91"}},{"$f":"'4.1 Comptes 2024 natures'!BA12/'4.1 Comptes 2024 natures'!BA3","v":{"v":309.14971858837845,"d":"309.15"}},{"$f":"'4.1 Comptes 2024 natures'!BB12/'4.1 Comptes 2024 natures'!BB3","v":{"v":101.72962298025135,"d":"101.73"}},{"$f":"'4.1 Comptes 2024 natures'!BC12/'4.1 Comptes 2024 natures'!BC3","v":{"v":162.84723904329232,"d":"162.85"}},{"$f":"'4.1 Comptes 2024 natures'!BD12/'4.1 Comptes 2024 natures'!BD3","v":{"v":173.72501787634067,"d":"173.73"}},{"$f":"'4.1 Comptes 2024 natures'!BE12/'4.1 Comptes 2024 natures'!BE3","v":{"v":124.7050262529833,"d":"124.71"}},{"$f":"'4.1 Comptes 2024 natures'!BF12/'4.1 Comptes 2024 natures'!BF3","v":{"v":161.38881648063034,"d":"161.39"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"'4.1 Comptes 2024 natures'!E13/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F13/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G13/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H13/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I13/'4.1 Comptes 2024 natures'!I3","v":{"v":0.20155953349606726,"d":"0.20"}},{"$f":"'4.1 Comptes 2024 natures'!J13/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K13/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L13/'4.1 Comptes 2024 natures'!L3","v":{"v":3.344981659252322,"d":"3.34"}},{"$f":"'4.1 Comptes 2024 natures'!M13/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N13/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O13/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P13/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q13/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R13/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S13/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T13/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U13/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V13/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W13/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X13/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y13/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z13/'4.1 Comptes 2024 natures'!Z3","v":{"v":0.3073140749846343,"d":"0.31"}},{"$f":"'4.1 Comptes 2024 natures'!AA13/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB13/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC13/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD13/'4.1 Comptes 2024 natures'!AD3","v":{"v":21.27659574468085,"d":"21.28"}},{"$f":"'4.1 Comptes 2024 natures'!AE13/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF13/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG13/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH13/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI13/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ13/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK13/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL13/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM13/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN13/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO13/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP13/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ13/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR13/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS13/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT13/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU13/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV13/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW13/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX13/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY13/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ13/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA13/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB13/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC13/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.7496312132549439,"d":"0.75"}},{"$f":"'4.1 Comptes 2024 natures'!BD13/'4.1 Comptes 2024 natures'!BD3","v":{"v":1.0901417606320474,"d":"1.09"}},{"$f":"'4.1 Comptes 2024 natures'!BE13/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.1933174224343674,"d":"1.19"}},{"$f":"'4.1 Comptes 2024 natures'!BF13/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"'4.1 Comptes 2024 natures'!E14/'4.1 Comptes 2024 natures'!E3","v":{"v":2.5681581685744015,"d":"2.57"}},{"$f":"'4.1 Comptes 2024 natures'!F14/'4.1 Comptes 2024 natures'!F3","v":{"v":1.341825095057034,"d":"1.34"}},{"$f":"'4.1 Comptes 2024 natures'!G14/'4.1 Comptes 2024 natures'!G3","v":{"v":5.613894736842105,"d":"5.61"}},{"$f":"'4.1 Comptes 2024 natures'!H14/'4.1 Comptes 2024 natures'!H3","v":{"v":7.477951002227171,"d":"7.48"}},{"$f":"'4.1 Comptes 2024 natures'!I14/'4.1 Comptes 2024 natures'!I3","v":{"v":4.657640358014646,"d":"4.66"}},{"$f":"'4.1 Comptes 2024 natures'!J14/'4.1 Comptes 2024 natures'!J3","v":{"v":6.20576532094104,"d":"6.21"}},{"$f":"'4.1 Comptes 2024 natures'!K14/'4.1 Comptes 2024 natures'!K3","v":{"v":13.329537302725969,"d":"13.33"}},{"$f":"'4.1 Comptes 2024 natures'!L14/'4.1 Comptes 2024 natures'!L3","v":{"v":17.587297276203856,"d":"17.59"}},{"$f":"'4.1 Comptes 2024 natures'!M14/'4.1 Comptes 2024 natures'!M3","v":{"v":21.732735104091887,"d":"21.73"}},{"$f":"'4.1 Comptes 2024 natures'!N14/'4.1 Comptes 2024 natures'!N3","v":{"v":34.86521739130435,"d":"34.87"}},{"$f":"'4.1 Comptes 2024 natures'!O14/'4.1 Comptes 2024 natures'!O3","v":{"v":6.824137931034483,"d":"6.82"}},{"$f":"'4.1 Comptes 2024 natures'!P14/'4.1 Comptes 2024 natures'!P3","v":{"v":7.23393536121673,"d":"7.23"}},{"$f":"'4.1 Comptes 2024 natures'!Q14/'4.1 Comptes 2024 natures'!Q3","v":{"v":15.887946428571428,"d":"15.89"}},{"$f":"'4.1 Comptes 2024 natures'!R14/'4.1 Comptes 2024 natures'!R3","v":{"v":8.277536231884058,"d":"8.28"}},{"$f":"'4.1 Comptes 2024 natures'!S14/'4.1 Comptes 2024 natures'!S3","v":{"v":8.36945205479452,"d":"8.37"}},{"$f":"'4.1 Comptes 2024 natures'!T14/'4.1 Comptes 2024 natures'!T3","v":{"v":29.627297297297297,"d":"29.63"}},{"$f":"'4.1 Comptes 2024 natures'!U14/'4.1 Comptes 2024 natures'!U3","v":{"v":6.799638989169675,"d":"6.80"}},{"$f":"'4.1 Comptes 2024 natures'!V14/'4.1 Comptes 2024 natures'!V3","v":{"v":13.651103752759381,"d":"13.65"}},{"$f":"'4.1 Comptes 2024 natures'!W14/'4.1 Comptes 2024 natures'!W3","v":{"v":7.640764525993884,"d":"7.64"}},{"$f":"'4.1 Comptes 2024 natures'!X14/'4.1 Comptes 2024 natures'!X3","v":{"v":13.298214285714286,"d":"13.30"}},{"$f":"'4.1 Comptes 2024 natures'!Y14/'4.1 Comptes 2024 natures'!Y3","v":{"v":28.188504823151124,"d":"28.19"}},{"$f":"'4.1 Comptes 2024 natures'!Z14/'4.1 Comptes 2024 natures'!Z3","v":{"v":30.174216349108786,"d":"30.17"}},{"$f":"'4.1 Comptes 2024 natures'!AA14/'4.1 Comptes 2024 natures'!AA3","v":{"v":1.5009933774834436,"d":"1.50"}},{"$f":"'4.1 Comptes 2024 natures'!AB14/'4.1 Comptes 2024 natures'!AB3","v":{"v":23.756782945736433,"d":"23.76"}},{"$f":"'4.1 Comptes 2024 natures'!AC14/'4.1 Comptes 2024 natures'!AC3","v":{"v":20.799097222222223,"d":"20.80"}},{"$f":"'4.1 Comptes 2024 natures'!AD14/'4.1 Comptes 2024 natures'!AD3","v":{"v":9.492375886524822,"d":"9.49"}},{"$f":"'4.1 Comptes 2024 natures'!AE14/'4.1 Comptes 2024 natures'!AE3","v":{"v":15.34411196911197,"d":"15.34"}},{"$f":"'4.1 Comptes 2024 natures'!AF14/'4.1 Comptes 2024 natures'!AF3","v":{"v":19.827171664943123,"d":"19.83"}},{"$f":"'4.1 Comptes 2024 natures'!AG14/'4.1 Comptes 2024 natures'!AG3","v":{"v":4.982832872382457,"d":"4.98"}},{"$f":"'4.1 Comptes 2024 natures'!AH14/'4.1 Comptes 2024 natures'!AH3","v":{"v":12.49324894514768,"d":"12.49"}},{"$f":"'4.1 Comptes 2024 natures'!AI14/'4.1 Comptes 2024 natures'!AI3","v":{"v":1.8132000000000001,"d":"1.81"}},{"$f":"'4.1 Comptes 2024 natures'!AJ14/'4.1 Comptes 2024 natures'!AJ3","v":{"v":4.322173689619733,"d":"4.32"}},{"$f":"'4.1 Comptes 2024 natures'!AK14/'4.1 Comptes 2024 natures'!AK3","v":{"v":4.869735682819383,"d":"4.87"}},{"$f":"'4.1 Comptes 2024 natures'!AL14/'4.1 Comptes 2024 natures'!AL3","v":{"v":3.0772347535505427,"d":"3.08"}},{"$f":"'4.1 Comptes 2024 natures'!AM14/'4.1 Comptes 2024 natures'!AM3","v":{"v":9.787771739130434,"d":"9.79"}},{"$f":"'4.1 Comptes 2024 natures'!AN14/'4.1 Comptes 2024 natures'!AN3","v":{"v":12.360897435897435,"d":"12.36"}},{"$f":"'4.1 Comptes 2024 natures'!AO14/'4.1 Comptes 2024 natures'!AO3","v":{"v":9.47968992248062,"d":"9.48"}},{"$f":"'4.1 Comptes 2024 natures'!AP14/'4.1 Comptes 2024 natures'!AP3","v":{"v":9.881441717791411,"d":"9.88"}},{"$f":"'4.1 Comptes 2024 natures'!AQ14/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.435495118549512,"d":"3.44"}},{"$f":"'4.1 Comptes 2024 natures'!AR14/'4.1 Comptes 2024 natures'!AR3","v":{"v":4.554293628808864,"d":"4.55"}},{"$f":"'4.1 Comptes 2024 natures'!AS14/'4.1 Comptes 2024 natures'!AS3","v":{"v":9.798916408668731,"d":"9.80"}},{"$f":"'4.1 Comptes 2024 natures'!AT14/'4.1 Comptes 2024 natures'!AT3","v":{"v":5.7797457974579745,"d":"5.78"}},{"$f":"'4.1 Comptes 2024 natures'!AU14/'4.1 Comptes 2024 natures'!AU3","v":{"v":7.926544021024967,"d":"7.93"}},{"$f":"'4.1 Comptes 2024 natures'!AV14/'4.1 Comptes 2024 natures'!AV3","v":{"v":3.5,"d":"3.50"}},{"$f":"'4.1 Comptes 2024 natures'!AW14/'4.1 Comptes 2024 natures'!AW3","v":{"v":4.6517804154302675,"d":"4.65"}},{"$f":"'4.1 Comptes 2024 natures'!AX14/'4.1 Comptes 2024 natures'!AX3","v":{"v":5.63186274509804,"d":"5.63"}},{"$f":"'4.1 Comptes 2024 natures'!AY14/'4.1 Comptes 2024 natures'!AY3","v":{"v":5.3883597883597885,"d":"5.39"}},{"$f":"'4.1 Comptes 2024 natures'!AZ14/'4.1 Comptes 2024 natures'!AZ3","v":{"v":20.062781954887217,"d":"20.06"}},{"$f":"'4.1 Comptes 2024 natures'!BA14/'4.1 Comptes 2024 natures'!BA3","v":{"v":10.348121387283237,"d":"10.35"}},{"$f":"'4.1 Comptes 2024 natures'!BB14/'4.1 Comptes 2024 natures'!BB3","v":{"v":3.450089766606822,"d":"3.45"}},{"$f":"'4.1 Comptes 2024 natures'!BC14/'4.1 Comptes 2024 natures'!BC3","v":{"v":11.218699358631751,"d":"11.22"}},{"$f":"'4.1 Comptes 2024 natures'!BD14/'4.1 Comptes 2024 natures'!BD3","v":{"v":11.55286046453484,"d":"11.55"}},{"$f":"'4.1 Comptes 2024 natures'!BE14/'4.1 Comptes 2024 natures'!BE3","v":{"v":17.485737470167063,"d":"17.49"}},{"$f":"'4.1 Comptes 2024 natures'!BF14/'4.1 Comptes 2024 natures'!BF3","v":{"v":7.976222915298754,"d":"7.98"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24+E25+E26","v":{"v":591.3315920915712,"d":"591.33"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24+F25+F26","v":{"v":796.087718631179,"d":"796.09"}},{"v":423.8324421052632,"d":"423.83"},{"v":1275.9100890868597,"d":"1,275.91"},{"v":985.0611662598318,"d":"985.06"},{"v":769.1483589892536,"d":"769.15"},{"v":656.0843005738881,"d":"656.08"},{"v":2967.6001732615314,"d":"2,967.60"},{"v":2392.7638837042355,"d":"2,392.76"},{"v":781.2687826086957,"d":"781.27"},{"v":676.8913095397826,"d":"676.89"},{"v":657.1011596958175,"d":"657.10"},{"v":530.0880357142856,"d":"530.09"},{"v":588.6562801932367,"d":"588.66"},{"v":685.342602739726,"d":"685.34"},{"v":1098.1211891891892,"d":"1,098.12"},{"v":796.9185559566787,"d":"796.92"},{"v":1485.9357174392935,"d":"1,485.94"},{"v":597.5180244648318,"d":"597.52"},{"v":1440.894545454545,"d":"1,440.89"},{"v":1165.3265192926046,"d":"1,165.33"},{"v":1774.6578979717272,"d":"1,774.66"},{"v":1135.0707284768214,"d":"1,135.07"},{"v":1508.0541860465114,"d":"1,508.05"},{"v":1088.063,"d":"1,088.06"},{"v":1307.0457801418443,"d":"1,307.05"},{"v":1675.9994594594596,"d":"1,676.00"},{"v":1084.497683557394,"d":"1,084.50"},{"v":1174.0590991702886,"d":"1,174.06"},{"v":1569.0099156118144,"d":"1,569.01"},{"v":1578.2766399999998,"d":"1,578.28"},{"v":658.2379445015417,"d":"658.24"},{"v":1329.1889779735684,"d":"1,329.19"},{"v":959.3026482873853,"d":"959.30"},{"v":1517.367214673913,"d":"1,517.37"},{"v":1519.8586495726497,"d":"1,519.86"},{"v":897.3884031007751,"d":"897.39"},{"v":1478.8199386503068,"d":"1,478.82"},{"v":933.4537377963737,"d":"933.45"},{"v":821.0084118190211,"d":"821.01"},{"v":1005.7476470588236,"d":"1,005.75"},{"v":745.0355104551047,"d":"745.04"},{"v":766.2067805519052,"d":"766.21"},{"v":962.7286756756757,"d":"962.73"},{"v":970.0054896142433,"d":"970.01"},{"v":849.9146078431373,"d":"849.91"},{"v":1224.5578835978836,"d":"1,224.56"},{"v":1026.5644172932332,"d":"1,026.56"},{"v":1058.9603392150898,"d":"1,058.96"},{"v":723.8636445242369,"d":"723.86"},{"v":1323.930366916087,"d":"1,323.93"},{"v":1517.9146393479507,"d":"1,517.91"},{"v":1313.3394443914083,"d":"1,313.34"},{"v":1010.0823272324358,"d":"1,010.08"}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"'4.1 Comptes 2024 natures'!E17/'4.1 Comptes 2024 natures'!E3","v":{"v":61.38095733610822,"d":"61.38"}},{"$f":"'4.1 Comptes 2024 natures'!F17/'4.1 Comptes 2024 natures'!F3","v":{"v":46.561977186311786,"d":"46.56"}},{"$f":"'4.1 Comptes 2024 natures'!G17/'4.1 Comptes 2024 natures'!G3","v":{"v":35.26568421052632,"d":"35.27"}},{"$f":"'4.1 Comptes 2024 natures'!H17/'4.1 Comptes 2024 natures'!H3","v":{"v":73.55224944320713,"d":"73.55"}},{"$f":"'4.1 Comptes 2024 natures'!I17/'4.1 Comptes 2024 natures'!I3","v":{"v":99.38841876864659,"d":"99.39"}},{"$f":"'4.1 Comptes 2024 natures'!J17/'4.1 Comptes 2024 natures'!J3","v":{"v":92.96202439732791,"d":"92.96"}},{"$f":"'4.1 Comptes 2024 natures'!K17/'4.1 Comptes 2024 natures'!K3","v":{"v":72.00678263988523,"d":"72.01"}},{"$f":"'4.1 Comptes 2024 natures'!L17/'4.1 Comptes 2024 natures'!L3","v":{"v":155.76819480215406,"d":"155.77"}},{"$f":"'4.1 Comptes 2024 natures'!M17/'4.1 Comptes 2024 natures'!M3","v":{"v":149.3468341708543,"d":"149.35"}},{"$f":"'4.1 Comptes 2024 natures'!N17/'4.1 Comptes 2024 natures'!N3","v":{"v":21.368695652173916,"d":"21.37"}},{"$f":"'4.1 Comptes 2024 natures'!O17/'4.1 Comptes 2024 natures'!O3","v":{"v":111.26147725748021,"d":"111.26"}},{"$f":"'4.1 Comptes 2024 natures'!P17/'4.1 Comptes 2024 natures'!P3","v":{"v":118.76802281368822,"d":"118.77"}},{"$f":"'4.1 Comptes 2024 natures'!Q17/'4.1 Comptes 2024 natures'!Q3","v":{"v":56.77892857142857,"d":"56.78"}},{"$f":"'4.1 Comptes 2024 natures'!R17/'4.1 Comptes 2024 natures'!R3","v":{"v":68.18478260869566,"d":"68.18"}},{"$f":"'4.1 Comptes 2024 natures'!S17/'4.1 Comptes 2024 natures'!S3","v":{"v":34.584794520547945,"d":"34.58"}},{"$f":"'4.1 Comptes 2024 natures'!T17/'4.1 Comptes 2024 natures'!T3","v":{"v":77.49174324324325,"d":"77.49"}},{"$f":"'4.1 Comptes 2024 natures'!U17/'4.1 Comptes 2024 natures'!U3","v":{"v":65.88158844765343,"d":"65.88"}},{"$f":"'4.1 Comptes 2024 natures'!V17/'4.1 Comptes 2024 natures'!V3","v":{"v":167.29777041942606,"d":"167.30"}},{"$f":"'4.1 Comptes 2024 natures'!W17/'4.1 Comptes 2024 natures'!W3","v":{"v":91.90740672782874,"d":"91.91"}},{"$f":"'4.1 Comptes 2024 natures'!X17/'4.1 Comptes 2024 natures'!X3","v":{"v":270.23266233766236,"d":"270.23"}},{"$f":"'4.1 Comptes 2024 natures'!Y17/'4.1 Comptes 2024 natures'!Y3","v":{"v":116.29236334405145,"d":"116.29"}},{"$f":"'4.1 Comptes 2024 natures'!Z17/'4.1 Comptes 2024 natures'!Z3","v":{"v":180.51570989551323,"d":"180.52"}},{"$f":"'4.1 Comptes 2024 natures'!AA17/'4.1 Comptes 2024 natures'!AA3","v":{"v":224.59635761589405,"d":"224.60"}},{"$f":"'4.1 Comptes 2024 natures'!AB17/'4.1 Comptes 2024 natures'!AB3","v":{"v":237.6485465116279,"d":"237.65"}},{"$f":"'4.1 Comptes 2024 natures'!AC17/'4.1 Comptes 2024 natures'!AC3","v":{"v":98.29118055555554,"d":"98.29"}},{"$f":"'4.1 Comptes 2024 natures'!AD17/'4.1 Comptes 2024 natures'!AD3","v":{"v":112.26303191489362,"d":"112.26"}},{"$f":"'4.1 Comptes 2024 natures'!AE17/'4.1 Comptes 2024 natures'!AE3","v":{"v":199.3623552123552,"d":"199.36"}},{"$f":"'4.1 Comptes 2024 natures'!AF17/'4.1 Comptes 2024 natures'!AF3","v":{"v":149.09321096173736,"d":"149.09"}},{"$f":"'4.1 Comptes 2024 natures'!AG17/'4.1 Comptes 2024 natures'!AG3","v":{"v":191.69098380086922,"d":"191.69"}},{"$f":"'4.1 Comptes 2024 natures'!AH17/'4.1 Comptes 2024 natures'!AH3","v":{"v":25.104725738396624,"d":"25.10"}},{"$f":"'4.1 Comptes 2024 natures'!AI17/'4.1 Comptes 2024 natures'!AI3","v":{"v":383.24559999999997,"d":"383.25"}},{"$f":"'4.1 Comptes 2024 natures'!AJ17/'4.1 Comptes 2024 natures'!AJ3","v":{"v":144.52263617677286,"d":"144.52"}},{"$f":"'4.1 Comptes 2024 natures'!AK17/'4.1 Comptes 2024 natures'!AK3","v":{"v":70.3952334801762,"d":"70.40"}},{"$f":"'4.1 Comptes 2024 natures'!AL17/'4.1 Comptes 2024 natures'!AL3","v":{"v":56.25195488721804,"d":"56.25"}},{"$f":"'4.1 Comptes 2024 natures'!AM17/'4.1 Comptes 2024 natures'!AM3","v":{"v":165.43633152173913,"d":"165.44"}},{"$f":"'4.1 Comptes 2024 natures'!AN17/'4.1 Comptes 2024 natures'!AN3","v":{"v":145.86479487179486,"d":"145.86"}},{"$f":"'4.1 Comptes 2024 natures'!AO17/'4.1 Comptes 2024 natures'!AO3","v":{"v":28.359147286821706,"d":"28.36"}},{"$f":"'4.1 Comptes 2024 natures'!AP17/'4.1 Comptes 2024 natures'!AP3","v":{"v":96.39658742331288,"d":"96.40"}},{"$f":"'4.1 Comptes 2024 natures'!AQ17/'4.1 Comptes 2024 natures'!AQ3","v":{"v":112.59934449093444,"d":"112.60"}},{"$f":"'4.1 Comptes 2024 natures'!AR17/'4.1 Comptes 2024 natures'!AR3","v":{"v":106.40127423822715,"d":"106.40"}},{"$f":"'4.1 Comptes 2024 natures'!AS17/'4.1 Comptes 2024 natures'!AS3","v":{"v":108.51086687306503,"d":"108.51"}},{"$f":"'4.1 Comptes 2024 natures'!AT17/'4.1 Comptes 2024 natures'!AT3","v":{"v":137.57681836818367,"d":"137.58"}},{"$f":"'4.1 Comptes 2024 natures'!AU17/'4.1 Comptes 2024 natures'!AU3","v":{"v":41.939474375821284,"d":"41.94"}},{"$f":"'4.1 Comptes 2024 natures'!AV17/'4.1 Comptes 2024 natures'!AV3","v":{"v":63.34489189189189,"d":"63.34"}},{"$f":"'4.1 Comptes 2024 natures'!AW17/'4.1 Comptes 2024 natures'!AW3","v":{"v":112.95418397626112,"d":"112.95"}},{"$f":"'4.1 Comptes 2024 natures'!AX17/'4.1 Comptes 2024 natures'!AX3","v":{"v":45.892126225490195,"d":"45.89"}},{"$f":"'4.1 Comptes 2024 natures'!AY17/'4.1 Comptes 2024 natures'!AY3","v":{"v":51.18960317460317,"d":"51.19"}},{"$f":"'4.1 Comptes 2024 natures'!AZ17/'4.1 Comptes 2024 natures'!AZ3","v":{"v":104.3462030075188,"d":"104.35"}},{"$f":"'4.1 Comptes 2024 natures'!BA17/'4.1 Comptes 2024 natures'!BA3","v":{"v":123.09861119561911,"d":"123.10"}},{"$f":"'4.1 Comptes 2024 natures'!BB17/'4.1 Comptes 2024 natures'!BB3","v":{"v":97.96928186714543,"d":"97.97"}},{"$f":"'4.1 Comptes 2024 natures'!BC17/'4.1 Comptes 2024 natures'!BC3","v":{"v":119.48547300908608,"d":"119.49"}},{"$f":"'4.1 Comptes 2024 natures'!BD17/'4.1 Comptes 2024 natures'!BD3","v":{"v":115.14523339250442,"d":"115.15"}},{"$f":"'4.1 Comptes 2024 natures'!BE17/'4.1 Comptes 2024 natures'!BE3","v":{"v":166.3834357995227,"d":"166.38"}},{"$f":"'4.1 Comptes 2024 natures'!BF17/'4.1 Comptes 2024 natures'!BF3","v":{"v":106.4495407912016,"d":"106.45"}}]
[null,null,311,"Immobilisation ne pouvant être portées à l'actif",{"$f":"'4.1 Comptes 2024 natures'!E18/'4.1 Comptes 2024 natures'!E3","v":{"v":56.86737773152966,"d":"56.87"}},{"$f":"'4.1 Comptes 2024 natures'!F18/'4.1 Comptes 2024 natures'!F3","v":{"v":8.234410646387833,"d":"8.23"}},{"$f":"'4.1 Comptes 2024 natures'!G18/'4.1 Comptes 2024 natures'!G3","v":{"v":6.31821052631579,"d":"6.32"}},{"$f":"'4.1 Comptes 2024 natures'!H18/'4.1 Comptes 2024 natures'!H3","v":{"v":21.431581291759468,"d":"21.43"}},{"$f":"'4.1 Comptes 2024 natures'!I18/'4.1 Comptes 2024 natures'!I3","v":{"v":22.422818009221587,"d":"22.42"}},{"$f":"'4.1 Comptes 2024 natures'!J18/'4.1 Comptes 2024 natures'!J3","v":{"v":15.902674992738891,"d":"15.90"}},{"$f":"'4.1 Comptes 2024 natures'!K18/'4.1 Comptes 2024 natures'!K3","v":{"v":13.868314203730273,"d":"13.87"}},{"$f":"'4.1 Comptes 2024 natures'!L18/'4.1 Comptes 2024 natures'!L3","v":{"v":35.86465464762351,"d":"35.86"}},{"$f":"'4.1 Comptes 2024 natures'!M18/'4.1 Comptes 2024 natures'!M3","v":{"v":42.09346015793252,"d":"42.09"}},{"$f":"'4.1 Comptes 2024 natures'!N18/'4.1 Comptes 2024 natures'!N3","v":{"v":123.45130434782608,"d":"123.45"}},{"$f":"'4.1 Comptes 2024 natures'!O18/'4.1 Comptes 2024 natures'!O3","v":{"v":16.974493492553332,"d":"16.97"}},{"$f":"'4.1 Comptes 2024 natures'!P18/'4.1 Comptes 2024 natures'!P3","v":{"v":29.41416349809886,"d":"29.41"}},{"$f":"'4.1 Comptes 2024 natures'!Q18/'4.1 Comptes 2024 natures'!Q3","v":{"v":9.651785714285714,"d":"9.65"}},{"$f":"'4.1 Comptes 2024 natures'!R18/'4.1 Comptes 2024 natures'!R3","v":{"v":12.766304347826088,"d":"12.77"}},{"$f":"'4.1 Comptes 2024 natures'!S18/'4.1 Comptes 2024 natures'!S3","v":{"v":7.713890410958904,"d":"7.71"}},{"$f":"'4.1 Comptes 2024 natures'!T18/'4.1 Comptes 2024 natures'!T3","v":{"v":74.42912162162162,"d":"74.43"}},{"$f":"'4.1 Comptes 2024 natures'!U18/'4.1 Comptes 2024 natures'!U3","v":{"v":9.73682310469314,"d":"9.74"}},{"$f":"'4.1 Comptes 2024 natures'!V18/'4.1 Comptes 2024 natures'!V3","v":{"v":71.55309050772627,"d":"71.55"}},{"$f":"'4.1 Comptes 2024 natures'!W18/'4.1 Comptes 2024 natures'!W3","v":{"v":22.016400611620796,"d":"22.02"}},{"$f":"'4.1 Comptes 2024 natures'!X18/'4.1 Comptes 2024 natures'!X3","v":{"v":32.44850649350649,"d":"32.45"}},{"$f":"'4.1 Comptes 2024 natures'!Y18/'4.1 Comptes 2024 natures'!Y3","v":{"v":70.25060289389067,"d":"70.25"}},{"$f":"'4.1 Comptes 2024 natures'!Z18/'4.1 Comptes 2024 natures'!Z3","v":{"v":69.2160172095882,"d":"69.22"}},{"$f":"'4.1 Comptes 2024 natures'!AA18/'4.1 Comptes 2024 natures'!AA3","v":{"v":7.231788079470198,"d":"7.23"}},{"$f":"'4.1 Comptes 2024 natures'!AB18/'4.1 Comptes 2024 natures'!AB3","v":{"v":32.093856589147286,"d":"32.09"}},{"$f":"'4.1 Comptes 2024 natures'!AC18/'4.1 Comptes 2024 natures'!AC3","v":{"v":47.970597222222224,"d":"47.97"}},{"$f":"'4.1 Comptes 2024 natures'!AD18/'4.1 Comptes 2024 natures'!AD3","v":{"v":23.63608156028369,"d":"23.64"}},{"$f":"'4.1 Comptes 2024 natures'!AE18/'4.1 Comptes 2024 natures'!AE3","v":{"v":26.493629343629344,"d":"26.49"}},{"$f":"'4.1 Comptes 2024 natures'!AF18/'4.1 Comptes 2024 natures'!AF3","v":{"v":49.638443640124095,"d":"49.64"}},{"$f":"'4.1 Comptes 2024 natures'!AG18/'4.1 Comptes 2024 natures'!AG3","v":{"v":42.651726590280525,"d":"42.65"}},{"$f":"'4.1 Comptes 2024 natures'!AH18/'4.1 Comptes 2024 natures'!AH3","v":{"v":27.45886075949367,"d":"27.46"}},{"$f":"'4.1 Comptes 2024 natures'!AI18/'4.1 Comptes 2024 natures'!AI3","v":{"v":10.072,"d":"10.07"}},{"$f":"'4.1 Comptes 2024 natures'!AJ18/'4.1 Comptes 2024 natures'!AJ3","v":{"v":54.05174717368962,"d":"54.05"}},{"$f":"'4.1 Comptes 2024 natures'!AK18/'4.1 Comptes 2024 natures'!AK3","v":{"v":7.16911013215859,"d":"7.17"}},{"$f":"'4.1 Comptes 2024 natures'!AL18/'4.1 Comptes 2024 natures'!AL3","v":{"v":22.84170426065163,"d":"22.84"}},{"$f":"'4.1 Comptes 2024 natures'!AM18/'4.1 Comptes 2024 natures'!AM3","v":{"v":87.16926630434783,"d":"87.17"}},{"$f":"'4.1 Comptes 2024 natures'!AN18/'4.1 Comptes 2024 natures'!AN3","v":{"v":18.02076923076923,"d":"18.02"}},{"$f":"'4.1 Comptes 2024 natures'!AO18/'4.1 Comptes 2024 natures'!AO3","v":{"v":26.44217054263566,"d":"26.44"}},{"$f":"'4.1 Comptes 2024 natures'!AP18/'4.1 Comptes 2024 natures'!AP3","v":{"v":50.093059815950916,"d":"50.09"}},{"$f":"'4.1 Comptes 2024 natures'!AQ18/'4.1 Comptes 2024 natures'!AQ3","v":{"v":43.67668061366806,"d":"43.68"}},{"$f":"'4.1 Comptes 2024 natures'!AR18/'4.1 Comptes 2024 natures'!AR3","v":{"v":56.59002770083102,"d":"56.59"}},{"$f":"'4.1 Comptes 2024 natures'!AS18/'4.1 Comptes 2024 natures'!AS3","v":{"v":42.66439628482972,"d":"42.66"}},{"$f":"'4.1 Comptes 2024 natures'!AT18/'4.1 Comptes 2024 natures'!AT3","v":{"v":38.791127511275114,"d":"38.79"}},{"$f":"'4.1 Comptes 2024 natures'!AU18/'4.1 Comptes 2024 natures'!AU3","v":{"v":19.096846254927726,"d":"19.10"}},{"$f":"'4.1 Comptes 2024 natures'!AV18/'4.1 Comptes 2024 natures'!AV3","v":{"v":13.243243243243244,"d":"13.24"}},{"$f":"'4.1 Comptes 2024 natures'!AW18/'4.1 Comptes 2024 natures'!AW3","v":{"v":19.290771513353114,"d":"19.29"}},{"$f":"'4.1 Comptes 2024 natures'!AX18/'4.1 Comptes 2024 natures'!AX3","v":{"v":45.0657169117647,"d":"45.07"}},{"$f":"'4.1 Comptes 2024 natures'!AY18/'4.1 Comptes 2024 natures'!AY3","v":{"v":14.46388888888889,"d":"14.46"}},{"$f":"'4.1 Comptes 2024 natures'!AZ18/'4.1 Comptes 2024 natures'!AZ3","v":{"v":65.10695488721805,"d":"65.11"}},{"$f":"'4.1 Comptes 2024 natures'!BA18/'4.1 Comptes 2024 natures'!BA3","v":{"v":18.70794949802251,"d":"18.71"}},{"$f":"'4.1 Comptes 2024 natures'!BB18/'4.1 Comptes 2024 natures'!BB3","v":{"v":29.9413644524237,"d":"29.94"}},{"$f":"'4.1 Comptes 2024 natures'!BC18/'4.1 Comptes 2024 natures'!BC3","v":{"v":32.27377926242651,"d":"32.27"}},{"$f":"'4.1 Comptes 2024 natures'!BD18/'4.1 Comptes 2024 natures'!BD3","v":{"v":27.28312473435508,"d":"27.28"}},{"$f":"'4.1 Comptes 2024 natures'!BE18/'4.1 Comptes 2024 natures'!BE3","v":{"v":47.82482863961814,"d":"47.82"}},{"$f":"'4.1 Comptes 2024 natures'!BF18/'4.1 Comptes 2024 natures'!BF3","v":{"v":33.78042596848325,"d":"33.78"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"'4.1 Comptes 2024 natures'!E19/'4.1 Comptes 2024 natures'!E3","v":{"v":79.08719042663891,"d":"79.09"}},{"$f":"'4.1 Comptes 2024 natures'!F19/'4.1 Comptes 2024 natures'!F3","v":{"v":233.7852091254753,"d":"233.79"}},{"$f":"'4.1 Comptes 2024 natures'!G19/'4.1 Comptes 2024 natures'!G3","v":39.95},{"$f":"'4.1 Comptes 2024 natures'!H19/'4.1 Comptes 2024 natures'!H3","v":{"v":415.0818262806236,"d":"415.08"}},{"$f":"'4.1 Comptes 2024 natures'!I19/'4.1 Comptes 2024 natures'!I3","v":{"v":386.594513154326,"d":"386.59"}},{"$f":"'4.1 Comptes 2024 natures'!J19/'4.1 Comptes 2024 natures'!J3","v":{"v":270.4706447865234,"d":"270.47"}},{"$f":"'4.1 Comptes 2024 natures'!K19/'4.1 Comptes 2024 natures'!K3","v":{"v":129.18790889526542,"d":"129.19"}},{"$f":"'4.1 Comptes 2024 natures'!L19/'4.1 Comptes 2024 natures'!L3","v":{"v":2197.3267829548117,"d":"2,197.33"}},{"$f":"'4.1 Comptes 2024 natures'!M19/'4.1 Comptes 2024 natures'!M3","v":{"v":1654.3870926058867,"d":"1,654.39"}},{"$f":"'4.1 Comptes 2024 natures'!N19/'4.1 Comptes 2024 natures'!N3","v":137.37},{"$f":"'4.1 Comptes 2024 natures'!O19/'4.1 Comptes 2024 natures'!O3","v":{"v":89.10090165034215,"d":"89.10"}},{"$f":"'4.1 Comptes 2024 natures'!P19/'4.1 Comptes 2024 natures'!P3","v":{"v":97.65665399239543,"d":"97.66"}},{"$f":"'4.1 Comptes 2024 natures'!Q19/'4.1 Comptes 2024 natures'!Q3","v":{"v":57.51607142857143,"d":"57.52"}},{"$f":"'4.1 Comptes 2024 natures'!R19/'4.1 Comptes 2024 natures'!R3","v":{"v":68.83357487922704,"d":"68.83"}},{"$f":"'4.1 Comptes 2024 natures'!S19/'4.1 Comptes 2024 natures'!S3","v":{"v":166.74164383561643,"d":"166.74"}},{"$f":"'4.1 Comptes 2024 natures'!T19/'4.1 Comptes 2024 natures'!T3","v":{"v":291.81797297297294,"d":"291.82"}},{"$f":"'4.1 Comptes 2024 natures'!U19/'4.1 Comptes 2024 natures'!U3","v":{"v":312.36259927797835,"d":"312.36"}},{"$f":"'4.1 Comptes 2024 natures'!V19/'4.1 Comptes 2024 natures'!V3","v":{"v":120.47682119205298,"d":"120.48"}},{"$f":"'4.1 Comptes 2024 natures'!W19/'4.1 Comptes 2024 natures'!W3","v":{"v":65.85722018348623,"d":"65.86"}},{"$f":"'4.1 Comptes 2024 natures'!X19/'4.1 Comptes 2024 natures'!X3","v":{"v":481.9935064935065,"d":"481.99"}},{"$f":"'4.1 Comptes 2024 natures'!Y19/'4.1 Comptes 2024 natures'!Y3","v":{"v":217.24300643086815,"d":"217.24"}},{"$f":"'4.1 Comptes 2024 natures'!Z19/'4.1 Comptes 2024 natures'!Z3","v":{"v":273.8546097111248,"d":"273.85"}},{"$f":"'4.1 Comptes 2024 natures'!AA19/'4.1 Comptes 2024 natures'!AA3","v":{"v":232.9837748344371,"d":"232.98"}},{"$f":"'4.1 Comptes 2024 natures'!AB19/'4.1 Comptes 2024 natures'!AB3","v":{"v":247.86531007751938,"d":"247.87"}},{"$f":"'4.1 Comptes 2024 natures'!AC19/'4.1 Comptes 2024 natures'!AC3","v":{"v":194.15058333333334,"d":"194.15"}},{"$f":"'4.1 Comptes 2024 natures'!AD19/'4.1 Comptes 2024 natures'!AD3","v":{"v":304.6571808510638,"d":"304.66"}},{"$f":"'4.1 Comptes 2024 natures'!AE19/'4.1 Comptes 2024 natures'!AE3","v":{"v":253.14864864864865,"d":"253.15"}},{"$f":"'4.1 Comptes 2024 natures'!AF19/'4.1 Comptes 2024 natures'!AF3","v":{"v":229.032626680455,"d":"229.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG19/'4.1 Comptes 2024 natures'!AG3","v":{"v":216.54081390754644,"d":"216.54"}},{"$f":"'4.1 Comptes 2024 natures'!AH19/'4.1 Comptes 2024 natures'!AH3","v":{"v":437.6126582278481,"d":"437.61"}},{"$f":"'4.1 Comptes 2024 natures'!AI19/'4.1 Comptes 2024 natures'!AI3","v":{"v":222.1276,"d":"222.13"}},{"$f":"'4.1 Comptes 2024 natures'!AJ19/'4.1 Comptes 2024 natures'!AJ3","v":{"v":66.55182425488181,"d":"66.55"}},{"$f":"'4.1 Comptes 2024 natures'!AK19/'4.1 Comptes 2024 natures'!AK3","v":{"v":96.68632599118942,"d":"96.69"}},{"$f":"'4.1 Comptes 2024 natures'!AL19/'4.1 Comptes 2024 natures'!AL3","v":{"v":193.69821219715956,"d":"193.70"}},{"$f":"'4.1 Comptes 2024 natures'!AM19/'4.1 Comptes 2024 natures'!AM3","v":{"v":413.9067934782609,"d":"413.91"}},{"$f":"'4.1 Comptes 2024 natures'!AN19/'4.1 Comptes 2024 natures'!AN3","v":{"v":295.79405982905985,"d":"295.79"}},{"$f":"'4.1 Comptes 2024 natures'!AO19/'4.1 Comptes 2024 natures'!AO3","v":{"v":185.7051937984496,"d":"185.71"}},{"$f":"'4.1 Comptes 2024 natures'!AP19/'4.1 Comptes 2024 natures'!AP3","v":{"v":141.1399156441718,"d":"141.14"}},{"$f":"'4.1 Comptes 2024 natures'!AQ19/'4.1 Comptes 2024 natures'!AQ3","v":{"v":204.56380753138075,"d":"204.56"}},{"$f":"'4.1 Comptes 2024 natures'!AR19/'4.1 Comptes 2024 natures'!AR3","v":{"v":185.63193905817175,"d":"185.63"}},{"$f":"'4.1 Comptes 2024 natures'!AS19/'4.1 Comptes 2024 natures'!AS3","v":{"v":169.37275541795665,"d":"169.37"}},{"$f":"'4.1 Comptes 2024 natures'!AT19/'4.1 Comptes 2024 natures'!AT3","v":{"v":101.16021730217302,"d":"101.16"}},{"$f":"'4.1 Comptes 2024 natures'!AU19/'4.1 Comptes 2024 natures'!AU3","v":{"v":55.68173455978975,"d":"55.68"}},{"$f":"'4.1 Comptes 2024 natures'!AV19/'4.1 Comptes 2024 natures'!AV3","v":{"v":302.9901351351352,"d":"302.99"}},{"$f":"'4.1 Comptes 2024 natures'!AW19/'4.1 Comptes 2024 natures'!AW3","v":{"v":246.47344213649853,"d":"246.47"}},{"$f":"'4.1 Comptes 2024 natures'!AX19/'4.1 Comptes 2024 natures'!AX3","v":{"v":156.99154411764707,"d":"156.99"}},{"$f":"'4.1 Comptes 2024 natures'!AY19/'4.1 Comptes 2024 natures'!AY3","v":{"v":168.48214285714286,"d":"168.48"}},{"$f":"'4.1 Comptes 2024 natures'!AZ19/'4.1 Comptes 2024 natures'!AZ3","v":{"v":240.96855263157894,"d":"240.97"}},{"$f":"'4.1 Comptes 2024 natures'!BA19/'4.1 Comptes 2024 natures'!BA3","v":{"v":105.84162153939762,"d":"105.84"}},{"$f":"'4.1 Comptes 2024 natures'!BB19/'4.1 Comptes 2024 natures'!BB3","v":{"v":49.52788150807899,"d":"49.53"}},{"$f":"'4.1 Comptes 2024 natures'!BC19/'4.1 Comptes 2024 natures'!BC3","v":{"v":549.4729676643504,"d":"549.47"}},{"$f":"'4.1 Comptes 2024 natures'!BD19/'4.1 Comptes 2024 natures'!BD3","v":{"v":873.0144333324997,"d":"873.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE19/'4.1 Comptes 2024 natures'!BE3","v":{"v":247.50214033412888,"d":"247.50"}},{"$f":"'4.1 Comptes 2024 natures'!BF19/'4.1 Comptes 2024 natures'!BF3","v":{"v":148.227744993434,"d":"148.23"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"'4.1 Comptes 2024 natures'!E20/'4.1 Comptes 2024 natures'!E3","v":{"v":211.42451612903224,"d":"211.42"}},{"$f":"'4.1 Comptes 2024 natures'!F20/'4.1 Comptes 2024 natures'!F3","v":{"v":314.7607224334601,"d":"314.76"}},{"$f":"'4.1 Comptes 2024 natures'!G20/'4.1 Comptes 2024 natures'!G3","v":{"v":199.90867368421053,"d":"199.91"}},{"$f":"'4.1 Comptes 2024 natures'!H20/'4.1 Comptes 2024 natures'!H3","v":{"v":213.33135857461025,"d":"213.33"}},{"$f":"'4.1 Comptes 2024 natures'!I20/'4.1 Comptes 2024 natures'!I3","v":{"v":202.67307567127747,"d":"202.67"}},{"$f":"'4.1 Comptes 2024 natures'!J20/'4.1 Comptes 2024 natures'!J3","v":{"v":220.38106302643044,"d":"220.38"}},{"$f":"'4.1 Comptes 2024 natures'!K20/'4.1 Comptes 2024 natures'!K3","v":{"v":170.32433285509325,"d":"170.32"}},{"$f":"'4.1 Comptes 2024 natures'!L20/'4.1 Comptes 2024 natures'!L3","v":{"v":271.81249980488565,"d":"271.81"}},{"$f":"'4.1 Comptes 2024 natures'!M20/'4.1 Comptes 2024 natures'!M3","v":{"v":187.46285714285716,"d":"187.46"}},{"$f":"'4.1 Comptes 2024 natures'!N20/'4.1 Comptes 2024 natures'!N3","v":{"v":213.2697391304348,"d":"213.27"}},{"$f":"'4.1 Comptes 2024 natures'!O20/'4.1 Comptes 2024 natures'!O3","v":{"v":221.8441862337314,"d":"221.84"}},{"$f":"'4.1 Comptes 2024 natures'!P20/'4.1 Comptes 2024 natures'!P3","v":{"v":185.9265969581749,"d":"185.93"}},{"$f":"'4.1 Comptes 2024 natures'!Q20/'4.1 Comptes 2024 natures'!Q3","v":{"v":195.97892857142855,"d":"195.98"}},{"$f":"'4.1 Comptes 2024 natures'!R20/'4.1 Comptes 2024 natures'!R3","v":{"v":228.7587922705314,"d":"228.76"}},{"$f":"'4.1 Comptes 2024 natures'!S20/'4.1 Comptes 2024 natures'!S3","v":{"v":223.14832876712327,"d":"223.15"}},{"$f":"'4.1 Comptes 2024 natures'!T20/'4.1 Comptes 2024 natures'!T3","v":{"v":342.6312972972973,"d":"342.63"}},{"$f":"'4.1 Comptes 2024 natures'!U20/'4.1 Comptes 2024 natures'!U3","v":{"v":189.71707581227435,"d":"189.72"}},{"$f":"'4.1 Comptes 2024 natures'!V20/'4.1 Comptes 2024 natures'!V3","v":{"v":765.2892273730685,"d":"765.29"}},{"$f":"'4.1 Comptes 2024 natures'!W20/'4.1 Comptes 2024 natures'!W3","v":{"v":197.26104892966362,"d":"197.26"}},{"$f":"'4.1 Comptes 2024 natures'!X20/'4.1 Comptes 2024 natures'!X3","v":{"v":371.21233766233763,"d":"371.21"}},{"$f":"'4.1 Comptes 2024 natures'!Y20/'4.1 Comptes 2024 natures'!Y3","v":{"v":319.7964308681672,"d":"319.80"}},{"$f":"'4.1 Comptes 2024 natures'!Z20/'4.1 Comptes 2024 natures'!Z3","v":{"v":696.4011862323295,"d":"696.40"}},{"$f":"'4.1 Comptes 2024 natures'!AA20/'4.1 Comptes 2024 natures'!AA3","v":{"v":475.31807947019865,"d":"475.32"}},{"$f":"'4.1 Comptes 2024 natures'!AB20/'4.1 Comptes 2024 natures'!AB3","v":{"v":661.0622480620154,"d":"661.06"}},{"$f":"'4.1 Comptes 2024 natures'!AC20/'4.1 Comptes 2024 natures'!AC3","v":{"v":401.8799861111111,"d":"401.88"}},{"$f":"'4.1 Comptes 2024 natures'!AD20/'4.1 Comptes 2024 natures'!AD3","v":{"v":527.0020390070922,"d":"527.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE20/'4.1 Comptes 2024 natures'!AE3","v":{"v":557.1197297297298,"d":"557.12"}},{"$f":"'4.1 Comptes 2024 natures'!AF20/'4.1 Comptes 2024 natures'!AF3","v":{"v":356.46563598759053,"d":"356.47"}},{"$f":"'4.1 Comptes 2024 natures'!AG20/'4.1 Comptes 2024 natures'!AG3","v":{"v":296.1025167917819,"d":"296.10"}},{"$f":"'4.1 Comptes 2024 natures'!AH20/'4.1 Comptes 2024 natures'!AH3","v":{"v":705.1533755274262,"d":"705.15"}},{"$f":"'4.1 Comptes 2024 natures'!AI20/'4.1 Comptes 2024 natures'!AI3","v":{"v":616.60792,"d":"616.61"}},{"$f":"'4.1 Comptes 2024 natures'!AJ20/'4.1 Comptes 2024 natures'!AJ3","v":{"v":171.64428571428573,"d":"171.64"}},{"$f":"'4.1 Comptes 2024 natures'!AK20/'4.1 Comptes 2024 natures'!AK3","v":{"v":717.0838149779736,"d":"717.08"}},{"$f":"'4.1 Comptes 2024 natures'!AL20/'4.1 Comptes 2024 natures'!AL3","v":{"v":387.2531411862991,"d":"387.25"}},{"$f":"'4.1 Comptes 2024 natures'!AM20/'4.1 Comptes 2024 natures'!AM3","v":{"v":288.3453668478261,"d":"288.35"}},{"$f":"'4.1 Comptes 2024 natures'!AN20/'4.1 Comptes 2024 natures'!AN3","v":{"v":306.41923076923075,"d":"306.42"}},{"$f":"'4.1 Comptes 2024 natures'!AO20/'4.1 Comptes 2024 natures'!AO3","v":{"v":246.94776744186046,"d":"246.95"}},{"$f":"'4.1 Comptes 2024 natures'!AP20/'4.1 Comptes 2024 natures'!AP3","v":{"v":702.2070398773006,"d":"702.21"}},{"$f":"'4.1 Comptes 2024 natures'!AQ20/'4.1 Comptes 2024 natures'!AQ3","v":{"v":226.4857461645746,"d":"226.49"}},{"$f":"'4.1 Comptes 2024 natures'!AR20/'4.1 Comptes 2024 natures'!AR3","v":{"v":281.83756232686983,"d":"281.84"}},{"$f":"'4.1 Comptes 2024 natures'!AS20/'4.1 Comptes 2024 natures'!AS3","v":{"v":441.461919504644,"d":"441.46"}},{"$f":"'4.1 Comptes 2024 natures'!AT20/'4.1 Comptes 2024 natures'!AT3","v":{"v":182.59651496514965,"d":"182.60"}},{"$f":"'4.1 Comptes 2024 natures'!AU20/'4.1 Comptes 2024 natures'!AU3","v":{"v":381.38659658344284,"d":"381.39"}},{"$f":"'4.1 Comptes 2024 natures'!AV20/'4.1 Comptes 2024 natures'!AV3","v":{"v":215.17016216216217,"d":"215.17"}},{"$f":"'4.1 Comptes 2024 natures'!AW20/'4.1 Comptes 2024 natures'!AW3","v":{"v":183.8326706231454,"d":"183.83"}},{"$f":"'4.1 Comptes 2024 natures'!AX20/'4.1 Comptes 2024 natures'!AX3","v":{"v":347.0013112745098,"d":"347.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY20/'4.1 Comptes 2024 natures'!AY3","v":{"v":729.1393386243386,"d":"729.14"}},{"$f":"'4.1 Comptes 2024 natures'!AZ20/'4.1 Comptes 2024 natures'!AZ3","v":{"v":279.95388157894735,"d":"279.95"}},{"$f":"'4.1 Comptes 2024 natures'!BA20/'4.1 Comptes 2024 natures'!BA3","v":{"v":347.8613340432005,"d":"347.86"}},{"$f":"'4.1 Comptes 2024 natures'!BB20/'4.1 Comptes 2024 natures'!BB3","v":{"v":236.76648114901255,"d":"236.77"}},{"$f":"'4.1 Comptes 2024 natures'!BC20/'4.1 Comptes 2024 natures'!BC3","v":{"v":299.20404155531793,"d":"299.20"}},{"$f":"'4.1 Comptes 2024 natures'!BD20/'4.1 Comptes 2024 natures'!BD3","v":{"v":236.84566617496307,"d":"236.85"}},{"$f":"'4.1 Comptes 2024 natures'!BE20/'4.1 Comptes 2024 natures'!BE3","v":{"v":440.69633890214794,"d":"440.70"}},{"$f":"'4.1 Comptes 2024 natures'!BF20/'4.1 Comptes 2024 natures'!BF3","v":{"v":340.7345785456336,"d":"340.73"}}]
[null,null,314,"Gros entretien et entretien courant du PA",{"$f":"'4.1 Comptes 2024 natures'!E21/'4.1 Comptes 2024 natures'!E3","v":{"v":96.83636836628511,"d":"96.84"}},{"$f":"'4.1 Comptes 2024 natures'!F21/'4.1 Comptes 2024 natures'!F3","v":{"v":110.22946768060837,"d":"110.23"}},{"$f":"'4.1 Comptes 2024 natures'!G21/'4.1 Comptes 2024 natures'!G3","v":{"v":122.13526315789474,"d":"122.14"}},{"$f":"'4.1 Comptes 2024 natures'!H21/'4.1 Comptes 2024 natures'!H3","v":{"v":133.66799554565702,"d":"133.67"}},{"$f":"'4.1 Comptes 2024 natures'!I21/'4.1 Comptes 2024 natures'!I3","v":{"v":100.73876593436398,"d":"100.74"}},{"$f":"'4.1 Comptes 2024 natures'!J21/'4.1 Comptes 2024 natures'!J3","v":{"v":89.47167005518443,"d":"89.47"}},{"$f":"'4.1 Comptes 2024 natures'!K21/'4.1 Comptes 2024 natures'!K3","v":{"v":176.8142288378766,"d":"176.81"}},{"$f":"'4.1 Comptes 2024 natures'!L21/'4.1 Comptes 2024 natures'!L3","v":{"v":82.15513775072192,"d":"82.16"}},{"$f":"'4.1 Comptes 2024 natures'!M21/'4.1 Comptes 2024 natures'!M3","v":{"v":168.14318018664753,"d":"168.14"}},{"$f":"'4.1 Comptes 2024 natures'!N21/'4.1 Comptes 2024 natures'!N3","v":{"v":139.31521739130434,"d":"139.32"}},{"$f":"'4.1 Comptes 2024 natures'!O21/'4.1 Comptes 2024 natures'!O3","v":{"v":130.83312625788272,"d":"130.83"}},{"$f":"'4.1 Comptes 2024 natures'!P21/'4.1 Comptes 2024 natures'!P3","v":{"v":167.56397338403042,"d":"167.56"}},{"$f":"'4.1 Comptes 2024 natures'!Q21/'4.1 Comptes 2024 natures'!Q3","v":{"v":103.89285714285714,"d":"103.89"}},{"$f":"'4.1 Comptes 2024 natures'!R21/'4.1 Comptes 2024 natures'!R3","v":{"v":79.54263285024155,"d":"79.54"}},{"$f":"'4.1 Comptes 2024 natures'!S21/'4.1 Comptes 2024 natures'!S3","v":{"v":122.76780821917808,"d":"122.77"}},{"$f":"'4.1 Comptes 2024 natures'!T21/'4.1 Comptes 2024 natures'!T3","v":{"v":223.4931081081081,"d":"223.49"}},{"$f":"'4.1 Comptes 2024 natures'!U21/'4.1 Comptes 2024 natures'!U3","v":{"v":127.57003610108303,"d":"127.57"}},{"$f":"'4.1 Comptes 2024 natures'!V21/'4.1 Comptes 2024 natures'!V3","v":{"v":180.21688741721854,"d":"180.22"}},{"$f":"'4.1 Comptes 2024 natures'!W21/'4.1 Comptes 2024 natures'!W3","v":{"v":67.15857798165138,"d":"67.16"}},{"$f":"'4.1 Comptes 2024 natures'!X21/'4.1 Comptes 2024 natures'!X3","v":{"v":97.3034090909091,"d":"97.30"}},{"$f":"'4.1 Comptes 2024 natures'!Y21/'4.1 Comptes 2024 natures'!Y3","v":{"v":242.7273311897106,"d":"242.73"}},{"$f":"'4.1 Comptes 2024 natures'!Z21/'4.1 Comptes 2024 natures'!Z3","v":{"v":364.33574677320223,"d":"364.34"}},{"$f":"'4.1 Comptes 2024 natures'!AA21/'4.1 Comptes 2024 natures'!AA3","v":{"v":85.98543046357615,"d":"85.99"}},{"$f":"'4.1 Comptes 2024 natures'!AB21/'4.1 Comptes 2024 natures'!AB3","v":{"v":207.79001937984495,"d":"207.79"}},{"$f":"'4.1 Comptes 2024 natures'!AC21/'4.1 Comptes 2024 natures'!AC3","v":{"v":138.8632638888889,"d":"138.86"}},{"$f":"'4.1 Comptes 2024 natures'!AD21/'4.1 Comptes 2024 natures'!AD3","v":{"v":150.0025709219858,"d":"150.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE21/'4.1 Comptes 2024 natures'!AE3","v":{"v":530.5544787644787,"d":"530.55"}},{"$f":"'4.1 Comptes 2024 natures'!AF21/'4.1 Comptes 2024 natures'!AF3","v":{"v":203.68570320579113,"d":"203.69"}},{"$f":"'4.1 Comptes 2024 natures'!AG21/'4.1 Comptes 2024 natures'!AG3","v":{"v":264.11039905175824,"d":"264.11"}},{"$f":"'4.1 Comptes 2024 natures'!AH21/'4.1 Comptes 2024 natures'!AH3","v":{"v":93.16898734177215,"d":"93.17"}},{"$f":"'4.1 Comptes 2024 natures'!AI21/'4.1 Comptes 2024 natures'!AI3","v":{"v":228.3572,"d":"228.36"}},{"$f":"'4.1 Comptes 2024 natures'!AJ21/'4.1 Comptes 2024 natures'!AJ3","v":{"v":152.764295991778,"d":"152.76"}},{"$f":"'4.1 Comptes 2024 natures'!AK21/'4.1 Comptes 2024 natures'!AK3","v":{"v":232.4839383259912,"d":"232.48"}},{"$f":"'4.1 Comptes 2024 natures'!AL21/'4.1 Comptes 2024 natures'!AL3","v":{"v":201.43808688387637,"d":"201.44"}},{"$f":"'4.1 Comptes 2024 natures'!AM21/'4.1 Comptes 2024 natures'!AM3","v":{"v":211.97972826086954,"d":"211.98"}},{"$f":"'4.1 Comptes 2024 natures'!AN21/'4.1 Comptes 2024 natures'!AN3","v":{"v":570.0731111111112,"d":"570.07"}},{"$f":"'4.1 Comptes 2024 natures'!AO21/'4.1 Comptes 2024 natures'!AO3","v":{"v":330.4532558139535,"d":"330.45"}},{"$f":"'4.1 Comptes 2024 natures'!AP21/'4.1 Comptes 2024 natures'!AP3","v":{"v":315.06974693251533,"d":"315.07"}},{"$f":"'4.1 Comptes 2024 natures'!AQ21/'4.1 Comptes 2024 natures'!AQ3","v":{"v":131.09800557880055,"d":"131.10"}},{"$f":"'4.1 Comptes 2024 natures'!AR21/'4.1 Comptes 2024 natures'!AR3","v":{"v":105.09445983379501,"d":"105.09"}},{"$f":"'4.1 Comptes 2024 natures'!AS21/'4.1 Comptes 2024 natures'!AS3","v":{"v":133.14922600619195,"d":"133.15"}},{"$f":"'4.1 Comptes 2024 natures'!AT21/'4.1 Comptes 2024 natures'!AT3","v":{"v":161.47213612136122,"d":"161.47"}},{"$f":"'4.1 Comptes 2024 natures'!AU21/'4.1 Comptes 2024 natures'!AU3","v":{"v":100.2562417871222,"d":"100.26"}},{"$f":"'4.1 Comptes 2024 natures'!AV21/'4.1 Comptes 2024 natures'!AV3","v":{"v":207.54783783783782,"d":"207.55"}},{"$f":"'4.1 Comptes 2024 natures'!AW21/'4.1 Comptes 2024 natures'!AW3","v":{"v":251.69821958456973,"d":"251.70"}},{"$f":"'4.1 Comptes 2024 natures'!AX21/'4.1 Comptes 2024 natures'!AX3","v":{"v":142.75867034313725,"d":"142.76"}},{"$f":"'4.1 Comptes 2024 natures'!AY21/'4.1 Comptes 2024 natures'!AY3","v":{"v":131.94867724867726,"d":"131.95"}},{"$f":"'4.1 Comptes 2024 natures'!AZ21/'4.1 Comptes 2024 natures'!AZ3","v":{"v":186.6198214285714,"d":"186.62"}},{"$f":"'4.1 Comptes 2024 natures'!BA21/'4.1 Comptes 2024 natures'!BA3","v":{"v":151.19048068147245,"d":"151.19"}},{"$f":"'4.1 Comptes 2024 natures'!BB21/'4.1 Comptes 2024 natures'!BB3","v":{"v":229.86113105924596,"d":"229.86"}},{"$f":"'4.1 Comptes 2024 natures'!BC21/'4.1 Comptes 2024 natures'!BC3","v":{"v":156.6345915285943,"d":"156.63"}},{"$f":"'4.1 Comptes 2024 natures'!BD21/'4.1 Comptes 2024 natures'!BD3","v":{"v":109.25809585718928,"d":"109.26"}},{"$f":"'4.1 Comptes 2024 natures'!BE21/'4.1 Comptes 2024 natures'!BE3","v":{"v":249.86419570405727,"d":"249.86"}},{"$f":"'4.1 Comptes 2024 natures'!BF21/'4.1 Comptes 2024 natures'!BF3","v":{"v":194.32080269205517,"d":"194.32"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"'4.1 Comptes 2024 natures'!E22/'4.1 Comptes 2024 natures'!E3","v":{"v":46.994797086368365,"d":"46.99"}},{"$f":"'4.1 Comptes 2024 natures'!F22/'4.1 Comptes 2024 natures'!F3","v":{"v":55.07490494296578,"d":"55.07"}},{"$f":"'4.1 Comptes 2024 natures'!G22/'4.1 Comptes 2024 natures'!G3","v":{"v":12.217052631578948,"d":"12.22"}},{"$f":"'4.1 Comptes 2024 natures'!H22/'4.1 Comptes 2024 natures'!H3","v":{"v":40.249665924276165,"d":"40.25"}},{"$f":"'4.1 Comptes 2024 natures'!I22/'4.1 Comptes 2024 natures'!I3","v":{"v":56.5284919989151,"d":"56.53"}},{"$f":"'4.1 Comptes 2024 natures'!J22/'4.1 Comptes 2024 natures'!J3","v":{"v":7.737107173976184,"d":"7.74"}},{"$f":"'4.1 Comptes 2024 natures'!K22/'4.1 Comptes 2024 natures'!K3","v":{"v":39.49603658536585,"d":"39.50"}},{"$f":"'4.1 Comptes 2024 natures'!L22/'4.1 Comptes 2024 natures'!L3","v":{"v":78.86472098649809,"d":"78.86"}},{"$f":"'4.1 Comptes 2024 natures'!M22/'4.1 Comptes 2024 natures'!M3","v":{"v":67.90714285714286,"d":"67.91"}},{"$f":"'4.1 Comptes 2024 natures'!N22/'4.1 Comptes 2024 natures'!N3","v":{"v":63.61217391304348,"d":"63.61"}},{"$f":"'4.1 Comptes 2024 natures'!O22/'4.1 Comptes 2024 natures'!O3","v":{"v":35.420911042533206,"d":"35.42"}},{"$f":"'4.1 Comptes 2024 natures'!P22/'4.1 Comptes 2024 natures'!P3","v":{"v":53.12528517110267,"d":"53.13"}},{"$f":"'4.1 Comptes 2024 natures'!Q22/'4.1 Comptes 2024 natures'!Q3","v":{"v":52.01517857142857,"d":"52.02"}},{"$f":"'4.1 Comptes 2024 natures'!R22/'4.1 Comptes 2024 natures'!R3","v":{"v":51.161086956521736,"d":"51.16"}},{"$f":"'4.1 Comptes 2024 natures'!S22/'4.1 Comptes 2024 natures'!S3","v":{"v":94.54465753424658,"d":"94.54"}},{"$f":"'4.1 Comptes 2024 natures'!T22/'4.1 Comptes 2024 natures'!T3","v":{"v":23.524797297297294,"d":"23.52"}},{"$f":"'4.1 Comptes 2024 natures'!U22/'4.1 Comptes 2024 natures'!U3","v":{"v":21.294223826714802,"d":"21.29"}},{"$f":"'4.1 Comptes 2024 natures'!V22/'4.1 Comptes 2024 natures'!V3","v":{"v":105.6023178807947,"d":"105.60"}},{"$f":"'4.1 Comptes 2024 natures'!W22/'4.1 Comptes 2024 natures'!W3","v":{"v":53.3011131498471,"d":"53.30"}},{"$f":"'4.1 Comptes 2024 natures'!X22/'4.1 Comptes 2024 natures'!X3","v":{"v":1.6883116883116882,"d":"1.69"}},{"$f":"'4.1 Comptes 2024 natures'!Y22/'4.1 Comptes 2024 natures'!Y3","v":{"v":65.16756430868168,"d":"65.17"}},{"$f":"'4.1 Comptes 2024 natures'!Z22/'4.1 Comptes 2024 natures'!Z3","v":{"v":80.49251997541488,"d":"80.49"}},{"$f":"'4.1 Comptes 2024 natures'!AA22/'4.1 Comptes 2024 natures'!AA3","v":{"v":53.53079470198675,"d":"53.53"}},{"$f":"'4.1 Comptes 2024 natures'!AB22/'4.1 Comptes 2024 natures'!AB3","v":{"v":70.71870155038759,"d":"70.72"}},{"$f":"'4.1 Comptes 2024 natures'!AC22/'4.1 Comptes 2024 natures'!AC3","v":{"v":102.10569444444445,"d":"102.11"}},{"$f":"'4.1 Comptes 2024 natures'!AD22/'4.1 Comptes 2024 natures'!AD3","v":{"v":79.26632978723404,"d":"79.27"}},{"$f":"'4.1 Comptes 2024 natures'!AE22/'4.1 Comptes 2024 natures'!AE3","v":{"v":47.77104247104247,"d":"47.77"}},{"$f":"'4.1 Comptes 2024 natures'!AF22/'4.1 Comptes 2024 natures'!AF3","v":{"v":54.0188728024819,"d":"54.02"}},{"$f":"'4.1 Comptes 2024 natures'!AG22/'4.1 Comptes 2024 natures'!AG3","v":{"v":18.988956934018177,"d":"18.99"}},{"$f":"'4.1 Comptes 2024 natures'!AH22/'4.1 Comptes 2024 natures'!AH3","v":{"v":33.559789029535864,"d":"33.56"}},{"$f":"'4.1 Comptes 2024 natures'!AI22/'4.1 Comptes 2024 natures'!AI3","v":{"v":89.5272,"d":"89.53"}},{"$f":"'4.1 Comptes 2024 natures'!AJ22/'4.1 Comptes 2024 natures'!AJ3","v":{"v":16.56027749229188,"d":"16.56"}},{"$f":"'4.1 Comptes 2024 natures'!AK22/'4.1 Comptes 2024 natures'!AK3","v":{"v":105.74874889867841,"d":"105.75"}},{"$f":"'4.1 Comptes 2024 natures'!AL22/'4.1 Comptes 2024 natures'!AL3","v":{"v":43.40583124477861,"d":"43.41"}},{"$f":"'4.1 Comptes 2024 natures'!AM22/'4.1 Comptes 2024 natures'!AM3","v":{"v":126.2485054347826,"d":"126.25"}},{"$f":"'4.1 Comptes 2024 natures'!AN22/'4.1 Comptes 2024 natures'!AN3","v":{"v":59.09952991452991,"d":"59.10"}},{"$f":"'4.1 Comptes 2024 natures'!AO22/'4.1 Comptes 2024 natures'!AO3","v":{"v":67.3331472868217,"d":"67.33"}},{"$f":"'4.1 Comptes 2024 natures'!AP22/'4.1 Comptes 2024 natures'!AP3","v":{"v":51.240490797546016,"d":"51.24"}},{"$f":"'4.1 Comptes 2024 natures'!AQ22/'4.1 Comptes 2024 natures'!AQ3","v":{"v":60.436917712691766,"d":"60.44"}},{"$f":"'4.1 Comptes 2024 natures'!AR22/'4.1 Comptes 2024 natures'!AR3","v":{"v":36.521006463527236,"d":"36.52"}},{"$f":"'4.1 Comptes 2024 natures'!AS22/'4.1 Comptes 2024 natures'!AS3","v":{"v":20.86656346749226,"d":"20.87"}},{"$f":"'4.1 Comptes 2024 natures'!AT22/'4.1 Comptes 2024 natures'!AT3","v":{"v":15.826670766707666,"d":"15.83"}},{"$f":"'4.1 Comptes 2024 natures'!AU22/'4.1 Comptes 2024 natures'!AU3","v":{"v":62.68074901445467,"d":"62.68"}},{"$f":"'4.1 Comptes 2024 natures'!AV22/'4.1 Comptes 2024 natures'!AV3","v":{"v":30.690135135135137,"d":"30.69"}},{"$f":"'4.1 Comptes 2024 natures'!AW22/'4.1 Comptes 2024 natures'!AW3","v":{"v":113.4954005934718,"d":"113.50"}},{"$f":"'4.1 Comptes 2024 natures'!AX22/'4.1 Comptes 2024 natures'!AX3","v":{"v":38.54966299019608,"d":"38.55"}},{"$f":"'4.1 Comptes 2024 natures'!AY22/'4.1 Comptes 2024 natures'!AY3","v":{"v":50.16203703703704,"d":"50.16"}},{"$f":"'4.1 Comptes 2024 natures'!AZ22/'4.1 Comptes 2024 natures'!AZ3","v":{"v":62.04760338345864,"d":"62.05"}},{"$f":"'4.1 Comptes 2024 natures'!BA22/'4.1 Comptes 2024 natures'!BA3","v":{"v":66.64296166717372,"d":"66.64"}},{"$f":"'4.1 Comptes 2024 natures'!BB22/'4.1 Comptes 2024 natures'!BB3","v":{"v":76.2410592459605,"d":"76.24"}},{"$f":"'4.1 Comptes 2024 natures'!BC22/'4.1 Comptes 2024 natures'!BC3","v":{"v":54.01230464991982,"d":"54.01"}},{"$f":"'4.1 Comptes 2024 natures'!BD22/'4.1 Comptes 2024 natures'!BD3","v":{"v":53.50377428307123,"d":"53.50"}},{"$f":"'4.1 Comptes 2024 natures'!BE22/'4.1 Comptes 2024 natures'!BE3","v":{"v":54.5842109785203,"d":"54.58"}},{"$f":"'4.1 Comptes 2024 natures'!BF22/'4.1 Comptes 2024 natures'!BF3","v":{"v":54.601149458305976,"d":"54.60"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"'4.1 Comptes 2024 natures'!E23/'4.1 Comptes 2024 natures'!E3","v":{"v":4.049531737773153,"d":"4.05"}},{"$f":"'4.1 Comptes 2024 natures'!F23/'4.1 Comptes 2024 natures'!F3","v":{"v":10.71254752851711,"d":"10.71"}},{"$f":"'4.1 Comptes 2024 natures'!G23/'4.1 Comptes 2024 natures'!G3","v":{"v":7.817684210526316,"d":"7.82"}},{"$f":"'4.1 Comptes 2024 natures'!H23/'4.1 Comptes 2024 natures'!H3","v":{"v":203.63741648106904,"d":"203.64"}},{"$f":"'4.1 Comptes 2024 natures'!I23/'4.1 Comptes 2024 natures'!I3","v":{"v":9.709628424193111,"d":"9.71"}},{"$f":"'4.1 Comptes 2024 natures'!J23/'4.1 Comptes 2024 natures'!J3","v":{"v":10.19694162067964,"d":"10.20"}},{"$f":"'4.1 Comptes 2024 natures'!K23/'4.1 Comptes 2024 natures'!K3","v":{"v":15.52467718794835,"d":"15.52"}},{"$f":"'4.1 Comptes 2024 natures'!L23/'4.1 Comptes 2024 natures'!L3","v":{"v":60.41430578318895,"d":"60.41"}},{"$f":"'4.1 Comptes 2024 natures'!M23/'4.1 Comptes 2024 natures'!M3","v":{"v":19.188370423546303,"d":"19.19"}},{"$f":"'4.1 Comptes 2024 natures'!N23/'4.1 Comptes 2024 natures'!N3","v":{"v":49.51565217391305,"d":"49.52"}},{"$f":"'4.1 Comptes 2024 natures'!O23/'4.1 Comptes 2024 natures'!O3","v":{"v":15.37870656111633,"d":"15.38"}},{"$f":"'4.1 Comptes 2024 natures'!P23/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q23/'4.1 Comptes 2024 natures'!Q3","v":{"v":7.589285714285714,"d":"7.59"}},{"$f":"'4.1 Comptes 2024 natures'!R23/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S23/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T23/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U23/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V23/'4.1 Comptes 2024 natures'!V3","v":{"v":10.596026490066226,"d":"10.60"}},{"$f":"'4.1 Comptes 2024 natures'!W23/'4.1 Comptes 2024 natures'!W3","v":{"v":40.80918960244648,"d":"40.81"}},{"$f":"'4.1 Comptes 2024 natures'!X23/'4.1 Comptes 2024 natures'!X3","v":{"v":75.05649350649351,"d":"75.06"}},{"$f":"'4.1 Comptes 2024 natures'!Y23/'4.1 Comptes 2024 natures'!Y3","v":{"v":26.286173633440516,"d":"26.29"}},{"$f":"'4.1 Comptes 2024 natures'!Z23/'4.1 Comptes 2024 natures'!Z3","v":{"v":21.90660110633067,"d":"21.91"}},{"$f":"'4.1 Comptes 2024 natures'!AA23/'4.1 Comptes 2024 natures'!AA3","v":{"v":5.298013245033113,"d":"5.30"}},{"$f":"'4.1 Comptes 2024 natures'!AB23/'4.1 Comptes 2024 natures'!AB3","v":{"v":2.248062015503876,"d":"2.25"}},{"$f":"'4.1 Comptes 2024 natures'!AC23/'4.1 Comptes 2024 natures'!AC3","v":{"v":54.68944444444445,"d":"54.69"}},{"$f":"'4.1 Comptes 2024 natures'!AD23/'4.1 Comptes 2024 natures'!AD3","v":{"v":39.339007092198585,"d":"39.34"}},{"$f":"'4.1 Comptes 2024 natures'!AE23/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF23/'4.1 Comptes 2024 natures'!AF3","v":{"v":3.5832730093071357,"d":"3.58"}},{"$f":"'4.1 Comptes 2024 natures'!AG23/'4.1 Comptes 2024 natures'!AG3","v":{"v":84.30945476096404,"d":"84.31"}},{"$f":"'4.1 Comptes 2024 natures'!AH23/'4.1 Comptes 2024 natures'!AH3","v":{"v":8.860759493670885,"d":"8.86"}},{"$f":"'4.1 Comptes 2024 natures'!AI23/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ23/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK23/'4.1 Comptes 2024 natures'!AK3","v":{"v":6.640748898678414,"d":"6.64"}},{"$f":"'4.1 Comptes 2024 natures'!AL23/'4.1 Comptes 2024 natures'!AL3","v":{"v":15.535923141186299,"d":"15.54"}},{"$f":"'4.1 Comptes 2024 natures'!AM23/'4.1 Comptes 2024 natures'!AM3","v":{"v":47.09510869565217,"d":"47.10"}},{"$f":"'4.1 Comptes 2024 natures'!AN23/'4.1 Comptes 2024 natures'!AN3","v":{"v":41.02564102564103,"d":"41.03"}},{"$f":"'4.1 Comptes 2024 natures'!AO23/'4.1 Comptes 2024 natures'!AO3","v":{"v":-31.007751937984494,"d":"-31.01"}},{"$f":"'4.1 Comptes 2024 natures'!AP23/'4.1 Comptes 2024 natures'!AP3","v":{"v":72.71790644171779,"d":"72.72"}},{"$f":"'4.1 Comptes 2024 natures'!AQ23/'4.1 Comptes 2024 natures'!AQ3","v":{"v":69.87810320781031,"d":"69.88"}},{"$f":"'4.1 Comptes 2024 natures'!AR23/'4.1 Comptes 2024 natures'!AR3","v":{"v":13.296398891966758,"d":"13.30"}},{"$f":"'4.1 Comptes 2024 natures'!AS23/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT23/'4.1 Comptes 2024 natures'!AT3","v":{"v":10.615088150881508,"d":"10.62"}},{"$f":"'4.1 Comptes 2024 natures'!AU23/'4.1 Comptes 2024 natures'!AU3","v":{"v":27.00400788436268,"d":"27.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV23/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW23/'4.1 Comptes 2024 natures'!AW3","v":{"v":10.828189910979228,"d":"10.83"}},{"$f":"'4.1 Comptes 2024 natures'!AX23/'4.1 Comptes 2024 natures'!AX3","v":{"v":22.317708333333332,"d":"22.32"}},{"$f":"'4.1 Comptes 2024 natures'!AY23/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ23/'4.1 Comptes 2024 natures'!AZ3","v":{"v":4.575892857142857,"d":"4.58"}},{"$f":"'4.1 Comptes 2024 natures'!BA23/'4.1 Comptes 2024 natures'!BA3","v":{"v":110.94048828719197,"d":"110.94"}},{"$f":"'4.1 Comptes 2024 natures'!BB23/'4.1 Comptes 2024 natures'!BB3","v":{"v":1.0771992818671454,"d":"1.08"}},{"$f":"'4.1 Comptes 2024 natures'!BC23/'4.1 Comptes 2024 natures'!BC3","v":{"v":36.38559339925174,"d":"36.39"}},{"$f":"'4.1 Comptes 2024 natures'!BD23/'4.1 Comptes 2024 natures'!BD3","v":{"v":31.90918368877666,"d":"31.91"}},{"$f":"'4.1 Comptes 2024 natures'!BE23/'4.1 Comptes 2024 natures'!BE3","v":{"v":36.02867016706444,"d":"36.03"}},{"$f":"'4.1 Comptes 2024 natures'!BF23/'4.1 Comptes 2024 natures'!BF3","v":{"v":43.88648514445175,"d":"43.89"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"'4.1 Comptes 2024 natures'!E24/'4.1 Comptes 2024 natures'!E3","v":{"v":18.37783558792924,"d":"18.38"}},{"$f":"'4.1 Comptes 2024 natures'!F24/'4.1 Comptes 2024 natures'!F3","v":{"v":12.718821292775667,"d":"12.72"}},{"$f":"'4.1 Comptes 2024 natures'!G24/'4.1 Comptes 2024 natures'!G3","v":{"v":0.5647368421052632,"d":"0.56"}},{"$f":"'4.1 Comptes 2024 natures'!H24/'4.1 Comptes 2024 natures'!H3","v":{"v":8.66739420935412,"d":"8.67"}},{"$f":"'4.1 Comptes 2024 natures'!I24/'4.1 Comptes 2024 natures'!I3","v":{"v":28.981489015459722,"d":"28.98"}},{"$f":"'4.1 Comptes 2024 natures'!J24/'4.1 Comptes 2024 natures'!J3","v":{"v":14.536305547487656,"d":"14.54"}},{"$f":"'4.1 Comptes 2024 natures'!K24/'4.1 Comptes 2024 natures'!K3","v":{"v":9.736119081779053,"d":"9.74"}},{"$f":"'4.1 Comptes 2024 natures'!L24/'4.1 Comptes 2024 natures'!L3","v":{"v":6.421776320924062,"d":"6.42"}},{"$f":"'4.1 Comptes 2024 natures'!M24/'4.1 Comptes 2024 natures'!M3","v":{"v":19.09515434314429,"d":"19.10"}},{"$f":"'4.1 Comptes 2024 natures'!N24/'4.1 Comptes 2024 natures'!N3","v":{"v":0.20695652173913043,"d":"0.21"}},{"$f":"'4.1 Comptes 2024 natures'!O24/'4.1 Comptes 2024 natures'!O3","v":{"v":9.780531329665907,"d":"9.78"}},{"$f":"'4.1 Comptes 2024 natures'!P24/'4.1 Comptes 2024 natures'!P3","v":{"v":10.128992395437264,"d":"10.13"}},{"$f":"'4.1 Comptes 2024 natures'!Q24/'4.1 Comptes 2024 natures'!Q3","v":{"v":1.905,"d":"1.91"}},{"$f":"'4.1 Comptes 2024 natures'!R24/'4.1 Comptes 2024 natures'!R3","v":{"v":5.814975845410628,"d":"5.81"}},{"$f":"'4.1 Comptes 2024 natures'!S24/'4.1 Comptes 2024 natures'!S3","v":3.73},{"$f":"'4.1 Comptes 2024 natures'!T24/'4.1 Comptes 2024 natures'!T3","v":{"v":10.571756756756757,"d":"10.57"}},{"$f":"'4.1 Comptes 2024 natures'!U24/'4.1 Comptes 2024 natures'!U3","v":{"v":3.498736462093863,"d":"3.50"}},{"$f":"'4.1 Comptes 2024 natures'!V24/'4.1 Comptes 2024 natures'!V3","v":{"v":17.315452538631344,"d":"17.32"}},{"$f":"'4.1 Comptes 2024 natures'!W24/'4.1 Comptes 2024 natures'!W3","v":{"v":14.434709480122324,"d":"14.43"}},{"$f":"'4.1 Comptes 2024 natures'!X24/'4.1 Comptes 2024 natures'!X3","v":{"v":33.68798701298701,"d":"33.69"}},{"$f":"'4.1 Comptes 2024 natures'!Y24/'4.1 Comptes 2024 natures'!Y3","v":{"v":19.824477491961417,"d":"19.82"}},{"$f":"'4.1 Comptes 2024 natures'!Z24/'4.1 Comptes 2024 natures'!Z3","v":{"v":38.25215119852489,"d":"38.25"}},{"$f":"'4.1 Comptes 2024 natures'!AA24/'4.1 Comptes 2024 natures'!AA3","v":{"v":4.064238410596027,"d":"4.06"}},{"$f":"'4.1 Comptes 2024 natures'!AB24/'4.1 Comptes 2024 natures'!AB3","v":{"v":11.267829457364341,"d":"11.27"}},{"$f":"'4.1 Comptes 2024 natures'!AC24/'4.1 Comptes 2024 natures'!AC3","v":{"v":5.143680555555555,"d":"5.14"}},{"$f":"'4.1 Comptes 2024 natures'!AD24/'4.1 Comptes 2024 natures'!AD3","v":{"v":11.627978723404256,"d":"11.63"}},{"$f":"'4.1 Comptes 2024 natures'!AE24/'4.1 Comptes 2024 natures'!AE3","v":{"v":1.5391891891891891,"d":"1.54"}},{"$f":"'4.1 Comptes 2024 natures'!AF24/'4.1 Comptes 2024 natures'!AF3","v":{"v":12.144441571871768,"d":"12.14"}},{"$f":"'4.1 Comptes 2024 natures'!AG24/'4.1 Comptes 2024 natures'!AG3","v":{"v":14.483761359146582,"d":"14.48"}},{"$f":"'4.1 Comptes 2024 natures'!AH24/'4.1 Comptes 2024 natures'!AH3","v":{"v":6.1789029535864985,"d":"6.18"}},{"$f":"'4.1 Comptes 2024 natures'!AI24/'4.1 Comptes 2024 natures'!AI3","v":{"v":7.493600000000001,"d":"7.49"}},{"$f":"'4.1 Comptes 2024 natures'!AJ24/'4.1 Comptes 2024 natures'!AJ3","v":{"v":9.733144912641317,"d":"9.73"}},{"$f":"'4.1 Comptes 2024 natures'!AK24/'4.1 Comptes 2024 natures'!AK3","v":{"v":13.331894273127753,"d":"13.33"}},{"$f":"'4.1 Comptes 2024 natures'!AL24/'4.1 Comptes 2024 natures'!AL3","v":{"v":18.4187552213868,"d":"18.42"}},{"$f":"'4.1 Comptes 2024 natures'!AM24/'4.1 Comptes 2024 natures'!AM3","v":{"v":4.386684782608696,"d":"4.39"}},{"$f":"'4.1 Comptes 2024 natures'!AN24/'4.1 Comptes 2024 natures'!AN3","v":{"v":30.47811965811966,"d":"30.48"}},{"$f":"'4.1 Comptes 2024 natures'!AO24/'4.1 Comptes 2024 natures'!AO3","v":{"v":1.3175193798449611,"d":"1.32"}},{"$f":"'4.1 Comptes 2024 natures'!AP24/'4.1 Comptes 2024 natures'!AP3","v":{"v":20.030828220858897,"d":"20.03"}},{"$f":"'4.1 Comptes 2024 natures'!AQ24/'4.1 Comptes 2024 natures'!AQ3","v":{"v":52.30718270571827,"d":"52.31"}},{"$f":"'4.1 Comptes 2024 natures'!AR24/'4.1 Comptes 2024 natures'!AR3","v":{"v":12.732132963988919,"d":"12.73"}},{"$f":"'4.1 Comptes 2024 natures'!AS24/'4.1 Comptes 2024 natures'!AS3","v":{"v":4.646439628482972,"d":"4.65"}},{"$f":"'4.1 Comptes 2024 natures'!AT24/'4.1 Comptes 2024 natures'!AT3","v":{"v":24.20557605576056,"d":"24.21"}},{"$f":"'4.1 Comptes 2024 natures'!AU24/'4.1 Comptes 2024 natures'!AU3","v":{"v":9.01070959264126,"d":"9.01"}},{"$f":"'4.1 Comptes 2024 natures'!AV24/'4.1 Comptes 2024 natures'!AV3","v":{"v":1.6052702702702704,"d":"1.61"}},{"$f":"'4.1 Comptes 2024 natures'!AW24/'4.1 Comptes 2024 natures'!AW3","v":{"v":11.519169139465875,"d":"11.52"}},{"$f":"'4.1 Comptes 2024 natures'!AX24/'4.1 Comptes 2024 natures'!AX3","v":{"v":14.868382352941177,"d":"14.87"}},{"$f":"'4.1 Comptes 2024 natures'!AY24/'4.1 Comptes 2024 natures'!AY3","v":{"v":9.411772486772486,"d":"9.41"}},{"$f":"'4.1 Comptes 2024 natures'!AZ24/'4.1 Comptes 2024 natures'!AZ3","v":{"v":23.031672932330828,"d":"23.03"}},{"$f":"'4.1 Comptes 2024 natures'!BA24/'4.1 Comptes 2024 natures'!BA3","v":{"v":9.957773045330088,"d":"9.96"}},{"$f":"'4.1 Comptes 2024 natures'!BB24/'4.1 Comptes 2024 natures'!BB3","v":{"v":2.6106822262118494,"d":"2.61"}},{"$f":"'4.1 Comptes 2024 natures'!BC24/'4.1 Comptes 2024 natures'!BC3","v":{"v":13.440083244254406,"d":"13.44"}},{"$f":"'4.1 Comptes 2024 natures'!BD24/'4.1 Comptes 2024 natures'!BD3","v":{"v":11.604900117508812,"d":"11.60"}},{"$f":"'4.1 Comptes 2024 natures'!BE24/'4.1 Comptes 2024 natures'!BE3","v":{"v":16.92672840095465,"d":"16.93"}},{"$f":"'4.1 Comptes 2024 natures'!BF24/'4.1 Comptes 2024 natures'!BF3","v":{"v":14.95351116217991,"d":"14.95"}}]
[null,null,318,"Réévaluations de créances",{"$f":"'4.1 Comptes 2024 natures'!E25/'4.1 Comptes 2024 natures'!E3","v":{"v":10.337731529656606,"d":"10.34"}},{"$f":"'4.1 Comptes 2024 natures'!F25/'4.1 Comptes 2024 natures'!F3","v":{"v":0.9434980988593156,"d":"0.94"}},{"$f":"'4.1 Comptes 2024 natures'!G25/'4.1 Comptes 2024 natures'!G3","v":{"v":-5.907305263157895,"d":"-5.91"}},{"$f":"'4.1 Comptes 2024 natures'!H25/'4.1 Comptes 2024 natures'!H3","v":{"v":158.79160356347438,"d":"158.79"}},{"$f":"'4.1 Comptes 2024 natures'!I25/'4.1 Comptes 2024 natures'!I3","v":{"v":65.72145918090588,"d":"65.72"}},{"$f":"'4.1 Comptes 2024 natures'!J25/'4.1 Comptes 2024 natures'!J3","v":{"v":40.577234969503344,"d":"40.58"}},{"$f":"'4.1 Comptes 2024 natures'!K25/'4.1 Comptes 2024 natures'!K3","v":{"v":19.323371592539456,"d":"19.32"}},{"$f":"'4.1 Comptes 2024 natures'!L25/'4.1 Comptes 2024 natures'!L3","v":{"v":66.11060329353,"d":"66.11"}},{"$f":"'4.1 Comptes 2024 natures'!M25/'4.1 Comptes 2024 natures'!M3","v":{"v":34.47796123474516,"d":"34.48"}},{"$f":"'4.1 Comptes 2024 natures'!N25/'4.1 Comptes 2024 natures'!N3","v":{"v":12.204260869565218,"d":"12.20"}},{"$f":"'4.1 Comptes 2024 natures'!O25/'4.1 Comptes 2024 natures'!O3","v":{"v":43.95059170803703,"d":"43.95"}},{"$f":"'4.1 Comptes 2024 natures'!P25/'4.1 Comptes 2024 natures'!P3","v":{"v":-9.428821292775666,"d":"-9.43"}},{"$f":"'4.1 Comptes 2024 natures'!Q25/'4.1 Comptes 2024 natures'!Q3","v":{"v":23.36982142857143,"d":"23.37"}},{"$f":"'4.1 Comptes 2024 natures'!R25/'4.1 Comptes 2024 natures'!R3","v":{"v":73.59413043478261,"d":"73.59"}},{"$f":"'4.1 Comptes 2024 natures'!S25/'4.1 Comptes 2024 natures'!S3","v":{"v":27.79504109589041,"d":"27.80"}},{"$f":"'4.1 Comptes 2024 natures'!T25/'4.1 Comptes 2024 natures'!T3","v":{"v":54.161391891891896,"d":"54.16"}},{"$f":"'4.1 Comptes 2024 natures'!U25/'4.1 Comptes 2024 natures'!U3","v":{"v":60.36559566787004,"d":"60.37"}},{"$f":"'4.1 Comptes 2024 natures'!V25/'4.1 Comptes 2024 natures'!V3","v":{"v":43.889448123620305,"d":"43.89"}},{"$f":"'4.1 Comptes 2024 natures'!W25/'4.1 Comptes 2024 natures'!W3","v":{"v":41.71652905198776,"d":"41.72"}},{"$f":"'4.1 Comptes 2024 natures'!X25/'4.1 Comptes 2024 natures'!X3","v":{"v":36.6287987012987,"d":"36.63"}},{"$f":"'4.1 Comptes 2024 natures'!Y25/'4.1 Comptes 2024 natures'!Y3","v":{"v":66.1264308681672,"d":"66.13"}},{"$f":"'4.1 Comptes 2024 natures'!Z25/'4.1 Comptes 2024 natures'!Z3","v":{"v":39.061290719114936,"d":"39.06"}},{"$f":"'4.1 Comptes 2024 natures'!AA25/'4.1 Comptes 2024 natures'!AA3","v":{"v":19.872847682119207,"d":"19.87"}},{"$f":"'4.1 Comptes 2024 natures'!AB25/'4.1 Comptes 2024 natures'!AB3","v":{"v":32.777151162790695,"d":"32.78"}},{"$f":"'4.1 Comptes 2024 natures'!AC25/'4.1 Comptes 2024 natures'!AC3","v":{"v":20.61572222222222,"d":"20.62"}},{"$f":"'4.1 Comptes 2024 natures'!AD25/'4.1 Comptes 2024 natures'!AD3","v":{"v":51.68152482269504,"d":"51.68"}},{"$f":"'4.1 Comptes 2024 natures'!AE25/'4.1 Comptes 2024 natures'!AE3","v":{"v":59.06428571428571,"d":"59.06"}},{"$f":"'4.1 Comptes 2024 natures'!AF25/'4.1 Comptes 2024 natures'!AF3","v":{"v":-1.7112254395036195,"d":"-1.71"}},{"$f":"'4.1 Comptes 2024 natures'!AG25/'4.1 Comptes 2024 natures'!AG3","v":{"v":38.49753457131568,"d":"38.50"}},{"$f":"'4.1 Comptes 2024 natures'!AH25/'4.1 Comptes 2024 natures'!AH3","v":{"v":228.99603375527425,"d":"229.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI25/'4.1 Comptes 2024 natures'!AI3","v":{"v":-17.52328,"d":"-17.52"}},{"$f":"'4.1 Comptes 2024 natures'!AJ25/'4.1 Comptes 2024 natures'!AJ3","v":{"v":32.5643062692703,"d":"32.56"}},{"$f":"'4.1 Comptes 2024 natures'!AK25/'4.1 Comptes 2024 natures'!AK3","v":{"v":62.06735682819383,"d":"62.07"}},{"$f":"'4.1 Comptes 2024 natures'!AL25/'4.1 Comptes 2024 natures'!AL3","v":{"v":20.45903926482874,"d":"20.46"}},{"$f":"'4.1 Comptes 2024 natures'!AM25/'4.1 Comptes 2024 natures'!AM3","v":{"v":168.27316576086957,"d":"168.27"}},{"$f":"'4.1 Comptes 2024 natures'!AN25/'4.1 Comptes 2024 natures'!AN3","v":{"v":25.63040170940171,"d":"25.63"}},{"$f":"'4.1 Comptes 2024 natures'!AO25/'4.1 Comptes 2024 natures'!AO3","v":{"v":41.422372093023256,"d":"41.42"}},{"$f":"'4.1 Comptes 2024 natures'!AP25/'4.1 Comptes 2024 natures'!AP3","v":{"v":10.731418711656442,"d":"10.73"}},{"$f":"'4.1 Comptes 2024 natures'!AQ25/'4.1 Comptes 2024 natures'!AQ3","v":{"v":29.0370990237099,"d":"29.04"}},{"$f":"'4.1 Comptes 2024 natures'!AR25/'4.1 Comptes 2024 natures'!AR3","v":{"v":16.18638965835642,"d":"16.19"}},{"$f":"'4.1 Comptes 2024 natures'!AS25/'4.1 Comptes 2024 natures'!AS3","v":{"v":66.12547987616098,"d":"66.13"}},{"$f":"'4.1 Comptes 2024 natures'!AT25/'4.1 Comptes 2024 natures'!AT3","v":{"v":62.746260762607626,"d":"62.75"}},{"$f":"'4.1 Comptes 2024 natures'!AU25/'4.1 Comptes 2024 natures'!AU3","v":{"v":56.14827858081471,"d":"56.15"}},{"$f":"'4.1 Comptes 2024 natures'!AV25/'4.1 Comptes 2024 natures'!AV3","v":{"v":125.9124054054054,"d":"125.91"}},{"$f":"'4.1 Comptes 2024 natures'!AW25/'4.1 Comptes 2024 natures'!AW3","v":{"v":19.913442136498517,"d":"19.91"}},{"$f":"'4.1 Comptes 2024 natures'!AX25/'4.1 Comptes 2024 natures'!AX3","v":{"v":34.234767156862745,"d":"34.23"}},{"$f":"'4.1 Comptes 2024 natures'!AY25/'4.1 Comptes 2024 natures'!AY3","v":{"v":69.49587301587302,"d":"69.50"}},{"$f":"'4.1 Comptes 2024 natures'!AZ25/'4.1 Comptes 2024 natures'!AZ3","v":{"v":50.34057330827068,"d":"50.34"}},{"$f":"'4.1 Comptes 2024 natures'!BA25/'4.1 Comptes 2024 natures'!BA3","v":{"v":101.353597505324,"d":"101.35"}},{"$f":"'4.1 Comptes 2024 natures'!BB25/'4.1 Comptes 2024 natures'!BB3","v":{"v":-9.903608617594255,"d":"-9.90"}},{"$f":"'4.1 Comptes 2024 natures'!BC25/'4.1 Comptes 2024 natures'!BC3","v":{"v":51.38863428647781,"d":"51.39"}},{"$f":"'4.1 Comptes 2024 natures'!BD25/'4.1 Comptes 2024 natures'!BD3","v":{"v":49.75390804310323,"d":"49.75"}},{"$f":"'4.1 Comptes 2024 natures'!BE25/'4.1 Comptes 2024 natures'!BE3","v":{"v":37.976694988066825,"d":"37.98"}},{"$f":"'4.1 Comptes 2024 natures'!BF25/'4.1 Comptes 2024 natures'!BF3","v":{"v":59.83718195994746,"d":"59.84"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E26/'4.1 Comptes 2024 natures'!E3","v":{"v":5.97528616024974,"d":"5.98"}},{"$f":"'4.1 Comptes 2024 natures'!F26/'4.1 Comptes 2024 natures'!F3","v":{"v":3.0661596958174906,"d":"3.07"}},{"$f":"'4.1 Comptes 2024 natures'!G26/'4.1 Comptes 2024 natures'!G3","v":{"v":5.562442105263157,"d":"5.56"}},{"$f":"'4.1 Comptes 2024 natures'!H26/'4.1 Comptes 2024 natures'!H3","v":{"v":7.498997772828508,"d":"7.50"}},{"$f":"'4.1 Comptes 2024 natures'!I26/'4.1 Comptes 2024 natures'!I3","v":{"v":12.302506102522376,"d":"12.30"}},{"$f":"'4.1 Comptes 2024 natures'!J26/'4.1 Comptes 2024 natures'!J3","v":{"v":6.912692419401685,"d":"6.91"}},{"$f":"'4.1 Comptes 2024 natures'!K26/'4.1 Comptes 2024 natures'!K3","v":{"v":9.802528694404591,"d":"9.80"}},{"$f":"'4.1 Comptes 2024 natures'!L26/'4.1 Comptes 2024 natures'!L3","v":{"v":12.861496917193474,"d":"12.86"}},{"$f":"'4.1 Comptes 2024 natures'!M26/'4.1 Comptes 2024 natures'!M3","v":{"v":50.66183058147882,"d":"50.66"}},{"$f":"'4.1 Comptes 2024 natures'!N26/'4.1 Comptes 2024 natures'!N3","v":{"v":20.954782608695655,"d":"20.95"}},{"$f":"'4.1 Comptes 2024 natures'!O26/'4.1 Comptes 2024 natures'!O3","v":{"v":2.3463840064403594,"d":"2.35"}},{"$f":"'4.1 Comptes 2024 natures'!P26/'4.1 Comptes 2024 natures'!P3","v":{"v":3.946292775665399,"d":"3.95"}},{"$f":"'4.1 Comptes 2024 natures'!Q26/'4.1 Comptes 2024 natures'!Q3","v":{"v":21.39017857142857,"d":"21.39"}},{"$f":"'4.1 Comptes 2024 natures'!R26/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S26/'4.1 Comptes 2024 natures'!S3","v":{"v":4.316438356164384,"d":"4.32"}},{"$f":"'4.1 Comptes 2024 natures'!T26/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U26/'4.1 Comptes 2024 natures'!U3","v":{"v":6.491877256317689,"d":"6.49"}},{"$f":"'4.1 Comptes 2024 natures'!V26/'4.1 Comptes 2024 natures'!V3","v":{"v":3.698675496688742,"d":"3.70"}},{"$f":"'4.1 Comptes 2024 natures'!W26/'4.1 Comptes 2024 natures'!W3","v":{"v":3.0558287461773697,"d":"3.06"}},{"$f":"'4.1 Comptes 2024 natures'!X26/'4.1 Comptes 2024 natures'!X3","v":{"v":40.64253246753247,"d":"40.64"}},{"$f":"'4.1 Comptes 2024 natures'!Y26/'4.1 Comptes 2024 natures'!Y3","v":{"v":21.612138263665596,"d":"21.61"}},{"$f":"'4.1 Comptes 2024 natures'!Z26/'4.1 Comptes 2024 natures'!Z3","v":{"v":10.622065150583897,"d":"10.62"}},{"$f":"'4.1 Comptes 2024 natures'!AA26/'4.1 Comptes 2024 natures'!AA3","v":{"v":26.189403973509933,"d":"26.19"}},{"$f":"'4.1 Comptes 2024 natures'!AB26/'4.1 Comptes 2024 natures'!AB3","v":{"v":4.582461240310078,"d":"4.58"}},{"$f":"'4.1 Comptes 2024 natures'!AC26/'4.1 Comptes 2024 natures'!AC3","v":{"v":24.35284722222222,"d":"24.35"}},{"$f":"'4.1 Comptes 2024 natures'!AD26/'4.1 Comptes 2024 natures'!AD3","v":{"v":7.570035460992908,"d":"7.57"}},{"$f":"'4.1 Comptes 2024 natures'!AE26/'4.1 Comptes 2024 natures'!AE3","v":{"v":0.946100386100386,"d":"0.95"}},{"$f":"'4.1 Comptes 2024 natures'!AF26/'4.1 Comptes 2024 natures'!AF3","v":{"v":28.54670113753878,"d":"28.55"}},{"$f":"'4.1 Comptes 2024 natures'!AG26/'4.1 Comptes 2024 natures'!AG3","v":{"v":6.682951402607665,"d":"6.68"}},{"$f":"'4.1 Comptes 2024 natures'!AH26/'4.1 Comptes 2024 natures'!AH3","v":{"v":2.9158227848101266,"d":"2.92"}},{"$f":"'4.1 Comptes 2024 natures'!AI26/'4.1 Comptes 2024 natures'!AI3","v":{"v":38.3688,"d":"38.37"}},{"$f":"'4.1 Comptes 2024 natures'!AJ26/'4.1 Comptes 2024 natures'!AJ3","v":{"v":9.845426515930113,"d":"9.85"}},{"$f":"'4.1 Comptes 2024 natures'!AK26/'4.1 Comptes 2024 natures'!AK3","v":{"v":17.58180616740088,"d":"17.58"}},{"$f":"'4.1 Comptes 2024 natures'!AL26/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM26/'4.1 Comptes 2024 natures'!AM3","v":{"v":4.526263586956522,"d":"4.53"}},{"$f":"'4.1 Comptes 2024 natures'!AN26/'4.1 Comptes 2024 natures'!AN3","v":{"v":27.45299145299145,"d":"27.45"}},{"$f":"'4.1 Comptes 2024 natures'!AO26/'4.1 Comptes 2024 natures'!AO3","v":{"v":0.4155813953488372,"d":"0.42"}},{"$f":"'4.1 Comptes 2024 natures'!AP26/'4.1 Comptes 2024 natures'!AP3","v":{"v":19.192944785276072,"d":"19.19"}},{"$f":"'4.1 Comptes 2024 natures'!AQ26/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.3708507670850767,"d":"3.37"}},{"$f":"'4.1 Comptes 2024 natures'!AR26/'4.1 Comptes 2024 natures'!AR3","v":{"v":6.717220683287166,"d":"6.72"}},{"$f":"'4.1 Comptes 2024 natures'!AS26/'4.1 Comptes 2024 natures'!AS3","v":{"v":18.950000000000003,"d":"18.95"}},{"$f":"'4.1 Comptes 2024 natures'!AT26/'4.1 Comptes 2024 natures'!AT3","v":{"v":10.04510045100451,"d":"10.05"}},{"$f":"'4.1 Comptes 2024 natures'!AU26/'4.1 Comptes 2024 natures'!AU3","v":{"v":13.00214191852825,"d":"13.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV26/'4.1 Comptes 2024 natures'!AV3","v":{"v":2.2245945945945946,"d":"2.22"}},{"$f":"'4.1 Comptes 2024 natures'!AW26/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX26/'4.1 Comptes 2024 natures'!AX3","v":{"v":2.234718137254902,"d":"2.23"}},{"$f":"'4.1 Comptes 2024 natures'!AY26/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.26455026455026454,"d":"0.26"}},{"$f":"'4.1 Comptes 2024 natures'!AZ26/'4.1 Comptes 2024 natures'!AZ3","v":{"v":9.57326127819549,"d":"9.57"}},{"$f":"'4.1 Comptes 2024 natures'!BA26/'4.1 Comptes 2024 natures'!BA3","v":{"v":23.365521752357772,"d":"23.37"}},{"$f":"'4.1 Comptes 2024 natures'!BB26/'4.1 Comptes 2024 natures'!BB3","v":{"v":9.7721723518851,"d":"9.77"}},{"$f":"'4.1 Comptes 2024 natures'!BC26/'4.1 Comptes 2024 natures'!BC3","v":{"v":11.632898316408335,"d":"11.63"}},{"$f":"'4.1 Comptes 2024 natures'!BD26/'4.1 Comptes 2024 natures'!BD3","v":{"v":9.596319723979297,"d":"9.60"}},{"$f":"'4.1 Comptes 2024 natures'!BE26/'4.1 Comptes 2024 natures'!BE3","v":{"v":15.552200477326968,"d":"15.55"}},{"$f":"'4.1 Comptes 2024 natures'!BF26/'4.1 Comptes 2024 natures'!BF3","v":{"v":13.29090651674327,"d":"13.29"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E29+E30","v":{"v":288.31217481789804,"d":"288.31"}},{"$f":"F29+F30","v":{"v":339.0114068441065,"d":"339.01"}},{"v":175.96875789473685,"d":"175.97"},{"v":530.5643652561247,"d":"530.56"},{"v":321.1488120423108,"d":"321.15"},{"v":295.0146500145222,"d":"295.01"},{"v":255.8482460545194,"d":"255.85"},{"v":499.99549910247407,"d":"500.00"},{"v":275.25154343144294,"d":"275.25"},{"v":436.4313043478261,"d":"436.43"},{"v":214.8882195089226,"d":"214.89"},{"v":225.26051330798478,"d":"225.26"},{"v":115.04464285714286,"d":"115.04"},{"v":139.3719806763285,"d":"139.37"},{"v":176.8318904109589,"d":"176.83"},{"v":174.24790540540542,"d":"174.25"},{"v":379.47996389891694,"d":"379.48"},{"v":294.8629139072848,"d":"294.86"},{"v":306.23392966360854,"d":"306.23"},{"v":266.6363636363636,"d":"266.64"},{"v":262.1536575562701,"d":"262.15"},{"v":333.0468039336202,"d":"333.05"},{"v":90.72847682119205,"d":"90.73"},{"v":207.84883720930233,"d":"207.85"},{"v":355.4116111111111,"d":"355.41"},{"v":277.0567375886525,"d":"277.06"},{"v":168.1930501930502,"d":"168.19"},{"v":298.16928645294723,"d":"298.17"},{"v":321.973164757013,"d":"321.97"},{"v":295.46270042194095,"d":"295.46"},{"v":128.3088,"d":"128.31"},{"v":240.90146454265158,"d":"240.90"},{"v":340.3093392070484,"d":"340.31"},{"v":256.04761904761904,"d":"256.05"},{"v":207.22282608695653,"d":"207.22"},{"v":575.6453589743589,"d":"575.65"},{"v":637.6531162790698,"d":"637.65"},{"v":261.72109662576685,"d":"261.72"},{"v":217.08507670850767,"d":"217.09"},{"v":259.17433056325024,"d":"259.17"},{"v":218.5874613003096,"d":"218.59"},{"v":252.549815498155,"d":"252.55"},{"v":163.23432325886992,"d":"163.23"},{"v":135.8027027027027,"d":"135.80"},{"v":286.24629080118694,"d":"286.25"},{"v":363.2224264705882,"d":"363.22"},{"v":137.03703703703704,"d":"137.04"},{"v":504.73363721804515,"d":"504.73"},{"v":468.78866899908735,"d":"468.79"},{"v":165.70915619389586,"d":"165.71"},{"v":336.75951750400856,"d":"336.76"},{"v":341.6607428057104,"d":"341.66"},{"v":290.9763627684964,"d":"290.98"},{"v":348.3954432042022,"d":"348.40"}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"'4.1 Comptes 2024 natures'!E29/'4.1 Comptes 2024 natures'!E3","v":{"v":288.31217481789804,"d":"288.31"}},{"$f":"'4.1 Comptes 2024 natures'!F29/'4.1 Comptes 2024 natures'!F3","v":{"v":292.319391634981,"d":"292.32"}},{"$f":"'4.1 Comptes 2024 natures'!G29/'4.1 Comptes 2024 natures'!G3","v":{"v":172.2919157894737,"d":"172.29"}},{"$f":"'4.1 Comptes 2024 natures'!H29/'4.1 Comptes 2024 natures'!H3","v":{"v":530.5643652561247,"d":"530.56"}},{"$f":"'4.1 Comptes 2024 natures'!I29/'4.1 Comptes 2024 natures'!I3","v":{"v":321.1488120423108,"d":"321.15"}},{"$f":"'4.1 Comptes 2024 natures'!J29/'4.1 Comptes 2024 natures'!J3","v":{"v":286.9376270694162,"d":"286.94"}},{"$f":"'4.1 Comptes 2024 natures'!K29/'4.1 Comptes 2024 natures'!K3","v":{"v":178.52760401721665,"d":"178.53"}},{"$f":"'4.1 Comptes 2024 natures'!L29/'4.1 Comptes 2024 natures'!L3","v":{"v":489.84761258097245,"d":"489.85"}},{"$f":"'4.1 Comptes 2024 natures'!M29/'4.1 Comptes 2024 natures'!M3","v":{"v":266.75908111988514,"d":"266.76"}},{"$f":"'4.1 Comptes 2024 natures'!N29/'4.1 Comptes 2024 natures'!N3","v":{"v":436.4313043478261,"d":"436.43"}},{"$f":"'4.1 Comptes 2024 natures'!O29/'4.1 Comptes 2024 natures'!O3","v":{"v":199.56249161411512,"d":"199.56"}},{"$f":"'4.1 Comptes 2024 natures'!P29/'4.1 Comptes 2024 natures'!P3","v":{"v":225.26051330798478,"d":"225.26"}},{"$f":"'4.1 Comptes 2024 natures'!Q29/'4.1 Comptes 2024 natures'!Q3","v":{"v":115.04464285714286,"d":"115.04"}},{"$f":"'4.1 Comptes 2024 natures'!R29/'4.1 Comptes 2024 natures'!R3","v":{"v":139.3719806763285,"d":"139.37"}},{"$f":"'4.1 Comptes 2024 natures'!S29/'4.1 Comptes 2024 natures'!S3","v":{"v":176.8318904109589,"d":"176.83"}},{"$f":"'4.1 Comptes 2024 natures'!T29/'4.1 Comptes 2024 natures'!T3","v":{"v":166.62333783783785,"d":"166.62"}},{"$f":"'4.1 Comptes 2024 natures'!U29/'4.1 Comptes 2024 natures'!U3","v":{"v":379.47996389891694,"d":"379.48"}},{"$f":"'4.1 Comptes 2024 natures'!V29/'4.1 Comptes 2024 natures'!V3","v":{"v":247.74834437086093,"d":"247.75"}},{"$f":"'4.1 Comptes 2024 natures'!W29/'4.1 Comptes 2024 natures'!W3","v":{"v":296.7828990825688,"d":"296.78"}},{"$f":"'4.1 Comptes 2024 natures'!X29/'4.1 Comptes 2024 natures'!X3","v":{"v":252.02597402597402,"d":"252.03"}},{"$f":"'4.1 Comptes 2024 natures'!Y29/'4.1 Comptes 2024 natures'!Y3","v":{"v":260.56049035369773,"d":"260.56"}},{"$f":"'4.1 Comptes 2024 natures'!Z29/'4.1 Comptes 2024 natures'!Z3","v":{"v":333.0468039336202,"d":"333.05"}},{"$f":"'4.1 Comptes 2024 natures'!AA29/'4.1 Comptes 2024 natures'!AA3","v":{"v":90.72847682119205,"d":"90.73"}},{"$f":"'4.1 Comptes 2024 natures'!AB29/'4.1 Comptes 2024 natures'!AB3","v":{"v":185.75581395348837,"d":"185.76"}},{"$f":"'4.1 Comptes 2024 natures'!AC29/'4.1 Comptes 2024 natures'!AC3","v":{"v":355.4116111111111,"d":"355.41"}},{"$f":"'4.1 Comptes 2024 natures'!AD29/'4.1 Comptes 2024 natures'!AD3","v":{"v":245.67021276595744,"d":"245.67"}},{"$f":"'4.1 Comptes 2024 natures'!AE29/'4.1 Comptes 2024 natures'!AE3","v":{"v":168.1930501930502,"d":"168.19"}},{"$f":"'4.1 Comptes 2024 natures'!AF29/'4.1 Comptes 2024 natures'!AF3","v":{"v":292.273474663909,"d":"292.27"}},{"$f":"'4.1 Comptes 2024 natures'!AG29/'4.1 Comptes 2024 natures'!AG3","v":{"v":310.51524298696165,"d":"310.52"}},{"$f":"'4.1 Comptes 2024 natures'!AH29/'4.1 Comptes 2024 natures'!AH3","v":{"v":259.8086919831224,"d":"259.81"}},{"$f":"'4.1 Comptes 2024 natures'!AI29/'4.1 Comptes 2024 natures'!AI3","v":{"v":128.3088,"d":"128.31"}},{"$f":"'4.1 Comptes 2024 natures'!AJ29/'4.1 Comptes 2024 natures'!AJ3","v":{"v":240.90146454265158,"d":"240.90"}},{"$f":"'4.1 Comptes 2024 natures'!AK29/'4.1 Comptes 2024 natures'!AK3","v":{"v":340.3093392070484,"d":"340.31"}},{"$f":"'4.1 Comptes 2024 natures'!AL29/'4.1 Comptes 2024 natures'!AL3","v":{"v":239.5480367585631,"d":"239.55"}},{"$f":"'4.1 Comptes 2024 natures'!AM29/'4.1 Comptes 2024 natures'!AM3","v":{"v":207.22282608695653,"d":"207.22"}},{"$f":"'4.1 Comptes 2024 natures'!AN29/'4.1 Comptes 2024 natures'!AN3","v":{"v":566.75647008547,"d":"566.76"}},{"$f":"'4.1 Comptes 2024 natures'!AO29/'4.1 Comptes 2024 natures'!AO3","v":{"v":637.6531162790698,"d":"637.65"}},{"$f":"'4.1 Comptes 2024 natures'!AP29/'4.1 Comptes 2024 natures'!AP3","v":{"v":234.53551380368097,"d":"234.54"}},{"$f":"'4.1 Comptes 2024 natures'!AQ29/'4.1 Comptes 2024 natures'!AQ3","v":{"v":217.08507670850767,"d":"217.09"}},{"$f":"'4.1 Comptes 2024 natures'!AR29/'4.1 Comptes 2024 natures'!AR3","v":{"v":258.25096952908586,"d":"258.25"}},{"$f":"'4.1 Comptes 2024 natures'!AS29/'4.1 Comptes 2024 natures'!AS3","v":{"v":211.70278637770897,"d":"211.70"}},{"$f":"'4.1 Comptes 2024 natures'!AT29/'4.1 Comptes 2024 natures'!AT3","v":{"v":240.6459204592046,"d":"240.65"}},{"$f":"'4.1 Comptes 2024 natures'!AU29/'4.1 Comptes 2024 natures'!AU3","v":{"v":163.23432325886992,"d":"163.23"}},{"$f":"'4.1 Comptes 2024 natures'!AV29/'4.1 Comptes 2024 natures'!AV3","v":{"v":135.8027027027027,"d":"135.80"}},{"$f":"'4.1 Comptes 2024 natures'!AW29/'4.1 Comptes 2024 natures'!AW3","v":{"v":286.24629080118694,"d":"286.25"}},{"$f":"'4.1 Comptes 2024 natures'!AX29/'4.1 Comptes 2024 natures'!AX3","v":{"v":322.5238051470588,"d":"322.52"}},{"$f":"'4.1 Comptes 2024 natures'!AY29/'4.1 Comptes 2024 natures'!AY3","v":{"v":134.4973544973545,"d":"134.50"}},{"$f":"'4.1 Comptes 2024 natures'!AZ29/'4.1 Comptes 2024 natures'!AZ3","v":{"v":504.2783270676692,"d":"504.28"}},{"$f":"'4.1 Comptes 2024 natures'!BA29/'4.1 Comptes 2024 natures'!BA3","v":{"v":450.2619333738972,"d":"450.26"}},{"$f":"'4.1 Comptes 2024 natures'!BB29/'4.1 Comptes 2024 natures'!BB3","v":{"v":165.70915619389586,"d":"165.71"}},{"$f":"'4.1 Comptes 2024 natures'!BC29/'4.1 Comptes 2024 natures'!BC3","v":{"v":324.15494481560665,"d":"324.15"}},{"$f":"'4.1 Comptes 2024 natures'!BD29/'4.1 Comptes 2024 natures'!BD3","v":{"v":327.3753436507738,"d":"327.38"}},{"$f":"'4.1 Comptes 2024 natures'!BE29/'4.1 Comptes 2024 natures'!BE3","v":{"v":282.9156085918854,"d":"282.92"}},{"$f":"'4.1 Comptes 2024 natures'!BF29/'4.1 Comptes 2024 natures'!BF3","v":{"v":336.5964974556795,"d":"336.60"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"'4.1 Comptes 2024 natures'!E30/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F30/'4.1 Comptes 2024 natures'!F3","v":{"v":46.69201520912547,"d":"46.69"}},{"$f":"'4.1 Comptes 2024 natures'!G30/'4.1 Comptes 2024 natures'!G3","v":{"v":3.676842105263158,"d":"3.68"}},{"$f":"'4.1 Comptes 2024 natures'!H30/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I30/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J30/'4.1 Comptes 2024 natures'!J3","v":{"v":8.077022945106012,"d":"8.08"}},{"$f":"'4.1 Comptes 2024 natures'!K30/'4.1 Comptes 2024 natures'!K3","v":{"v":77.32064203730273,"d":"77.32"}},{"$f":"'4.1 Comptes 2024 natures'!L30/'4.1 Comptes 2024 natures'!L3","v":{"v":10.147886521501599,"d":"10.15"}},{"$f":"'4.1 Comptes 2024 natures'!M30/'4.1 Comptes 2024 natures'!M3","v":{"v":8.492462311557789,"d":"8.49"}},{"$f":"'4.1 Comptes 2024 natures'!N30/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O30/'4.1 Comptes 2024 natures'!O3","v":{"v":15.325727894807459,"d":"15.33"}},{"$f":"'4.1 Comptes 2024 natures'!P30/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q30/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R30/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S30/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T30/'4.1 Comptes 2024 natures'!T3","v":{"v":7.624567567567568,"d":"7.62"}},{"$f":"'4.1 Comptes 2024 natures'!U30/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V30/'4.1 Comptes 2024 natures'!V3","v":{"v":47.11456953642384,"d":"47.11"}},{"$f":"'4.1 Comptes 2024 natures'!W30/'4.1 Comptes 2024 natures'!W3","v":{"v":9.451030581039754,"d":"9.45"}},{"$f":"'4.1 Comptes 2024 natures'!X30/'4.1 Comptes 2024 natures'!X3","v":{"v":14.61038961038961,"d":"14.61"}},{"$f":"'4.1 Comptes 2024 natures'!Y30/'4.1 Comptes 2024 natures'!Y3","v":{"v":1.5931672025723473,"d":"1.59"}},{"$f":"'4.1 Comptes 2024 natures'!Z30/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA30/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB30/'4.1 Comptes 2024 natures'!AB3","v":{"v":22.093023255813954,"d":"22.09"}},{"$f":"'4.1 Comptes 2024 natures'!AC30/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD30/'4.1 Comptes 2024 natures'!AD3","v":{"v":31.386524822695037,"d":"31.39"}},{"$f":"'4.1 Comptes 2024 natures'!AE30/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF30/'4.1 Comptes 2024 natures'!AF3","v":{"v":5.895811789038262,"d":"5.90"}},{"$f":"'4.1 Comptes 2024 natures'!AG30/'4.1 Comptes 2024 natures'!AG3","v":{"v":11.457921770051364,"d":"11.46"}},{"$f":"'4.1 Comptes 2024 natures'!AH30/'4.1 Comptes 2024 natures'!AH3","v":{"v":35.654008438818565,"d":"35.65"}},{"$f":"'4.1 Comptes 2024 natures'!AI30/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ30/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK30/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL30/'4.1 Comptes 2024 natures'!AL3","v":{"v":16.499582289055972,"d":"16.50"}},{"$f":"'4.1 Comptes 2024 natures'!AM30/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN30/'4.1 Comptes 2024 natures'!AN3","v":{"v":8.88888888888889,"d":"8.89"}},{"$f":"'4.1 Comptes 2024 natures'!AO30/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP30/'4.1 Comptes 2024 natures'!AP3","v":{"v":27.18558282208589,"d":"27.19"}},{"$f":"'4.1 Comptes 2024 natures'!AQ30/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR30/'4.1 Comptes 2024 natures'!AR3","v":{"v":0.9233610341643582,"d":"0.92"}},{"$f":"'4.1 Comptes 2024 natures'!AS30/'4.1 Comptes 2024 natures'!AS3","v":{"v":6.884674922600619,"d":"6.88"}},{"$f":"'4.1 Comptes 2024 natures'!AT30/'4.1 Comptes 2024 natures'!AT3","v":{"v":11.903895038950388,"d":"11.90"}},{"$f":"'4.1 Comptes 2024 natures'!AU30/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV30/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW30/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX30/'4.1 Comptes 2024 natures'!AX3","v":{"v":40.69862132352941,"d":"40.70"}},{"$f":"'4.1 Comptes 2024 natures'!AY30/'4.1 Comptes 2024 natures'!AY3","v":{"v":2.5396825396825395,"d":"2.54"}},{"$f":"'4.1 Comptes 2024 natures'!AZ30/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.45531015037593986,"d":"0.46"}},{"$f":"'4.1 Comptes 2024 natures'!BA30/'4.1 Comptes 2024 natures'!BA3","v":{"v":18.526735625190142,"d":"18.53"}},{"$f":"'4.1 Comptes 2024 natures'!BB30/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC30/'4.1 Comptes 2024 natures'!BC3","v":{"v":12.604572688401923,"d":"12.60"}},{"$f":"'4.1 Comptes 2024 natures'!BD30/'4.1 Comptes 2024 natures'!BD3","v":{"v":14.28539915493662,"d":"14.29"}},{"$f":"'4.1 Comptes 2024 natures'!BE30/'4.1 Comptes 2024 natures'!BE3","v":{"v":8.060754176610978,"d":"8.06"}},{"$f":"'4.1 Comptes 2024 natures'!BF30/'4.1 Comptes 2024 natures'!BF3","v":{"v":11.798945748522653,"d":"11.80"}}]
[]
[null,34,null,"Charges financières",{"$f":"E33+E34+E35+E36+E37+E38","v":{"v":202.48715920915714,"d":"202.49"}},{"$f":"F33+F34+F35+F36+F37+F38","v":{"v":139.32486692015212,"d":"139.32"}},{"v":182.55808421052632,"d":"182.56"},{"v":221.33846325167036,"d":"221.34"},{"v":142.29060211554108,"d":"142.29"},{"v":101.19244844612255,"d":"101.19"},{"v":89.93488163558106,"d":"89.93"},{"v":294.38976976508235,"d":"294.39"},{"v":107.52199569274946,"d":"107.52"},{"v":97.37652173913042,"d":"97.38"},{"v":99.36706561116328,"d":"99.37"},{"v":94.69950570342206,"d":"94.70"},{"v":107.97294642857145,"d":"107.97"},{"v":158.5400966183575,"d":"158.54"},{"v":206.75164383561645,"d":"206.75"},{"v":107.01548648648651,"d":"107.02"},{"v":84.27220216606499,"d":"84.27"},{"v":81.00982339955848,"d":"81.01"},{"v":63.50986544342508,"d":"63.51"},{"v":31.06237012987013,"d":"31.06"},{"v":81.78904340836013,"d":"81.79"},{"v":17.17900430239705,"d":"17.18"},{"v":134.70165562913905,"d":"134.70"},{"v":158.9041472868217,"d":"158.90"},{"v":112.88027777777776,"d":"112.88"},{"v":90.4593794326241,"d":"90.46"},{"v":35.12880308880309,"d":"35.13"},{"v":77.31291623578076,"d":"77.31"},{"v":71.99831291979456,"d":"72.00"},{"v":89.68713080168774,"d":"89.69"},{"v":212.85528,"d":"212.86"},{"v":100.65623843782117,"d":"100.66"},{"v":173.03926872246694,"d":"173.04"},{"v":146.12163742690058,"d":"146.12"},{"v":159.4905027173913,"d":"159.49"},{"v":218.0777863247863,"d":"218.08"},{"v":120.76841860465117,"d":"120.77"},{"v":236.09720092024543,"d":"236.10"},{"v":132.77697350069735,"d":"132.78"},{"v":170.16841181902123,"d":"170.17"},{"v":84.76201238390094,"d":"84.76"},{"v":92.70364903649038,"d":"92.70"},{"v":93.29877792378448,"d":"93.30"},{"v":44.115675675675675,"d":"44.12"},{"v":66.62851632047479,"d":"66.63"},{"v":196.10069240196077,"d":"196.10"},{"v":161.92939153439153,"d":"161.93"},{"v":170.02434210526314,"d":"170.02"},{"v":159.88405080620626,"d":"159.88"},{"v":150.1883303411131,"d":"150.19"},{"v":149.6714627204703,"d":"149.67"},{"v":169.12738180363522,"d":"169.13"},{"v":73.67071980906921,"d":"73.67"},{"v":150.4072385915955,"d":"150.41"}]
[null,null,340,"Charges d'intérets",{"$f":"'4.1 Comptes 2024 natures'!E33/'4.1 Comptes 2024 natures'!E3","v":{"v":202.48715920915714,"d":"202.49"}},{"$f":"'4.1 Comptes 2024 natures'!F33/'4.1 Comptes 2024 natures'!F3","v":{"v":110.50205323193917,"d":"110.50"}},{"$f":"'4.1 Comptes 2024 natures'!G33/'4.1 Comptes 2024 natures'!G3","v":{"v":110.10587368421052,"d":"110.11"}},{"$f":"'4.1 Comptes 2024 natures'!H33/'4.1 Comptes 2024 natures'!H3","v":{"v":143.5919153674833,"d":"143.59"}},{"$f":"'4.1 Comptes 2024 natures'!I33/'4.1 Comptes 2024 natures'!I3","v":{"v":96.20233794412802,"d":"96.20"}},{"$f":"'4.1 Comptes 2024 natures'!J33/'4.1 Comptes 2024 natures'!J3","v":{"v":96.01460935230902,"d":"96.01"}},{"$f":"'4.1 Comptes 2024 natures'!K33/'4.1 Comptes 2024 natures'!K3","v":{"v":65.16820301291249,"d":"65.17"}},{"$f":"'4.1 Comptes 2024 natures'!L33/'4.1 Comptes 2024 natures'!L3","v":{"v":251.66206040739874,"d":"251.66"}},{"$f":"'4.1 Comptes 2024 natures'!M33/'4.1 Comptes 2024 natures'!M3","v":{"v":89.17699928212491,"d":"89.18"}},{"$f":"'4.1 Comptes 2024 natures'!N33/'4.1 Comptes 2024 natures'!N3","v":{"v":97.37652173913042,"d":"97.38"}},{"$f":"'4.1 Comptes 2024 natures'!O33/'4.1 Comptes 2024 natures'!O3","v":{"v":90.17247282973298,"d":"90.17"}},{"$f":"'4.1 Comptes 2024 natures'!P33/'4.1 Comptes 2024 natures'!P3","v":{"v":80.92479087452472,"d":"80.92"}},{"$f":"'4.1 Comptes 2024 natures'!Q33/'4.1 Comptes 2024 natures'!Q3","v":{"v":85.47428571428573,"d":"85.47"}},{"$f":"'4.1 Comptes 2024 natures'!R33/'4.1 Comptes 2024 natures'!R3","v":{"v":129.53236714975847,"d":"129.53"}},{"$f":"'4.1 Comptes 2024 natures'!S33/'4.1 Comptes 2024 natures'!S3","v":{"v":195.48424657534247,"d":"195.48"}},{"$f":"'4.1 Comptes 2024 natures'!T33/'4.1 Comptes 2024 natures'!T3","v":{"v":68.67501351351352,"d":"68.68"}},{"$f":"'4.1 Comptes 2024 natures'!U33/'4.1 Comptes 2024 natures'!U3","v":{"v":57.49057761732852,"d":"57.49"}},{"$f":"'4.1 Comptes 2024 natures'!V33/'4.1 Comptes 2024 natures'!V3","v":{"v":74.97185430463576,"d":"74.97"}},{"$f":"'4.1 Comptes 2024 natures'!W33/'4.1 Comptes 2024 natures'!W3","v":{"v":59.61611009174312,"d":"59.62"}},{"$f":"'4.1 Comptes 2024 natures'!X33/'4.1 Comptes 2024 natures'!X3","v":{"v":22.44207792207792,"d":"22.44"}},{"$f":"'4.1 Comptes 2024 natures'!Y33/'4.1 Comptes 2024 natures'!Y3","v":{"v":81.78904340836013,"d":"81.79"}},{"$f":"'4.1 Comptes 2024 natures'!Z33/'4.1 Comptes 2024 natures'!Z3","v":{"v":7.133337430854334,"d":"7.13"}},{"$f":"'4.1 Comptes 2024 natures'!AA33/'4.1 Comptes 2024 natures'!AA3","v":{"v":40.727483443708614,"d":"40.73"}},{"$f":"'4.1 Comptes 2024 natures'!AB33/'4.1 Comptes 2024 natures'!AB3","v":{"v":122.52672480620156,"d":"122.53"}},{"$f":"'4.1 Comptes 2024 natures'!AC33/'4.1 Comptes 2024 natures'!AC3","v":{"v":105.30583333333333,"d":"105.31"}},{"$f":"'4.1 Comptes 2024 natures'!AD33/'4.1 Comptes 2024 natures'!AD3","v":{"v":90.01611702127659,"d":"90.02"}},{"$f":"'4.1 Comptes 2024 natures'!AE33/'4.1 Comptes 2024 natures'!AE3","v":{"v":4.651100386100386,"d":"4.65"}},{"$f":"'4.1 Comptes 2024 natures'!AF33/'4.1 Comptes 2024 natures'!AF3","v":{"v":23.37069286452947,"d":"23.37"}},{"$f":"'4.1 Comptes 2024 natures'!AG33/'4.1 Comptes 2024 natures'!AG3","v":{"v":64.61196365073094,"d":"64.61"}},{"$f":"'4.1 Comptes 2024 natures'!AH33/'4.1 Comptes 2024 natures'!AH3","v":{"v":88.12067510548522,"d":"88.12"}},{"$f":"'4.1 Comptes 2024 natures'!AI33/'4.1 Comptes 2024 natures'!AI3","v":{"v":33.56768,"d":"33.57"}},{"$f":"'4.1 Comptes 2024 natures'!AJ33/'4.1 Comptes 2024 natures'!AJ3","v":{"v":93.03190647482015,"d":"93.03"}},{"$f":"'4.1 Comptes 2024 natures'!AK33/'4.1 Comptes 2024 natures'!AK3","v":{"v":122.4367577092511,"d":"122.44"}},{"$f":"'4.1 Comptes 2024 natures'!AL33/'4.1 Comptes 2024 natures'!AL3","v":{"v":124.26281537176274,"d":"124.26"}},{"$f":"'4.1 Comptes 2024 natures'!AM33/'4.1 Comptes 2024 natures'!AM3","v":{"v":143.23489130434783,"d":"143.23"}},{"$f":"'4.1 Comptes 2024 natures'!AN33/'4.1 Comptes 2024 natures'!AN3","v":{"v":79.07281196581197,"d":"79.07"}},{"$f":"'4.1 Comptes 2024 natures'!AO33/'4.1 Comptes 2024 natures'!AO3","v":{"v":120.76841860465117,"d":"120.77"}},{"$f":"'4.1 Comptes 2024 natures'!AP33/'4.1 Comptes 2024 natures'!AP3","v":{"v":90.27381134969325,"d":"90.27"}},{"$f":"'4.1 Comptes 2024 natures'!AQ33/'4.1 Comptes 2024 natures'!AQ3","v":{"v":120.50297071129708,"d":"120.50"}},{"$f":"'4.1 Comptes 2024 natures'!AR33/'4.1 Comptes 2024 natures'!AR3","v":{"v":121.71268698060942,"d":"121.71"}},{"$f":"'4.1 Comptes 2024 natures'!AS33/'4.1 Comptes 2024 natures'!AS3","v":{"v":84.76201238390094,"d":"84.76"}},{"$f":"'4.1 Comptes 2024 natures'!AT33/'4.1 Comptes 2024 natures'!AT3","v":{"v":92.70364903649038,"d":"92.70"}},{"$f":"'4.1 Comptes 2024 natures'!AU33/'4.1 Comptes 2024 natures'!AU3","v":{"v":81.2947700394218,"d":"81.29"}},{"$f":"'4.1 Comptes 2024 natures'!AV33/'4.1 Comptes 2024 natures'!AV3","v":{"v":18.872567567567568,"d":"18.87"}},{"$f":"'4.1 Comptes 2024 natures'!AW33/'4.1 Comptes 2024 natures'!AW3","v":{"v":66.62851632047479,"d":"66.63"}},{"$f":"'4.1 Comptes 2024 natures'!AX33/'4.1 Comptes 2024 natures'!AX3","v":{"v":195.57704044117645,"d":"195.58"}},{"$f":"'4.1 Comptes 2024 natures'!AY33/'4.1 Comptes 2024 natures'!AY3","v":{"v":159.67462962962964,"d":"159.67"}},{"$f":"'4.1 Comptes 2024 natures'!AZ33/'4.1 Comptes 2024 natures'!AZ3","v":{"v":138.02566729323308,"d":"138.03"}},{"$f":"'4.1 Comptes 2024 natures'!BA33/'4.1 Comptes 2024 natures'!BA3","v":{"v":136.06110282932764,"d":"136.06"}},{"$f":"'4.1 Comptes 2024 natures'!BB33/'4.1 Comptes 2024 natures'!BB3","v":{"v":88.67881508078995,"d":"88.68"}},{"$f":"'4.1 Comptes 2024 natures'!BC33/'4.1 Comptes 2024 natures'!BC3","v":{"v":122.39692477284869,"d":"122.40"}},{"$f":"'4.1 Comptes 2024 natures'!BD33/'4.1 Comptes 2024 natures'!BD3","v":{"v":142.81528239617967,"d":"142.82"}},{"$f":"'4.1 Comptes 2024 natures'!BE33/'4.1 Comptes 2024 natures'!BE3","v":{"v":52.739687828162275,"d":"52.74"}},{"$f":"'4.1 Comptes 2024 natures'!BF33/'4.1 Comptes 2024 natures'!BF3","v":{"v":118.82611498686802,"d":"118.83"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"'4.1 Comptes 2024 natures'!E34/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F34/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G34/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H34/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I34/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J34/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K34/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L34/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M34/'4.1 Comptes 2024 natures'!M3","v":{"v":15.987078248384782,"d":"15.99"}},{"$f":"'4.1 Comptes 2024 natures'!N34/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O34/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P34/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q34/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R34/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S34/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T34/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U34/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V34/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W34/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X34/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y34/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z34/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA34/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB34/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC34/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD34/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE34/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF34/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG34/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH34/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI34/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ34/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK34/'4.1 Comptes 2024 natures'!AK3","v":{"v":2.5904405286343613,"d":"2.59"}},{"$f":"'4.1 Comptes 2024 natures'!AL34/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM34/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN34/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO34/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP34/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ34/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR34/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS34/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT34/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU34/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV34/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW34/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX34/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY34/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ34/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA34/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB34/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC34/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.33685395510422234,"d":"0.34"}},{"$f":"'4.1 Comptes 2024 natures'!BD34/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.5567917593819537,"d":"0.56"}},{"$f":"'4.1 Comptes 2024 natures'!BE34/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF34/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.1206561884438608,"d":"0.12"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"'4.1 Comptes 2024 natures'!E35/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F35/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G35/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H35/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I35/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J35/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K35/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L35/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M35/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N35/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O35/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P35/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q35/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R35/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S35/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T35/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U35/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V35/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W35/'4.1 Comptes 2024 natures'!W3","v":{"v":0.038743119266055046,"d":"0.04"}},{"$f":"'4.1 Comptes 2024 natures'!X35/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y35/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z35/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA35/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB35/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC35/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD35/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE35/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF35/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG35/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH35/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI35/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ35/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK35/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL35/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM35/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN35/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO35/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP35/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ35/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR35/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS35/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT35/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU35/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV35/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW35/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX35/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY35/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ35/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA35/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB35/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC35/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.6928113308391235E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD35/'4.1 Comptes 2024 natures'!BD3","v":{"v":3.1674875615671175E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE35/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF35/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"'4.1 Comptes 2024 natures'!E36/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F36/'4.1 Comptes 2024 natures'!F3","v":{"v":28.822433460076045,"d":"28.82"}},{"$f":"'4.1 Comptes 2024 natures'!G36/'4.1 Comptes 2024 natures'!G3","v":{"v":72.4522105263158,"d":"72.45"}},{"$f":"'4.1 Comptes 2024 natures'!H36/'4.1 Comptes 2024 natures'!H3","v":{"v":77.74654788418708,"d":"77.75"}},{"$f":"'4.1 Comptes 2024 natures'!I36/'4.1 Comptes 2024 natures'!I3","v":{"v":40.64779766748033,"d":"40.65"}},{"$f":"'4.1 Comptes 2024 natures'!J36/'4.1 Comptes 2024 natures'!J3","v":{"v":5.177839093813534,"d":"5.18"}},{"$f":"'4.1 Comptes 2024 natures'!K36/'4.1 Comptes 2024 natures'!K3","v":{"v":24.76667862266858,"d":"24.77"}},{"$f":"'4.1 Comptes 2024 natures'!L36/'4.1 Comptes 2024 natures'!L3","v":{"v":42.7277093576836,"d":"42.73"}},{"$f":"'4.1 Comptes 2024 natures'!M36/'4.1 Comptes 2024 natures'!M3","v":{"v":2.351543431442929,"d":"2.35"}},{"$f":"'4.1 Comptes 2024 natures'!N36/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O36/'4.1 Comptes 2024 natures'!O3","v":{"v":9.194592781430297,"d":"9.19"}},{"$f":"'4.1 Comptes 2024 natures'!P36/'4.1 Comptes 2024 natures'!P3","v":{"v":13.774714828897338,"d":"13.77"}},{"$f":"'4.1 Comptes 2024 natures'!Q36/'4.1 Comptes 2024 natures'!Q3","v":{"v":22.498660714285712,"d":"22.50"}},{"$f":"'4.1 Comptes 2024 natures'!R36/'4.1 Comptes 2024 natures'!R3","v":{"v":29.007729468599035,"d":"29.01"}},{"$f":"'4.1 Comptes 2024 natures'!S36/'4.1 Comptes 2024 natures'!S3","v":{"v":11.267397260273974,"d":"11.27"}},{"$f":"'4.1 Comptes 2024 natures'!T36/'4.1 Comptes 2024 natures'!T3","v":{"v":35.1925,"d":"35.19"}},{"$f":"'4.1 Comptes 2024 natures'!U36/'4.1 Comptes 2024 natures'!U3","v":{"v":26.781624548736463,"d":"26.78"}},{"$f":"'4.1 Comptes 2024 natures'!V36/'4.1 Comptes 2024 natures'!V3","v":{"v":6.037969094922737,"d":"6.04"}},{"$f":"'4.1 Comptes 2024 natures'!W36/'4.1 Comptes 2024 natures'!W3","v":{"v":3.855012232415902,"d":"3.86"}},{"$f":"'4.1 Comptes 2024 natures'!X36/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y36/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z36/'4.1 Comptes 2024 natures'!Z3","v":{"v":10.045666871542716,"d":"10.05"}},{"$f":"'4.1 Comptes 2024 natures'!AA36/'4.1 Comptes 2024 natures'!AA3","v":{"v":87.85364238410595,"d":"87.85"}},{"$f":"'4.1 Comptes 2024 natures'!AB36/'4.1 Comptes 2024 natures'!AB3","v":{"v":36.377422480620154,"d":"36.38"}},{"$f":"'4.1 Comptes 2024 natures'!AC36/'4.1 Comptes 2024 natures'!AC3","v":{"v":7.5744444444444445,"d":"7.57"}},{"$f":"'4.1 Comptes 2024 natures'!AD36/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE36/'4.1 Comptes 2024 natures'!AE3","v":{"v":30.477702702702704,"d":"30.48"}},{"$f":"'4.1 Comptes 2024 natures'!AF36/'4.1 Comptes 2024 natures'!AF3","v":{"v":18.53210961737332,"d":"18.53"}},{"$f":"'4.1 Comptes 2024 natures'!AG36/'4.1 Comptes 2024 natures'!AG3","v":{"v":7.386349269063611,"d":"7.39"}},{"$f":"'4.1 Comptes 2024 natures'!AH36/'4.1 Comptes 2024 natures'!AH3","v":{"v":1.5664556962025316,"d":"1.57"}},{"$f":"'4.1 Comptes 2024 natures'!AI36/'4.1 Comptes 2024 natures'!AI3","v":{"v":177.2876,"d":"177.29"}},{"$f":"'4.1 Comptes 2024 natures'!AJ36/'4.1 Comptes 2024 natures'!AJ3","v":{"v":7.624331963001028,"d":"7.62"}},{"$f":"'4.1 Comptes 2024 natures'!AK36/'4.1 Comptes 2024 natures'!AK3","v":{"v":36.05856387665198,"d":"36.06"}},{"$f":"'4.1 Comptes 2024 natures'!AL36/'4.1 Comptes 2024 natures'!AL3","v":{"v":21.858822055137843,"d":"21.86"}},{"$f":"'4.1 Comptes 2024 natures'!AM36/'4.1 Comptes 2024 natures'!AM3","v":{"v":11.84313858695652,"d":"11.84"}},{"$f":"'4.1 Comptes 2024 natures'!AN36/'4.1 Comptes 2024 natures'!AN3","v":{"v":139.00497435897435,"d":"139.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO36/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP36/'4.1 Comptes 2024 natures'!AP3","v":{"v":145.82338957055217,"d":"145.82"}},{"$f":"'4.1 Comptes 2024 natures'!AQ36/'4.1 Comptes 2024 natures'!AQ3","v":{"v":8.57881450488145,"d":"8.58"}},{"$f":"'4.1 Comptes 2024 natures'!AR36/'4.1 Comptes 2024 natures'!AR3","v":{"v":48.45572483841182,"d":"48.46"}},{"$f":"'4.1 Comptes 2024 natures'!AS36/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT36/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU36/'4.1 Comptes 2024 natures'!AU3","v":{"v":8.500131406044678,"d":"8.50"}},{"$f":"'4.1 Comptes 2024 natures'!AV36/'4.1 Comptes 2024 natures'!AV3","v":{"v":21.687162162162164,"d":"21.69"}},{"$f":"'4.1 Comptes 2024 natures'!AW36/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX36/'4.1 Comptes 2024 natures'!AX3","v":{"v":0.5236519607843138,"d":"0.52"}},{"$f":"'4.1 Comptes 2024 natures'!AY36/'4.1 Comptes 2024 natures'!AY3","v":{"v":2.2547619047619047,"d":"2.25"}},{"$f":"'4.1 Comptes 2024 natures'!AZ36/'4.1 Comptes 2024 natures'!AZ3","v":{"v":30.031334586466166,"d":"30.03"}},{"$f":"'4.1 Comptes 2024 natures'!BA36/'4.1 Comptes 2024 natures'!BA3","v":{"v":23.822947976878613,"d":"23.82"}},{"$f":"'4.1 Comptes 2024 natures'!BB36/'4.1 Comptes 2024 natures'!BB3","v":{"v":56.45520646319569,"d":"56.46"}},{"$f":"'4.1 Comptes 2024 natures'!BC36/'4.1 Comptes 2024 natures'!BC3","v":{"v":25.288278727952974,"d":"25.29"}},{"$f":"'4.1 Comptes 2024 natures'!BD36/'4.1 Comptes 2024 natures'!BD3","v":{"v":25.19216116208715,"d":"25.19"}},{"$f":"'4.1 Comptes 2024 natures'!BE36/'4.1 Comptes 2024 natures'!BE3","v":{"v":14.003832935560862,"d":"14.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF36/'4.1 Comptes 2024 natures'!BF3","v":{"v":30.296854891661194,"d":"30.30"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"'4.1 Comptes 2024 natures'!E37/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F37/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G37/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H37/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I37/'4.1 Comptes 2024 natures'!I3","v":{"v":5.440466503932736,"d":"5.44"}},{"$f":"'4.1 Comptes 2024 natures'!J37/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K37/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L37/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M37/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N37/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O37/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P37/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q37/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R37/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S37/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T37/'4.1 Comptes 2024 natures'!T3","v":{"v":3.147972972972973,"d":"3.15"}},{"$f":"'4.1 Comptes 2024 natures'!U37/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V37/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W37/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X37/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y37/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z37/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA37/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB37/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC37/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD37/'4.1 Comptes 2024 natures'!AD3","v":{"v":0.4432624113475177,"d":"0.44"}},{"$f":"'4.1 Comptes 2024 natures'!AE37/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF37/'4.1 Comptes 2024 natures'!AF3","v":{"v":35.406618407445706,"d":"35.41"}},{"$f":"'4.1 Comptes 2024 natures'!AG37/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH37/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI37/'4.1 Comptes 2024 natures'!AI3","v":{"v":2,"d":"2.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ37/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK37/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL37/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM37/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN37/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO37/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP37/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ37/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR37/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS37/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT37/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU37/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV37/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW37/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX37/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY37/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ37/'4.1 Comptes 2024 natures'!AZ3","v":{"v":1.9673402255639099,"d":"1.97"}},{"$f":"'4.1 Comptes 2024 natures'!BA37/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB37/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC37/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.2487727151256012,"d":"1.25"}},{"$f":"'4.1 Comptes 2024 natures'!BD37/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.559754481586119,"d":"0.56"}},{"$f":"'4.1 Comptes 2024 natures'!BE37/'4.1 Comptes 2024 natures'!BE3","v":{"v":6.5848591885441525,"d":"6.58"}},{"$f":"'4.1 Comptes 2024 natures'!BF37/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.08590159225213395,"d":"0.09"}}]
[null,null,349,"Autres charges financières",{"$f":"'4.1 Comptes 2024 natures'!E38/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F38/'4.1 Comptes 2024 natures'!F3","v":{"v":3.8022813688212931E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G38/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H38/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I38/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J38/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K38/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L38/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M38/'4.1 Comptes 2024 natures'!M3","v":{"v":0.00637473079684135,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!N38/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O38/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P38/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q38/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R38/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S38/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T38/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U38/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V38/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W38/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X38/'4.1 Comptes 2024 natures'!X3","v":{"v":8.620292207792208,"d":"8.62"}},{"$f":"'4.1 Comptes 2024 natures'!Y38/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z38/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA38/'4.1 Comptes 2024 natures'!AA3","v":{"v":6.120529801324504,"d":"6.12"}},{"$f":"'4.1 Comptes 2024 natures'!AB38/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC38/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD38/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE38/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF38/'4.1 Comptes 2024 natures'!AF3","v":{"v":3.495346432264736E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG38/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH38/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI38/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ38/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK38/'4.1 Comptes 2024 natures'!AK3","v":{"v":11.953506607929516,"d":"11.95"}},{"$f":"'4.1 Comptes 2024 natures'!AL38/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM38/'4.1 Comptes 2024 natures'!AM3","v":{"v":4.412472826086956,"d":"4.41"}},{"$f":"'4.1 Comptes 2024 natures'!AN38/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO38/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP38/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ38/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.6951882845188284,"d":"3.70"}},{"$f":"'4.1 Comptes 2024 natures'!AR38/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS38/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT38/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU38/'4.1 Comptes 2024 natures'!AU3","v":{"v":3.5038764783180025,"d":"3.50"}},{"$f":"'4.1 Comptes 2024 natures'!AV38/'4.1 Comptes 2024 natures'!AV3","v":{"v":3.555945945945946,"d":"3.56"}},{"$f":"'4.1 Comptes 2024 natures'!AW38/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX38/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY38/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ38/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA38/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB38/'4.1 Comptes 2024 natures'!BB3","v":{"v":5.054308797127469,"d":"5.05"}},{"$f":"'4.1 Comptes 2024 natures'!BC38/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.39893973810796374,"d":"0.40"}},{"$f":"'4.1 Comptes 2024 natures'!BD38/'4.1 Comptes 2024 natures'!BD3","v":{"v":2.2451683876290724E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE38/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.3423398568019093,"d":"0.34"}},{"$f":"'4.1 Comptes 2024 natures'!BF38/'4.1 Comptes 2024 natures'!BF3","v":{"v":1.0777109323703218,"d":"1.08"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E41+E42","v":{"v":63.284651404786686,"d":"63.28"}},{"$f":"F41+F42","v":{"v":203.30703422053233,"d":"203.31"}},{"v":135.05378947368422,"d":"135.05"},{"v":0,"d":"0.00"},{"v":118.48264171413074,"d":"118.48"},{"v":109.0643624745861,"d":"109.06"},{"v":75.64975968436156,"d":"75.65"},{"v":0,"d":"0.00"},{"v":77.20717875089734,"d":"77.21"},{"v":0,"d":"0.00"},{"v":138.56842211190124,"d":"138.57"},{"v":0,"d":"0.00"},{"v":170.13392857142858,"d":"170.13"},{"v":305.24154589371983,"d":"305.24"},{"v":266.24657534246575,"d":"266.25"},{"v":127.55945945945946,"d":"127.56"},{"v":17.35902527075812,"d":"17.36"},{"v":151.61147902869757,"d":"151.61"},{"v":65.07951070336391,"d":"65.08"},{"v":87.40211038961039,"d":"87.40"},{"v":0,"d":"0.00"},{"v":231.39837123540258,"d":"231.40"},{"v":37.94701986754967,"d":"37.95"},{"v":148.88091085271319,"d":"148.88"},{"v":74.8175,"d":"74.82"},{"v":0,"d":"0.00"},{"v":37.6061776061776,"d":"37.61"},{"v":260.56178903826265,"d":"260.56"},{"v":72.00306203081786,"d":"72.00"},{"v":13.559789029535864,"d":"13.56"},402.32,{"v":126.57605344295992,"d":"126.58"},{"v":8.427400881057268,"d":"8.43"},{"v":262.224895572264,"d":"262.22"},{"v":8.866847826086957,"d":"8.87"},{"v":33.899145299145296,"d":"33.90"},{"v":86.27131782945736,"d":"86.27"},{"v":377.4733895705521,"d":"377.47"},{"v":148.65216178521618,"d":"148.65"},{"v":146.4401108033241,"d":"146.44"},{"v":264.64055727554177,"d":"264.64"},{"v":84.38910619106191,"d":"84.39"},{"v":174.68068331143232,"d":"174.68"},{"v":235.89686486486485,"d":"235.90"},{"v":0,"d":"0.00"},{"v":9.301899509803922,"d":"9.30"},{"v":388.1250529100529,"d":"388.13"},{"v":226.6226879699248,"d":"226.62"},{"v":152.12271067843017,"d":"152.12"},{"v":30.221382405745064,"d":"30.22"},{"v":101.88003981827897,"d":"101.88"},{"v":74.1380598544891,"d":"74.14"},{"v":124.00726205250595,"d":"124.01"},{"v":137.90323908404466,"d":"137.90"}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2024 natures'!E41/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F41/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G41/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H41/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I41/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J41/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K41/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L41/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M41/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N41/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O41/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P41/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q41/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R41/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S41/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T41/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U41/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V41/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W41/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X41/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y41/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z41/'4.1 Comptes 2024 natures'!Z3","v":{"v":165.9496004917025,"d":"165.95"}},{"$f":"'4.1 Comptes 2024 natures'!AA41/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB41/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC41/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD41/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE41/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF41/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG41/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH41/'4.1 Comptes 2024 natures'!AH3","v":{"v":6.905443037974683,"d":"6.91"}},{"$f":"'4.1 Comptes 2024 natures'!AI41/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ41/'4.1 Comptes 2024 natures'!AJ3","v":{"v":5.915364850976362,"d":"5.92"}},{"$f":"'4.1 Comptes 2024 natures'!AK41/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL41/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM41/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN41/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO41/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP41/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ41/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR41/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS41/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT41/'4.1 Comptes 2024 natures'!AT3","v":{"v":0.03819188191881919,"d":"0.04"}},{"$f":"'4.1 Comptes 2024 natures'!AU41/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV41/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW41/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX41/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY41/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ41/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA41/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB41/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC41/'4.1 Comptes 2024 natures'!BC3","v":{"v":3.784621058257617,"d":"3.78"}},{"$f":"'4.1 Comptes 2024 natures'!BD41/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE41/'4.1 Comptes 2024 natures'!BE3","v":{"v":25.931894033412892,"d":"25.93"}},{"$f":"'4.1 Comptes 2024 natures'!BF41/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.4762167596848325,"d":"0.48"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"'4.1 Comptes 2024 natures'!E42/'4.1 Comptes 2024 natures'!E3","v":{"v":63.284651404786686,"d":"63.28"}},{"$f":"'4.1 Comptes 2024 natures'!F42/'4.1 Comptes 2024 natures'!F3","v":{"v":203.30703422053233,"d":"203.31"}},{"$f":"'4.1 Comptes 2024 natures'!G42/'4.1 Comptes 2024 natures'!G3","v":{"v":135.05378947368422,"d":"135.05"}},{"$f":"'4.1 Comptes 2024 natures'!H42/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I42/'4.1 Comptes 2024 natures'!I3","v":{"v":118.48264171413074,"d":"118.48"}},{"$f":"'4.1 Comptes 2024 natures'!J42/'4.1 Comptes 2024 natures'!J3","v":{"v":109.0643624745861,"d":"109.06"}},{"$f":"'4.1 Comptes 2024 natures'!K42/'4.1 Comptes 2024 natures'!K3","v":{"v":75.64975968436156,"d":"75.65"}},{"$f":"'4.1 Comptes 2024 natures'!L42/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M42/'4.1 Comptes 2024 natures'!M3","v":{"v":77.20717875089734,"d":"77.21"}},{"$f":"'4.1 Comptes 2024 natures'!N42/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O42/'4.1 Comptes 2024 natures'!O3","v":{"v":138.56842211190124,"d":"138.57"}},{"$f":"'4.1 Comptes 2024 natures'!P42/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q42/'4.1 Comptes 2024 natures'!Q3","v":{"v":170.13392857142858,"d":"170.13"}},{"$f":"'4.1 Comptes 2024 natures'!R42/'4.1 Comptes 2024 natures'!R3","v":{"v":305.24154589371983,"d":"305.24"}},{"$f":"'4.1 Comptes 2024 natures'!S42/'4.1 Comptes 2024 natures'!S3","v":{"v":266.24657534246575,"d":"266.25"}},{"$f":"'4.1 Comptes 2024 natures'!T42/'4.1 Comptes 2024 natures'!T3","v":{"v":127.55945945945946,"d":"127.56"}},{"$f":"'4.1 Comptes 2024 natures'!U42/'4.1 Comptes 2024 natures'!U3","v":{"v":17.35902527075812,"d":"17.36"}},{"$f":"'4.1 Comptes 2024 natures'!V42/'4.1 Comptes 2024 natures'!V3","v":{"v":151.61147902869757,"d":"151.61"}},{"$f":"'4.1 Comptes 2024 natures'!W42/'4.1 Comptes 2024 natures'!W3","v":{"v":65.07951070336391,"d":"65.08"}},{"$f":"'4.1 Comptes 2024 natures'!X42/'4.1 Comptes 2024 natures'!X3","v":{"v":87.40211038961039,"d":"87.40"}},{"$f":"'4.1 Comptes 2024 natures'!Y42/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z42/'4.1 Comptes 2024 natures'!Z3","v":{"v":65.44877074370005,"d":"65.45"}},{"$f":"'4.1 Comptes 2024 natures'!AA42/'4.1 Comptes 2024 natures'!AA3","v":{"v":37.94701986754967,"d":"37.95"}},{"$f":"'4.1 Comptes 2024 natures'!AB42/'4.1 Comptes 2024 natures'!AB3","v":{"v":148.88091085271319,"d":"148.88"}},{"$f":"'4.1 Comptes 2024 natures'!AC42/'4.1 Comptes 2024 natures'!AC3","v":{"v":74.8175,"d":"74.82"}},{"$f":"'4.1 Comptes 2024 natures'!AD42/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE42/'4.1 Comptes 2024 natures'!AE3","v":{"v":37.6061776061776,"d":"37.61"}},{"$f":"'4.1 Comptes 2024 natures'!AF42/'4.1 Comptes 2024 natures'!AF3","v":{"v":260.56178903826265,"d":"260.56"}},{"$f":"'4.1 Comptes 2024 natures'!AG42/'4.1 Comptes 2024 natures'!AG3","v":{"v":72.00306203081786,"d":"72.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH42/'4.1 Comptes 2024 natures'!AH3","v":{"v":6.654345991561181,"d":"6.65"}},{"$f":"'4.1 Comptes 2024 natures'!AI42/'4.1 Comptes 2024 natures'!AI3","v":402.32},{"$f":"'4.1 Comptes 2024 natures'!AJ42/'4.1 Comptes 2024 natures'!AJ3","v":{"v":120.66068859198356,"d":"120.66"}},{"$f":"'4.1 Comptes 2024 natures'!AK42/'4.1 Comptes 2024 natures'!AK3","v":{"v":8.427400881057268,"d":"8.43"}},{"$f":"'4.1 Comptes 2024 natures'!AL42/'4.1 Comptes 2024 natures'!AL3","v":{"v":262.224895572264,"d":"262.22"}},{"$f":"'4.1 Comptes 2024 natures'!AM42/'4.1 Comptes 2024 natures'!AM3","v":{"v":8.866847826086957,"d":"8.87"}},{"$f":"'4.1 Comptes 2024 natures'!AN42/'4.1 Comptes 2024 natures'!AN3","v":{"v":33.899145299145296,"d":"33.90"}},{"$f":"'4.1 Comptes 2024 natures'!AO42/'4.1 Comptes 2024 natures'!AO3","v":{"v":86.27131782945736,"d":"86.27"}},{"$f":"'4.1 Comptes 2024 natures'!AP42/'4.1 Comptes 2024 natures'!AP3","v":{"v":377.4733895705521,"d":"377.47"}},{"$f":"'4.1 Comptes 2024 natures'!AQ42/'4.1 Comptes 2024 natures'!AQ3","v":{"v":148.65216178521618,"d":"148.65"}},{"$f":"'4.1 Comptes 2024 natures'!AR42/'4.1 Comptes 2024 natures'!AR3","v":{"v":146.4401108033241,"d":"146.44"}},{"$f":"'4.1 Comptes 2024 natures'!AS42/'4.1 Comptes 2024 natures'!AS3","v":{"v":264.64055727554177,"d":"264.64"}},{"$f":"'4.1 Comptes 2024 natures'!AT42/'4.1 Comptes 2024 natures'!AT3","v":{"v":84.35091430914309,"d":"84.35"}},{"$f":"'4.1 Comptes 2024 natures'!AU42/'4.1 Comptes 2024 natures'!AU3","v":{"v":174.68068331143232,"d":"174.68"}},{"$f":"'4.1 Comptes 2024 natures'!AV42/'4.1 Comptes 2024 natures'!AV3","v":{"v":235.89686486486485,"d":"235.90"}},{"$f":"'4.1 Comptes 2024 natures'!AW42/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX42/'4.1 Comptes 2024 natures'!AX3","v":{"v":9.301899509803922,"d":"9.30"}},{"$f":"'4.1 Comptes 2024 natures'!AY42/'4.1 Comptes 2024 natures'!AY3","v":{"v":388.1250529100529,"d":"388.13"}},{"$f":"'4.1 Comptes 2024 natures'!AZ42/'4.1 Comptes 2024 natures'!AZ3","v":{"v":226.6226879699248,"d":"226.62"}},{"$f":"'4.1 Comptes 2024 natures'!BA42/'4.1 Comptes 2024 natures'!BA3","v":{"v":152.12271067843017,"d":"152.12"}},{"$f":"'4.1 Comptes 2024 natures'!BB42/'4.1 Comptes 2024 natures'!BB3","v":{"v":30.221382405745064,"d":"30.22"}},{"$f":"'4.1 Comptes 2024 natures'!BC42/'4.1 Comptes 2024 natures'!BC3","v":{"v":98.09541876002136,"d":"98.10"}},{"$f":"'4.1 Comptes 2024 natures'!BD42/'4.1 Comptes 2024 natures'!BD3","v":{"v":74.1380598544891,"d":"74.14"}},{"$f":"'4.1 Comptes 2024 natures'!BE42/'4.1 Comptes 2024 natures'!BE3","v":{"v":98.07536801909306,"d":"98.08"}},{"$f":"'4.1 Comptes 2024 natures'!BF42/'4.1 Comptes 2024 natures'!BF3","v":{"v":137.42702232435983,"d":"137.43"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"E45+E46+E47+E48+E49+E50+E51+E52","v":{"v":2611.429063475546,"d":"2,611.43"}},{"$f":"F45+F46+F47+F48+F49+F50+F51+F52","v":{"v":2941.7923954372627,"d":"2,941.79"}},{"v":2402.8210736842107,"d":"2,402.82"},{"v":2308.879732739421,"d":"2,308.88"},{"v":2206.2045836723623,"d":"2,206.20"},{"v":2007.9832442637237,"d":"2,007.98"},{"v":3090.666714490674,"d":"3,090.67"},{"v":3412.7636619058767,"d":"3,412.76"},{"v":2813.2436539842065,"d":"2,813.24"},{"v":2300.635304347826,"d":"2,300.64"},{"v":2368.8851214276133,"d":"2,368.89"},{"v":2107.092110266159,"d":"2,107.09"},{"v":2383.9956249999996,"d":"2,384.00"},{"v":2482.3036231884057,"d":"2,482.30"},{"v":2438.977945205479,"d":"2,438.98"},{"v":2148.868783783784,"d":"2,148.87"},{"v":2426.671588447654,"d":"2,426.67"},{"v":4066.5159161147903,"d":"4,066.52"},{"v":1958.340385321101,"d":"1,958.34"},{"v":2244.9126623376624,"d":"2,244.91"},{"v":2377.6105144694534,"d":"2,377.61"},{"v":6429.896029502152,"d":"6,429.90"},{"v":2645.6280132450333,"d":"2,645.63"},{"v":2787.743042635659,"d":"2,787.74"},{"v":2422.7655694444443,"d":"2,422.77"},{"v":2516.069485815603,"d":"2,516.07"},{"v":2936.3784942084944,"d":"2,936.38"},{"v":2733.685232678387,"d":"2,733.69"},{"v":2175.535946266298,"d":"2,175.54"},{"v":2612.5698312236286,"d":"2,612.57"},{"v":2668.71352,"d":"2,668.71"},{"v":2239.534028776978,"d":"2,239.53"},{"v":2716.994114537445,"d":"2,716.99"},{"v":2536.7047451963244,"d":"2,536.70"},{"v":3711.366114130435,"d":"3,711.37"},{"v":4051.5167521367516,"d":"4,051.52"},{"v":2878.2286511627904,"d":"2,878.23"},{"v":2069.2759585889567,"d":"2,069.28"},{"v":2799.5224267782423,"d":"2,799.52"},{"v":2190.8764173591876,"d":"2,190.88"},{"v":2612.9319814241485,"d":"2,612.93"},{"v":2718.5176998769984,"d":"2,718.52"},{"v":2891.028055190539,"d":"2,891.03"},{"v":2549.3318918918917,"d":"2,549.33"},{"v":2146.4405637982195,"d":"2,146.44"},{"v":2585.844761029411,"d":"2,585.84"},{"v":2715.1123015873018,"d":"2,715.11"},{"v":2451.2471992481205,"d":"2,451.25"},{"v":2839.8154943717677,"d":"2,839.82"},{"v":2518.5671813285458,"d":"2,518.57"},{"v":2766.2385661411017,"d":"2,766.24"},{"v":2712.5484546340977,"d":"2,712.55"},{"v":3091.0818214797137,"d":"3,091.08"},{"v":2714.7247074031516,"d":"2,714.72"}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"'4.1 Comptes 2024 natures'!E45/'4.1 Comptes 2024 natures'!E3","v":{"v":6.080905306971904,"d":"6.08"}},{"$f":"'4.1 Comptes 2024 natures'!F45/'4.1 Comptes 2024 natures'!F3","v":{"v":5.171102661596958,"d":"5.17"}},{"$f":"'4.1 Comptes 2024 natures'!G45/'4.1 Comptes 2024 natures'!G3","v":{"v":3.5789473684210527,"d":"3.58"}},{"$f":"'4.1 Comptes 2024 natures'!H45/'4.1 Comptes 2024 natures'!H3","v":{"v":2.2271714922048997,"d":"2.23"}},{"$f":"'4.1 Comptes 2024 natures'!I45/'4.1 Comptes 2024 natures'!I3","v":{"v":4.970124762679685,"d":"4.97"}},{"$f":"'4.1 Comptes 2024 natures'!J45/'4.1 Comptes 2024 natures'!J3","v":{"v":37.63607319198373,"d":"37.64"}},{"$f":"'4.1 Comptes 2024 natures'!K45/'4.1 Comptes 2024 natures'!K3","v":{"v":1.5925394548063128,"d":"1.59"}},{"$f":"'4.1 Comptes 2024 natures'!L45/'4.1 Comptes 2024 natures'!L3","v":{"v":2.252718332943105,"d":"2.25"}},{"$f":"'4.1 Comptes 2024 natures'!M45/'4.1 Comptes 2024 natures'!M3","v":{"v":2.0387652548456567,"d":"2.04"}},{"$f":"'4.1 Comptes 2024 natures'!N45/'4.1 Comptes 2024 natures'!N3","v":{"v":6.956521739130435,"d":"6.96"}},{"$f":"'4.1 Comptes 2024 natures'!O45/'4.1 Comptes 2024 natures'!O3","v":{"v":13.003911176707366,"d":"13.00"}},{"$f":"'4.1 Comptes 2024 natures'!P45/'4.1 Comptes 2024 natures'!P3","v":{"v":3.0038022813688214,"d":"3.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q45/'4.1 Comptes 2024 natures'!Q3","v":{"v":1.7857142857142858,"d":"1.79"}},{"$f":"'4.1 Comptes 2024 natures'!R45/'4.1 Comptes 2024 natures'!R3","v":{"v":3.4782608695652173,"d":"3.48"}},{"$f":"'4.1 Comptes 2024 natures'!S45/'4.1 Comptes 2024 natures'!S3","v":{"v":2.958904109589041,"d":"2.96"}},{"$f":"'4.1 Comptes 2024 natures'!T45/'4.1 Comptes 2024 natures'!T3","v":{"v":8.554594594594594,"d":"8.55"}},{"$f":"'4.1 Comptes 2024 natures'!U45/'4.1 Comptes 2024 natures'!U3","v":{"v":3.104693140794224,"d":"3.10"}},{"$f":"'4.1 Comptes 2024 natures'!V45/'4.1 Comptes 2024 natures'!V3","v":{"v":2.7373068432671084,"d":"2.74"}},{"$f":"'4.1 Comptes 2024 natures'!W45/'4.1 Comptes 2024 natures'!W3","v":{"v":2.0489296636085625,"d":"2.05"}},{"$f":"'4.1 Comptes 2024 natures'!X45/'4.1 Comptes 2024 natures'!X3","v":{"v":7.532467532467533,"d":"7.53"}},{"$f":"'4.1 Comptes 2024 natures'!Y45/'4.1 Comptes 2024 natures'!Y3","v":{"v":9.246704180064308,"d":"9.25"}},{"$f":"'4.1 Comptes 2024 natures'!Z45/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA45/'4.1 Comptes 2024 natures'!AA3","v":{"v":10.769867549668874,"d":"10.77"}},{"$f":"'4.1 Comptes 2024 natures'!AB45/'4.1 Comptes 2024 natures'!AB3","v":{"v":6.9476744186046515,"d":"6.95"}},{"$f":"'4.1 Comptes 2024 natures'!AC45/'4.1 Comptes 2024 natures'!AC3","v":{"v":21.77027777777778,"d":"21.77"}},{"$f":"'4.1 Comptes 2024 natures'!AD45/'4.1 Comptes 2024 natures'!AD3","v":{"v":8.785460992907801,"d":"8.79"}},{"$f":"'4.1 Comptes 2024 natures'!AE45/'4.1 Comptes 2024 natures'!AE3","v":{"v":10.272586872586873,"d":"10.27"}},{"$f":"'4.1 Comptes 2024 natures'!AF45/'4.1 Comptes 2024 natures'!AF3","v":{"v":9.027921406411583,"d":"9.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG45/'4.1 Comptes 2024 natures'!AG3","v":{"v":9.247333069932832,"d":"9.25"}},{"$f":"'4.1 Comptes 2024 natures'!AH45/'4.1 Comptes 2024 natures'!AH3","v":{"v":9.957805907172995,"d":"9.96"}},{"$f":"'4.1 Comptes 2024 natures'!AI45/'4.1 Comptes 2024 natures'!AI3","v":{"v":22.312,"d":"22.31"}},{"$f":"'4.1 Comptes 2024 natures'!AJ45/'4.1 Comptes 2024 natures'!AJ3","v":{"v":2.8412127440904418,"d":"2.84"}},{"$f":"'4.1 Comptes 2024 natures'!AK45/'4.1 Comptes 2024 natures'!AK3","v":{"v":4.1233480176211454,"d":"4.12"}},{"$f":"'4.1 Comptes 2024 natures'!AL45/'4.1 Comptes 2024 natures'!AL3","v":{"v":4.10609857978279,"d":"4.11"}},{"$f":"'4.1 Comptes 2024 natures'!AM45/'4.1 Comptes 2024 natures'!AM3","v":{"v":0.5230978260869565,"d":"0.52"}},{"$f":"'4.1 Comptes 2024 natures'!AN45/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO45/'4.1 Comptes 2024 natures'!AO3","v":{"v":3.793798449612403,"d":"3.79"}},{"$f":"'4.1 Comptes 2024 natures'!AP45/'4.1 Comptes 2024 natures'!AP3","v":{"v":5.103527607361963,"d":"5.10"}},{"$f":"'4.1 Comptes 2024 natures'!AQ45/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.221757322175732,"d":"3.22"}},{"$f":"'4.1 Comptes 2024 natures'!AR45/'4.1 Comptes 2024 natures'!AR3","v":{"v":2.788550323176362,"d":"2.79"}},{"$f":"'4.1 Comptes 2024 natures'!AS45/'4.1 Comptes 2024 natures'!AS3","v":{"v":4.3343653250774,"d":"4.33"}},{"$f":"'4.1 Comptes 2024 natures'!AT45/'4.1 Comptes 2024 natures'!AT3","v":{"v":2.3124231242312425,"d":"2.31"}},{"$f":"'4.1 Comptes 2024 natures'!AU45/'4.1 Comptes 2024 natures'!AU3","v":{"v":3.2616294349540076,"d":"3.26"}},{"$f":"'4.1 Comptes 2024 natures'!AV45/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW45/'4.1 Comptes 2024 natures'!AW3","v":{"v":5.222551928783383,"d":"5.22"}},{"$f":"'4.1 Comptes 2024 natures'!AX45/'4.1 Comptes 2024 natures'!AX3","v":{"v":2.1936274509803924,"d":"2.19"}},{"$f":"'4.1 Comptes 2024 natures'!AY45/'4.1 Comptes 2024 natures'!AY3","v":{"v":4.1798941798941796,"d":"4.18"}},{"$f":"'4.1 Comptes 2024 natures'!AZ45/'4.1 Comptes 2024 natures'!AZ3","v":{"v":6.795112781954887,"d":"6.80"}},{"$f":"'4.1 Comptes 2024 natures'!BA45/'4.1 Comptes 2024 natures'!BA3","v":{"v":2.389936111956191,"d":"2.39"}},{"$f":"'4.1 Comptes 2024 natures'!BB45/'4.1 Comptes 2024 natures'!BB3","v":{"v":3.8061041292639137,"d":"3.81"}},{"$f":"'4.1 Comptes 2024 natures'!BC45/'4.1 Comptes 2024 natures'!BC3","v":{"v":6.32744147514698,"d":"6.33"}},{"$f":"'4.1 Comptes 2024 natures'!BD45/'4.1 Comptes 2024 natures'!BD3","v":{"v":7.778139110433282,"d":"7.78"}},{"$f":"'4.1 Comptes 2024 natures'!BE45/'4.1 Comptes 2024 natures'!BE3","v":{"v":8.68725059665871,"d":"8.69"}},{"$f":"'4.1 Comptes 2024 natures'!BF45/'4.1 Comptes 2024 natures'!BF3","v":{"v":2.9319000328299407,"d":"2.93"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"'4.1 Comptes 2024 natures'!E46/'4.1 Comptes 2024 natures'!E3","v":{"v":2052.349209157128,"d":"2,052.35"}},{"$f":"'4.1 Comptes 2024 natures'!F46/'4.1 Comptes 2024 natures'!F3","v":{"v":2230.77072243346,"d":"2,230.77"}},{"$f":"'4.1 Comptes 2024 natures'!G46/'4.1 Comptes 2024 natures'!G3","v":{"v":1951.3491789473685,"d":"1,951.35"}},{"$f":"'4.1 Comptes 2024 natures'!H46/'4.1 Comptes 2024 natures'!H3","v":{"v":1525.8479287305122,"d":"1,525.85"}},{"$f":"'4.1 Comptes 2024 natures'!I46/'4.1 Comptes 2024 natures'!I3","v":{"v":1312.9001356116082,"d":"1,312.90"}},{"$f":"'4.1 Comptes 2024 natures'!J46/'4.1 Comptes 2024 natures'!J3","v":{"v":1293.5098751089167,"d":"1,293.51"}},{"$f":"'4.1 Comptes 2024 natures'!K46/'4.1 Comptes 2024 natures'!K3","v":{"v":2358.670111190818,"d":"2,358.67"}},{"$f":"'4.1 Comptes 2024 natures'!L46/'4.1 Comptes 2024 natures'!L3","v":{"v":1469.3837337079528,"d":"1,469.38"}},{"$f":"'4.1 Comptes 2024 natures'!M46/'4.1 Comptes 2024 natures'!M3","v":{"v":1959.133273510409,"d":"1,959.13"}},{"$f":"'4.1 Comptes 2024 natures'!N46/'4.1 Comptes 2024 natures'!N3","v":{"v":1370.9122608695652,"d":"1,370.91"}},{"$f":"'4.1 Comptes 2024 natures'!O46/'4.1 Comptes 2024 natures'!O3","v":{"v":1672.9569690057695,"d":"1,672.96"}},{"$f":"'4.1 Comptes 2024 natures'!P46/'4.1 Comptes 2024 natures'!P3","v":{"v":1604.0567490494295,"d":"1,604.06"}},{"$f":"'4.1 Comptes 2024 natures'!Q46/'4.1 Comptes 2024 natures'!Q3","v":{"v":1994.816607142857,"d":"1,994.82"}},{"$f":"'4.1 Comptes 2024 natures'!R46/'4.1 Comptes 2024 natures'!R3","v":{"v":2066.2330917874397,"d":"2,066.23"}},{"$f":"'4.1 Comptes 2024 natures'!S46/'4.1 Comptes 2024 natures'!S3","v":{"v":1921.3965753424657,"d":"1,921.40"}},{"$f":"'4.1 Comptes 2024 natures'!T46/'4.1 Comptes 2024 natures'!T3","v":{"v":1677.8742702702702,"d":"1,677.87"}},{"$f":"'4.1 Comptes 2024 natures'!U46/'4.1 Comptes 2024 natures'!U3","v":{"v":1852.2028158844764,"d":"1,852.20"}},{"$f":"'4.1 Comptes 2024 natures'!V46/'4.1 Comptes 2024 natures'!V3","v":{"v":2143.417041942605,"d":"2,143.42"}},{"$f":"'4.1 Comptes 2024 natures'!W46/'4.1 Comptes 2024 natures'!W3","v":{"v":1341.6019143730887,"d":"1,341.60"}},{"$f":"'4.1 Comptes 2024 natures'!X46/'4.1 Comptes 2024 natures'!X3","v":{"v":1526.3896103896104,"d":"1,526.39"}},{"$f":"'4.1 Comptes 2024 natures'!Y46/'4.1 Comptes 2024 natures'!Y3","v":{"v":1717.1725964630225,"d":"1,717.17"}},{"$f":"'4.1 Comptes 2024 natures'!Z46/'4.1 Comptes 2024 natures'!Z3","v":{"v":1621.4132882606023,"d":"1,621.41"}},{"$f":"'4.1 Comptes 2024 natures'!AA46/'4.1 Comptes 2024 natures'!AA3","v":{"v":1900.9472185430466,"d":"1,900.95"}},{"$f":"'4.1 Comptes 2024 natures'!AB46/'4.1 Comptes 2024 natures'!AB3","v":{"v":2092.409612403101,"d":"2,092.41"}},{"$f":"'4.1 Comptes 2024 natures'!AC46/'4.1 Comptes 2024 natures'!AC3","v":{"v":1774.9755694444443,"d":"1,774.98"}},{"$f":"'4.1 Comptes 2024 natures'!AD46/'4.1 Comptes 2024 natures'!AD3","v":{"v":1727.9338297872341,"d":"1,727.93"}},{"$f":"'4.1 Comptes 2024 natures'!AE46/'4.1 Comptes 2024 natures'!AE3","v":{"v":2286.568474903475,"d":"2,286.57"}},{"$f":"'4.1 Comptes 2024 natures'!AF46/'4.1 Comptes 2024 natures'!AF3","v":{"v":1800.5447828335057,"d":"1,800.54"}},{"$f":"'4.1 Comptes 2024 natures'!AG46/'4.1 Comptes 2024 natures'!AG3","v":{"v":1264.1562188858159,"d":"1,264.16"}},{"$f":"'4.1 Comptes 2024 natures'!AH46/'4.1 Comptes 2024 natures'!AH3","v":{"v":2065.59611814346,"d":"2,065.60"}},{"$f":"'4.1 Comptes 2024 natures'!AI46/'4.1 Comptes 2024 natures'!AI3","v":{"v":1819.0092,"d":"1,819.01"}},{"$f":"'4.1 Comptes 2024 natures'!AJ46/'4.1 Comptes 2024 natures'!AJ3","v":{"v":1697.5491623843782,"d":"1,697.55"}},{"$f":"'4.1 Comptes 2024 natures'!AK46/'4.1 Comptes 2024 natures'!AK3","v":{"v":2126.2116475770927,"d":"2,126.21"}},{"$f":"'4.1 Comptes 2024 natures'!AL46/'4.1 Comptes 2024 natures'!AL3","v":{"v":1817.5552882205516,"d":"1,817.56"}},{"$f":"'4.1 Comptes 2024 natures'!AM46/'4.1 Comptes 2024 natures'!AM3","v":{"v":2555.7365625,"d":"2,555.74"}},{"$f":"'4.1 Comptes 2024 natures'!AN46/'4.1 Comptes 2024 natures'!AN3","v":{"v":1370.2943589743588,"d":"1,370.29"}},{"$f":"'4.1 Comptes 2024 natures'!AO46/'4.1 Comptes 2024 natures'!AO3","v":{"v":2341.7613488372094,"d":"2,341.76"}},{"$f":"'4.1 Comptes 2024 natures'!AP46/'4.1 Comptes 2024 natures'!AP3","v":{"v":1524.4625766871166,"d":"1,524.46"}},{"$f":"'4.1 Comptes 2024 natures'!AQ46/'4.1 Comptes 2024 natures'!AQ3","v":{"v":2053.6448396094843,"d":"2,053.64"}},{"$f":"'4.1 Comptes 2024 natures'!AR46/'4.1 Comptes 2024 natures'!AR3","v":{"v":1393.3681532779317,"d":"1,393.37"}},{"$f":"'4.1 Comptes 2024 natures'!AS46/'4.1 Comptes 2024 natures'!AS3","v":{"v":1988.979349845201,"d":"1,988.98"}},{"$f":"'4.1 Comptes 2024 natures'!AT46/'4.1 Comptes 2024 natures'!AT3","v":{"v":2040.6244936449364,"d":"2,040.62"}},{"$f":"'4.1 Comptes 2024 natures'!AU46/'4.1 Comptes 2024 natures'!AU3","v":{"v":2283.774770039422,"d":"2,283.77"}},{"$f":"'4.1 Comptes 2024 natures'!AV46/'4.1 Comptes 2024 natures'!AV3","v":{"v":1762.9243243243243,"d":"1,762.92"}},{"$f":"'4.1 Comptes 2024 natures'!AW46/'4.1 Comptes 2024 natures'!AW3","v":{"v":1636.0960534124629,"d":"1,636.10"}},{"$f":"'4.1 Comptes 2024 natures'!AX46/'4.1 Comptes 2024 natures'!AX3","v":{"v":1994.2808210784312,"d":"1,994.28"}},{"$f":"'4.1 Comptes 2024 natures'!AY46/'4.1 Comptes 2024 natures'!AY3","v":{"v":2211.378439153439,"d":"2,211.38"}},{"$f":"'4.1 Comptes 2024 natures'!AZ46/'4.1 Comptes 2024 natures'!AZ3","v":{"v":1776.6475,"d":"1,776.65"}},{"$f":"'4.1 Comptes 2024 natures'!BA46/'4.1 Comptes 2024 natures'!BA3","v":{"v":1378.0624901125648,"d":"1,378.06"}},{"$f":"'4.1 Comptes 2024 natures'!BB46/'4.1 Comptes 2024 natures'!BB3","v":{"v":1715.176068222621,"d":"1,715.18"}},{"$f":"'4.1 Comptes 2024 natures'!BC46/'4.1 Comptes 2024 natures'!BC3","v":{"v":1654.4655328701228,"d":"1,654.47"}},{"$f":"'4.1 Comptes 2024 natures'!BD46/'4.1 Comptes 2024 natures'!BD3","v":{"v":1599.1262582193663,"d":"1,599.13"}},{"$f":"'4.1 Comptes 2024 natures'!BE46/'4.1 Comptes 2024 natures'!BE3","v":{"v":1665.5648219570407,"d":"1,665.56"}},{"$f":"'4.1 Comptes 2024 natures'!BF46/'4.1 Comptes 2024 natures'!BF3","v":{"v":1740.526757222587,"d":"1,740.53"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"'4.1 Comptes 2024 natures'!E47/'4.1 Comptes 2024 natures'!E3","v":{"v":24.934443288241415,"d":"24.93"}},{"$f":"'4.1 Comptes 2024 natures'!F47/'4.1 Comptes 2024 natures'!F3","v":{"v":24.718631178707223,"d":"24.72"}},{"$f":"'4.1 Comptes 2024 natures'!G47/'4.1 Comptes 2024 natures'!G3","v":{"v":33.311578947368425,"d":"33.31"}},{"$f":"'4.1 Comptes 2024 natures'!H47/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I47/'4.1 Comptes 2024 natures'!I3","v":{"v":42.18605912666124,"d":"42.19"}},{"$f":"'4.1 Comptes 2024 natures'!J47/'4.1 Comptes 2024 natures'!J3","v":{"v":41,"d":"41.00"}},{"$f":"'4.1 Comptes 2024 natures'!K47/'4.1 Comptes 2024 natures'!K3","v":{"v":141.46377331420373,"d":"141.46"}},{"$f":"'4.1 Comptes 2024 natures'!L47/'4.1 Comptes 2024 natures'!L3","v":{"v":17.87376102396004,"d":"17.87"}},{"$f":"'4.1 Comptes 2024 natures'!M47/'4.1 Comptes 2024 natures'!M3","v":{"v":41.714285714285715,"d":"41.71"}},{"$f":"'4.1 Comptes 2024 natures'!N47/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O47/'4.1 Comptes 2024 natures'!O3","v":{"v":32.801958942707635,"d":"32.80"}},{"$f":"'4.1 Comptes 2024 natures'!P47/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q47/'4.1 Comptes 2024 natures'!Q3","v":{"v":31.785714285714285,"d":"31.79"}},{"$f":"'4.1 Comptes 2024 natures'!R47/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S47/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T47/'4.1 Comptes 2024 natures'!T3","v":{"v":42.26891891891892,"d":"42.27"}},{"$f":"'4.1 Comptes 2024 natures'!U47/'4.1 Comptes 2024 natures'!U3","v":{"v":16.37184115523466,"d":"16.37"}},{"$f":"'4.1 Comptes 2024 natures'!V47/'4.1 Comptes 2024 natures'!V3","v":{"v":72.32229580573951,"d":"72.32"}},{"$f":"'4.1 Comptes 2024 natures'!W47/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X47/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y47/'4.1 Comptes 2024 natures'!Y3","v":{"v":59.193729903536976,"d":"59.19"}},{"$f":"'4.1 Comptes 2024 natures'!Z47/'4.1 Comptes 2024 natures'!Z3","v":{"v":4171.4277811923785,"d":"4,171.43"}},{"$f":"'4.1 Comptes 2024 natures'!AA47/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB47/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC47/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD47/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE47/'4.1 Comptes 2024 natures'!AE3","v":{"v":61.67181467181467,"d":"61.67"}},{"$f":"'4.1 Comptes 2024 natures'!AF47/'4.1 Comptes 2024 natures'!AF3","v":{"v":130.03412616339193,"d":"130.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG47/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH47/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI47/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ47/'4.1 Comptes 2024 natures'!AJ3","v":{"v":30.223535457348408,"d":"30.22"}},{"$f":"'4.1 Comptes 2024 natures'!AK47/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL47/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM47/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN47/'4.1 Comptes 2024 natures'!AN3","v":{"v":1791.591452991453,"d":"1,791.59"}},{"$f":"'4.1 Comptes 2024 natures'!AO47/'4.1 Comptes 2024 natures'!AO3","v":{"v":30.573643410852714,"d":"30.57"}},{"$f":"'4.1 Comptes 2024 natures'!AP47/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ47/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR47/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS47/'4.1 Comptes 2024 natures'!AS3","v":{"v":41.43034055727554,"d":"41.43"}},{"$f":"'4.1 Comptes 2024 natures'!AT47/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU47/'4.1 Comptes 2024 natures'!AU3","v":{"v":32.27858081471748,"d":"32.28"}},{"$f":"'4.1 Comptes 2024 natures'!AV47/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW47/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX47/'4.1 Comptes 2024 natures'!AX3","v":{"v":32.036151960784316,"d":"32.04"}},{"$f":"'4.1 Comptes 2024 natures'!AY47/'4.1 Comptes 2024 natures'!AY3","v":{"v":15.997354497354497,"d":"16.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ47/'4.1 Comptes 2024 natures'!AZ3","v":{"v":5.43327067669173,"d":"5.43"}},{"$f":"'4.1 Comptes 2024 natures'!BA47/'4.1 Comptes 2024 natures'!BA3","v":{"v":49.828871311226045,"d":"49.83"}},{"$f":"'4.1 Comptes 2024 natures'!BB47/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC47/'4.1 Comptes 2024 natures'!BC3","v":{"v":148.1752338321753,"d":"148.18"}},{"$f":"'4.1 Comptes 2024 natures'!BD47/'4.1 Comptes 2024 natures'!BD3","v":{"v":33.53060229517214,"d":"33.53"}},{"$f":"'4.1 Comptes 2024 natures'!BE47/'4.1 Comptes 2024 natures'!BE3","v":{"v":682.0030548926014,"d":"682.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF47/'4.1 Comptes 2024 natures'!BF3","v":{"v":106.87495896257387,"d":"106.87"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"'4.1 Comptes 2024 natures'!E48/'4.1 Comptes 2024 natures'!E3","v":{"v":519.8383975026014,"d":"519.84"}},{"$f":"'4.1 Comptes 2024 natures'!F48/'4.1 Comptes 2024 natures'!F3","v":{"v":674.219391634981,"d":"674.22"}},{"$f":"'4.1 Comptes 2024 natures'!G48/'4.1 Comptes 2024 natures'!G3","v":{"v":414.5813684210526,"d":"414.58"}},{"$f":"'4.1 Comptes 2024 natures'!H48/'4.1 Comptes 2024 natures'!H3","v":{"v":630.7804008908687,"d":"630.78"}},{"$f":"'4.1 Comptes 2024 natures'!I48/'4.1 Comptes 2024 natures'!I3","v":{"v":842.0884052074858,"d":"842.09"}},{"$f":"'4.1 Comptes 2024 natures'!J48/'4.1 Comptes 2024 natures'!J3","v":{"v":601.7900087133314,"d":"601.79"}},{"$f":"'4.1 Comptes 2024 natures'!K48/'4.1 Comptes 2024 natures'!K3","v":{"v":583.7509971305595,"d":"583.75"}},{"$f":"'4.1 Comptes 2024 natures'!L48/'4.1 Comptes 2024 natures'!L3","v":{"v":1444.7716826660424,"d":"1,444.77"}},{"$f":"'4.1 Comptes 2024 natures'!M48/'4.1 Comptes 2024 natures'!M3","v":{"v":559.6251615218952,"d":"559.63"}},{"$f":"'4.1 Comptes 2024 natures'!N48/'4.1 Comptes 2024 natures'!N3","v":{"v":922.7665217391304,"d":"922.77"}},{"$f":"'4.1 Comptes 2024 natures'!O48/'4.1 Comptes 2024 natures'!O3","v":{"v":624.1789856433652,"d":"624.18"}},{"$f":"'4.1 Comptes 2024 natures'!P48/'4.1 Comptes 2024 natures'!P3","v":{"v":494.32566539923954,"d":"494.33"}},{"$f":"'4.1 Comptes 2024 natures'!Q48/'4.1 Comptes 2024 natures'!Q3","v":{"v":355.6075892857143,"d":"355.61"}},{"$f":"'4.1 Comptes 2024 natures'!R48/'4.1 Comptes 2024 natures'!R3","v":{"v":403.7009661835749,"d":"403.70"}},{"$f":"'4.1 Comptes 2024 natures'!S48/'4.1 Comptes 2024 natures'!S3","v":{"v":514.6224657534246,"d":"514.62"}},{"$f":"'4.1 Comptes 2024 natures'!T48/'4.1 Comptes 2024 natures'!T3","v":{"v":420.171,"d":"420.17"}},{"$f":"'4.1 Comptes 2024 natures'!U48/'4.1 Comptes 2024 natures'!U3","v":{"v":515.8350180505415,"d":"515.84"}},{"$f":"'4.1 Comptes 2024 natures'!V48/'4.1 Comptes 2024 natures'!V3","v":{"v":1848.039271523179,"d":"1,848.04"}},{"$f":"'4.1 Comptes 2024 natures'!W48/'4.1 Comptes 2024 natures'!W3","v":{"v":610.6214067278288,"d":"610.62"}},{"$f":"'4.1 Comptes 2024 natures'!X48/'4.1 Comptes 2024 natures'!X3","v":{"v":710.9840909090909,"d":"710.98"}},{"$f":"'4.1 Comptes 2024 natures'!Y48/'4.1 Comptes 2024 natures'!Y3","v":{"v":585.9709565916398,"d":"585.97"}},{"$f":"'4.1 Comptes 2024 natures'!Z48/'4.1 Comptes 2024 natures'!Z3","v":{"v":628.8736447449294,"d":"628.87"}},{"$f":"'4.1 Comptes 2024 natures'!AA48/'4.1 Comptes 2024 natures'!AA3","v":{"v":733.9109271523179,"d":"733.91"}},{"$f":"'4.1 Comptes 2024 natures'!AB48/'4.1 Comptes 2024 natures'!AB3","v":{"v":688.3857558139534,"d":"688.39"}},{"$f":"'4.1 Comptes 2024 natures'!AC48/'4.1 Comptes 2024 natures'!AC3","v":{"v":603.3124305555556,"d":"603.31"}},{"$f":"'4.1 Comptes 2024 natures'!AD48/'4.1 Comptes 2024 natures'!AD3","v":{"v":772.7438120567376,"d":"772.74"}},{"$f":"'4.1 Comptes 2024 natures'!AE48/'4.1 Comptes 2024 natures'!AE3","v":{"v":563.7343436293437,"d":"563.73"}},{"$f":"'4.1 Comptes 2024 natures'!AF48/'4.1 Comptes 2024 natures'!AF3","v":{"v":786.0463443640124,"d":"786.05"}},{"$f":"'4.1 Comptes 2024 natures'!AG48/'4.1 Comptes 2024 natures'!AG3","v":{"v":893.7226748320821,"d":"893.72"}},{"$f":"'4.1 Comptes 2024 natures'!AH48/'4.1 Comptes 2024 natures'!AH3","v":{"v":531.9652742616034,"d":"531.97"}},{"$f":"'4.1 Comptes 2024 natures'!AI48/'4.1 Comptes 2024 natures'!AI3","v":{"v":827.3923199999999,"d":"827.39"}},{"$f":"'4.1 Comptes 2024 natures'!AJ48/'4.1 Comptes 2024 natures'!AJ3","v":{"v":508.9201181911614,"d":"508.92"}},{"$f":"'4.1 Comptes 2024 natures'!AK48/'4.1 Comptes 2024 natures'!AK3","v":{"v":585.5577973568281,"d":"585.56"}},{"$f":"'4.1 Comptes 2024 natures'!AL48/'4.1 Comptes 2024 natures'!AL3","v":{"v":713.6298245614036,"d":"713.63"}},{"$f":"'4.1 Comptes 2024 natures'!AM48/'4.1 Comptes 2024 natures'!AM3","v":{"v":1155.106453804348,"d":"1,155.11"}},{"$f":"'4.1 Comptes 2024 natures'!AN48/'4.1 Comptes 2024 natures'!AN3","v":{"v":889.6309401709401,"d":"889.63"}},{"$f":"'4.1 Comptes 2024 natures'!AO48/'4.1 Comptes 2024 natures'!AO3","v":{"v":493.5324186046511,"d":"493.53"}},{"$f":"'4.1 Comptes 2024 natures'!AP48/'4.1 Comptes 2024 natures'!AP3","v":{"v":534.409240797546,"d":"534.41"}},{"$f":"'4.1 Comptes 2024 natures'!AQ48/'4.1 Comptes 2024 natures'!AQ3","v":{"v":733.1551324965133,"d":"733.16"}},{"$f":"'4.1 Comptes 2024 natures'!AR48/'4.1 Comptes 2024 natures'!AR3","v":{"v":794.7197137580794,"d":"794.72"}},{"$f":"'4.1 Comptes 2024 natures'!AS48/'4.1 Comptes 2024 natures'!AS3","v":{"v":577.0486068111455,"d":"577.05"}},{"$f":"'4.1 Comptes 2024 natures'!AT48/'4.1 Comptes 2024 natures'!AT3","v":{"v":675.580783107831,"d":"675.58"}},{"$f":"'4.1 Comptes 2024 natures'!AU48/'4.1 Comptes 2024 natures'!AU3","v":{"v":570.8812746386334,"d":"570.88"}},{"$f":"'4.1 Comptes 2024 natures'!AV48/'4.1 Comptes 2024 natures'!AV3","v":{"v":776.7481081081081,"d":"776.75"}},{"$f":"'4.1 Comptes 2024 natures'!AW48/'4.1 Comptes 2024 natures'!AW3","v":{"v":495.92017804154307,"d":"495.92"}},{"$f":"'4.1 Comptes 2024 natures'!AX48/'4.1 Comptes 2024 natures'!AX3","v":{"v":548.3899203431372,"d":"548.39"}},{"$f":"'4.1 Comptes 2024 natures'!AY48/'4.1 Comptes 2024 natures'!AY3","v":{"v":482.7126984126984,"d":"482.71"}},{"$f":"'4.1 Comptes 2024 natures'!AZ48/'4.1 Comptes 2024 natures'!AZ3","v":{"v":661.3530827067669,"d":"661.35"}},{"$f":"'4.1 Comptes 2024 natures'!BA48/'4.1 Comptes 2024 natures'!BA3","v":{"v":1403.2062382111349,"d":"1,403.21"}},{"$f":"'4.1 Comptes 2024 natures'!BB48/'4.1 Comptes 2024 natures'!BB3","v":{"v":789.784290843806,"d":"789.78"}},{"$f":"'4.1 Comptes 2024 natures'!BC48/'4.1 Comptes 2024 natures'!BC3","v":{"v":862.3059418760022,"d":"862.31"}},{"$f":"'4.1 Comptes 2024 natures'!BD48/'4.1 Comptes 2024 natures'!BD3","v":{"v":898.9007328049604,"d":"898.90"}},{"$f":"'4.1 Comptes 2024 natures'!BE48/'4.1 Comptes 2024 natures'!BE3","v":{"v":726.5955484486874,"d":"726.60"}},{"$f":"'4.1 Comptes 2024 natures'!BF48/'4.1 Comptes 2024 natures'!BF3","v":{"v":860.5776309093894,"d":"860.58"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"'4.1 Comptes 2024 natures'!E49/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F49/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G49/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H49/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I49/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J49/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K49/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L49/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M49/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N49/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O49/'4.1 Comptes 2024 natures'!O3","v":{"v":11.002280960686972,"d":"11.00"}},{"$f":"'4.1 Comptes 2024 natures'!P49/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q49/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R49/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S49/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T49/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U49/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V49/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W49/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X49/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y49/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z49/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA49/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB49/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC49/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD49/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE49/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF49/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG49/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH49/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI49/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ49/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK49/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL49/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM49/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN49/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO49/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP49/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ49/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR49/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS49/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT49/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU49/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV49/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW49/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX49/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY49/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ49/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA49/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB49/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC49/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.0956707642971673,"d":"1.10"}},{"$f":"'4.1 Comptes 2024 natures'!BD49/'4.1 Comptes 2024 natures'!BD3","v":{"v":2.050153761532115,"d":"2.05"}},{"$f":"'4.1 Comptes 2024 natures'!BE49/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF49/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"'4.1 Comptes 2024 natures'!E50/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F50/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G50/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H50/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I50/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J50/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K50/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L50/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M50/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N50/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O50/'4.1 Comptes 2024 natures'!O3","v":{"v":1.341741580571582,"d":"1.34"}},{"$f":"'4.1 Comptes 2024 natures'!P50/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q50/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R50/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S50/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T50/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U50/'4.1 Comptes 2024 natures'!U3","v":{"v":29.24187725631769,"d":"29.24"}},{"$f":"'4.1 Comptes 2024 natures'!V50/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W50/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X50/'4.1 Comptes 2024 natures'!X3","v":{"v":0.006493506493506494,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!Y50/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z50/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA50/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB50/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC50/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD50/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE50/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF50/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG50/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH50/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI50/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ50/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK50/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL50/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM50/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN50/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO50/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP50/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ50/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR50/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS50/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT50/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU50/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV50/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW50/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX50/'4.1 Comptes 2024 natures'!AX3","v":{"v":7.965686274509804,"d":"7.97"}},{"$f":"'4.1 Comptes 2024 natures'!AY50/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ50/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA50/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB50/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC50/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.4155799037947622,"d":"0.42"}},{"$f":"'4.1 Comptes 2024 natures'!BD50/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.4525339400455034,"d":"0.45"}},{"$f":"'4.1 Comptes 2024 natures'!BE50/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.9093078758949882E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF50/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.5334865397242285,"d":"0.53"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"'4.1 Comptes 2024 natures'!E51/'4.1 Comptes 2024 natures'!E3","v":{"v":8.226108220603537,"d":"8.23"}},{"$f":"'4.1 Comptes 2024 natures'!F51/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G51/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H51/'4.1 Comptes 2024 natures'!H3","v":{"v":5.729287305122494,"d":"5.73"}},{"$f":"'4.1 Comptes 2024 natures'!I51/'4.1 Comptes 2024 natures'!I3","v":{"v":4.059858963927312,"d":"4.06"}},{"$f":"'4.1 Comptes 2024 natures'!J51/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K51/'4.1 Comptes 2024 natures'!K3","v":{"v":5.189293400286944,"d":"5.19"}},{"$f":"'4.1 Comptes 2024 natures'!L51/'4.1 Comptes 2024 natures'!L3","v":{"v":6.137594630453446,"d":"6.14"}},{"$f":"'4.1 Comptes 2024 natures'!M51/'4.1 Comptes 2024 natures'!M3","v":{"v":7.681263460157933,"d":"7.68"}},{"$f":"'4.1 Comptes 2024 natures'!N51/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O51/'4.1 Comptes 2024 natures'!O3","v":{"v":9.986701999194954,"d":"9.99"}},{"$f":"'4.1 Comptes 2024 natures'!P51/'4.1 Comptes 2024 natures'!P3","v":{"v":5.705893536121673,"d":"5.71"}},{"$f":"'4.1 Comptes 2024 natures'!Q51/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R51/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S51/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T51/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U51/'4.1 Comptes 2024 natures'!U3","v":{"v":2.409927797833935,"d":"2.41"}},{"$f":"'4.1 Comptes 2024 natures'!V51/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W51/'4.1 Comptes 2024 natures'!W3","v":{"v":4.068134556574924,"d":"4.07"}},{"$f":"'4.1 Comptes 2024 natures'!X51/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y51/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z51/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA51/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB51/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC51/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD51/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE51/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF51/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG51/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH51/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI51/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ51/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK51/'4.1 Comptes 2024 natures'!AK3","v":{"v":1.1013215859030836,"d":"1.10"}},{"$f":"'4.1 Comptes 2024 natures'!AL51/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM51/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN51/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO51/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP51/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ51/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0.5885634588563459,"d":"0.59"}},{"$f":"'4.1 Comptes 2024 natures'!AR51/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS51/'4.1 Comptes 2024 natures'!AS3","v":{"v":1.0464396284829722,"d":"1.05"}},{"$f":"'4.1 Comptes 2024 natures'!AT51/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU51/'4.1 Comptes 2024 natures'!AU3","v":{"v":0.8318002628120894,"d":"0.83"}},{"$f":"'4.1 Comptes 2024 natures'!AV51/'4.1 Comptes 2024 natures'!AV3","v":{"v":1.1945945945945946,"d":"1.19"}},{"$f":"'4.1 Comptes 2024 natures'!AW51/'4.1 Comptes 2024 natures'!AW3","v":{"v":0.9228486646884273,"d":"0.92"}},{"$f":"'4.1 Comptes 2024 natures'!AX51/'4.1 Comptes 2024 natures'!AX3","v":{"v":0.9785539215686274,"d":"0.98"}},{"$f":"'4.1 Comptes 2024 natures'!AY51/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.843915343915344,"d":"0.84"}},{"$f":"'4.1 Comptes 2024 natures'!AZ51/'4.1 Comptes 2024 natures'!AZ3","v":{"v":1.018233082706767,"d":"1.02"}},{"$f":"'4.1 Comptes 2024 natures'!BA51/'4.1 Comptes 2024 natures'!BA3","v":{"v":6.327958624885914,"d":"6.33"}},{"$f":"'4.1 Comptes 2024 natures'!BB51/'4.1 Comptes 2024 natures'!BB3","v":{"v":1.059245960502693,"d":"1.06"}},{"$f":"'4.1 Comptes 2024 natures'!BC51/'4.1 Comptes 2024 natures'!BC3","v":{"v":3.5975832442544093,"d":"3.60"}},{"$f":"'4.1 Comptes 2024 natures'!BD51/'4.1 Comptes 2024 natures'!BD3","v":{"v":5.51685701427607,"d":"5.52"}},{"$f":"'4.1 Comptes 2024 natures'!BE51/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF51/'4.1 Comptes 2024 natures'!BF3","v":{"v":1.9938197636244255,"d":"1.99"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"'4.1 Comptes 2024 natures'!E52/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F52/'4.1 Comptes 2024 natures'!F3","v":{"v":6.91254752851711,"d":"6.91"}},{"$f":"'4.1 Comptes 2024 natures'!G52/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H52/'4.1 Comptes 2024 natures'!H3","v":{"v":144.2949443207127,"d":"144.29"}},{"$f":"'4.1 Comptes 2024 natures'!I52/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J52/'4.1 Comptes 2024 natures'!J3","v":{"v":34.047287249491724,"d":"34.05"}},{"$f":"'4.1 Comptes 2024 natures'!K52/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L52/'4.1 Comptes 2024 natures'!L3","v":{"v":472.3441715445251,"d":"472.34"}},{"$f":"'4.1 Comptes 2024 natures'!M52/'4.1 Comptes 2024 natures'!M3","v":{"v":243.05090452261305,"d":"243.05"}},{"$f":"'4.1 Comptes 2024 natures'!N52/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O52/'4.1 Comptes 2024 natures'!O3","v":{"v":3.6125721186099558,"d":"3.61"}},{"$f":"'4.1 Comptes 2024 natures'!P52/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q52/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R52/'4.1 Comptes 2024 natures'!R3","v":{"v":8.891304347826088,"d":"8.89"}},{"$f":"'4.1 Comptes 2024 natures'!S52/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T52/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U52/'4.1 Comptes 2024 natures'!U3","v":{"v":7.505415162454874,"d":"7.51"}},{"$f":"'4.1 Comptes 2024 natures'!V52/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W52/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X52/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y52/'4.1 Comptes 2024 natures'!Y3","v":{"v":6.026527331189711,"d":"6.03"}},{"$f":"'4.1 Comptes 2024 natures'!Z52/'4.1 Comptes 2024 natures'!Z3","v":{"v":8.181315304240934,"d":"8.18"}},{"$f":"'4.1 Comptes 2024 natures'!AA52/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB52/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC52/'4.1 Comptes 2024 natures'!AC3","v":{"v":22.707291666666666,"d":"22.71"}},{"$f":"'4.1 Comptes 2024 natures'!AD52/'4.1 Comptes 2024 natures'!AD3","v":{"v":6.6063829787234045,"d":"6.61"}},{"$f":"'4.1 Comptes 2024 natures'!AE52/'4.1 Comptes 2024 natures'!AE3","v":{"v":14.13127413127413,"d":"14.13"}},{"$f":"'4.1 Comptes 2024 natures'!AF52/'4.1 Comptes 2024 natures'!AF3","v":{"v":8.03205791106515,"d":"8.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG52/'4.1 Comptes 2024 natures'!AG3","v":{"v":8.409719478467009,"d":"8.41"}},{"$f":"'4.1 Comptes 2024 natures'!AH52/'4.1 Comptes 2024 natures'!AH3","v":{"v":5.050632911392405,"d":"5.05"}},{"$f":"'4.1 Comptes 2024 natures'!AI52/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ52/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK52/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL52/'4.1 Comptes 2024 natures'!AL3","v":{"v":1.413533834586466,"d":"1.41"}},{"$f":"'4.1 Comptes 2024 natures'!AM52/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN52/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO52/'4.1 Comptes 2024 natures'!AO3","v":{"v":8.567441860465117,"d":"8.57"}},{"$f":"'4.1 Comptes 2024 natures'!AP52/'4.1 Comptes 2024 natures'!AP3","v":{"v":5.300613496932515,"d":"5.30"}},{"$f":"'4.1 Comptes 2024 natures'!AQ52/'4.1 Comptes 2024 natures'!AQ3","v":{"v":8.912133891213388,"d":"8.91"}},{"$f":"'4.1 Comptes 2024 natures'!AR52/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS52/'4.1 Comptes 2024 natures'!AS3","v":{"v":0.09287925696594428,"d":"0.09"}},{"$f":"'4.1 Comptes 2024 natures'!AT52/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU52/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV52/'4.1 Comptes 2024 natures'!AV3","v":{"v":8.464864864864865,"d":"8.46"}},{"$f":"'4.1 Comptes 2024 natures'!AW52/'4.1 Comptes 2024 natures'!AW3","v":{"v":8.27893175074184,"d":"8.28"}},{"$f":"'4.1 Comptes 2024 natures'!AX52/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY52/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ52/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA52/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB52/'4.1 Comptes 2024 natures'!BB3","v":{"v":8.741472172351886,"d":"8.74"}},{"$f":"'4.1 Comptes 2024 natures'!BC52/'4.1 Comptes 2024 natures'!BC3","v":{"v":89.85558217530733,"d":"89.86"}},{"$f":"'4.1 Comptes 2024 natures'!BD52/'4.1 Comptes 2024 natures'!BD3","v":{"v":165.19317748831165,"d":"165.19"}},{"$f":"'4.1 Comptes 2024 natures'!BE52/'4.1 Comptes 2024 natures'!BE3","v":{"v":8.230954653937948,"d":"8.23"}},{"$f":"'4.1 Comptes 2024 natures'!BF52/'4.1 Comptes 2024 natures'!BF3","v":{"v":1.2861539724228497,"d":"1.29"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E55","v":{"v":0,"d":"0.00"}},{"$f":"F55","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1401.894805194805,"d":"1,401.89"},{"v":0,"d":"0.00"},{"v":358.6564535955747,"d":"358.66"},{"v":1155.780132450331,"d":"1,155.78"},{"v":295.24408914728684,"d":"295.24"},{"v":0,"d":"0.00"},{"v":440.1675531914894,"d":"440.17"},{"v":1183.9208494208494,"d":"1,183.92"},{"v":181.37169079627714,"d":"181.37"},{"v":182.81912287633347,"d":"182.82"},{"v":12.084388185654008,"d":"12.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.881495405179617,"d":"18.88"},{"v":2.1779891304347827,"d":"2.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39.24700920245399,"d":"39.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.414780647806477,"d":"16.41"},{"v":12.693823915900131,"d":"12.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42.024877739176915,"d":"42.02"},{"v":0,"d":"0.00"},{"v":288.3115942720764,"d":"288.31"},{"v":5.132875082074852,"d":"5.13"}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"'4.1 Comptes 2024 natures'!E55/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F55/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G55/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H55/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I55/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J55/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K55/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L55/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M55/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N55/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O55/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P55/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q55/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R55/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S55/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T55/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U55/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V55/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W55/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X55/'4.1 Comptes 2024 natures'!X3","v":{"v":1401.894805194805,"d":"1,401.89"}},{"$f":"'4.1 Comptes 2024 natures'!Y55/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z55/'4.1 Comptes 2024 natures'!Z3","v":{"v":358.6564535955747,"d":"358.66"}},{"$f":"'4.1 Comptes 2024 natures'!AA55/'4.1 Comptes 2024 natures'!AA3","v":{"v":1155.780132450331,"d":"1,155.78"}},{"$f":"'4.1 Comptes 2024 natures'!AB55/'4.1 Comptes 2024 natures'!AB3","v":{"v":295.24408914728684,"d":"295.24"}},{"$f":"'4.1 Comptes 2024 natures'!AC55/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD55/'4.1 Comptes 2024 natures'!AD3","v":{"v":440.1675531914894,"d":"440.17"}},{"$f":"'4.1 Comptes 2024 natures'!AE55/'4.1 Comptes 2024 natures'!AE3","v":{"v":1183.9208494208494,"d":"1,183.92"}},{"$f":"'4.1 Comptes 2024 natures'!AF55/'4.1 Comptes 2024 natures'!AF3","v":{"v":181.37169079627714,"d":"181.37"}},{"$f":"'4.1 Comptes 2024 natures'!AG55/'4.1 Comptes 2024 natures'!AG3","v":{"v":182.81912287633347,"d":"182.82"}},{"$f":"'4.1 Comptes 2024 natures'!AH55/'4.1 Comptes 2024 natures'!AH3","v":{"v":12.084388185654008,"d":"12.08"}},{"$f":"'4.1 Comptes 2024 natures'!AI55/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ55/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK55/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL55/'4.1 Comptes 2024 natures'!AL3","v":{"v":18.881495405179617,"d":"18.88"}},{"$f":"'4.1 Comptes 2024 natures'!AM55/'4.1 Comptes 2024 natures'!AM3","v":{"v":2.1779891304347827,"d":"2.18"}},{"$f":"'4.1 Comptes 2024 natures'!AN55/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO55/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP55/'4.1 Comptes 2024 natures'!AP3","v":{"v":39.24700920245399,"d":"39.25"}},{"$f":"'4.1 Comptes 2024 natures'!AQ55/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR55/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS55/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT55/'4.1 Comptes 2024 natures'!AT3","v":{"v":16.414780647806477,"d":"16.41"}},{"$f":"'4.1 Comptes 2024 natures'!AU55/'4.1 Comptes 2024 natures'!AU3","v":{"v":12.693823915900131,"d":"12.69"}},{"$f":"'4.1 Comptes 2024 natures'!AV55/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW55/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX55/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY55/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ55/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA55/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB55/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC55/'4.1 Comptes 2024 natures'!BC3","v":{"v":42.024877739176915,"d":"42.02"}},{"$f":"'4.1 Comptes 2024 natures'!BD55/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE55/'4.1 Comptes 2024 natures'!BE3","v":{"v":288.3115942720764,"d":"288.31"}},{"$f":"'4.1 Comptes 2024 natures'!BF55/'4.1 Comptes 2024 natures'!BF3","v":{"v":5.132875082074852,"d":"5.13"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E58+E59+E60+E61+E62+E63","v":{"v":0.6343912591050989,"d":"0.63"}},{"$f":"F58+F59+F60+F61+F62+F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0.7589086859688196,"d":"0.76"},{"v":165.44053159750473,"d":"165.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111.64631691936133,"d":"111.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1232.876712328767,"d":"1,232.88"},{"v":1891.8918918918919,"d":"1,891.89"},{"v":0,"d":"0.00"},{"v":66.2251655629139,"d":"66.23"},{"v":212.73700305810397,"d":"212.74"},{"v":324.6753246753247,"d":"324.68"},{"v":0,"d":"0.00"},{"v":614.6281499692686,"d":"614.63"},{"v":430.4635761589404,"d":"430.46"},{"v":0,"d":"0.00"},{"v":347.22222222222223,"d":"347.22"},{"v":239.36170212765958,"d":"239.36"},{"v":0,"d":"0.00"},{"v":517.063081695967,"d":"517.06"},{"v":790.2015013828526,"d":"790.20"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":513.874614594039,"d":"513.87"},{"v":76.65414977973569,"d":"76.65"},{"v":292.39766081871346,"d":"292.40"},{"v":3.8301630434782608,"d":"3.83"},{"v":1196.5811965811965,"d":"1,196.58"},{"v":170.54263565891472,"d":"170.54"},{"v":766.8711656441718,"d":"766.87"},{"v":209.20502092050208,"d":"209.21"},{"v":53.04720221606649,"d":"53.05"},{"v":681.1145510835913,"d":"681.11"},{"v":225.50225502255023,"d":"225.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":132.27513227513228,"d":"132.28"},{"v":93.98496240601504,"d":"93.98"},{"v":461.55688926072406,"d":"461.56"},{"v":0,"d":"0.00"},{"v":223.0789178246927,"d":"223.08"},{"v":100.47452658949422,"d":"100.47"},{"v":435.79952267303105,"d":"435.80"},{"v":332.87699318778726,"d":"332.88"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E58/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F58/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G58/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H58/'4.1 Comptes 2024 natures'!H3","v":{"v":0.7589086859688196,"d":"0.76"}},{"$f":"'4.1 Comptes 2024 natures'!I58/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J58/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K58/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L58/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M58/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N58/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O58/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P58/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q58/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R58/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S58/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T58/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U58/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V58/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W58/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X58/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y58/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z58/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA58/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB58/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC58/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD58/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE58/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF58/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG58/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH58/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI58/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ58/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK58/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL58/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM58/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN58/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO58/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP58/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ58/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR58/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS58/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT58/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU58/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV58/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW58/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX58/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY58/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ58/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA58/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB58/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC58/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.004553046499198289,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD58/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.008519388954171562,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE58/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF58/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E59/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F59/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G59/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H59/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I59/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J59/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K59/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L59/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M59/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N59/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O59/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P59/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q59/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R59/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S59/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T59/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U59/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V59/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W59/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X59/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y59/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z59/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA59/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB59/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC59/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD59/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE59/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF59/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG59/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH59/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI59/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ59/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK59/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL59/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM59/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN59/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO59/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP59/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ59/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR59/'4.1 Comptes 2024 natures'!AR3","v":{"v":53.04720221606649,"d":"53.05"}},{"$f":"'4.1 Comptes 2024 natures'!AS59/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT59/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU59/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV59/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW59/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX59/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY59/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ59/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA59/'4.1 Comptes 2024 natures'!BA3","v":{"v":3.5060130818375415,"d":"3.51"}},{"$f":"'4.1 Comptes 2024 natures'!BB59/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC59/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.0756099679315874,"d":"1.08"}},{"$f":"'4.1 Comptes 2024 natures'!BD59/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE59/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF59/'4.1 Comptes 2024 natures'!BF3","v":{"v":3.303457403151674,"d":"3.30"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"'4.1 Comptes 2024 natures'!E60/'4.1 Comptes 2024 natures'!E3","v":{"v":0.6343912591050989,"d":"0.63"}},{"$f":"'4.1 Comptes 2024 natures'!F60/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G60/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H60/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I60/'4.1 Comptes 2024 natures'!I3","v":{"v":-0.005630593978844589,"d":"-0.01"}},{"$f":"'4.1 Comptes 2024 natures'!J60/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K60/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L60/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M60/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N60/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O60/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P60/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q60/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R60/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S60/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T60/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U60/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V60/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W60/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X60/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y60/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z60/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA60/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB60/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC60/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD60/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE60/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF60/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG60/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH60/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI60/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ60/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK60/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL60/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM60/'4.1 Comptes 2024 natures'!AM3","v":{"v":3.8301630434782608,"d":"3.83"}},{"$f":"'4.1 Comptes 2024 natures'!AN60/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO60/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP60/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ60/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR60/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS60/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT60/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU60/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV60/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW60/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX60/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY60/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ60/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA60/'4.1 Comptes 2024 natures'!BA3","v":{"v":1.7077061149984787,"d":"1.71"}},{"$f":"'4.1 Comptes 2024 natures'!BB60/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC60/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.19554182255478353,"d":"0.20"}},{"$f":"'4.1 Comptes 2024 natures'!BD60/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.014723354251568867,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE60/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF60/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.576389527248851,"d":"0.58"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!E61/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F61/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G61/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H61/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I61/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J61/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K61/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L61/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M61/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N61/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O61/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P61/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q61/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R61/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S61/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T61/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U61/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V61/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W61/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X61/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y61/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z61/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA61/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB61/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC61/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD61/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE61/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF61/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG61/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH61/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI61/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ61/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK61/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL61/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM61/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN61/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO61/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP61/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ61/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR61/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS61/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT61/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU61/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV61/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW61/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX61/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY61/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ61/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA61/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB61/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC61/'4.1 Comptes 2024 natures'!BC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD61/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE61/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF61/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"'4.1 Comptes 2024 natures'!E62/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F62/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G62/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H62/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I62/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J62/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K62/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L62/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M62/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N62/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O62/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P62/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q62/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R62/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S62/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T62/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U62/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V62/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W62/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X62/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y62/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z62/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA62/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB62/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC62/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD62/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE62/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF62/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG62/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH62/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI62/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ62/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK62/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL62/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM62/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN62/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO62/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP62/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ62/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR62/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS62/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT62/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU62/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV62/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW62/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX62/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY62/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ62/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA62/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB62/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC62/'4.1 Comptes 2024 natures'!BC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD62/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE62/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF62/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au captial propre",{"$f":"'4.1 Comptes 2024 natures'!E63/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F63/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G63/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H63/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I63/'4.1 Comptes 2024 natures'!I3","v":{"v":165.44616219148358,"d":"165.45"}},{"$f":"'4.1 Comptes 2024 natures'!J63/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K63/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L63/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M63/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N63/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O63/'4.1 Comptes 2024 natures'!O3","v":{"v":111.64631691936133,"d":"111.65"}},{"$f":"'4.1 Comptes 2024 natures'!P63/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q63/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R63/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S63/'4.1 Comptes 2024 natures'!S3","v":{"v":1232.876712328767,"d":"1,232.88"}},{"$f":"'4.1 Comptes 2024 natures'!T63/'4.1 Comptes 2024 natures'!T3","v":{"v":1891.8918918918919,"d":"1,891.89"}},{"$f":"'4.1 Comptes 2024 natures'!U63/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V63/'4.1 Comptes 2024 natures'!V3","v":{"v":66.2251655629139,"d":"66.23"}},{"$f":"'4.1 Comptes 2024 natures'!W63/'4.1 Comptes 2024 natures'!W3","v":{"v":212.73700305810397,"d":"212.74"}},{"$f":"'4.1 Comptes 2024 natures'!X63/'4.1 Comptes 2024 natures'!X3","v":{"v":324.6753246753247,"d":"324.68"}},{"$f":"'4.1 Comptes 2024 natures'!Y63/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z63/'4.1 Comptes 2024 natures'!Z3","v":{"v":614.6281499692686,"d":"614.63"}},{"$f":"'4.1 Comptes 2024 natures'!AA63/'4.1 Comptes 2024 natures'!AA3","v":{"v":430.4635761589404,"d":"430.46"}},{"$f":"'4.1 Comptes 2024 natures'!AB63/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC63/'4.1 Comptes 2024 natures'!AC3","v":{"v":347.22222222222223,"d":"347.22"}},{"$f":"'4.1 Comptes 2024 natures'!AD63/'4.1 Comptes 2024 natures'!AD3","v":{"v":239.36170212765958,"d":"239.36"}},{"$f":"'4.1 Comptes 2024 natures'!AE63/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF63/'4.1 Comptes 2024 natures'!AF3","v":{"v":517.063081695967,"d":"517.06"}},{"$f":"'4.1 Comptes 2024 natures'!AG63/'4.1 Comptes 2024 natures'!AG3","v":{"v":790.2015013828526,"d":"790.20"}},{"$f":"'4.1 Comptes 2024 natures'!AH63/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI63/'4.1 Comptes 2024 natures'!AI3","v":{"v":120,"d":"120.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ63/'4.1 Comptes 2024 natures'!AJ3","v":{"v":513.874614594039,"d":"513.87"}},{"$f":"'4.1 Comptes 2024 natures'!AK63/'4.1 Comptes 2024 natures'!AK3","v":{"v":76.65414977973569,"d":"76.65"}},{"$f":"'4.1 Comptes 2024 natures'!AL63/'4.1 Comptes 2024 natures'!AL3","v":{"v":292.39766081871346,"d":"292.40"}},{"$f":"'4.1 Comptes 2024 natures'!AM63/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN63/'4.1 Comptes 2024 natures'!AN3","v":{"v":1196.5811965811965,"d":"1,196.58"}},{"$f":"'4.1 Comptes 2024 natures'!AO63/'4.1 Comptes 2024 natures'!AO3","v":{"v":170.54263565891472,"d":"170.54"}},{"$f":"'4.1 Comptes 2024 natures'!AP63/'4.1 Comptes 2024 natures'!AP3","v":{"v":766.8711656441718,"d":"766.87"}},{"$f":"'4.1 Comptes 2024 natures'!AQ63/'4.1 Comptes 2024 natures'!AQ3","v":{"v":209.20502092050208,"d":"209.21"}},{"$f":"'4.1 Comptes 2024 natures'!AR63/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS63/'4.1 Comptes 2024 natures'!AS3","v":{"v":681.1145510835913,"d":"681.11"}},{"$f":"'4.1 Comptes 2024 natures'!AT63/'4.1 Comptes 2024 natures'!AT3","v":{"v":225.50225502255023,"d":"225.50"}},{"$f":"'4.1 Comptes 2024 natures'!AU63/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV63/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW63/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX63/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY63/'4.1 Comptes 2024 natures'!AY3","v":{"v":132.27513227513228,"d":"132.28"}},{"$f":"'4.1 Comptes 2024 natures'!AZ63/'4.1 Comptes 2024 natures'!AZ3","v":{"v":93.98496240601504,"d":"93.98"}},{"$f":"'4.1 Comptes 2024 natures'!BA63/'4.1 Comptes 2024 natures'!BA3","v":{"v":456.34317006388807,"d":"456.34"}},{"$f":"'4.1 Comptes 2024 natures'!BB63/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC63/'4.1 Comptes 2024 natures'!BC3","v":{"v":221.80321298770713,"d":"221.80"}},{"$f":"'4.1 Comptes 2024 natures'!BD63/'4.1 Comptes 2024 natures'!BD3","v":{"v":100.45128384628848,"d":"100.45"}},{"$f":"'4.1 Comptes 2024 natures'!BE63/'4.1 Comptes 2024 natures'!BE3","v":{"v":435.79952267303105,"d":"435.80"}},{"$f":"'4.1 Comptes 2024 natures'!BF63/'4.1 Comptes 2024 natures'!BF3","v":{"v":328.99714625738676,"d":"329.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":0,"d":"0.00"}},{"$f":"F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":98.9235741444867,"d":"98.92"}},{"v":17.114947368421053,"d":"17.11"},{"v":128.2610244988864,"d":"128.26"},{"v":100.21697857336588,"d":"100.22"},{"v":35.77403427243683,"d":"35.77"},{"v":86.59992826398852,"d":"86.60"},{"v":422.39934207445566,"d":"422.40"},{"v":82.13326633165829,"d":"82.13"},{"v":0,"d":"0.00"},{"v":55.5216020394472,"d":"55.52"},{"v":28.79467680608365,"d":"28.79"},{"v":0,"d":"0.00"},{"v":44.58985507246377,"d":"44.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.050541516245488,"d":"18.05"},{"v":143.53200883002208,"d":"143.53"},{"v":81.2991620795107,"d":"81.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51.62876459741856,"d":"51.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.86566666666667,"d":"72.87"},{"v":0,"d":"0.00"},{"v":217.72198841698844,"d":"217.72"},{"v":5.204110651499484,"d":"5.20"},{"v":11.884413275385224,"d":"11.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.360739979445015,"d":"13.36"},{"v":45.03603524229075,"d":"45.04"},{"v":70.43082706766917,"d":"70.43"},{"v":90.01080163043477,"d":"90.01"},{"v":27.23923076923077,"d":"27.24"},{"v":0,"d":"0.00"},{"v":137.6648773006135,"d":"137.66"},{"v":70.4452161785216,"d":"70.45"},{"v":41.77386888273315,"d":"41.77"},{"v":3.0959752321981426,"d":"3.10"},{"v":58.11287412874128,"d":"58.11"},{"v":0,"d":"0.00"},{"v":17.317432432432433,"d":"17.32"},{"v":0,"d":"0.00"},{"v":76.05085784313725,"d":"76.05"},{"v":0,"d":"0.00"},{"v":46.607725563909774,"d":"46.61"},{"v":0,"d":"0.00"},{"v":27.82764811490126,"d":"27.83"},{"v":110.88028166755747,"d":"110.88"},{"v":178.40682226166967,"d":"178.41"},{"v":27.62648878281623,"d":"27.63"},{"v":35.83203956007878,"d":"35.83"}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"'4.1 Comptes 2024 natures'!E66/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F66/'4.1 Comptes 2024 natures'!F3","v":{"v":0.7604562737642585,"d":"0.76"}},{"$f":"'4.1 Comptes 2024 natures'!G66/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H66/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I66/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J66/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K66/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L66/'4.1 Comptes 2024 natures'!L3","v":{"v":15.218918286115663,"d":"15.22"}},{"$f":"'4.1 Comptes 2024 natures'!M66/'4.1 Comptes 2024 natures'!M3","v":{"v":0.8614501076812635,"d":"0.86"}},{"$f":"'4.1 Comptes 2024 natures'!N66/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O66/'4.1 Comptes 2024 natures'!O3","v":{"v":14.21246477928351,"d":"14.21"}},{"$f":"'4.1 Comptes 2024 natures'!P66/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q66/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R66/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S66/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T66/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U66/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V66/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W66/'4.1 Comptes 2024 natures'!W3","v":{"v":4.097859327217125,"d":"4.10"}},{"$f":"'4.1 Comptes 2024 natures'!X66/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y66/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z66/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA66/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB66/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC66/'4.1 Comptes 2024 natures'!AC3","v":{"v":1.5972222222222223,"d":"1.60"}},{"$f":"'4.1 Comptes 2024 natures'!AD66/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE66/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF66/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.8871509824198553,"d":"2.89"}},{"$f":"'4.1 Comptes 2024 natures'!AG66/'4.1 Comptes 2024 natures'!AG3","v":{"v":0.43834452785460293,"d":"0.44"}},{"$f":"'4.1 Comptes 2024 natures'!AH66/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI66/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ66/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK66/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL66/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM66/'4.1 Comptes 2024 natures'!AM3","v":{"v":1.0869565217391304,"d":"1.09"}},{"$f":"'4.1 Comptes 2024 natures'!AN66/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO66/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP66/'4.1 Comptes 2024 natures'!AP3","v":{"v":5.586656441717792,"d":"5.59"}},{"$f":"'4.1 Comptes 2024 natures'!AQ66/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR66/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS66/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT66/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU66/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV66/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW66/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX66/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY66/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ66/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA66/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB66/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC66/'4.1 Comptes 2024 natures'!BC3","v":{"v":4.431503206841262,"d":"4.43"}},{"$f":"'4.1 Comptes 2024 natures'!BD66/'4.1 Comptes 2024 natures'!BD3","v":{"v":7.8937295297147285,"d":"7.89"}},{"$f":"'4.1 Comptes 2024 natures'!BE66/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.7487541766109785,"d":"0.75"}},{"$f":"'4.1 Comptes 2024 natures'!BF66/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.3317875902823375,"d":"0.33"}}]
[null,null,391,"Prestations de services",{"$f":"'4.1 Comptes 2024 natures'!E67/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F67/'4.1 Comptes 2024 natures'!F3","v":{"v":20.11216730038023,"d":"20.11"}},{"$f":"'4.1 Comptes 2024 natures'!G67/'4.1 Comptes 2024 natures'!G3","v":{"v":12.138631578947368,"d":"12.14"}},{"$f":"'4.1 Comptes 2024 natures'!H67/'4.1 Comptes 2024 natures'!H3","v":{"v":127.46815144766147,"d":"127.47"}},{"$f":"'4.1 Comptes 2024 natures'!I67/'4.1 Comptes 2024 natures'!I3","v":{"v":2.3053973420124763,"d":"2.31"}},{"$f":"'4.1 Comptes 2024 natures'!J67/'4.1 Comptes 2024 natures'!J3","v":{"v":35.77403427243683,"d":"35.77"}},{"$f":"'4.1 Comptes 2024 natures'!K67/'4.1 Comptes 2024 natures'!K3","v":{"v":46.22668579626973,"d":"46.23"}},{"$f":"'4.1 Comptes 2024 natures'!L67/'4.1 Comptes 2024 natures'!L3","v":{"v":128.63482790915478,"d":"128.63"}},{"$f":"'4.1 Comptes 2024 natures'!M67/'4.1 Comptes 2024 natures'!M3","v":{"v":47.87340272792534,"d":"47.87"}},{"$f":"'4.1 Comptes 2024 natures'!N67/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O67/'4.1 Comptes 2024 natures'!O3","v":{"v":41.309137260163695,"d":"41.31"}},{"$f":"'4.1 Comptes 2024 natures'!P67/'4.1 Comptes 2024 natures'!P3","v":{"v":28.79467680608365,"d":"28.79"}},{"$f":"'4.1 Comptes 2024 natures'!Q67/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R67/'4.1 Comptes 2024 natures'!R3","v":{"v":44.58985507246377,"d":"44.59"}},{"$f":"'4.1 Comptes 2024 natures'!S67/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T67/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U67/'4.1 Comptes 2024 natures'!U3","v":{"v":18.050541516245488,"d":"18.05"}},{"$f":"'4.1 Comptes 2024 natures'!V67/'4.1 Comptes 2024 natures'!V3","v":{"v":143.53200883002208,"d":"143.53"}},{"$f":"'4.1 Comptes 2024 natures'!W67/'4.1 Comptes 2024 natures'!W3","v":{"v":29.00611620795107,"d":"29.01"}},{"$f":"'4.1 Comptes 2024 natures'!X67/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y67/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z67/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA67/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB67/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC67/'4.1 Comptes 2024 natures'!AC3","v":{"v":71.26844444444444,"d":"71.27"}},{"$f":"'4.1 Comptes 2024 natures'!AD67/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE67/'4.1 Comptes 2024 natures'!AE3","v":{"v":217.72198841698844,"d":"217.72"}},{"$f":"'4.1 Comptes 2024 natures'!AF67/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.316959669079628,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!AG67/'4.1 Comptes 2024 natures'!AG3","v":{"v":11.44606874753062,"d":"11.45"}},{"$f":"'4.1 Comptes 2024 natures'!AH67/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI67/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ67/'4.1 Comptes 2024 natures'!AJ3","v":{"v":13.360739979445015,"d":"13.36"}},{"$f":"'4.1 Comptes 2024 natures'!AK67/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL67/'4.1 Comptes 2024 natures'!AL3","v":{"v":70.43082706766917,"d":"70.43"}},{"$f":"'4.1 Comptes 2024 natures'!AM67/'4.1 Comptes 2024 natures'!AM3","v":{"v":88.92384510869564,"d":"88.92"}},{"$f":"'4.1 Comptes 2024 natures'!AN67/'4.1 Comptes 2024 natures'!AN3","v":{"v":27.23923076923077,"d":"27.24"}},{"$f":"'4.1 Comptes 2024 natures'!AO67/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP67/'4.1 Comptes 2024 natures'!AP3","v":{"v":93.85352760736197,"d":"93.85"}},{"$f":"'4.1 Comptes 2024 natures'!AQ67/'4.1 Comptes 2024 natures'!AQ3","v":{"v":31.46039051603905,"d":"31.46"}},{"$f":"'4.1 Comptes 2024 natures'!AR67/'4.1 Comptes 2024 natures'!AR3","v":{"v":41.77386888273315,"d":"41.77"}},{"$f":"'4.1 Comptes 2024 natures'!AS67/'4.1 Comptes 2024 natures'!AS3","v":{"v":3.0959752321981426,"d":"3.10"}},{"$f":"'4.1 Comptes 2024 natures'!AT67/'4.1 Comptes 2024 natures'!AT3","v":{"v":58.11287412874128,"d":"58.11"}},{"$f":"'4.1 Comptes 2024 natures'!AU67/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV67/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW67/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX67/'4.1 Comptes 2024 natures'!AX3","v":{"v":72.06801470588235,"d":"72.07"}},{"$f":"'4.1 Comptes 2024 natures'!AY67/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ67/'4.1 Comptes 2024 natures'!AZ3","v":{"v":46.607725563909774,"d":"46.61"}},{"$f":"'4.1 Comptes 2024 natures'!BA67/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB67/'4.1 Comptes 2024 natures'!BB3","v":{"v":27.82764811490126,"d":"27.83"}},{"$f":"'4.1 Comptes 2024 natures'!BC67/'4.1 Comptes 2024 natures'!BC3","v":{"v":46.37722327632283,"d":"46.38"}},{"$f":"'4.1 Comptes 2024 natures'!BD67/'4.1 Comptes 2024 natures'!BD3","v":{"v":63.756718003850295,"d":"63.76"}},{"$f":"'4.1 Comptes 2024 natures'!BE67/'4.1 Comptes 2024 natures'!BE3","v":{"v":18.858641527446302,"d":"18.86"}},{"$f":"'4.1 Comptes 2024 natures'!BF67/'4.1 Comptes 2024 natures'!BF3","v":{"v":29.680304908076163,"d":"29.68"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"'4.1 Comptes 2024 natures'!E68/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F68/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G68/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H68/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I68/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J68/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K68/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L68/'4.1 Comptes 2024 natures'!L3","v":{"v":9.365488176071178,"d":"9.37"}},{"$f":"'4.1 Comptes 2024 natures'!M68/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N68/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O68/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P68/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q68/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R68/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S68/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T68/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U68/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V68/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W68/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X68/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y68/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z68/'4.1 Comptes 2024 natures'!Z3","v":{"v":51.62876459741856,"d":"51.63"}},{"$f":"'4.1 Comptes 2024 natures'!AA68/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB68/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC68/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD68/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE68/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF68/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG68/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH68/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI68/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ68/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK68/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL68/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM68/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN68/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO68/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP68/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ68/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR68/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS68/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT68/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU68/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV68/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW68/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX68/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY68/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ68/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA68/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB68/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC68/'4.1 Comptes 2024 natures'!BC3","v":{"v":2.7258150721539285,"d":"2.73"}},{"$f":"'4.1 Comptes 2024 natures'!BD68/'4.1 Comptes 2024 natures'!BD3","v":{"v":3.0002250168762656,"d":"3.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE68/'4.1 Comptes 2024 natures'!BE3","v":{"v":8.01909307875895,"d":"8.02"}},{"$f":"'4.1 Comptes 2024 natures'!BF68/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E69/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F69/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G69/'4.1 Comptes 2024 natures'!G3","v":{"v":4.976315789473684,"d":"4.98"}},{"$f":"'4.1 Comptes 2024 natures'!H69/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I69/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J69/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K69/'4.1 Comptes 2024 natures'!K3","v":{"v":4.453012912482066,"d":"4.45"}},{"$f":"'4.1 Comptes 2024 natures'!L69/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M69/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N69/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O69/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P69/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q69/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R69/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S69/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T69/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U69/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V69/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W69/'4.1 Comptes 2024 natures'!W3","v":{"v":1.834862385321101,"d":"1.83"}},{"$f":"'4.1 Comptes 2024 natures'!X69/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y69/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z69/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA69/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB69/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC69/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD69/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE69/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF69/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG69/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH69/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI69/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ69/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK69/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL69/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM69/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN69/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO69/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP69/'4.1 Comptes 2024 natures'!AP3","v":{"v":4.32898773006135,"d":"4.33"}},{"$f":"'4.1 Comptes 2024 natures'!AQ69/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.1380753138075312,"d":"3.14"}},{"$f":"'4.1 Comptes 2024 natures'!AR69/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS69/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT69/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU69/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV69/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW69/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX69/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY69/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ69/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA69/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB69/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC69/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.38313401924104756,"d":"0.38"}},{"$f":"'4.1 Comptes 2024 natures'!BD69/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.5195077130784809,"d":"0.52"}},{"$f":"'4.1 Comptes 2024 natures'!BE69/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF69/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.3239904793171372,"d":"0.32"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"'4.1 Comptes 2024 natures'!E70/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F70/'4.1 Comptes 2024 natures'!F3","v":{"v":78.05095057034221,"d":"78.05"}},{"$f":"'4.1 Comptes 2024 natures'!G70/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H70/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I70/'4.1 Comptes 2024 natures'!I3","v":{"v":97.91158123135341,"d":"97.91"}},{"$f":"'4.1 Comptes 2024 natures'!J70/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K70/'4.1 Comptes 2024 natures'!K3","v":{"v":35.92022955523673,"d":"35.92"}},{"$f":"'4.1 Comptes 2024 natures'!L70/'4.1 Comptes 2024 natures'!L3","v":{"v":86.91087177085772,"d":"86.91"}},{"$f":"'4.1 Comptes 2024 natures'!M70/'4.1 Comptes 2024 natures'!M3","v":{"v":33.39841349605169,"d":"33.40"}},{"$f":"'4.1 Comptes 2024 natures'!N70/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O70/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P70/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q70/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R70/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S70/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T70/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U70/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V70/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W70/'4.1 Comptes 2024 natures'!W3","v":{"v":44.678366972477065,"d":"44.68"}},{"$f":"'4.1 Comptes 2024 natures'!X70/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y70/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z70/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA70/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB70/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC70/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD70/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE70/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF70/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG70/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH70/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI70/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ70/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK70/'4.1 Comptes 2024 natures'!AK3","v":{"v":45.03603524229075,"d":"45.04"}},{"$f":"'4.1 Comptes 2024 natures'!AL70/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM70/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN70/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO70/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP70/'4.1 Comptes 2024 natures'!AP3","v":{"v":33.895705521472394,"d":"33.90"}},{"$f":"'4.1 Comptes 2024 natures'!AQ70/'4.1 Comptes 2024 natures'!AQ3","v":{"v":35.84675034867503,"d":"35.85"}},{"$f":"'4.1 Comptes 2024 natures'!AR70/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS70/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT70/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU70/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV70/'4.1 Comptes 2024 natures'!AV3","v":{"v":17.317432432432433,"d":"17.32"}},{"$f":"'4.1 Comptes 2024 natures'!AW70/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX70/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY70/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ70/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA70/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB70/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC70/'4.1 Comptes 2024 natures'!BC3","v":{"v":25.592059326563334,"d":"25.59"}},{"$f":"'4.1 Comptes 2024 natures'!BD70/'4.1 Comptes 2024 natures'!BD3","v":{"v":44.70045878440883,"d":"44.70"}},{"$f":"'4.1 Comptes 2024 natures'!BE70/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF70/'4.1 Comptes 2024 natures'!BF3","v":{"v":5.229213312541037,"d":"5.23"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"'4.1 Comptes 2024 natures'!E71/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F71/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G71/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H71/'4.1 Comptes 2024 natures'!H3","v":{"v":0.7928730512249443,"d":"0.79"}},{"$f":"'4.1 Comptes 2024 natures'!I71/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J71/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K71/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L71/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M71/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N71/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O71/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P71/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q71/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R71/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S71/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T71/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U71/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V71/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W71/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X71/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y71/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z71/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA71/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB71/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC71/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD71/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE71/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF71/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG71/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH71/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI71/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ71/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK71/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL71/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM71/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN71/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO71/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP71/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ71/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR71/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS71/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT71/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU71/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV71/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW71/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX71/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY71/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ71/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA71/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB71/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC71/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.004756814537680384,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD71/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.008900667550066256,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE71/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF71/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"'4.1 Comptes 2024 natures'!E72/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F72/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G72/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H72/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I72/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J72/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K72/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L72/'4.1 Comptes 2024 natures'!L3","v":{"v":182.26923593225632,"d":"182.27"}},{"$f":"'4.1 Comptes 2024 natures'!M72/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N72/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O72/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P72/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q72/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R72/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S72/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T72/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U72/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V72/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W72/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X72/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y72/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z72/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA72/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB72/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC72/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD72/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE72/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF72/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG72/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH72/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI72/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ72/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK72/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL72/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM72/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN72/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO72/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP72/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ72/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR72/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS72/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT72/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU72/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV72/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW72/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX72/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY72/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ72/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA72/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB72/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC72/'4.1 Comptes 2024 natures'!BC3","v":{"v":31.205447888829507,"d":"31.21"}},{"$f":"'4.1 Comptes 2024 natures'!BD72/'4.1 Comptes 2024 natures'!BD3","v":{"v":58.38977223291747,"d":"58.39"}},{"$f":"'4.1 Comptes 2024 natures'!BE72/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF72/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"'4.1 Comptes 2024 natures'!E73/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F73/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G73/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H73/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I73/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J73/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K73/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L73/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M73/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N73/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O73/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P73/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q73/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R73/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S73/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T73/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U73/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V73/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W73/'4.1 Comptes 2024 natures'!W3","v":{"v":1.6819571865443426,"d":"1.68"}},{"$f":"'4.1 Comptes 2024 natures'!X73/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y73/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z73/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA73/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB73/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC73/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD73/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE73/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF73/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG73/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH73/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI73/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ73/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK73/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL73/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM73/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN73/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO73/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP73/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ73/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR73/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS73/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT73/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU73/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV73/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW73/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX73/'4.1 Comptes 2024 natures'!AX3","v":{"v":3.982843137254902,"d":"3.98"}},{"$f":"'4.1 Comptes 2024 natures'!AY73/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ73/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA73/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB73/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC73/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.16034206306787813,"d":"0.16"}},{"$f":"'4.1 Comptes 2024 natures'!BD73/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.1375103132734955,"d":"0.14"}},{"$f":"'4.1 Comptes 2024 natures'!BE73/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF73/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.2667432698621143,"d":"0.27"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"E77+E83+E89+E100+E106+E118+E122+E129+E132+E141","v":{"v":4429.438158168575,"d":"4,429.44"}},{"$f":"F77+F83+F89+F100+F106+F118+F122+F129+F132+F141","v":{"v":4844.829239543726,"d":"4,844.83"}},{"v":3398.774989473684,"d":"3,398.77"},{"v":5248.704699331849,"d":"5,248.70"},{"v":4939.260480065092,"d":"4,939.26"},{"v":4270.574995643335,"d":"4,270.57"},{"v":4717.301208751794,"d":"4,717.30"},{"v":10032.63119175837,"d":"10,032.63"},{"v":6667.65256281407,"d":"6,667.65"},{"v":4087.172434782609,"d":"4,087.17"},{"v":4452.278757547296,"d":"4,452.28"},{"v":3846.9120532319394,"d":"3,846.91"},{"v":3507.8521428571426,"d":"3,507.85"},{"v":3846.8720772946863,"d":"3,846.87"},{"v":5469.364904109589,"d":"5,469.36"},{"v":6158.664432432432,"d":"6,158.66"},{"v":4097.920324909747,"d":"4,097.92"},{"v":7173.072626931566,"d":"7,173.07"},{"v":4131.7967125382265,"d":"4,131.80"},{"v":6334.816753246752,"d":"6,334.82"},{"v":6005.093665594855,"d":"6,005.09"},{"v":11981.465193607868,"d":"11,981.47"},{"v":6449.820463576159,"d":"6,449.82"},{"v":5691.224224806202,"d":"5,691.22"},{"v":5182.0195555555565,"d":"5,182.02"},{"v":6061.278368794327,"d":"6,061.28"},{"v":7030.500019305018,"d":"7,030.50"},{"v":7265.738102378492,"d":"7,265.74"},{"v":6009.402528644804,"d":"6,009.40"},{"v":5008.848016877639,"d":"5,008.85"},{"v":6109.3612,"d":"6,109.36"},{"v":4430.530154162383,"d":"4,430.53"},{"v":5286.439682819383,"d":"5,286.44"},{"v":5160.918930659983,"d":"5,160.92"},{"v":7472.8083695652185,"d":"7,472.81"},{"v":9312.482957264958,"d":"9,312.48"},{"v":5313.453813953489,"d":"5,313.45"},{"v":6432.232101226994,"d":"6,432.23"},{"v":5194.1271548117165,"d":"5,194.13"},{"v":4411.574921514312,"d":"4,411.57"},{"v":5808.727275541796,"d":"5,808.73"},{"v":4768.578864288643,"d":"4,768.58"},{"v":4468.0717214191845,"d":"4,468.07"},{"v":4171.574270270271,"d":"4,171.57"},{"v":4471.436765578635,"d":"4,471.44"},{"v":4689.963523284314,"d":"4,689.96"},{"v":5292.589365079366,"d":"5,292.59"},{"v":5861.916531954888,"d":"5,861.92"},{"v":6980.139926985093,"d":"6,980.14"},{"v":4224.349748653502,"d":"4,224.35"},{"v":7417.220066940652,"d":"7,417.22"},{"v":6555.349302264876,"d":"6,555.35"},{"v":7820.032633358683,"d":"7,820.03"},{"v":5990.5913622852995,"d":"5,990.59"}]
[null,40,null,"Revenus fiscaux",{"$f":"E78+E79+E80+E81","v":{"v":3148.603496357961,"d":"3,148.60"}},{"$f":"F78+F79+F80+F81","v":{"v":2429.893307984791,"d":"2,429.89"}},{"v":2424.0798105263157,"d":"2,424.08"},{"v":2567.807661469933,"d":"2,567.81"},{"v":2909.051394087334,"d":"2,909.05"},{"v":2827.3319953528903,"d":"2,827.33"},{"v":3109.8859791965565,"d":"3,109.89"},{"v":3583.6511410286425,"d":"3,583.65"},{"v":2811.037221823403,"d":"2,811.04"},{"v":2300.2372173913045,"d":"2,300.24"},{"v":2971.9628418086677,"d":"2,971.96"},{"v":2695.4560836501905,"d":"2,695.46"},{"v":2155.3979464285712,"d":"2,155.40"},{"v":2405.6374879227055,"d":"2,405.64"},{"v":2369.968904109589,"d":"2,369.97"},{"v":3273.7753513513517,"d":"3,273.78"},{"v":2040.5772563176895,"d":"2,040.58"},{"v":3518.1507947019863,"d":"3,518.15"},{"v":2639.552874617737,"d":"2,639.55"},{"v":3170.5218506493507,"d":"3,170.52"},{"v":4284.329678456591,"d":"4,284.33"},{"v":8440.380928088507,"d":"8,440.38"},{"v":2764.9057615894044,"d":"2,764.91"},{"v":3086.341957364341,"d":"3,086.34"},{"v":3091.641027777778,"d":"3,091.64"},{"v":3495.933989361702,"d":"3,495.93"},{"v":3151.7451737451734,"d":"3,151.75"},{"v":5383.774725956568,"d":"5,383.77"},{"v":3721.162295535362,"d":"3,721.16"},{"v":2805.9329535864977,"d":"2,805.93"},{"v":3237.8841599999996,"d":"3,237.88"},{"v":3451.8349588900305,"d":"3,451.83"},{"v":2760.257691629956,"d":"2,760.26"},{"v":2786.9240935672515,"d":"2,786.92"},{"v":3110.244972826087,"d":"3,110.24"},{"v":7453.844307692308,"d":"7,453.84"},{"v":3671.0142015503875,"d":"3,671.01"},{"v":2692.96384202454,"d":"2,692.96"},{"v":2801.8102928870294,"d":"2,801.81"},{"v":2708.4938504155125,"d":"2,708.49"},{"v":4184.707956656347,"d":"4,184.71"},{"v":3199.6365559655596,"d":"3,199.64"},{"v":3274.4865045992115,"d":"3,274.49"},{"v":2214.17727027027,"d":"2,214.18"},{"v":2885.171068249258,"d":"2,885.17"},{"v":3154.2541115196077,"d":"3,154.25"},{"v":2527.6584126984126,"d":"2,527.66"},{"v":3383.6155921052637,"d":"3,383.62"},{"v":4074.4802038332828,"d":"4,074.48"},{"v":2721.4124236983844,"d":"2,721.41"},{"v":3465.0125391501874,"d":"3,465.01"},{"v":3102.246075455659,"d":"3,102.25"},{"v":4656.734689260144,"d":"4,656.73"},{"v":3548.1658847669073,"d":"3,548.17"}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!E78/'4.1 Comptes 2024 natures'!E3","v":{"v":2630.085234131114,"d":"2,630.09"}},{"$f":"'4.1 Comptes 2024 natures'!F78/'4.1 Comptes 2024 natures'!F3","v":{"v":1695.2271482889732,"d":"1,695.23"}},{"$f":"'4.1 Comptes 2024 natures'!G78/'4.1 Comptes 2024 natures'!G3","v":{"v":2123.841705263158,"d":"2,123.84"}},{"$f":"'4.1 Comptes 2024 natures'!H78/'4.1 Comptes 2024 natures'!H3","v":{"v":1852.9809354120266,"d":"1,852.98"}},{"$f":"'4.1 Comptes 2024 natures'!I78/'4.1 Comptes 2024 natures'!I3","v":{"v":2243.1344209384324,"d":"2,243.13"}},{"$f":"'4.1 Comptes 2024 natures'!J78/'4.1 Comptes 2024 natures'!J3","v":{"v":2355.6691141446413,"d":"2,355.67"}},{"$f":"'4.1 Comptes 2024 natures'!K78/'4.1 Comptes 2024 natures'!K3","v":{"v":2618.310548780488,"d":"2,618.31"}},{"$f":"'4.1 Comptes 2024 natures'!L78/'4.1 Comptes 2024 natures'!L3","v":{"v":2611.5266924217594,"d":"2,611.53"}},{"$f":"'4.1 Comptes 2024 natures'!M78/'4.1 Comptes 2024 natures'!M3","v":{"v":2277.7469131371145,"d":"2,277.75"}},{"$f":"'4.1 Comptes 2024 natures'!N78/'4.1 Comptes 2024 natures'!N3","v":{"v":1762.9647826086957,"d":"1,762.96"}},{"$f":"'4.1 Comptes 2024 natures'!O78/'4.1 Comptes 2024 natures'!O3","v":{"v":2220.489031262579,"d":"2,220.49"}},{"$f":"'4.1 Comptes 2024 natures'!P78/'4.1 Comptes 2024 natures'!P3","v":{"v":2086.83891634981,"d":"2,086.84"}},{"$f":"'4.1 Comptes 2024 natures'!Q78/'4.1 Comptes 2024 natures'!Q3","v":{"v":1810.886607142857,"d":"1,810.89"}},{"$f":"'4.1 Comptes 2024 natures'!R78/'4.1 Comptes 2024 natures'!R3","v":{"v":1924.5864009661836,"d":"1,924.59"}},{"$f":"'4.1 Comptes 2024 natures'!S78/'4.1 Comptes 2024 natures'!S3","v":{"v":1953.981506849315,"d":"1,953.98"}},{"$f":"'4.1 Comptes 2024 natures'!T78/'4.1 Comptes 2024 natures'!T3","v":{"v":2920.001621621622,"d":"2,920.00"}},{"$f":"'4.1 Comptes 2024 natures'!U78/'4.1 Comptes 2024 natures'!U3","v":{"v":1687.408664259928,"d":"1,687.41"}},{"$f":"'4.1 Comptes 2024 natures'!V78/'4.1 Comptes 2024 natures'!V3","v":{"v":2432.049690949227,"d":"2,432.05"}},{"$f":"'4.1 Comptes 2024 natures'!W78/'4.1 Comptes 2024 natures'!W3","v":{"v":2116.927905198777,"d":"2,116.93"}},{"$f":"'4.1 Comptes 2024 natures'!X78/'4.1 Comptes 2024 natures'!X3","v":{"v":2617.3419805194803,"d":"2,617.34"}},{"$f":"'4.1 Comptes 2024 natures'!Y78/'4.1 Comptes 2024 natures'!Y3","v":{"v":3772.468464630225,"d":"3,772.47"}},{"$f":"'4.1 Comptes 2024 natures'!Z78/'4.1 Comptes 2024 natures'!Z3","v":{"v":949.2098463429625,"d":"949.21"}},{"$f":"'4.1 Comptes 2024 natures'!AA78/'4.1 Comptes 2024 natures'!AA3","v":{"v":2220.661059602649,"d":"2,220.66"}},{"$f":"'4.1 Comptes 2024 natures'!AB78/'4.1 Comptes 2024 natures'!AB3","v":{"v":2395.8250968992247,"d":"2,395.83"}},{"$f":"'4.1 Comptes 2024 natures'!AC78/'4.1 Comptes 2024 natures'!AC3","v":{"v":2510.406375,"d":"2,510.41"}},{"$f":"'4.1 Comptes 2024 natures'!AD78/'4.1 Comptes 2024 natures'!AD3","v":{"v":2921.360709219858,"d":"2,921.36"}},{"$f":"'4.1 Comptes 2024 natures'!AE78/'4.1 Comptes 2024 natures'!AE3","v":{"v":2650.878436293436,"d":"2,650.88"}},{"$f":"'4.1 Comptes 2024 natures'!AF78/'4.1 Comptes 2024 natures'!AF3","v":{"v":2354.361411582213,"d":"2,354.36"}},{"$f":"'4.1 Comptes 2024 natures'!AG78/'4.1 Comptes 2024 natures'!AG3","v":{"v":2809.415080995654,"d":"2,809.42"}},{"$f":"'4.1 Comptes 2024 natures'!AH78/'4.1 Comptes 2024 natures'!AH3","v":{"v":2029.5291561181434,"d":"2,029.53"}},{"$f":"'4.1 Comptes 2024 natures'!AI78/'4.1 Comptes 2024 natures'!AI3","v":{"v":1707.6921599999998,"d":"1,707.69"}},{"$f":"'4.1 Comptes 2024 natures'!AJ78/'4.1 Comptes 2024 natures'!AJ3","v":{"v":2680.739671120247,"d":"2,680.74"}},{"$f":"'4.1 Comptes 2024 natures'!AK78/'4.1 Comptes 2024 natures'!AK3","v":{"v":2106.4469515418505,"d":"2,106.45"}},{"$f":"'4.1 Comptes 2024 natures'!AL78/'4.1 Comptes 2024 natures'!AL3","v":{"v":2335.1670593149543,"d":"2,335.17"}},{"$f":"'4.1 Comptes 2024 natures'!AM78/'4.1 Comptes 2024 natures'!AM3","v":{"v":2362.6425,"d":"2,362.64"}},{"$f":"'4.1 Comptes 2024 natures'!AN78/'4.1 Comptes 2024 natures'!AN3","v":{"v":4509.655931623932,"d":"4,509.66"}},{"$f":"'4.1 Comptes 2024 natures'!AO78/'4.1 Comptes 2024 natures'!AO3","v":{"v":2825.9231162790697,"d":"2,825.92"}},{"$f":"'4.1 Comptes 2024 natures'!AP78/'4.1 Comptes 2024 natures'!AP3","v":{"v":1912.593481595092,"d":"1,912.59"}},{"$f":"'4.1 Comptes 2024 natures'!AQ78/'4.1 Comptes 2024 natures'!AQ3","v":{"v":2292.05189679219,"d":"2,292.05"}},{"$f":"'4.1 Comptes 2024 natures'!AR78/'4.1 Comptes 2024 natures'!AR3","v":{"v":2220.566897506925,"d":"2,220.57"}},{"$f":"'4.1 Comptes 2024 natures'!AS78/'4.1 Comptes 2024 natures'!AS3","v":{"v":3303.8763777089785,"d":"3,303.88"}},{"$f":"'4.1 Comptes 2024 natures'!AT78/'4.1 Comptes 2024 natures'!AT3","v":{"v":2211.6962320623206,"d":"2,211.70"}},{"$f":"'4.1 Comptes 2024 natures'!AU78/'4.1 Comptes 2024 natures'!AU3","v":{"v":2585.373035479632,"d":"2,585.37"}},{"$f":"'4.1 Comptes 2024 natures'!AV78/'4.1 Comptes 2024 natures'!AV3","v":{"v":1756.7232972972972,"d":"1,756.72"}},{"$f":"'4.1 Comptes 2024 natures'!AW78/'4.1 Comptes 2024 natures'!AW3","v":{"v":2058.520712166172,"d":"2,058.52"}},{"$f":"'4.1 Comptes 2024 natures'!AX78/'4.1 Comptes 2024 natures'!AX3","v":{"v":2523.341556372549,"d":"2,523.34"}},{"$f":"'4.1 Comptes 2024 natures'!AY78/'4.1 Comptes 2024 natures'!AY3","v":{"v":2016.6806613756614,"d":"2,016.68"}},{"$f":"'4.1 Comptes 2024 natures'!AZ78/'4.1 Comptes 2024 natures'!AZ3","v":{"v":2686.5333834586468,"d":"2,686.53"}},{"$f":"'4.1 Comptes 2024 natures'!BA78/'4.1 Comptes 2024 natures'!BA3","v":{"v":2944.8451034377854,"d":"2,944.85"}},{"$f":"'4.1 Comptes 2024 natures'!BB78/'4.1 Comptes 2024 natures'!BB3","v":{"v":2152.8533572710953,"d":"2,152.85"}},{"$f":"'4.1 Comptes 2024 natures'!BC78/'4.1 Comptes 2024 natures'!BC3","v":{"v":2471.9267768572954,"d":"2,471.93"}},{"$f":"'4.1 Comptes 2024 natures'!BD78/'4.1 Comptes 2024 natures'!BD3","v":{"v":2383.7844960872067,"d":"2,383.78"}},{"$f":"'4.1 Comptes 2024 natures'!BE78/'4.1 Comptes 2024 natures'!BE3","v":{"v":2463.1734243436754,"d":"2,463.17"}},{"$f":"'4.1 Comptes 2024 natures'!BF78/'4.1 Comptes 2024 natures'!BF3","v":{"v":2620.363996634931,"d":"2,620.36"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2024 natures'!E79/'4.1 Comptes 2024 natures'!E3","v":{"v":197.63251821019773,"d":"197.63"}},{"$f":"'4.1 Comptes 2024 natures'!F79/'4.1 Comptes 2024 natures'!F3","v":{"v":190.70627376425855,"d":"190.71"}},{"$f":"'4.1 Comptes 2024 natures'!G79/'4.1 Comptes 2024 natures'!G3","v":{"v":18.23884210526316,"d":"18.24"}},{"$f":"'4.1 Comptes 2024 natures'!H79/'4.1 Comptes 2024 natures'!H3","v":{"v":70.20244988864142,"d":"70.20"}},{"$f":"'4.1 Comptes 2024 natures'!I79/'4.1 Comptes 2024 natures'!I3","v":{"v":164.99202061296447,"d":"164.99"}},{"$f":"'4.1 Comptes 2024 natures'!J79/'4.1 Comptes 2024 natures'!J3","v":{"v":198.00466163229743,"d":"198.00"}},{"$f":"'4.1 Comptes 2024 natures'!K79/'4.1 Comptes 2024 natures'!K3","v":{"v":119.80059182209469,"d":"119.80"}},{"$f":"'4.1 Comptes 2024 natures'!L79/'4.1 Comptes 2024 natures'!L3","v":{"v":547.6989385780067,"d":"547.70"}},{"$f":"'4.1 Comptes 2024 natures'!M79/'4.1 Comptes 2024 natures'!M3","v":{"v":271.3264178033022,"d":"271.33"}},{"$f":"'4.1 Comptes 2024 natures'!N79/'4.1 Comptes 2024 natures'!N3","v":{"v":84.63121739130435,"d":"84.63"}},{"$f":"'4.1 Comptes 2024 natures'!O79/'4.1 Comptes 2024 natures'!O3","v":{"v":362.1973634777942,"d":"362.20"}},{"$f":"'4.1 Comptes 2024 natures'!P79/'4.1 Comptes 2024 natures'!P3","v":{"v":44.83792775665399,"d":"44.84"}},{"$f":"'4.1 Comptes 2024 natures'!Q79/'4.1 Comptes 2024 natures'!Q3","v":{"v":0.403125,"d":"0.40"}},{"$f":"'4.1 Comptes 2024 natures'!R79/'4.1 Comptes 2024 natures'!R3","v":{"v":71.46461352657005,"d":"71.46"}},{"$f":"'4.1 Comptes 2024 natures'!S79/'4.1 Comptes 2024 natures'!S3","v":{"v":28.930958904109588,"d":"28.93"}},{"$f":"'4.1 Comptes 2024 natures'!T79/'4.1 Comptes 2024 natures'!T3","v":{"v":42.116013513513515,"d":"42.12"}},{"$f":"'4.1 Comptes 2024 natures'!U79/'4.1 Comptes 2024 natures'!U3","v":{"v":51.062093862815885,"d":"51.06"}},{"$f":"'4.1 Comptes 2024 natures'!V79/'4.1 Comptes 2024 natures'!V3","v":{"v":595.044701986755,"d":"595.04"}},{"$f":"'4.1 Comptes 2024 natures'!W79/'4.1 Comptes 2024 natures'!W3","v":{"v":147.3944495412844,"d":"147.39"}},{"$f":"'4.1 Comptes 2024 natures'!X79/'4.1 Comptes 2024 natures'!X3","v":{"v":-3.0233766233766235,"d":"-3.02"}},{"$f":"'4.1 Comptes 2024 natures'!Y79/'4.1 Comptes 2024 natures'!Y3","v":{"v":202.67311093247588,"d":"202.67"}},{"$f":"'4.1 Comptes 2024 natures'!Z79/'4.1 Comptes 2024 natures'!Z3","v":{"v":7115.664904732637,"d":"7,115.66"}},{"$f":"'4.1 Comptes 2024 natures'!AA79/'4.1 Comptes 2024 natures'!AA3","v":{"v":38.34370860927152,"d":"38.34"}},{"$f":"'4.1 Comptes 2024 natures'!AB79/'4.1 Comptes 2024 natures'!AB3","v":{"v":303.20620155038756,"d":"303.21"}},{"$f":"'4.1 Comptes 2024 natures'!AC79/'4.1 Comptes 2024 natures'!AC3","v":{"v":125.29631944444445,"d":"125.30"}},{"$f":"'4.1 Comptes 2024 natures'!AD79/'4.1 Comptes 2024 natures'!AD3","v":{"v":29.2406914893617,"d":"29.24"}},{"$f":"'4.1 Comptes 2024 natures'!AE79/'4.1 Comptes 2024 natures'!AE3","v":{"v":101.4084942084942,"d":"101.41"}},{"$f":"'4.1 Comptes 2024 natures'!AF79/'4.1 Comptes 2024 natures'!AF3","v":{"v":2526.8742502585314,"d":"2,526.87"}},{"$f":"'4.1 Comptes 2024 natures'!AG79/'4.1 Comptes 2024 natures'!AG3","v":{"v":454.03721849071513,"d":"454.04"}},{"$f":"'4.1 Comptes 2024 natures'!AH79/'4.1 Comptes 2024 natures'!AH3","v":{"v":203.90400843881858,"d":"203.90"}},{"$f":"'4.1 Comptes 2024 natures'!AI79/'4.1 Comptes 2024 natures'!AI3","v":{"v":90.01360000000001,"d":"90.01"}},{"$f":"'4.1 Comptes 2024 natures'!AJ79/'4.1 Comptes 2024 natures'!AJ3","v":{"v":326.7014902363823,"d":"326.70"}},{"$f":"'4.1 Comptes 2024 natures'!AK79/'4.1 Comptes 2024 natures'!AK3","v":{"v":99.11800881057269,"d":"99.12"}},{"$f":"'4.1 Comptes 2024 natures'!AL79/'4.1 Comptes 2024 natures'!AL3","v":{"v":114.60138680033415,"d":"114.60"}},{"$f":"'4.1 Comptes 2024 natures'!AM79/'4.1 Comptes 2024 natures'!AM3","v":{"v":254.9305027173913,"d":"254.93"}},{"$f":"'4.1 Comptes 2024 natures'!AN79/'4.1 Comptes 2024 natures'!AN3","v":{"v":2490.567606837607,"d":"2,490.57"}},{"$f":"'4.1 Comptes 2024 natures'!AO79/'4.1 Comptes 2024 natures'!AO3","v":{"v":369.81937984496125,"d":"369.82"}},{"$f":"'4.1 Comptes 2024 natures'!AP79/'4.1 Comptes 2024 natures'!AP3","v":{"v":175.00851226993865,"d":"175.01"}},{"$f":"'4.1 Comptes 2024 natures'!AQ79/'4.1 Comptes 2024 natures'!AQ3","v":{"v":80.68503486750349,"d":"80.69"}},{"$f":"'4.1 Comptes 2024 natures'!AR79/'4.1 Comptes 2024 natures'!AR3","v":{"v":119.1988457987073,"d":"119.20"}},{"$f":"'4.1 Comptes 2024 natures'!AS79/'4.1 Comptes 2024 natures'!AS3","v":{"v":518.3758513931888,"d":"518.38"}},{"$f":"'4.1 Comptes 2024 natures'!AT79/'4.1 Comptes 2024 natures'!AT3","v":{"v":531.830319803198,"d":"531.83"}},{"$f":"'4.1 Comptes 2024 natures'!AU79/'4.1 Comptes 2024 natures'!AU3","v":{"v":179.85840998685939,"d":"179.86"}},{"$f":"'4.1 Comptes 2024 natures'!AV79/'4.1 Comptes 2024 natures'!AV3","v":{"v":39.721756756756754,"d":"39.72"}},{"$f":"'4.1 Comptes 2024 natures'!AW79/'4.1 Comptes 2024 natures'!AW3","v":{"v":293.6660237388724,"d":"293.67"}},{"$f":"'4.1 Comptes 2024 natures'!AX79/'4.1 Comptes 2024 natures'!AX3","v":{"v":221.18602328431373,"d":"221.19"}},{"$f":"'4.1 Comptes 2024 natures'!AY79/'4.1 Comptes 2024 natures'!AY3","v":{"v":14.273544973544972,"d":"14.27"}},{"$f":"'4.1 Comptes 2024 natures'!AZ79/'4.1 Comptes 2024 natures'!AZ3","v":{"v":182.70686090225564,"d":"182.71"}},{"$f":"'4.1 Comptes 2024 natures'!BA79/'4.1 Comptes 2024 natures'!BA3","v":{"v":663.1522665044113,"d":"663.15"}},{"$f":"'4.1 Comptes 2024 natures'!BB79/'4.1 Comptes 2024 natures'!BB3","v":{"v":216.3640933572711,"d":"216.36"}},{"$f":"'4.1 Comptes 2024 natures'!BC79/'4.1 Comptes 2024 natures'!BC3","v":{"v":568.0386374933192,"d":"568.04"}},{"$f":"'4.1 Comptes 2024 natures'!BD79/'4.1 Comptes 2024 natures'!BD3","v":{"v":321.76812185913946,"d":"321.77"}},{"$f":"'4.1 Comptes 2024 natures'!BE79/'4.1 Comptes 2024 natures'!BE3","v":{"v":1741.8214701670643,"d":"1,741.82"}},{"$f":"'4.1 Comptes 2024 natures'!BF79/'4.1 Comptes 2024 natures'!BF3","v":{"v":467.69009192383453,"d":"467.69"}}]
[null,null,402,"Autres impôts directs",{"$f":"'4.1 Comptes 2024 natures'!E80/'4.1 Comptes 2024 natures'!E3","v":{"v":306.4066597294485,"d":"306.41"}},{"$f":"'4.1 Comptes 2024 natures'!F80/'4.1 Comptes 2024 natures'!F3","v":{"v":525.469391634981,"d":"525.47"}},{"$f":"'4.1 Comptes 2024 natures'!G80/'4.1 Comptes 2024 natures'!G3","v":{"v":268.6097894736842,"d":"268.61"}},{"$f":"'4.1 Comptes 2024 natures'!H80/'4.1 Comptes 2024 natures'!H3","v":{"v":638.5663697104677,"d":"638.57"}},{"$f":"'4.1 Comptes 2024 natures'!I80/'4.1 Comptes 2024 natures'!I3","v":{"v":484.51988066178467,"d":"484.52"}},{"$f":"'4.1 Comptes 2024 natures'!J80/'4.1 Comptes 2024 natures'!J3","v":{"v":267.40332558814987,"d":"267.40"}},{"$f":"'4.1 Comptes 2024 natures'!K80/'4.1 Comptes 2024 natures'!K3","v":{"v":363.6320839311334,"d":"363.63"}},{"$f":"'4.1 Comptes 2024 natures'!L80/'4.1 Comptes 2024 natures'!L3","v":{"v":416.07232966518376,"d":"416.07"}},{"$f":"'4.1 Comptes 2024 natures'!M80/'4.1 Comptes 2024 natures'!M3","v":{"v":257.84515434314426,"d":"257.85"}},{"$f":"'4.1 Comptes 2024 natures'!N80/'4.1 Comptes 2024 natures'!N3","v":{"v":427.6986086956521,"d":"427.70"}},{"$f":"'4.1 Comptes 2024 natures'!O80/'4.1 Comptes 2024 natures'!O3","v":{"v":381.93443713940695,"d":"381.93"}},{"$f":"'4.1 Comptes 2024 natures'!P80/'4.1 Comptes 2024 natures'!P3","v":{"v":556.1959695817491,"d":"556.20"}},{"$f":"'4.1 Comptes 2024 natures'!Q80/'4.1 Comptes 2024 natures'!Q3","v":{"v":300.25401785714286,"d":"300.25"}},{"$f":"'4.1 Comptes 2024 natures'!R80/'4.1 Comptes 2024 natures'!R3","v":{"v":369.85797101449276,"d":"369.86"}},{"$f":"'4.1 Comptes 2024 natures'!S80/'4.1 Comptes 2024 natures'!S3","v":{"v":353.79383561643834,"d":"353.79"}},{"$f":"'4.1 Comptes 2024 natures'!T80/'4.1 Comptes 2024 natures'!T3","v":{"v":306.8739324324324,"d":"306.87"}},{"$f":"'4.1 Comptes 2024 natures'!U80/'4.1 Comptes 2024 natures'!U3","v":{"v":259.4516245487365,"d":"259.45"}},{"$f":"'4.1 Comptes 2024 natures'!V80/'4.1 Comptes 2024 natures'!V3","v":{"v":479.50452538631345,"d":"479.50"}},{"$f":"'4.1 Comptes 2024 natures'!W80/'4.1 Comptes 2024 natures'!W3","v":{"v":360.05243119266055,"d":"360.05"}},{"$f":"'4.1 Comptes 2024 natures'!X80/'4.1 Comptes 2024 natures'!X3","v":{"v":462.1915584415584,"d":"462.19"}},{"$f":"'4.1 Comptes 2024 natures'!Y80/'4.1 Comptes 2024 natures'!Y3","v":{"v":282.99003215434084,"d":"282.99"}},{"$f":"'4.1 Comptes 2024 natures'!Z80/'4.1 Comptes 2024 natures'!Z3","v":{"v":363.3651198524893,"d":"363.37"}},{"$f":"'4.1 Comptes 2024 natures'!AA80/'4.1 Comptes 2024 natures'!AA3","v":{"v":484.68245033112584,"d":"484.68"}},{"$f":"'4.1 Comptes 2024 natures'!AB80/'4.1 Comptes 2024 natures'!AB3","v":{"v":366.6781007751938,"d":"366.68"}},{"$f":"'4.1 Comptes 2024 natures'!AC80/'4.1 Comptes 2024 natures'!AC3","v":{"v":433.06888888888886,"d":"433.07"}},{"$f":"'4.1 Comptes 2024 natures'!AD80/'4.1 Comptes 2024 natures'!AD3","v":{"v":490.18046099290785,"d":"490.18"}},{"$f":"'4.1 Comptes 2024 natures'!AE80/'4.1 Comptes 2024 natures'!AE3","v":{"v":372.330444015444,"d":"372.33"}},{"$f":"'4.1 Comptes 2024 natures'!AF80/'4.1 Comptes 2024 natures'!AF3","v":{"v":489.74930196483973,"d":"489.75"}},{"$f":"'4.1 Comptes 2024 natures'!AG80/'4.1 Comptes 2024 natures'!AG3","v":{"v":426.7426511260371,"d":"426.74"}},{"$f":"'4.1 Comptes 2024 natures'!AH80/'4.1 Comptes 2024 natures'!AH3","v":{"v":547.5706751054852,"d":"547.57"}},{"$f":"'4.1 Comptes 2024 natures'!AI80/'4.1 Comptes 2024 natures'!AI3","v":{"v":1101.0732,"d":"1,101.07"}},{"$f":"'4.1 Comptes 2024 natures'!AJ80/'4.1 Comptes 2024 natures'!AJ3","v":{"v":438.3944141829394,"d":"438.39"}},{"$f":"'4.1 Comptes 2024 natures'!AK80/'4.1 Comptes 2024 natures'!AK3","v":{"v":508.7474449339207,"d":"508.75"}},{"$f":"'4.1 Comptes 2024 natures'!AL80/'4.1 Comptes 2024 natures'!AL3","v":{"v":319.11053467000835,"d":"319.11"}},{"$f":"'4.1 Comptes 2024 natures'!AM80/'4.1 Comptes 2024 natures'!AM3","v":{"v":465.6867119565217,"d":"465.69"}},{"$f":"'4.1 Comptes 2024 natures'!AN80/'4.1 Comptes 2024 natures'!AN3","v":{"v":451.7399145299145,"d":"451.74"}},{"$f":"'4.1 Comptes 2024 natures'!AO80/'4.1 Comptes 2024 natures'!AO3","v":{"v":462.3786821705426,"d":"462.38"}},{"$f":"'4.1 Comptes 2024 natures'!AP80/'4.1 Comptes 2024 natures'!AP3","v":{"v":513.5472392638037,"d":"513.55"}},{"$f":"'4.1 Comptes 2024 natures'!AQ80/'4.1 Comptes 2024 natures'!AQ3","v":{"v":419.31771269177125,"d":"419.32"}},{"$f":"'4.1 Comptes 2024 natures'!AR80/'4.1 Comptes 2024 natures'!AR3","v":{"v":355.58572483841186,"d":"355.59"}},{"$f":"'4.1 Comptes 2024 natures'!AS80/'4.1 Comptes 2024 natures'!AS3","v":{"v":350.06315789473683,"d":"350.06"}},{"$f":"'4.1 Comptes 2024 natures'!AT80/'4.1 Comptes 2024 natures'!AT3","v":{"v":450.740180401804,"d":"450.74"}},{"$f":"'4.1 Comptes 2024 natures'!AU80/'4.1 Comptes 2024 natures'!AU3","v":{"v":502.03298291721416,"d":"502.03"}},{"$f":"'4.1 Comptes 2024 natures'!AV80/'4.1 Comptes 2024 natures'!AV3","v":{"v":411.2787027027027,"d":"411.28"}},{"$f":"'4.1 Comptes 2024 natures'!AW80/'4.1 Comptes 2024 natures'!AW3","v":{"v":510.66979228486645,"d":"510.67"}},{"$f":"'4.1 Comptes 2024 natures'!AX80/'4.1 Comptes 2024 natures'!AX3","v":{"v":394.9927083333333,"d":"394.99"}},{"$f":"'4.1 Comptes 2024 natures'!AY80/'4.1 Comptes 2024 natures'!AY3","v":{"v":455.111216931217,"d":"455.11"}},{"$f":"'4.1 Comptes 2024 natures'!AZ80/'4.1 Comptes 2024 natures'!AZ3","v":{"v":452.1350751879699,"d":"452.14"}},{"$f":"'4.1 Comptes 2024 natures'!BA80/'4.1 Comptes 2024 natures'!BA3","v":{"v":457.86238971706723,"d":"457.86"}},{"$f":"'4.1 Comptes 2024 natures'!BB80/'4.1 Comptes 2024 natures'!BB3","v":{"v":337.6527827648115,"d":"337.65"}},{"$f":"'4.1 Comptes 2024 natures'!BC80/'4.1 Comptes 2024 natures'!BC3","v":{"v":409.2955244521647,"d":"409.30"}},{"$f":"'4.1 Comptes 2024 natures'!BD80/'4.1 Comptes 2024 natures'!BD3","v":{"v":386.4265557416806,"d":"386.43"}},{"$f":"'4.1 Comptes 2024 natures'!BE80/'4.1 Comptes 2024 natures'!BE3","v":{"v":422.31888782816225,"d":"422.32"}},{"$f":"'4.1 Comptes 2024 natures'!BF80/'4.1 Comptes 2024 natures'!BF3","v":{"v":441.23373891989485,"d":"441.23"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"'4.1 Comptes 2024 natures'!E81/'4.1 Comptes 2024 natures'!E3","v":{"v":14.479084287200832,"d":"14.48"}},{"$f":"'4.1 Comptes 2024 natures'!F81/'4.1 Comptes 2024 natures'!F3","v":{"v":18.490494296577946,"d":"18.49"}},{"$f":"'4.1 Comptes 2024 natures'!G81/'4.1 Comptes 2024 natures'!G3","v":{"v":13.389473684210527,"d":"13.39"}},{"$f":"'4.1 Comptes 2024 natures'!H81/'4.1 Comptes 2024 natures'!H3","v":{"v":6.057906458797327,"d":"6.06"}},{"$f":"'4.1 Comptes 2024 natures'!I81/'4.1 Comptes 2024 natures'!I3","v":{"v":16.405071874152426,"d":"16.41"}},{"$f":"'4.1 Comptes 2024 natures'!J81/'4.1 Comptes 2024 natures'!J3","v":{"v":6.254893987801336,"d":"6.25"}},{"$f":"'4.1 Comptes 2024 natures'!K81/'4.1 Comptes 2024 natures'!K3","v":{"v":8.142754662840746,"d":"8.14"}},{"$f":"'4.1 Comptes 2024 natures'!L81/'4.1 Comptes 2024 natures'!L3","v":{"v":8.353180363693124,"d":"8.35"}},{"$f":"'4.1 Comptes 2024 natures'!M81/'4.1 Comptes 2024 natures'!M3","v":{"v":4.118736539842067,"d":"4.12"}},{"$f":"'4.1 Comptes 2024 natures'!N81/'4.1 Comptes 2024 natures'!N3","v":{"v":24.942608695652176,"d":"24.94"}},{"$f":"'4.1 Comptes 2024 natures'!O81/'4.1 Comptes 2024 natures'!O3","v":{"v":7.3420099288876965,"d":"7.34"}},{"$f":"'4.1 Comptes 2024 natures'!P81/'4.1 Comptes 2024 natures'!P3","v":{"v":7.583269961977186,"d":"7.58"}},{"$f":"'4.1 Comptes 2024 natures'!Q81/'4.1 Comptes 2024 natures'!Q3","v":{"v":43.85419642857143,"d":"43.85"}},{"$f":"'4.1 Comptes 2024 natures'!R81/'4.1 Comptes 2024 natures'!R3","v":{"v":39.728502415458934,"d":"39.73"}},{"$f":"'4.1 Comptes 2024 natures'!S81/'4.1 Comptes 2024 natures'!S3","v":{"v":33.26260273972603,"d":"33.26"}},{"$f":"'4.1 Comptes 2024 natures'!T81/'4.1 Comptes 2024 natures'!T3","v":{"v":4.783783783783784,"d":"4.78"}},{"$f":"'4.1 Comptes 2024 natures'!U81/'4.1 Comptes 2024 natures'!U3","v":{"v":42.65487364620939,"d":"42.65"}},{"$f":"'4.1 Comptes 2024 natures'!V81/'4.1 Comptes 2024 natures'!V3","v":{"v":11.551876379690949,"d":"11.55"}},{"$f":"'4.1 Comptes 2024 natures'!W81/'4.1 Comptes 2024 natures'!W3","v":{"v":15.17808868501529,"d":"15.18"}},{"$f":"'4.1 Comptes 2024 natures'!X81/'4.1 Comptes 2024 natures'!X3","v":{"v":94.0116883116883,"d":"94.01"}},{"$f":"'4.1 Comptes 2024 natures'!Y81/'4.1 Comptes 2024 natures'!Y3","v":{"v":26.19807073954984,"d":"26.20"}},{"$f":"'4.1 Comptes 2024 natures'!Z81/'4.1 Comptes 2024 natures'!Z3","v":{"v":12.141057160417947,"d":"12.14"}},{"$f":"'4.1 Comptes 2024 natures'!AA81/'4.1 Comptes 2024 natures'!AA3","v":{"v":21.218543046357617,"d":"21.22"}},{"$f":"'4.1 Comptes 2024 natures'!AB81/'4.1 Comptes 2024 natures'!AB3","v":{"v":20.632558139534883,"d":"20.63"}},{"$f":"'4.1 Comptes 2024 natures'!AC81/'4.1 Comptes 2024 natures'!AC3","v":{"v":22.869444444444444,"d":"22.87"}},{"$f":"'4.1 Comptes 2024 natures'!AD81/'4.1 Comptes 2024 natures'!AD3","v":{"v":55.15212765957447,"d":"55.15"}},{"$f":"'4.1 Comptes 2024 natures'!AE81/'4.1 Comptes 2024 natures'!AE3","v":{"v":27.12779922779923,"d":"27.13"}},{"$f":"'4.1 Comptes 2024 natures'!AF81/'4.1 Comptes 2024 natures'!AF3","v":{"v":12.78976215098242,"d":"12.79"}},{"$f":"'4.1 Comptes 2024 natures'!AG81/'4.1 Comptes 2024 natures'!AG3","v":{"v":30.967344922955355,"d":"30.97"}},{"$f":"'4.1 Comptes 2024 natures'!AH81/'4.1 Comptes 2024 natures'!AH3","v":{"v":24.929113924050633,"d":"24.93"}},{"$f":"'4.1 Comptes 2024 natures'!AI81/'4.1 Comptes 2024 natures'!AI3","v":{"v":339.1052,"d":"339.11"}},{"$f":"'4.1 Comptes 2024 natures'!AJ81/'4.1 Comptes 2024 natures'!AJ3","v":{"v":5.9993833504624865,"d":"6.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK81/'4.1 Comptes 2024 natures'!AK3","v":{"v":45.94528634361234,"d":"45.95"}},{"$f":"'4.1 Comptes 2024 natures'!AL81/'4.1 Comptes 2024 natures'!AL3","v":{"v":18.045112781954888,"d":"18.05"}},{"$f":"'4.1 Comptes 2024 natures'!AM81/'4.1 Comptes 2024 natures'!AM3","v":{"v":26.985258152173916,"d":"26.99"}},{"$f":"'4.1 Comptes 2024 natures'!AN81/'4.1 Comptes 2024 natures'!AN3","v":{"v":1.8808547008547007,"d":"1.88"}},{"$f":"'4.1 Comptes 2024 natures'!AO81/'4.1 Comptes 2024 natures'!AO3","v":{"v":12.893023255813954,"d":"12.89"}},{"$f":"'4.1 Comptes 2024 natures'!AP81/'4.1 Comptes 2024 natures'!AP3","v":{"v":91.81460889570552,"d":"91.81"}},{"$f":"'4.1 Comptes 2024 natures'!AQ81/'4.1 Comptes 2024 natures'!AQ3","v":{"v":9.755648535564854,"d":"9.76"}},{"$f":"'4.1 Comptes 2024 natures'!AR81/'4.1 Comptes 2024 natures'!AR3","v":{"v":13.142382271468145,"d":"13.14"}},{"$f":"'4.1 Comptes 2024 natures'!AS81/'4.1 Comptes 2024 natures'!AS3","v":{"v":12.392569659442724,"d":"12.39"}},{"$f":"'4.1 Comptes 2024 natures'!AT81/'4.1 Comptes 2024 natures'!AT3","v":{"v":5.369823698236982,"d":"5.37"}},{"$f":"'4.1 Comptes 2024 natures'!AU81/'4.1 Comptes 2024 natures'!AU3","v":{"v":7.222076215505913,"d":"7.22"}},{"$f":"'4.1 Comptes 2024 natures'!AV81/'4.1 Comptes 2024 natures'!AV3","v":{"v":6.453513513513514,"d":"6.45"}},{"$f":"'4.1 Comptes 2024 natures'!AW81/'4.1 Comptes 2024 natures'!AW3","v":{"v":22.31454005934718,"d":"22.31"}},{"$f":"'4.1 Comptes 2024 natures'!AX81/'4.1 Comptes 2024 natures'!AX3","v":{"v":14.733823529411763,"d":"14.73"}},{"$f":"'4.1 Comptes 2024 natures'!AY81/'4.1 Comptes 2024 natures'!AY3","v":{"v":41.592989417989415,"d":"41.59"}},{"$f":"'4.1 Comptes 2024 natures'!AZ81/'4.1 Comptes 2024 natures'!AZ3","v":{"v":62.24027255639097,"d":"62.24"}},{"$f":"'4.1 Comptes 2024 natures'!BA81/'4.1 Comptes 2024 natures'!BA3","v":{"v":8.620444174018862,"d":"8.62"}},{"$f":"'4.1 Comptes 2024 natures'!BB81/'4.1 Comptes 2024 natures'!BB3","v":{"v":14.542190305206462,"d":"14.54"}},{"$f":"'4.1 Comptes 2024 natures'!BC81/'4.1 Comptes 2024 natures'!BC3","v":{"v":15.751600347407804,"d":"15.75"}},{"$f":"'4.1 Comptes 2024 natures'!BD81/'4.1 Comptes 2024 natures'!BD3","v":{"v":10.26690176763257,"d":"10.27"}},{"$f":"'4.1 Comptes 2024 natures'!BE81/'4.1 Comptes 2024 natures'!BE3","v":{"v":29.420906921241052,"d":"29.42"}},{"$f":"'4.1 Comptes 2024 natures'!BF81/'4.1 Comptes 2024 natures'!BF3","v":{"v":18.87805728824688,"d":"18.88"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E84+E85+E86+E87","v":{"v":0,"d":"0.00"}},{"$f":"F84+F85+F86+F87","v":{"v":49.12357414448669,"d":"49.12"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.7431787360998103,"d":"1.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31.489734386216796,"d":"31.49"},{"v":0,"d":"0.00"},{"v":11.997477525828526,"d":"12.00"},{"v":20.40874524714829,"d":"20.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38.203835616438354,"d":"38.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.211926605504587,"d":"2.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":395.59744929317765,"d":"395.60"},{"v":1.9337748344370862,"d":"1.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32.574034749034745,"d":"32.57"},{"v":1.5511892450879008,"d":"1.55"},{"v":33.41183326748321,"d":"33.41"},{"v":107.44746835443037,"d":"107.45"},{"v":81.39160000000001,"d":"81.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1836273006134969,"d":"0.18"},{"v":0,"d":"0.00"},{"v":38.274838411819026,"d":"38.27"},{"v":0,"d":"0.00"},{"v":3.4850348503485034,"d":"3.49"},{"v":0,"d":"0.00"},{"v":23.704459459459457,"d":"23.70"},{"v":0,"d":"0.00"},{"v":4.264246323529412,"d":"4.26"},{"v":0,"d":"0.00"},{"v":88.11837406015037,"d":"88.12"},{"v":0.5293580772741101,"d":"0.53"},{"v":0.5834829443447038,"d":"0.58"},{"v":966.4239577004367,"d":"966.42"},{"v":155.17847226172307,"d":"155.18"},{"v":652.9449209772989,"d":"652.94"},{"v":158.57327564668748,"d":"158.57"}]
[null,null,410,"Revenus de patentes  ",{"$f":"'4.1 Comptes 2024 natures'!E84/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F84/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G84/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H84/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I84/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J84/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K84/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L84/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M84/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N84/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O84/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P84/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q84/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R84/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S84/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T84/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U84/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V84/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W84/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X84/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y84/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z84/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA84/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB84/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC84/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD84/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE84/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF84/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG84/'4.1 Comptes 2024 natures'!AG3","v":{"v":1.2690636112208613,"d":"1.27"}},{"$f":"'4.1 Comptes 2024 natures'!AH84/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI84/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ84/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK84/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL84/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM84/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN84/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO84/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP84/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ84/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR84/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS84/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT84/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU84/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV84/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW84/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX84/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY84/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ84/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA84/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB84/'4.1 Comptes 2024 natures'!BB3","v":{"v":0.5834829443447038,"d":"0.58"}},{"$f":"'4.1 Comptes 2024 natures'!BC84/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.04726082308925708,"d":"0.05"}},{"$f":"'4.1 Comptes 2024 natures'!BD84/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE84/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.3066348448687351,"d":"0.31"}},{"$f":"'4.1 Comptes 2024 natures'!BF84/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.013337163493105712,"d":"0.01"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"'4.1 Comptes 2024 natures'!E85/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F85/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G85/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H85/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I85/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J85/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K85/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L85/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M85/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N85/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O85/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P85/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q85/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R85/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S85/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T85/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U85/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V85/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W85/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X85/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y85/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z85/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA85/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB85/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC85/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD85/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE85/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF85/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG85/'4.1 Comptes 2024 natures'!AG3","v":{"v":32.14276965626235,"d":"32.14"}},{"$f":"'4.1 Comptes 2024 natures'!AH85/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI85/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ85/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK85/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL85/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM85/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN85/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO85/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP85/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ85/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR85/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS85/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT85/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU85/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV85/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW85/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX85/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY85/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ85/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA85/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB85/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E85:BB85)","v":{"v":32.14276965626235,"d":"32.14"}},{"$f":"SUM(E85:W85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X85:AI85)","v":{"v":32.14276965626235,"d":"32.14"}},{"$f":"SUM(AJ85:BB85)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"'4.1 Comptes 2024 natures'!E86/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F86/'4.1 Comptes 2024 natures'!F3","v":{"v":49.12357414448669,"d":"49.12"}},{"$f":"'4.1 Comptes 2024 natures'!G86/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H86/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I86/'4.1 Comptes 2024 natures'!I3","v":{"v":1.7431787360998103,"d":"1.74"}},{"$f":"'4.1 Comptes 2024 natures'!J86/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K86/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L86/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M86/'4.1 Comptes 2024 natures'!M3","v":{"v":31.489734386216796,"d":"31.49"}},{"$f":"'4.1 Comptes 2024 natures'!N86/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O86/'4.1 Comptes 2024 natures'!O3","v":{"v":11.997477525828526,"d":"12.00"}},{"$f":"'4.1 Comptes 2024 natures'!P86/'4.1 Comptes 2024 natures'!P3","v":{"v":20.40874524714829,"d":"20.41"}},{"$f":"'4.1 Comptes 2024 natures'!Q86/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R86/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S86/'4.1 Comptes 2024 natures'!S3","v":{"v":38.203835616438354,"d":"38.20"}},{"$f":"'4.1 Comptes 2024 natures'!T86/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U86/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V86/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W86/'4.1 Comptes 2024 natures'!W3","v":{"v":2.211926605504587,"d":"2.21"}},{"$f":"'4.1 Comptes 2024 natures'!X86/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y86/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z86/'4.1 Comptes 2024 natures'!Z3","v":{"v":395.59744929317765,"d":"395.60"}},{"$f":"'4.1 Comptes 2024 natures'!AA86/'4.1 Comptes 2024 natures'!AA3","v":{"v":1.9337748344370862,"d":"1.93"}},{"$f":"'4.1 Comptes 2024 natures'!AB86/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC86/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD86/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE86/'4.1 Comptes 2024 natures'!AE3","v":{"v":32.574034749034745,"d":"32.57"}},{"$f":"'4.1 Comptes 2024 natures'!AF86/'4.1 Comptes 2024 natures'!AF3","v":{"v":1.5511892450879008,"d":"1.55"}},{"$f":"'4.1 Comptes 2024 natures'!AG86/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH86/'4.1 Comptes 2024 natures'!AH3","v":{"v":107.44746835443037,"d":"107.45"}},{"$f":"'4.1 Comptes 2024 natures'!AI86/'4.1 Comptes 2024 natures'!AI3","v":{"v":81.39160000000001,"d":"81.39"}},{"$f":"'4.1 Comptes 2024 natures'!AJ86/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK86/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL86/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM86/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN86/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO86/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP86/'4.1 Comptes 2024 natures'!AP3","v":{"v":0.1836273006134969,"d":"0.18"}},{"$f":"'4.1 Comptes 2024 natures'!AQ86/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR86/'4.1 Comptes 2024 natures'!AR3","v":{"v":38.274838411819026,"d":"38.27"}},{"$f":"'4.1 Comptes 2024 natures'!AS86/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT86/'4.1 Comptes 2024 natures'!AT3","v":{"v":3.4850348503485034,"d":"3.49"}},{"$f":"'4.1 Comptes 2024 natures'!AU86/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV86/'4.1 Comptes 2024 natures'!AV3","v":{"v":23.704459459459457,"d":"23.70"}},{"$f":"'4.1 Comptes 2024 natures'!AW86/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX86/'4.1 Comptes 2024 natures'!AX3","v":{"v":4.264246323529412,"d":"4.26"}},{"$f":"'4.1 Comptes 2024 natures'!AY86/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ86/'4.1 Comptes 2024 natures'!AZ3","v":{"v":88.11837406015037,"d":"88.12"}},{"$f":"'4.1 Comptes 2024 natures'!BA86/'4.1 Comptes 2024 natures'!BA3","v":{"v":0.5293580772741101,"d":"0.53"}},{"$f":"'4.1 Comptes 2024 natures'!BB86/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E86:BB86)","v":{"v":934.2339272210851,"d":"934.23"}},{"$f":"SUM(E86:W86)","v":{"v":155.17847226172307,"d":"155.18"}},{"$f":"SUM(X86:AI86)","v":{"v":620.4955164761678,"d":"620.50"}},{"$f":"SUM(AJ86:BB86)","v":{"v":158.55993848319437,"d":"158.56"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"'4.1 Comptes 2024 natures'!E87/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F87/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G87/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H87/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I87/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J87/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K87/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L87/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M87/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N87/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O87/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P87/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q87/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R87/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S87/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T87/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U87/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V87/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W87/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X87/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y87/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z87/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA87/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB87/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC87/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD87/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE87/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF87/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG87/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH87/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI87/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ87/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK87/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL87/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM87/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN87/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO87/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP87/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ87/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR87/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS87/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT87/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU87/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV87/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW87/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX87/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY87/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ87/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA87/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB87/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E87:BB87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E87:W87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X87:AI87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ87:BB87)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97+E98","v":{"v":750.3961186264308,"d":"750.40"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97+F98","v":{"v":820.1866920152092,"d":"820.19"}},{"v":607.1950736842106,"d":"607.20"},{"v":1375.0471269487753,"d":"1,375.05"},{"v":1028.9519745050177,"d":"1,028.95"},{"v":872.8642027301771,"d":"872.86"},{"v":718.6633034433286,"d":"718.66"},{"v":3534.528471864513,"d":"3,534.53"},{"v":2569.8754199569275,"d":"2,569.88"},{"v":422.93652173913046,"d":"422.94"},{"v":673.7162042130685,"d":"673.72"},{"v":414.31690114068437,"d":"414.32"},{"v":506.6723214285714,"d":"506.67"},{"v":757.5086473429951,"d":"757.51"},{"v":687.6624109589039,"d":"687.66"},{"v":1089.7446216216215,"d":"1,089.74"},{"v":739.0465703971119,"d":"739.05"},{"v":634.4005298013245,"d":"634.40"},{"v":586.4578899082569,"d":"586.46"},{"v":1093.1210064935067,"d":"1,093.12"},{"v":1031.9364710610932,"d":"1,031.94"},{"v":1125.0246465888135,"d":"1,125.02"},{"v":1021.1867549668875,"d":"1,021.19"},{"v":1483.323352713178,"d":"1,483.32"},{"v":955.8253472222224,"d":"955.83"},{"v":1093.2205673758865,"d":"1,093.22"},{"v":1257.7066795366795,"d":"1,257.71"},{"v":868.4571561530506,"d":"868.46"},{"v":1184.8677163176608,"d":"1,184.87"},{"v":1019.8811814345993,"d":"1,019.88"},{"v":1236.3064,"d":"1,236.31"},{"v":741.0508941418293,"d":"741.05"},{"v":1102.98186784141,"d":"1,102.98"},{"v":768.4474937343357,"d":"768.45"},{"v":1725.225,"d":"1,725.23"},{"v":1214.0551025641025,"d":"1,214.06"},{"v":749.0018604651164,"d":"749.00"},{"v":1211.938059815951,"d":"1,211.94"},{"v":944.5356764295676,"d":"944.54"},{"v":856.8103878116345,"d":"856.81"},{"v":1101.0398142414863,"d":"1,101.04"},{"v":606.1041287412874,"d":"606.10"},{"v":716.8439290407358,"d":"716.84"},{"v":1033.5727027027026,"d":"1,033.57"},{"v":738.0265578635016,"d":"738.03"},{"v":768.0163970588235,"d":"768.02"},{"v":898.8794973544973,"d":"898.88"},{"v":1142.7567293233083,"d":"1,142.76"},{"v":1095.7807255856403,"d":"1,095.78"},{"v":841.6116337522442,"d":"841.61"},{"v":1542.8570576635175,"d":"1,542.86"},{"v":1732.5035647082545,"d":"1,732.50"},{"v":1186.7173324291145,"d":"1,186.72"},{"v":990.7060675972463,"d":"990.71"}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"'4.1 Comptes 2024 natures'!E90/'4.1 Comptes 2024 natures'!E3","v":{"v":43.28423517169615,"d":"43.28"}},{"$f":"'4.1 Comptes 2024 natures'!F90/'4.1 Comptes 2024 natures'!F3","v":{"v":36.29353612167301,"d":"36.29"}},{"$f":"'4.1 Comptes 2024 natures'!G90/'4.1 Comptes 2024 natures'!G3","v":{"v":47.71989473684211,"d":"47.72"}},{"$f":"'4.1 Comptes 2024 natures'!H90/'4.1 Comptes 2024 natures'!H3","v":{"v":35.23140311804009,"d":"35.23"}},{"$f":"'4.1 Comptes 2024 natures'!I90/'4.1 Comptes 2024 natures'!I3","v":{"v":45.79034445348522,"d":"45.79"}},{"$f":"'4.1 Comptes 2024 natures'!J90/'4.1 Comptes 2024 natures'!J3","v":{"v":45.94734243392391,"d":"45.95"}},{"$f":"'4.1 Comptes 2024 natures'!K90/'4.1 Comptes 2024 natures'!K3","v":{"v":51.88394906743186,"d":"51.88"}},{"$f":"'4.1 Comptes 2024 natures'!L90/'4.1 Comptes 2024 natures'!L3","v":{"v":45.448786388823855,"d":"45.45"}},{"$f":"'4.1 Comptes 2024 natures'!M90/'4.1 Comptes 2024 natures'!M3","v":{"v":41.586180904522614,"d":"41.59"}},{"$f":"'4.1 Comptes 2024 natures'!N90/'4.1 Comptes 2024 natures'!N3","v":{"v":14.071739130434782,"d":"14.07"}},{"$f":"'4.1 Comptes 2024 natures'!O90/'4.1 Comptes 2024 natures'!O3","v":{"v":43.30888903797129,"d":"43.31"}},{"$f":"'4.1 Comptes 2024 natures'!P90/'4.1 Comptes 2024 natures'!P3","v":{"v":31.303612167300383,"d":"31.30"}},{"$f":"'4.1 Comptes 2024 natures'!Q90/'4.1 Comptes 2024 natures'!Q3","v":{"v":24.586160714285715,"d":"24.59"}},{"$f":"'4.1 Comptes 2024 natures'!R90/'4.1 Comptes 2024 natures'!R3","v":{"v":36.53128019323672,"d":"36.53"}},{"$f":"'4.1 Comptes 2024 natures'!S90/'4.1 Comptes 2024 natures'!S3","v":{"v":31.99958904109589,"d":"32.00"}},{"$f":"'4.1 Comptes 2024 natures'!T90/'4.1 Comptes 2024 natures'!T3","v":{"v":60.597229729729726,"d":"60.60"}},{"$f":"'4.1 Comptes 2024 natures'!U90/'4.1 Comptes 2024 natures'!U3","v":{"v":40.95667870036101,"d":"40.96"}},{"$f":"'4.1 Comptes 2024 natures'!V90/'4.1 Comptes 2024 natures'!V3","v":{"v":43.69801324503312,"d":"43.70"}},{"$f":"'4.1 Comptes 2024 natures'!W90/'4.1 Comptes 2024 natures'!W3","v":{"v":37.35298165137615,"d":"37.35"}},{"$f":"'4.1 Comptes 2024 natures'!X90/'4.1 Comptes 2024 natures'!X3","v":{"v":29.397402597402596,"d":"29.40"}},{"$f":"'4.1 Comptes 2024 natures'!Y90/'4.1 Comptes 2024 natures'!Y3","v":{"v":40.80470257234727,"d":"40.80"}},{"$f":"'4.1 Comptes 2024 natures'!Z90/'4.1 Comptes 2024 natures'!Z3","v":{"v":47.489674247080515,"d":"47.49"}},{"$f":"'4.1 Comptes 2024 natures'!AA90/'4.1 Comptes 2024 natures'!AA3","v":{"v":30.053642384105963,"d":"30.05"}},{"$f":"'4.1 Comptes 2024 natures'!AB90/'4.1 Comptes 2024 natures'!AB3","v":{"v":36.47248062015504,"d":"36.47"}},{"$f":"'4.1 Comptes 2024 natures'!AC90/'4.1 Comptes 2024 natures'!AC3","v":{"v":62.886736111111105,"d":"62.89"}},{"$f":"'4.1 Comptes 2024 natures'!AD90/'4.1 Comptes 2024 natures'!AD3","v":{"v":33.815691489361704,"d":"33.82"}},{"$f":"'4.1 Comptes 2024 natures'!AE90/'4.1 Comptes 2024 natures'!AE3","v":{"v":29.365830115830114,"d":"29.37"}},{"$f":"'4.1 Comptes 2024 natures'!AF90/'4.1 Comptes 2024 natures'!AF3","v":{"v":48.97608583247156,"d":"48.98"}},{"$f":"'4.1 Comptes 2024 natures'!AG90/'4.1 Comptes 2024 natures'!AG3","v":{"v":45.744587119715526,"d":"45.74"}},{"$f":"'4.1 Comptes 2024 natures'!AH90/'4.1 Comptes 2024 natures'!AH3","v":{"v":31.367510548523207,"d":"31.37"}},{"$f":"'4.1 Comptes 2024 natures'!AI90/'4.1 Comptes 2024 natures'!AI3","v":{"v":18.9128,"d":"18.91"}},{"$f":"'4.1 Comptes 2024 natures'!AJ90/'4.1 Comptes 2024 natures'!AJ3","v":{"v":40.34565775950668,"d":"40.35"}},{"$f":"'4.1 Comptes 2024 natures'!AK90/'4.1 Comptes 2024 natures'!AK3","v":{"v":26.90008810572687,"d":"26.90"}},{"$f":"'4.1 Comptes 2024 natures'!AL90/'4.1 Comptes 2024 natures'!AL3","v":{"v":27.342147034252296,"d":"27.34"}},{"$f":"'4.1 Comptes 2024 natures'!AM90/'4.1 Comptes 2024 natures'!AM3","v":{"v":20.73953804347826,"d":"20.74"}},{"$f":"'4.1 Comptes 2024 natures'!AN90/'4.1 Comptes 2024 natures'!AN3","v":{"v":22.623376068376068,"d":"22.62"}},{"$f":"'4.1 Comptes 2024 natures'!AO90/'4.1 Comptes 2024 natures'!AO3","v":{"v":28.48899224806202,"d":"28.49"}},{"$f":"'4.1 Comptes 2024 natures'!AP90/'4.1 Comptes 2024 natures'!AP3","v":{"v":27.886349693251535,"d":"27.89"}},{"$f":"'4.1 Comptes 2024 natures'!AQ90/'4.1 Comptes 2024 natures'!AQ3","v":{"v":42.585425383542535,"d":"42.59"}},{"$f":"'4.1 Comptes 2024 natures'!AR90/'4.1 Comptes 2024 natures'!AR3","v":{"v":37.661680517082175,"d":"37.66"}},{"$f":"'4.1 Comptes 2024 natures'!AS90/'4.1 Comptes 2024 natures'!AS3","v":{"v":36.462848297213625,"d":"36.46"}},{"$f":"'4.1 Comptes 2024 natures'!AT90/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU90/'4.1 Comptes 2024 natures'!AU3","v":{"v":31.124967148488828,"d":"31.12"}},{"$f":"'4.1 Comptes 2024 natures'!AV90/'4.1 Comptes 2024 natures'!AV3","v":{"v":22.96189189189189,"d":"22.96"}},{"$f":"'4.1 Comptes 2024 natures'!AW90/'4.1 Comptes 2024 natures'!AW3","v":{"v":17.843175074183975,"d":"17.84"}},{"$f":"'4.1 Comptes 2024 natures'!AX90/'4.1 Comptes 2024 natures'!AX3","v":{"v":37.178033088235296,"d":"37.18"}},{"$f":"'4.1 Comptes 2024 natures'!AY90/'4.1 Comptes 2024 natures'!AY3","v":{"v":24.641798941798942,"d":"24.64"}},{"$f":"'4.1 Comptes 2024 natures'!AZ90/'4.1 Comptes 2024 natures'!AZ3","v":{"v":30.05173872180451,"d":"30.05"}},{"$f":"'4.1 Comptes 2024 natures'!BA90/'4.1 Comptes 2024 natures'!BA3","v":{"v":31.979593854578646,"d":"31.98"}},{"$f":"'4.1 Comptes 2024 natures'!BB90/'4.1 Comptes 2024 natures'!BB3","v":{"v":29.52037701974865,"d":"29.52"}},{"$f":"'4.1 Comptes 2024 natures'!BC90/'4.1 Comptes 2024 natures'!BC3","v":{"v":38.99783872260822,"d":"39.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD90/'4.1 Comptes 2024 natures'!BD3","v":{"v":44.25629797234792,"d":"44.26"}},{"$f":"'4.1 Comptes 2024 natures'!BE90/'4.1 Comptes 2024 natures'!BE3","v":{"v":43.94258233890214,"d":"43.94"}},{"$f":"'4.1 Comptes 2024 natures'!BF90/'4.1 Comptes 2024 natures'!BF3","v":{"v":28.24115848653972,"d":"28.24"}}]
[null,null,421,"Emoluments administratif",{"$f":"'4.1 Comptes 2024 natures'!E91/'4.1 Comptes 2024 natures'!E3","v":{"v":18.067190426638916,"d":"18.07"}},{"$f":"'4.1 Comptes 2024 natures'!F91/'4.1 Comptes 2024 natures'!F3","v":{"v":13.995437262357415,"d":"14.00"}},{"$f":"'4.1 Comptes 2024 natures'!G91/'4.1 Comptes 2024 natures'!G3","v":{"v":7.576842105263158,"d":"7.58"}},{"$f":"'4.1 Comptes 2024 natures'!H91/'4.1 Comptes 2024 natures'!H3","v":{"v":26.54463251670379,"d":"26.54"}},{"$f":"'4.1 Comptes 2024 natures'!I91/'4.1 Comptes 2024 natures'!I3","v":{"v":25.547445077298615,"d":"25.55"}},{"$f":"'4.1 Comptes 2024 natures'!J91/'4.1 Comptes 2024 natures'!J3","v":{"v":12.647417949462676,"d":"12.65"}},{"$f":"'4.1 Comptes 2024 natures'!K91/'4.1 Comptes 2024 natures'!K3","v":{"v":11.746736011477763,"d":"11.75"}},{"$f":"'4.1 Comptes 2024 natures'!L91/'4.1 Comptes 2024 natures'!L3","v":{"v":93.98165613049247,"d":"93.98"}},{"$f":"'4.1 Comptes 2024 natures'!M91/'4.1 Comptes 2024 natures'!M3","v":{"v":14.84735104091888,"d":"14.85"}},{"$f":"'4.1 Comptes 2024 natures'!N91/'4.1 Comptes 2024 natures'!N3","v":{"v":6.635217391304347,"d":"6.64"}},{"$f":"'4.1 Comptes 2024 natures'!O91/'4.1 Comptes 2024 natures'!O3","v":{"v":33.103515362941096,"d":"33.10"}},{"$f":"'4.1 Comptes 2024 natures'!P91/'4.1 Comptes 2024 natures'!P3","v":{"v":25.841444866920153,"d":"25.84"}},{"$f":"'4.1 Comptes 2024 natures'!Q91/'4.1 Comptes 2024 natures'!Q3","v":{"v":39.015625,"d":"39.02"}},{"$f":"'4.1 Comptes 2024 natures'!R91/'4.1 Comptes 2024 natures'!R3","v":{"v":14.72657004830918,"d":"14.73"}},{"$f":"'4.1 Comptes 2024 natures'!S91/'4.1 Comptes 2024 natures'!S3","v":{"v":98.44816438356165,"d":"98.45"}},{"$f":"'4.1 Comptes 2024 natures'!T91/'4.1 Comptes 2024 natures'!T3","v":{"v":13.094621621621622,"d":"13.09"}},{"$f":"'4.1 Comptes 2024 natures'!U91/'4.1 Comptes 2024 natures'!U3","v":{"v":5.313357400722022,"d":"5.31"}},{"$f":"'4.1 Comptes 2024 natures'!V91/'4.1 Comptes 2024 natures'!V3","v":{"v":34.11247240618102,"d":"34.11"}},{"$f":"'4.1 Comptes 2024 natures'!W91/'4.1 Comptes 2024 natures'!W3","v":{"v":12.63888379204893,"d":"12.64"}},{"$f":"'4.1 Comptes 2024 natures'!X91/'4.1 Comptes 2024 natures'!X3","v":{"v":17.60892857142857,"d":"17.61"}},{"$f":"'4.1 Comptes 2024 natures'!Y91/'4.1 Comptes 2024 natures'!Y3","v":{"v":15.73975080385852,"d":"15.74"}},{"$f":"'4.1 Comptes 2024 natures'!Z91/'4.1 Comptes 2024 natures'!Z3","v":{"v":5.9716963736939155,"d":"5.97"}},{"$f":"'4.1 Comptes 2024 natures'!AA91/'4.1 Comptes 2024 natures'!AA3","v":{"v":9.054635761589404,"d":"9.05"}},{"$f":"'4.1 Comptes 2024 natures'!AB91/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC91/'4.1 Comptes 2024 natures'!AC3","v":{"v":14.523402777777779,"d":"14.52"}},{"$f":"'4.1 Comptes 2024 natures'!AD91/'4.1 Comptes 2024 natures'!AD3","v":{"v":12.281028368794326,"d":"12.28"}},{"$f":"'4.1 Comptes 2024 natures'!AE91/'4.1 Comptes 2024 natures'!AE3","v":{"v":11.409324324324324,"d":"11.41"}},{"$f":"'4.1 Comptes 2024 natures'!AF91/'4.1 Comptes 2024 natures'!AF3","v":{"v":18.46390899689762,"d":"18.46"}},{"$f":"'4.1 Comptes 2024 natures'!AG91/'4.1 Comptes 2024 natures'!AG3","v":{"v":11.891762149348084,"d":"11.89"}},{"$f":"'4.1 Comptes 2024 natures'!AH91/'4.1 Comptes 2024 natures'!AH3","v":{"v":7.8808016877637135,"d":"7.88"}},{"$f":"'4.1 Comptes 2024 natures'!AI91/'4.1 Comptes 2024 natures'!AI3","v":{"v":19.992,"d":"19.99"}},{"$f":"'4.1 Comptes 2024 natures'!AJ91/'4.1 Comptes 2024 natures'!AJ3","v":{"v":27.684994861253855,"d":"27.68"}},{"$f":"'4.1 Comptes 2024 natures'!AK91/'4.1 Comptes 2024 natures'!AK3","v":{"v":16.380176211453744,"d":"16.38"}},{"$f":"'4.1 Comptes 2024 natures'!AL91/'4.1 Comptes 2024 natures'!AL3","v":{"v":12.318504594820384,"d":"12.32"}},{"$f":"'4.1 Comptes 2024 natures'!AM91/'4.1 Comptes 2024 natures'!AM3","v":{"v":27.018478260869564,"d":"27.02"}},{"$f":"'4.1 Comptes 2024 natures'!AN91/'4.1 Comptes 2024 natures'!AN3","v":{"v":51.06711111111111,"d":"51.07"}},{"$f":"'4.1 Comptes 2024 natures'!AO91/'4.1 Comptes 2024 natures'!AO3","v":{"v":22.492558139534886,"d":"22.49"}},{"$f":"'4.1 Comptes 2024 natures'!AP91/'4.1 Comptes 2024 natures'!AP3","v":{"v":20.999938650306746,"d":"21.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ91/'4.1 Comptes 2024 natures'!AQ3","v":{"v":7.097838214783821,"d":"7.10"}},{"$f":"'4.1 Comptes 2024 natures'!AR91/'4.1 Comptes 2024 natures'!AR3","v":{"v":26.87746999076639,"d":"26.88"}},{"$f":"'4.1 Comptes 2024 natures'!AS91/'4.1 Comptes 2024 natures'!AS3","v":{"v":5.527616099071207,"d":"5.53"}},{"$f":"'4.1 Comptes 2024 natures'!AT91/'4.1 Comptes 2024 natures'!AT3","v":{"v":19.687277572775727,"d":"19.69"}},{"$f":"'4.1 Comptes 2024 natures'!AU91/'4.1 Comptes 2024 natures'!AU3","v":{"v":15.725006570302233,"d":"15.73"}},{"$f":"'4.1 Comptes 2024 natures'!AV91/'4.1 Comptes 2024 natures'!AV3","v":{"v":22.857432432432432,"d":"22.86"}},{"$f":"'4.1 Comptes 2024 natures'!AW91/'4.1 Comptes 2024 natures'!AW3","v":{"v":1.9186943620178043,"d":"1.92"}},{"$f":"'4.1 Comptes 2024 natures'!AX91/'4.1 Comptes 2024 natures'!AX3","v":{"v":16.740226715686273,"d":"16.74"}},{"$f":"'4.1 Comptes 2024 natures'!AY91/'4.1 Comptes 2024 natures'!AY3","v":{"v":12.410714285714286,"d":"12.41"}},{"$f":"'4.1 Comptes 2024 natures'!AZ91/'4.1 Comptes 2024 natures'!AZ3","v":{"v":16.69920112781955,"d":"16.70"}},{"$f":"'4.1 Comptes 2024 natures'!BA91/'4.1 Comptes 2024 natures'!BA3","v":{"v":93.39725433526013,"d":"93.40"}},{"$f":"'4.1 Comptes 2024 natures'!BB91/'4.1 Comptes 2024 natures'!BB3","v":{"v":11.980071813285457,"d":"11.98"}},{"$f":"'4.1 Comptes 2024 natures'!BC91/'4.1 Comptes 2024 natures'!BC3","v":{"v":39.03189617851416,"d":"39.03"}},{"$f":"'4.1 Comptes 2024 natures'!BD91/'4.1 Comptes 2024 natures'!BD3","v":{"v":45.18685951446359,"d":"45.19"}},{"$f":"'4.1 Comptes 2024 natures'!BE91/'4.1 Comptes 2024 natures'!BE3","v":{"v":12.367959904534604,"d":"12.37"}},{"$f":"'4.1 Comptes 2024 natures'!BF91/'4.1 Comptes 2024 natures'!BF3","v":{"v":40.39124712738017,"d":"40.39"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"'4.1 Comptes 2024 natures'!E92/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F92/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G92/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H92/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I92/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J92/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K92/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L92/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M92/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N92/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O92/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P92/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q92/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R92/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S92/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T92/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U92/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V92/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W92/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X92/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y92/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z92/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA92/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB92/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC92/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD92/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE92/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF92/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG92/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH92/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI92/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ92/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK92/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL92/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM92/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN92/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO92/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP92/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ92/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR92/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS92/'4.1 Comptes 2024 natures'!AS3","v":{"v":33.40557275541796,"d":"33.41"}},{"$f":"'4.1 Comptes 2024 natures'!AT92/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU92/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV92/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW92/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX92/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY92/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ92/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA92/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB92/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC92/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.14417423837520044,"d":"0.14"}},{"$f":"'4.1 Comptes 2024 natures'!BD92/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE92/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF92/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.44279382797110967,"d":"0.44"}}]
[null,null,423,"Frais d'écolage",{"$f":"'4.1 Comptes 2024 natures'!E93/'4.1 Comptes 2024 natures'!E3","v":{"v":1.4151925078043703,"d":"1.42"}},{"$f":"'4.1 Comptes 2024 natures'!F93/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G93/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H93/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I93/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J93/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K93/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L93/'4.1 Comptes 2024 natures'!L3","v":{"v":3.519082182158745,"d":"3.52"}},{"$f":"'4.1 Comptes 2024 natures'!M93/'4.1 Comptes 2024 natures'!M3","v":{"v":0.0414572864321608,"d":"0.04"}},{"$f":"'4.1 Comptes 2024 natures'!N93/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O93/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P93/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q93/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R93/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S93/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T93/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U93/'4.1 Comptes 2024 natures'!U3","v":{"v":3.938267148014441,"d":"3.94"}},{"$f":"'4.1 Comptes 2024 natures'!V93/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W93/'4.1 Comptes 2024 natures'!W3","v":{"v":3.669724770642202,"d":"3.67"}},{"$f":"'4.1 Comptes 2024 natures'!X93/'4.1 Comptes 2024 natures'!X3","v":{"v":105.34058441558442,"d":"105.34"}},{"$f":"'4.1 Comptes 2024 natures'!Y93/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z93/'4.1 Comptes 2024 natures'!Z3","v":{"v":130.61518131530423,"d":"130.62"}},{"$f":"'4.1 Comptes 2024 natures'!AA93/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB93/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC93/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD93/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE93/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF93/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG93/'4.1 Comptes 2024 natures'!AG3","v":{"v":58.75792177005136,"d":"58.76"}},{"$f":"'4.1 Comptes 2024 natures'!AH93/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI93/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ93/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK93/'4.1 Comptes 2024 natures'!AK3","v":{"v":3.5242290748898677,"d":"3.52"}},{"$f":"'4.1 Comptes 2024 natures'!AL93/'4.1 Comptes 2024 natures'!AL3","v":{"v":18.241353383458648,"d":"18.24"}},{"$f":"'4.1 Comptes 2024 natures'!AM93/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN93/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO93/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP93/'4.1 Comptes 2024 natures'!AP3","v":{"v":9.303680981595091,"d":"9.30"}},{"$f":"'4.1 Comptes 2024 natures'!AQ93/'4.1 Comptes 2024 natures'!AQ3","v":{"v":50.383542538354256,"d":"50.38"}},{"$f":"'4.1 Comptes 2024 natures'!AR93/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS93/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT93/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU93/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV93/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW93/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX93/'4.1 Comptes 2024 natures'!AX3","v":{"v":1.4705882352941178,"d":"1.47"}},{"$f":"'4.1 Comptes 2024 natures'!AY93/'4.1 Comptes 2024 natures'!AY3","v":{"v":14.207275132275134,"d":"14.21"}},{"$f":"'4.1 Comptes 2024 natures'!AZ93/'4.1 Comptes 2024 natures'!AZ3","v":{"v":14.29468984962406,"d":"14.29"}},{"$f":"'4.1 Comptes 2024 natures'!BA93/'4.1 Comptes 2024 natures'!BA3","v":{"v":9.111651962275632,"d":"9.11"}},{"$f":"'4.1 Comptes 2024 natures'!BB93/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC93/'4.1 Comptes 2024 natures'!BC3","v":{"v":8.153962453233566,"d":"8.15"}},{"$f":"'4.1 Comptes 2024 natures'!BD93/'4.1 Comptes 2024 natures'!BD3","v":{"v":1.4900780058504388,"d":"1.49"}},{"$f":"'4.1 Comptes 2024 natures'!BE93/'4.1 Comptes 2024 natures'!BE3","v":{"v":37.58206205250596,"d":"37.58"}},{"$f":"'4.1 Comptes 2024 natures'!BF93/'4.1 Comptes 2024 natures'!BF3","v":{"v":6.441718647406434,"d":"6.44"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"'4.1 Comptes 2024 natures'!E94/'4.1 Comptes 2024 natures'!E3","v":{"v":627.3200312174819,"d":"627.32"}},{"$f":"'4.1 Comptes 2024 natures'!F94/'4.1 Comptes 2024 natures'!F3","v":{"v":756.0768060836502,"d":"756.08"}},{"$f":"'4.1 Comptes 2024 natures'!G94/'4.1 Comptes 2024 natures'!G3","v":{"v":464.40494736842106,"d":"464.40"}},{"$f":"'4.1 Comptes 2024 natures'!H94/'4.1 Comptes 2024 natures'!H3","v":{"v":1178.3191091314031,"d":"1,178.32"}},{"$f":"'4.1 Comptes 2024 natures'!I94/'4.1 Comptes 2024 natures'!I3","v":{"v":894.2051695145104,"d":"894.21"}},{"$f":"'4.1 Comptes 2024 natures'!J94/'4.1 Comptes 2024 natures'!J3","v":{"v":788.8075399361022,"d":"788.81"}},{"$f":"'4.1 Comptes 2024 natures'!K94/'4.1 Comptes 2024 natures'!K3","v":{"v":525.4595659971305,"d":"525.46"}},{"$f":"'4.1 Comptes 2024 natures'!L94/'4.1 Comptes 2024 natures'!L3","v":{"v":3339.3697603995943,"d":"3,339.37"}},{"$f":"'4.1 Comptes 2024 natures'!M94/'4.1 Comptes 2024 natures'!M3","v":{"v":2361.045333811917,"d":"2,361.05"}},{"$f":"'4.1 Comptes 2024 natures'!N94/'4.1 Comptes 2024 natures'!N3","v":{"v":402.2295652173913,"d":"402.23"}},{"$f":"'4.1 Comptes 2024 natures'!O94/'4.1 Comptes 2024 natures'!O3","v":{"v":492.71455118744126,"d":"492.71"}},{"$f":"'4.1 Comptes 2024 natures'!P94/'4.1 Comptes 2024 natures'!P3","v":{"v":238.3065589353612,"d":"238.31"}},{"$f":"'4.1 Comptes 2024 natures'!Q94/'4.1 Comptes 2024 natures'!Q3","v":{"v":412.2558035714286,"d":"412.26"}},{"$f":"'4.1 Comptes 2024 natures'!R94/'4.1 Comptes 2024 natures'!R3","v":{"v":459.59842995169083,"d":"459.60"}},{"$f":"'4.1 Comptes 2024 natures'!S94/'4.1 Comptes 2024 natures'!S3","v":{"v":509.1967123287671,"d":"509.20"}},{"$f":"'4.1 Comptes 2024 natures'!T94/'4.1 Comptes 2024 natures'!T3","v":{"v":813.9617567567567,"d":"813.96"}},{"$f":"'4.1 Comptes 2024 natures'!U94/'4.1 Comptes 2024 natures'!U3","v":{"v":560.4341155234657,"d":"560.43"}},{"$f":"'4.1 Comptes 2024 natures'!V94/'4.1 Comptes 2024 natures'!V3","v":{"v":506.6539735099338,"d":"506.65"}},{"$f":"'4.1 Comptes 2024 natures'!W94/'4.1 Comptes 2024 natures'!W3","v":{"v":502.6231498470948,"d":"502.62"}},{"$f":"'4.1 Comptes 2024 natures'!X94/'4.1 Comptes 2024 natures'!X3","v":{"v":751.8702922077922,"d":"751.87"}},{"$f":"'4.1 Comptes 2024 natures'!Y94/'4.1 Comptes 2024 natures'!Y3","v":{"v":930.107234726688,"d":"930.11"}},{"$f":"'4.1 Comptes 2024 natures'!Z94/'4.1 Comptes 2024 natures'!Z3","v":{"v":862.5131837738168,"d":"862.51"}},{"$f":"'4.1 Comptes 2024 natures'!AA94/'4.1 Comptes 2024 natures'!AA3","v":{"v":664.0798013245034,"d":"664.08"}},{"$f":"'4.1 Comptes 2024 natures'!AB94/'4.1 Comptes 2024 natures'!AB3","v":{"v":978.2621124031008,"d":"978.26"}},{"$f":"'4.1 Comptes 2024 natures'!AC94/'4.1 Comptes 2024 natures'!AC3","v":{"v":621.2459027777778,"d":"621.25"}},{"$f":"'4.1 Comptes 2024 natures'!AD94/'4.1 Comptes 2024 natures'!AD3","v":{"v":858.4328014184397,"d":"858.43"}},{"$f":"'4.1 Comptes 2024 natures'!AE94/'4.1 Comptes 2024 natures'!AE3","v":{"v":769.7639961389962,"d":"769.76"}},{"$f":"'4.1 Comptes 2024 natures'!AF94/'4.1 Comptes 2024 natures'!AF3","v":{"v":666.294829369183,"d":"666.29"}},{"$f":"'4.1 Comptes 2024 natures'!AG94/'4.1 Comptes 2024 natures'!AG3","v":{"v":937.0387791386803,"d":"937.04"}},{"$f":"'4.1 Comptes 2024 natures'!AH94/'4.1 Comptes 2024 natures'!AH3","v":{"v":695.75611814346,"d":"695.76"}},{"$f":"'4.1 Comptes 2024 natures'!AI94/'4.1 Comptes 2024 natures'!AI3","v":{"v":1020.3864,"d":"1,020.39"}},{"$f":"'4.1 Comptes 2024 natures'!AJ94/'4.1 Comptes 2024 natures'!AJ3","v":{"v":576.8122713257965,"d":"576.81"}},{"$f":"'4.1 Comptes 2024 natures'!AK94/'4.1 Comptes 2024 natures'!AK3","v":{"v":485.29806167400886,"d":"485.30"}},{"$f":"'4.1 Comptes 2024 natures'!AL94/'4.1 Comptes 2024 natures'!AL3","v":{"v":631.4173767752715,"d":"631.42"}},{"$f":"'4.1 Comptes 2024 natures'!AM94/'4.1 Comptes 2024 natures'!AM3","v":{"v":1006.6671875000001,"d":"1,006.67"}},{"$f":"'4.1 Comptes 2024 natures'!AN94/'4.1 Comptes 2024 natures'!AN3","v":{"v":1127.903247863248,"d":"1,127.90"}},{"$f":"'4.1 Comptes 2024 natures'!AO94/'4.1 Comptes 2024 natures'!AO3","v":{"v":533.3304651162791,"d":"533.33"}},{"$f":"'4.1 Comptes 2024 natures'!AP94/'4.1 Comptes 2024 natures'!AP3","v":{"v":760.7401840490797,"d":"760.74"}},{"$f":"'4.1 Comptes 2024 natures'!AQ94/'4.1 Comptes 2024 natures'!AQ3","v":{"v":553.4599721059972,"d":"553.46"}},{"$f":"'4.1 Comptes 2024 natures'!AR94/'4.1 Comptes 2024 natures'!AR3","v":{"v":701.9605724838412,"d":"701.96"}},{"$f":"'4.1 Comptes 2024 natures'!AS94/'4.1 Comptes 2024 natures'!AS3","v":{"v":706.3582043343654,"d":"706.36"}},{"$f":"'4.1 Comptes 2024 natures'!AT94/'4.1 Comptes 2024 natures'!AT3","v":{"v":512.3293562935629,"d":"512.33"}},{"$f":"'4.1 Comptes 2024 natures'!AU94/'4.1 Comptes 2024 natures'!AU3","v":{"v":524.7321287779238,"d":"524.73"}},{"$f":"'4.1 Comptes 2024 natures'!AV94/'4.1 Comptes 2024 natures'!AV3","v":{"v":647.6121621621621,"d":"647.61"}},{"$f":"'4.1 Comptes 2024 natures'!AW94/'4.1 Comptes 2024 natures'!AW3","v":{"v":651.8507418397627,"d":"651.85"}},{"$f":"'4.1 Comptes 2024 natures'!AX94/'4.1 Comptes 2024 natures'!AX3","v":{"v":453.725618872549,"d":"453.73"}},{"$f":"'4.1 Comptes 2024 natures'!AY94/'4.1 Comptes 2024 natures'!AY3","v":{"v":758.3898148148147,"d":"758.39"}},{"$f":"'4.1 Comptes 2024 natures'!AZ94/'4.1 Comptes 2024 natures'!AZ3","v":{"v":936.0631390977444,"d":"936.06"}},{"$f":"'4.1 Comptes 2024 natures'!BA94/'4.1 Comptes 2024 natures'!BA3","v":{"v":881.7244250076058,"d":"881.72"}},{"$f":"'4.1 Comptes 2024 natures'!BB94/'4.1 Comptes 2024 natures'!BB3","v":{"v":410.8608617594255,"d":"410.86"}},{"$f":"'4.1 Comptes 2024 natures'!BC94/'4.1 Comptes 2024 natures'!BC3","v":{"v":1176.5039945216463,"d":"1,176.50"}},{"$f":"'4.1 Comptes 2024 natures'!BD94/'4.1 Comptes 2024 natures'!BD3","v":{"v":1550.1711543365752,"d":"1,550.17"}},{"$f":"'4.1 Comptes 2024 natures'!BE94/'4.1 Comptes 2024 natures'!BE3","v":{"v":828.6291599045345,"d":"828.63"}},{"$f":"'4.1 Comptes 2024 natures'!BF94/'4.1 Comptes 2024 natures'!BF3","v":{"v":712.7163837820092,"d":"712.72"}}]
[null,null,425,"Revenus des ventes",{"$f":"'4.1 Comptes 2024 natures'!E95/'4.1 Comptes 2024 natures'!E3","v":{"v":8.711030176899063,"d":"8.71"}},{"$f":"'4.1 Comptes 2024 natures'!F95/'4.1 Comptes 2024 natures'!F3","v":{"v":7.683079847908745,"d":"7.68"}},{"$f":"'4.1 Comptes 2024 natures'!G95/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H95/'4.1 Comptes 2024 natures'!H3","v":{"v":0.9220489977728286,"d":"0.92"}},{"$f":"'4.1 Comptes 2024 natures'!I95/'4.1 Comptes 2024 natures'!I3","v":{"v":11.1688879848115,"d":"11.17"}},{"$f":"'4.1 Comptes 2024 natures'!J95/'4.1 Comptes 2024 natures'!J3","v":{"v":13.415225094394424,"d":"13.42"}},{"$f":"'4.1 Comptes 2024 natures'!K95/'4.1 Comptes 2024 natures'!K3","v":{"v":5.156768292682926,"d":"5.16"}},{"$f":"'4.1 Comptes 2024 natures'!L95/'4.1 Comptes 2024 natures'!L3","v":{"v":18.598553812534146,"d":"18.60"}},{"$f":"'4.1 Comptes 2024 natures'!M95/'4.1 Comptes 2024 natures'!M3","v":{"v":27.60434314429289,"d":"27.60"}},{"$f":"'4.1 Comptes 2024 natures'!N95/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O95/'4.1 Comptes 2024 natures'!O3","v":{"v":46.652637863947405,"d":"46.65"}},{"$f":"'4.1 Comptes 2024 natures'!P95/'4.1 Comptes 2024 natures'!P3","v":{"v":16.62051330798479,"d":"16.62"}},{"$f":"'4.1 Comptes 2024 natures'!Q95/'4.1 Comptes 2024 natures'!Q3","v":{"v":6.351785714285714,"d":"6.35"}},{"$f":"'4.1 Comptes 2024 natures'!R95/'4.1 Comptes 2024 natures'!R3","v":{"v":33.385579710144924,"d":"33.39"}},{"$f":"'4.1 Comptes 2024 natures'!S95/'4.1 Comptes 2024 natures'!S3","v":{"v":1.1345205479452056,"d":"1.13"}},{"$f":"'4.1 Comptes 2024 natures'!T95/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U95/'4.1 Comptes 2024 natures'!U3","v":{"v":8.43898916967509,"d":"8.44"}},{"$f":"'4.1 Comptes 2024 natures'!V95/'4.1 Comptes 2024 natures'!V3","v":{"v":33.83154525386313,"d":"33.83"}},{"$f":"'4.1 Comptes 2024 natures'!W95/'4.1 Comptes 2024 natures'!W3","v":{"v":15.384357798165137,"d":"15.38"}},{"$f":"'4.1 Comptes 2024 natures'!X95/'4.1 Comptes 2024 natures'!X3","v":{"v":165.06061688311686,"d":"165.06"}},{"$f":"'4.1 Comptes 2024 natures'!Y95/'4.1 Comptes 2024 natures'!Y3","v":{"v":26.114967845659166,"d":"26.11"}},{"$f":"'4.1 Comptes 2024 natures'!Z95/'4.1 Comptes 2024 natures'!Z3","v":{"v":6.2937307928703135,"d":"6.29"}},{"$f":"'4.1 Comptes 2024 natures'!AA95/'4.1 Comptes 2024 natures'!AA3","v":{"v":281.87649006622513,"d":"281.88"}},{"$f":"'4.1 Comptes 2024 natures'!AB95/'4.1 Comptes 2024 natures'!AB3","v":{"v":391.70116279069765,"d":"391.70"}},{"$f":"'4.1 Comptes 2024 natures'!AC95/'4.1 Comptes 2024 natures'!AC3","v":{"v":221.19888888888892,"d":"221.20"}},{"$f":"'4.1 Comptes 2024 natures'!AD95/'4.1 Comptes 2024 natures'!AD3","v":{"v":146.9133865248227,"d":"146.91"}},{"$f":"'4.1 Comptes 2024 natures'!AE95/'4.1 Comptes 2024 natures'!AE3","v":{"v":428.485193050193,"d":"428.49"}},{"$f":"'4.1 Comptes 2024 natures'!AF95/'4.1 Comptes 2024 natures'!AF3","v":{"v":128.72967425025854,"d":"128.73"}},{"$f":"'4.1 Comptes 2024 natures'!AG95/'4.1 Comptes 2024 natures'!AG3","v":{"v":84.95694587119715,"d":"84.96"}},{"$f":"'4.1 Comptes 2024 natures'!AH95/'4.1 Comptes 2024 natures'!AH3","v":{"v":147.8740506329114,"d":"147.87"}},{"$f":"'4.1 Comptes 2024 natures'!AI95/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ95/'4.1 Comptes 2024 natures'!AJ3","v":{"v":93.63859712230216,"d":"93.64"}},{"$f":"'4.1 Comptes 2024 natures'!AK95/'4.1 Comptes 2024 natures'!AK3","v":{"v":513.1148017621146,"d":"513.11"}},{"$f":"'4.1 Comptes 2024 natures'!AL95/'4.1 Comptes 2024 natures'!AL3","v":{"v":0.23600668337510441,"d":"0.24"}},{"$f":"'4.1 Comptes 2024 natures'!AM95/'4.1 Comptes 2024 natures'!AM3","v":{"v":567.1341711956521,"d":"567.13"}},{"$f":"'4.1 Comptes 2024 natures'!AN95/'4.1 Comptes 2024 natures'!AN3","v":{"v":3.2854700854700853,"d":"3.29"}},{"$f":"'4.1 Comptes 2024 natures'!AO95/'4.1 Comptes 2024 natures'!AO3","v":{"v":12.326821705426356,"d":"12.33"}},{"$f":"'4.1 Comptes 2024 natures'!AP95/'4.1 Comptes 2024 natures'!AP3","v":{"v":322.67776840490797,"d":"322.68"}},{"$f":"'4.1 Comptes 2024 natures'!AQ95/'4.1 Comptes 2024 natures'!AQ3","v":{"v":270.6706415620642,"d":"270.67"}},{"$f":"'4.1 Comptes 2024 natures'!AR95/'4.1 Comptes 2024 natures'!AR3","v":{"v":66.729270544783,"d":"66.73"}},{"$f":"'4.1 Comptes 2024 natures'!AS95/'4.1 Comptes 2024 natures'!AS3","v":{"v":314.810959752322,"d":"314.81"}},{"$f":"'4.1 Comptes 2024 natures'!AT95/'4.1 Comptes 2024 natures'!AT3","v":{"v":47.627757277572776,"d":"47.63"}},{"$f":"'4.1 Comptes 2024 natures'!AU95/'4.1 Comptes 2024 natures'!AU3","v":{"v":135.34132720105126,"d":"135.34"}},{"$f":"'4.1 Comptes 2024 natures'!AV95/'4.1 Comptes 2024 natures'!AV3","v":{"v":330.11945945945945,"d":"330.12"}},{"$f":"'4.1 Comptes 2024 natures'!AW95/'4.1 Comptes 2024 natures'!AW3","v":{"v":5.247774480712166,"d":"5.25"}},{"$f":"'4.1 Comptes 2024 natures'!AX95/'4.1 Comptes 2024 natures'!AX3","v":{"v":208.36629901960782,"d":"208.37"}},{"$f":"'4.1 Comptes 2024 natures'!AY95/'4.1 Comptes 2024 natures'!AY3","v":{"v":11.09920634920635,"d":"11.10"}},{"$f":"'4.1 Comptes 2024 natures'!AZ95/'4.1 Comptes 2024 natures'!AZ3","v":{"v":6.871973684210526,"d":"6.87"}},{"$f":"'4.1 Comptes 2024 natures'!BA95/'4.1 Comptes 2024 natures'!BA3","v":{"v":13.563348037724369,"d":"13.56"}},{"$f":"'4.1 Comptes 2024 natures'!BB95/'4.1 Comptes 2024 natures'!BB3","v":{"v":260.0664811490126,"d":"260.07"}},{"$f":"'4.1 Comptes 2024 natures'!BC95/'4.1 Comptes 2024 natures'!BC3","v":{"v":67.3646790486371,"d":"67.36"}},{"$f":"'4.1 Comptes 2024 natures'!BD95/'4.1 Comptes 2024 natures'!BD3","v":{"v":20.718284371327847,"d":"20.72"}},{"$f":"'4.1 Comptes 2024 natures'!BE95/'4.1 Comptes 2024 natures'!BE3","v":{"v":124.23482482100236,"d":"124.23"}},{"$f":"'4.1 Comptes 2024 natures'!BF95/'4.1 Comptes 2024 natures'!BF3","v":{"v":119.48225418581745,"d":"119.48"}}]
[null,null,426,"remboursements",{"$f":"'4.1 Comptes 2024 natures'!E96/'4.1 Comptes 2024 natures'!E3","v":{"v":51.39032258064516,"d":"51.39"}},{"$f":"'4.1 Comptes 2024 natures'!F96/'4.1 Comptes 2024 natures'!F3","v":{"v":6.137832699619772,"d":"6.14"}},{"$f":"'4.1 Comptes 2024 natures'!G96/'4.1 Comptes 2024 natures'!G3","v":{"v":87.49338947368422,"d":"87.49"}},{"$f":"'4.1 Comptes 2024 natures'!H96/'4.1 Comptes 2024 natures'!H3","v":{"v":134.02993318485525,"d":"134.03"}},{"$f":"'4.1 Comptes 2024 natures'!I96/'4.1 Comptes 2024 natures'!I3","v":{"v":50.87316246270681,"d":"50.87"}},{"$f":"'4.1 Comptes 2024 natures'!J96/'4.1 Comptes 2024 natures'!J3","v":{"v":12.046677316293929,"d":"12.05"}},{"$f":"'4.1 Comptes 2024 natures'!K96/'4.1 Comptes 2024 natures'!K3","v":{"v":124.02700860832137,"d":"124.03"}},{"$f":"'4.1 Comptes 2024 natures'!L96/'4.1 Comptes 2024 natures'!L3","v":{"v":26.035816748614685,"d":"26.04"}},{"$f":"'4.1 Comptes 2024 natures'!M96/'4.1 Comptes 2024 natures'!M3","v":{"v":124.75075376884422,"d":"124.75"}},{"$f":"'4.1 Comptes 2024 natures'!N96/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O96/'4.1 Comptes 2024 natures'!O3","v":{"v":49.53708037032067,"d":"49.54"}},{"$f":"'4.1 Comptes 2024 natures'!P96/'4.1 Comptes 2024 natures'!P3","v":{"v":102.24477186311788,"d":"102.24"}},{"$f":"'4.1 Comptes 2024 natures'!Q96/'4.1 Comptes 2024 natures'!Q3","v":{"v":24.462946428571428,"d":"24.46"}},{"$f":"'4.1 Comptes 2024 natures'!R96/'4.1 Comptes 2024 natures'!R3","v":{"v":213.26678743961352,"d":"213.27"}},{"$f":"'4.1 Comptes 2024 natures'!S96/'4.1 Comptes 2024 natures'!S3","v":{"v":46.609452054794524,"d":"46.61"}},{"$f":"'4.1 Comptes 2024 natures'!T96/'4.1 Comptes 2024 natures'!T3","v":{"v":202.00993243243244,"d":"202.01"}},{"$f":"'4.1 Comptes 2024 natures'!U96/'4.1 Comptes 2024 natures'!U3","v":{"v":117.67454873646209,"d":"117.67"}},{"$f":"'4.1 Comptes 2024 natures'!V96/'4.1 Comptes 2024 natures'!V3","v":{"v":16.104525386313465,"d":"16.10"}},{"$f":"'4.1 Comptes 2024 natures'!W96/'4.1 Comptes 2024 natures'!W3","v":{"v":14.788792048929663,"d":"14.79"}},{"$f":"'4.1 Comptes 2024 natures'!X96/'4.1 Comptes 2024 natures'!X3","v":{"v":19.857792207792208,"d":"19.86"}},{"$f":"'4.1 Comptes 2024 natures'!Y96/'4.1 Comptes 2024 natures'!Y3","v":{"v":19.169815112540192,"d":"19.17"}},{"$f":"'4.1 Comptes 2024 natures'!Z96/'4.1 Comptes 2024 natures'!Z3","v":{"v":7.874339274738783,"d":"7.87"}},{"$f":"'4.1 Comptes 2024 natures'!AA96/'4.1 Comptes 2024 natures'!AA3","v":{"v":30.069205298013244,"d":"30.07"}},{"$f":"'4.1 Comptes 2024 natures'!AB96/'4.1 Comptes 2024 natures'!AB3","v":{"v":76.8875968992248,"d":"76.89"}},{"$f":"'4.1 Comptes 2024 natures'!AC96/'4.1 Comptes 2024 natures'!AC3","v":{"v":35.498194444444444,"d":"35.50"}},{"$f":"'4.1 Comptes 2024 natures'!AD96/'4.1 Comptes 2024 natures'!AD3","v":{"v":40.891134751773045,"d":"40.89"}},{"$f":"'4.1 Comptes 2024 natures'!AE96/'4.1 Comptes 2024 natures'!AE3","v":{"v":18.682335907335908,"d":"18.68"}},{"$f":"'4.1 Comptes 2024 natures'!AF96/'4.1 Comptes 2024 natures'!AF3","v":{"v":4.965770423991726,"d":"4.97"}},{"$f":"'4.1 Comptes 2024 natures'!AG96/'4.1 Comptes 2024 natures'!AG3","v":{"v":39.40798498617147,"d":"39.41"}},{"$f":"'4.1 Comptes 2024 natures'!AH96/'4.1 Comptes 2024 natures'!AH3","v":{"v":137.00270042194092,"d":"137.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI96/'4.1 Comptes 2024 natures'!AI3","v":{"v":150.0136,"d":"150.01"}},{"$f":"'4.1 Comptes 2024 natures'!AJ96/'4.1 Comptes 2024 natures'!AJ3","v":{"v":2.5693730729701953,"d":"2.57"}},{"$f":"'4.1 Comptes 2024 natures'!AK96/'4.1 Comptes 2024 natures'!AK3","v":{"v":57.76451101321586,"d":"57.76"}},{"$f":"'4.1 Comptes 2024 natures'!AL96/'4.1 Comptes 2024 natures'!AL3","v":{"v":78.8921052631579,"d":"78.89"}},{"$f":"'4.1 Comptes 2024 natures'!AM96/'4.1 Comptes 2024 natures'!AM3","v":{"v":103.66562499999999,"d":"103.67"}},{"$f":"'4.1 Comptes 2024 natures'!AN96/'4.1 Comptes 2024 natures'!AN3","v":{"v":1.141025641025641,"d":"1.14"}},{"$f":"'4.1 Comptes 2024 natures'!AO96/'4.1 Comptes 2024 natures'!AO3","v":{"v":152.36302325581394,"d":"152.36"}},{"$f":"'4.1 Comptes 2024 natures'!AP96/'4.1 Comptes 2024 natures'!AP3","v":{"v":69.8853527607362,"d":"69.89"}},{"$f":"'4.1 Comptes 2024 natures'!AQ96/'4.1 Comptes 2024 natures'!AQ3","v":{"v":20.338256624825664,"d":"20.34"}},{"$f":"'4.1 Comptes 2024 natures'!AR96/'4.1 Comptes 2024 natures'!AR3","v":{"v":23.58139427516159,"d":"23.58"}},{"$f":"'4.1 Comptes 2024 natures'!AS96/'4.1 Comptes 2024 natures'!AS3","v":{"v":4.474613003095975,"d":"4.47"}},{"$f":"'4.1 Comptes 2024 natures'!AT96/'4.1 Comptes 2024 natures'!AT3","v":{"v":25.496227962279622,"d":"25.50"}},{"$f":"'4.1 Comptes 2024 natures'!AU96/'4.1 Comptes 2024 natures'!AU3","v":{"v":9.173390275952693,"d":"9.17"}},{"$f":"'4.1 Comptes 2024 natures'!AV96/'4.1 Comptes 2024 natures'!AV3","v":{"v":10.021756756756757,"d":"10.02"}},{"$f":"'4.1 Comptes 2024 natures'!AW96/'4.1 Comptes 2024 natures'!AW3","v":{"v":60.86943620178042,"d":"60.87"}},{"$f":"'4.1 Comptes 2024 natures'!AX96/'4.1 Comptes 2024 natures'!AX3","v":{"v":50.16798406862745,"d":"50.17"}},{"$f":"'4.1 Comptes 2024 natures'!AY96/'4.1 Comptes 2024 natures'!AY3","v":{"v":78.13068783068783,"d":"78.13"}},{"$f":"'4.1 Comptes 2024 natures'!AZ96/'4.1 Comptes 2024 natures'!AZ3","v":{"v":138.63500939849624,"d":"138.64"}},{"$f":"'4.1 Comptes 2024 natures'!BA96/'4.1 Comptes 2024 natures'!BA3","v":{"v":42.254910252509895,"d":"42.25"}},{"$f":"'4.1 Comptes 2024 natures'!BB96/'4.1 Comptes 2024 natures'!BB3","v":{"v":129.18384201077197,"d":"129.18"}},{"$f":"'4.1 Comptes 2024 natures'!BC96/'4.1 Comptes 2024 natures'!BC3","v":{"v":46.5687830037413,"d":"46.57"}},{"$f":"'4.1 Comptes 2024 natures'!BD96/'4.1 Comptes 2024 natures'!BD3","v":{"v":50.096519488961675,"d":"50.10"}},{"$f":"'4.1 Comptes 2024 natures'!BE96/'4.1 Comptes 2024 natures'!BE3","v":{"v":29.19856324582339,"d":"29.20"}},{"$f":"'4.1 Comptes 2024 natures'!BF96/'4.1 Comptes 2024 natures'!BF3","v":{"v":48.2453332239002,"d":"48.25"}}]
[null,null,427,"Amendes",{"$f":"'4.1 Comptes 2024 natures'!E97/'4.1 Comptes 2024 natures'!E3","v":{"v":0.2081165452653486,"d":"0.21"}},{"$f":"'4.1 Comptes 2024 natures'!F97/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G97/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H97/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I97/'4.1 Comptes 2024 natures'!I3","v":{"v":1.3669650122050447,"d":"1.37"}},{"$f":"'4.1 Comptes 2024 natures'!J97/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K97/'4.1 Comptes 2024 natures'!K3","v":{"v":0.3892754662840746,"d":"0.39"}},{"$f":"'4.1 Comptes 2024 natures'!L97/'4.1 Comptes 2024 natures'!L3","v":{"v":7.574816202294544,"d":"7.57"}},{"$f":"'4.1 Comptes 2024 natures'!M97/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N97/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O97/'4.1 Comptes 2024 natures'!O3","v":{"v":7.047497651952234,"d":"7.05"}},{"$f":"'4.1 Comptes 2024 natures'!P97/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q97/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R97/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S97/'4.1 Comptes 2024 natures'!S3","v":{"v":0.273972602739726,"d":"0.27"}},{"$f":"'4.1 Comptes 2024 natures'!T97/'4.1 Comptes 2024 natures'!T3","v":{"v":0.08108108108108109,"d":"0.08"}},{"$f":"'4.1 Comptes 2024 natures'!U97/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V97/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W97/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X97/'4.1 Comptes 2024 natures'!X3","v":{"v":1.1363636363636365,"d":"1.14"}},{"$f":"'4.1 Comptes 2024 natures'!Y97/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z97/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA97/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB97/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC97/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD97/'4.1 Comptes 2024 natures'!AD3","v":{"v":0.8865248226950354,"d":"0.89"}},{"$f":"'4.1 Comptes 2024 natures'!AE97/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF97/'4.1 Comptes 2024 natures'!AF3","v":{"v":1.0268872802481903,"d":"1.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG97/'4.1 Comptes 2024 natures'!AG3","v":{"v":7.069735282497037,"d":"7.07"}},{"$f":"'4.1 Comptes 2024 natures'!AH97/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI97/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ97/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK97/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL97/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM97/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN97/'4.1 Comptes 2024 natures'!AN3","v":{"v":0.3504273504273504,"d":"0.35"}},{"$f":"'4.1 Comptes 2024 natures'!AO97/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP97/'4.1 Comptes 2024 natures'!AP3","v":{"v":0.4447852760736196,"d":"0.44"}},{"$f":"'4.1 Comptes 2024 natures'!AQ97/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR97/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS97/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT97/'4.1 Comptes 2024 natures'!AT3","v":{"v":0.963509635096351,"d":"0.96"}},{"$f":"'4.1 Comptes 2024 natures'!AU97/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV97/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW97/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX97/'4.1 Comptes 2024 natures'!AX3","v":{"v":0.36764705882352944,"d":"0.37"}},{"$f":"'4.1 Comptes 2024 natures'!AY97/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ97/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.14097744360902256,"d":"0.14"}},{"$f":"'4.1 Comptes 2024 natures'!BA97/'4.1 Comptes 2024 natures'!BA3","v":{"v":23.749542135686035,"d":"23.75"}},{"$f":"'4.1 Comptes 2024 natures'!BB97/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E97:BB97)","v":{"v":53.07812448334185,"d":"53.08"}},{"$f":"SUM(E97:W97)","v":{"v":16.941724561822053,"d":"16.94"}},{"$f":"SUM(X97:AI97)","v":{"v":10.119511021803898,"d":"10.12"}},{"$f":"SUM(AJ97:BB97)","v":{"v":26.01688889971591,"d":"26.02"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"'4.1 Comptes 2024 natures'!E98/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F98/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G98/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H98/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I98/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J98/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K98/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L98/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M98/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N98/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O98/'4.1 Comptes 2024 natures'!O3","v":{"v":1.352032738494566,"d":"1.35"}},{"$f":"'4.1 Comptes 2024 natures'!P98/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q98/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R98/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S98/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T98/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U98/'4.1 Comptes 2024 natures'!U3","v":{"v":2.2906137184115525,"d":"2.29"}},{"$f":"'4.1 Comptes 2024 natures'!V98/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W98/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X98/'4.1 Comptes 2024 natures'!X3","v":{"v":2.8490259740259742,"d":"2.85"}},{"$f":"'4.1 Comptes 2024 natures'!Y98/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z98/'4.1 Comptes 2024 natures'!Z3","v":{"v":64.26684081130915,"d":"64.27"}},{"$f":"'4.1 Comptes 2024 natures'!AA98/'4.1 Comptes 2024 natures'!AA3","v":{"v":6.052980132450331,"d":"6.05"}},{"$f":"'4.1 Comptes 2024 natures'!AB98/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC98/'4.1 Comptes 2024 natures'!AC3","v":{"v":0.4722222222222222,"d":"0.47"}},{"$f":"'4.1 Comptes 2024 natures'!AD98/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE98/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF98/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG98/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH98/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI98/'4.1 Comptes 2024 natures'!AI3","v":{"v":27.0016,"d":"27.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ98/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK98/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL98/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM98/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN98/'4.1 Comptes 2024 natures'!AN3","v":{"v":7.684444444444444,"d":"7.68"}},{"$f":"'4.1 Comptes 2024 natures'!AO98/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP98/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ98/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR98/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS98/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT98/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU98/'4.1 Comptes 2024 natures'!AU3","v":{"v":0.7471090670170827,"d":"0.75"}},{"$f":"'4.1 Comptes 2024 natures'!AV98/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW98/'4.1 Comptes 2024 natures'!AW3","v":{"v":0.29673590504451036,"d":"0.30"}},{"$f":"'4.1 Comptes 2024 natures'!AX98/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY98/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ98/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA98/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB98/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E98:BB98)","v":{"v":113.01360501341983,"d":"113.01"}},{"$f":"SUM(E98:W98)","v":{"v":3.6426464569061183,"d":"3.64"}},{"$f":"SUM(X98:AI98)","v":{"v":100.64266914000768,"d":"100.64"}},{"$f":"SUM(AJ98:BB98)","v":{"v":8.728289416506037,"d":"8.73"}}]
[]
[null,43,null,"Revenus divers",{"$f":"E101+E102+E103+E104","v":{"v":0,"d":"0.00"}},{"$f":"F101+F102+F103+F104","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":344.15019043159293,"d":"344.15"},{"v":5.08643216080402,"d":"5.09"},{"v":137.29260869565218,"d":"137.29"},{"v":13.067918958808534,"d":"13.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.0594594594594595,"d":"1.06"},{"v":10.797184115523466,"d":"10.80"},{"v":14.17130242825607,"d":"14.17"},{"v":3.030648318042813,"d":"3.03"},{"v":0,"d":"0.00"},{"v":-27.751045016077175,"d":"-27.75"},{"v":0,"d":"0.00"},{"v":25.614238410596027,"d":"25.61"},{"v":0,"d":"0.00"},{"v":4.524055555555556,"d":"4.52"},{"v":7.352482269503547,"d":"7.35"},{"v":3.086003861003861,"d":"3.09"},{"v":6.111685625646329,"d":"6.11"},{"v":24.411082576056895,"d":"24.41"},{"v":0,"d":"0.00"},{"v":32.2416,"d":"32.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.10352760736196319,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.102496714848883,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.2885338345864663,"d":"2.29"},{"v":0.19418923030118648,"d":"0.19"},{"v":0,"d":"0.00"},{"v":61.61677779262425,"d":"61.62"},{"v":113.75778883416255,"d":"113.76"},{"v":5.344417183770882,"d":"5.34"},{"v":0.22351444517399868,"d":"0.22"}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E101/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F101/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G101/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H101/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I101/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J101/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K101/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L101/'4.1 Comptes 2024 natures'!L3","v":{"v":157.98847966908608,"d":"157.99"}},{"$f":"'4.1 Comptes 2024 natures'!M101/'4.1 Comptes 2024 natures'!M3","v":{"v":5.08643216080402,"d":"5.09"}},{"$f":"'4.1 Comptes 2024 natures'!N101/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O101/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P101/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q101/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R101/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S101/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T101/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U101/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V101/'4.1 Comptes 2024 natures'!V3","v":{"v":9.271523178807946,"d":"9.27"}},{"$f":"'4.1 Comptes 2024 natures'!W101/'4.1 Comptes 2024 natures'!W3","v":{"v":3.030648318042813,"d":"3.03"}},{"$f":"'4.1 Comptes 2024 natures'!X101/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y101/'4.1 Comptes 2024 natures'!Y3","v":{"v":0.08038585209003216,"d":"0.08"}},{"$f":"'4.1 Comptes 2024 natures'!Z101/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA101/'4.1 Comptes 2024 natures'!AA3","v":{"v":13.57615894039735,"d":"13.58"}},{"$f":"'4.1 Comptes 2024 natures'!AB101/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC101/'4.1 Comptes 2024 natures'!AC3","v":{"v":4.524055555555556,"d":"4.52"}},{"$f":"'4.1 Comptes 2024 natures'!AD101/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE101/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF101/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG101/'4.1 Comptes 2024 natures'!AG3","v":{"v":24.411082576056895,"d":"24.41"}},{"$f":"'4.1 Comptes 2024 natures'!AH101/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI101/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ101/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK101/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL101/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM101/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN101/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO101/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP101/'4.1 Comptes 2024 natures'!AP3","v":{"v":0.10352760736196319,"d":"0.10"}},{"$f":"'4.1 Comptes 2024 natures'!AQ101/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR101/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS101/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT101/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU101/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV101/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW101/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX101/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY101/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ101/'4.1 Comptes 2024 natures'!AZ3","v":{"v":2.2885338345864663,"d":"2.29"}},{"$f":"'4.1 Comptes 2024 natures'!BA101/'4.1 Comptes 2024 natures'!BA3","v":{"v":0.19418923030118648,"d":"0.19"}},{"$f":"'4.1 Comptes 2024 natures'!BB101/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC101/'4.1 Comptes 2024 natures'!BC3","v":{"v":28.280870924639228,"d":"28.28"}},{"$f":"'4.1 Comptes 2024 natures'!BD101/'4.1 Comptes 2024 natures'!BD3","v":{"v":51.14138585393904,"d":"51.14"}},{"$f":"'4.1 Comptes 2024 natures'!BE101/'4.1 Comptes 2024 natures'!BE3","v":{"v":6.414488782816228,"d":"6.41"}},{"$f":"'4.1 Comptes 2024 natures'!BF101/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.15785456336178594,"d":"0.16"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"'4.1 Comptes 2024 natures'!E102/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F102/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G102/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H102/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I102/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J102/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K102/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L102/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M102/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N102/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O102/'4.1 Comptes 2024 natures'!O3","v":{"v":13.067918958808534,"d":"13.07"}},{"$f":"'4.1 Comptes 2024 natures'!P102/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q102/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R102/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S102/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T102/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U102/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V102/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W102/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X102/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y102/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z102/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA102/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB102/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC102/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD102/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE102/'4.1 Comptes 2024 natures'!AE3","v":{"v":3.086003861003861,"d":"3.09"}},{"$f":"'4.1 Comptes 2024 natures'!AF102/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG102/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH102/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI102/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ102/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK102/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL102/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM102/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN102/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO102/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP102/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ102/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR102/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS102/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT102/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU102/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV102/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW102/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX102/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY102/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ102/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA102/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB102/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC102/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.3227385088188135,"d":"1.32"}},{"$f":"'4.1 Comptes 2024 natures'!BD102/'4.1 Comptes 2024 natures'!BD3","v":{"v":2.435062629697227,"d":"2.44"}},{"$f":"'4.1 Comptes 2024 natures'!BE102/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.15260620525059665,"d":"0.15"}},{"$f":"'4.1 Comptes 2024 natures'!BF102/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"'4.1 Comptes 2024 natures'!E103/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F103/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G103/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H103/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I103/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J103/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K103/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L103/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M103/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N103/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O103/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P103/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q103/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R103/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S103/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T103/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U103/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V103/'4.1 Comptes 2024 natures'!V3","v":{"v":1.0741721854304636,"d":"1.07"}},{"$f":"'4.1 Comptes 2024 natures'!W103/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X103/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y103/'4.1 Comptes 2024 natures'!Y3","v":{"v":-27.831430868167207,"d":"-27.83"}},{"$f":"'4.1 Comptes 2024 natures'!Z103/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA103/'4.1 Comptes 2024 natures'!AA3","v":{"v":11.706953642384105,"d":"11.71"}},{"$f":"'4.1 Comptes 2024 natures'!AB103/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC103/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD103/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE103/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF103/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG103/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH103/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI103/'4.1 Comptes 2024 natures'!AI3","v":{"v":31.8416,"d":"31.84"}},{"$f":"'4.1 Comptes 2024 natures'!AJ103/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK103/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL103/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM103/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN103/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO103/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP103/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ103/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR103/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS103/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT103/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU103/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV103/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW103/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX103/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY103/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ103/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA103/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB103/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC103/'4.1 Comptes 2024 natures'!BC3","v":{"v":-0.37931253340459653,"d":"-0.38"}},{"$f":"'4.1 Comptes 2024 natures'!BD103/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.012165912443433258,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE103/'4.1 Comptes 2024 natures'!BE3","v":{"v":-2.7565011933174226,"d":"-2.76"}},{"$f":"'4.1 Comptes 2024 natures'!BF103/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"'4.1 Comptes 2024 natures'!E104/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F104/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G104/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H104/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I104/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J104/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K104/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L104/'4.1 Comptes 2024 natures'!L3","v":{"v":186.16171076250683,"d":"186.16"}},{"$f":"'4.1 Comptes 2024 natures'!M104/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N104/'4.1 Comptes 2024 natures'!N3","v":{"v":137.29260869565218,"d":"137.29"}},{"$f":"'4.1 Comptes 2024 natures'!O104/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P104/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q104/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R104/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S104/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T104/'4.1 Comptes 2024 natures'!T3","v":{"v":1.0594594594594595,"d":"1.06"}},{"$f":"'4.1 Comptes 2024 natures'!U104/'4.1 Comptes 2024 natures'!U3","v":{"v":10.797184115523466,"d":"10.80"}},{"$f":"'4.1 Comptes 2024 natures'!V104/'4.1 Comptes 2024 natures'!V3","v":{"v":3.8256070640176603,"d":"3.83"}},{"$f":"'4.1 Comptes 2024 natures'!W104/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X104/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y104/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z104/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA104/'4.1 Comptes 2024 natures'!AA3","v":{"v":0.33112582781456956,"d":"0.33"}},{"$f":"'4.1 Comptes 2024 natures'!AB104/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC104/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD104/'4.1 Comptes 2024 natures'!AD3","v":{"v":7.352482269503547,"d":"7.35"}},{"$f":"'4.1 Comptes 2024 natures'!AE104/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF104/'4.1 Comptes 2024 natures'!AF3","v":{"v":6.111685625646329,"d":"6.11"}},{"$f":"'4.1 Comptes 2024 natures'!AG104/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH104/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI104/'4.1 Comptes 2024 natures'!AI3","v":{"v":0.4,"d":"0.40"}},{"$f":"'4.1 Comptes 2024 natures'!AJ104/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK104/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL104/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM104/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN104/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO104/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP104/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ104/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR104/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS104/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT104/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU104/'4.1 Comptes 2024 natures'!AU3","v":{"v":2.102496714848883,"d":"2.10"}},{"$f":"'4.1 Comptes 2024 natures'!AV104/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW104/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX104/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY104/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ104/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA104/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB104/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC104/'4.1 Comptes 2024 natures'!BC3","v":{"v":32.39248089257081,"d":"32.39"}},{"$f":"'4.1 Comptes 2024 natures'!BD104/'4.1 Comptes 2024 natures'!BD3","v":{"v":60.16917443808285,"d":"60.17"}},{"$f":"'4.1 Comptes 2024 natures'!BE104/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.5338233890214796,"d":"1.53"}},{"$f":"'4.1 Comptes 2024 natures'!BF104/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.06565988181221274,"d":"0.07"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"E107+E108+E109+E110+E111+E112+E113+E114+E115+E116","v":{"v":71.41625390218522,"d":"71.42"}},{"$f":"F107+F108+F109+F110+F111+F112+F113+F114+F115+F116","v":{"v":135.75019011406846,"d":"135.75"}},{"v":299.144947368421,"d":"299.14"},{"v":310.0650334075724,"d":"310.07"},{"v":223.80438296718202,"d":"223.80"},{"v":144.57780424048795,"d":"144.58"},{"v":128.5632424677188,"d":"128.56"},{"v":374.04424178568644,"d":"374.04"},{"v":155.97565685570711,"d":"155.98"},{"v":207.7191304347826,"d":"207.72"},{"v":114.6364094995304,"d":"114.64"},{"v":152.6485741444867,"d":"152.65"},{"v":153.10107142857143,"d":"153.10"},{"v":128.92978260869563,"d":"128.93"},{"v":1563.6361917808222,"d":"1,563.64"},{"v":1644.2958108108107,"d":"1,644.30"},{"v":190.32729241877257,"d":"190.33"},{"v":183.54476821192054,"d":"183.54"},{"v":198.40480428134558,"d":"198.40"},{"v":268.3756818181818,"d":"268.38"},{"v":105.8450080385852,"d":"105.85"},{"v":193.3979963122311,"d":"193.40"},{"v":232.15543046357618,"d":"232.16"},{"v":209.7103488372093,"d":"209.71"},{"v":224.13355555555552,"d":"224.13"},{"v":161.56671985815603,"d":"161.57"},{"v":306.3555212355212,"d":"306.36"},{"v":217.003841778697,"d":"217.00"},{"v":308.24069142631373,"d":"308.24"},{"v":201.32573839662447,"d":"201.33"},{"v":271.59504,"d":"271.60"},{"v":122.92970709146968,"d":"122.93"},{"v":630.0768986784142,"d":"630.08"},{"v":172.44461152882207,"d":"172.44"},{"v":257.7738722826087,"d":"257.77"},{"v":328.3927777777777,"d":"328.39"},{"v":290.4131627906977,"d":"290.41"},{"v":508.1021625766871,"d":"508.10"},{"v":125.56386331938633,"d":"125.56"},{"v":223.08342566943676,"d":"223.08"},{"v":221.607213622291,"d":"221.61"},{"v":84.07638786387864,"d":"84.08"},{"v":119.26160315374509,"d":"119.26"},{"v":120.37389189189189,"d":"120.37"},{"v":281.11094955489614,"d":"281.11"},{"v":113.71060049019607,"d":"113.71"},{"v":160.25690476190476,"d":"160.26"},{"v":299.2172932330827,"d":"299.22"},{"v":295.529726194098,"d":"295.53"},{"v":140.21394973070016,"d":"140.21"},{"v":254.56255905932656,"d":"254.56"},{"v":266.9744808360627,"d":"266.97"},{"v":225.77122673031025,"d":"225.77"},{"v":246.56639896585685,"d":"246.57"}]
[null,null,440,"Revenus des intérets",{"$f":"'4.1 Comptes 2024 natures'!E107/'4.1 Comptes 2024 natures'!E3","v":{"v":46.83659729448491,"d":"46.84"}},{"$f":"'4.1 Comptes 2024 natures'!F107/'4.1 Comptes 2024 natures'!F3","v":{"v":21.966920152091255,"d":"21.97"}},{"$f":"'4.1 Comptes 2024 natures'!G107/'4.1 Comptes 2024 natures'!G3","v":{"v":29.76726315789474,"d":"29.77"}},{"$f":"'4.1 Comptes 2024 natures'!H107/'4.1 Comptes 2024 natures'!H3","v":{"v":23.20556792873051,"d":"23.21"}},{"$f":"'4.1 Comptes 2024 natures'!I107/'4.1 Comptes 2024 natures'!I3","v":{"v":39.02071874152428,"d":"39.02"}},{"$f":"'4.1 Comptes 2024 natures'!J107/'4.1 Comptes 2024 natures'!J3","v":{"v":34.57155387743247,"d":"34.57"}},{"$f":"'4.1 Comptes 2024 natures'!K107/'4.1 Comptes 2024 natures'!K3","v":{"v":33.53257532281206,"d":"33.53"}},{"$f":"'4.1 Comptes 2024 natures'!L107/'4.1 Comptes 2024 natures'!L3","v":{"v":94.94797237180988,"d":"94.95"}},{"$f":"'4.1 Comptes 2024 natures'!M107/'4.1 Comptes 2024 natures'!M3","v":{"v":34.89532663316583,"d":"34.90"}},{"$f":"'4.1 Comptes 2024 natures'!N107/'4.1 Comptes 2024 natures'!N3","v":{"v":25.110434782608696,"d":"25.11"}},{"$f":"'4.1 Comptes 2024 natures'!O107/'4.1 Comptes 2024 natures'!O3","v":{"v":49.0241365892929,"d":"49.02"}},{"$f":"'4.1 Comptes 2024 natures'!P107/'4.1 Comptes 2024 natures'!P3","v":{"v":31.901330798479083,"d":"31.90"}},{"$f":"'4.1 Comptes 2024 natures'!Q107/'4.1 Comptes 2024 natures'!Q3","v":{"v":29.676964285714288,"d":"29.68"}},{"$f":"'4.1 Comptes 2024 natures'!R107/'4.1 Comptes 2024 natures'!R3","v":{"v":55.62929951690821,"d":"55.63"}},{"$f":"'4.1 Comptes 2024 natures'!S107/'4.1 Comptes 2024 natures'!S3","v":{"v":56.18139726027397,"d":"56.18"}},{"$f":"'4.1 Comptes 2024 natures'!T107/'4.1 Comptes 2024 natures'!T3","v":{"v":50.56577027027027,"d":"50.57"}},{"$f":"'4.1 Comptes 2024 natures'!U107/'4.1 Comptes 2024 natures'!U3","v":{"v":24.65942238267148,"d":"24.66"}},{"$f":"'4.1 Comptes 2024 natures'!V107/'4.1 Comptes 2024 natures'!V3","v":{"v":52.712538631346575,"d":"52.71"}},{"$f":"'4.1 Comptes 2024 natures'!W107/'4.1 Comptes 2024 natures'!W3","v":{"v":34.0177370030581,"d":"34.02"}},{"$f":"'4.1 Comptes 2024 natures'!X107/'4.1 Comptes 2024 natures'!X3","v":{"v":48.59451298701299,"d":"48.59"}},{"$f":"'4.1 Comptes 2024 natures'!Y107/'4.1 Comptes 2024 natures'!Y3","v":{"v":48.16940514469453,"d":"48.17"}},{"$f":"'4.1 Comptes 2024 natures'!Z107/'4.1 Comptes 2024 natures'!Z3","v":{"v":166.3225814382299,"d":"166.32"}},{"$f":"'4.1 Comptes 2024 natures'!AA107/'4.1 Comptes 2024 natures'!AA3","v":{"v":59.70509933774834,"d":"59.71"}},{"$f":"'4.1 Comptes 2024 natures'!AB107/'4.1 Comptes 2024 natures'!AB3","v":{"v":41.011027131782946,"d":"41.01"}},{"$f":"'4.1 Comptes 2024 natures'!AC107/'4.1 Comptes 2024 natures'!AC3","v":{"v":24.113555555555553,"d":"24.11"}},{"$f":"'4.1 Comptes 2024 natures'!AD107/'4.1 Comptes 2024 natures'!AD3","v":{"v":115.31317375886525,"d":"115.31"}},{"$f":"'4.1 Comptes 2024 natures'!AE107/'4.1 Comptes 2024 natures'!AE3","v":{"v":51.49635135135135,"d":"51.50"}},{"$f":"'4.1 Comptes 2024 natures'!AF107/'4.1 Comptes 2024 natures'!AF3","v":{"v":45.42406411582213,"d":"45.42"}},{"$f":"'4.1 Comptes 2024 natures'!AG107/'4.1 Comptes 2024 natures'!AG3","v":{"v":45.390928486764125,"d":"45.39"}},{"$f":"'4.1 Comptes 2024 natures'!AH107/'4.1 Comptes 2024 natures'!AH3","v":{"v":69.85805907172995,"d":"69.86"}},{"$f":"'4.1 Comptes 2024 natures'!AI107/'4.1 Comptes 2024 natures'!AI3","v":{"v":48.47504,"d":"48.48"}},{"$f":"'4.1 Comptes 2024 natures'!AJ107/'4.1 Comptes 2024 natures'!AJ3","v":{"v":50.908103802672144,"d":"50.91"}},{"$f":"'4.1 Comptes 2024 natures'!AK107/'4.1 Comptes 2024 natures'!AK3","v":{"v":147.22271365638767,"d":"147.22"}},{"$f":"'4.1 Comptes 2024 natures'!AL107/'4.1 Comptes 2024 natures'!AL3","v":{"v":55.7937343358396,"d":"55.79"}},{"$f":"'4.1 Comptes 2024 natures'!AM107/'4.1 Comptes 2024 natures'!AM3","v":{"v":57.606073369565216,"d":"57.61"}},{"$f":"'4.1 Comptes 2024 natures'!AN107/'4.1 Comptes 2024 natures'!AN3","v":{"v":71.22235042735042,"d":"71.22"}},{"$f":"'4.1 Comptes 2024 natures'!AO107/'4.1 Comptes 2024 natures'!AO3","v":{"v":55.2235503875969,"d":"55.22"}},{"$f":"'4.1 Comptes 2024 natures'!AP107/'4.1 Comptes 2024 natures'!AP3","v":{"v":33.571226993865025,"d":"33.57"}},{"$f":"'4.1 Comptes 2024 natures'!AQ107/'4.1 Comptes 2024 natures'!AQ3","v":{"v":40.30779637377964,"d":"40.31"}},{"$f":"'4.1 Comptes 2024 natures'!AR107/'4.1 Comptes 2024 natures'!AR3","v":{"v":80.92354570637119,"d":"80.92"}},{"$f":"'4.1 Comptes 2024 natures'!AS107/'4.1 Comptes 2024 natures'!AS3","v":{"v":42.7771826625387,"d":"42.78"}},{"$f":"'4.1 Comptes 2024 natures'!AT107/'4.1 Comptes 2024 natures'!AT3","v":{"v":45.43172611726117,"d":"45.43"}},{"$f":"'4.1 Comptes 2024 natures'!AU107/'4.1 Comptes 2024 natures'!AU3","v":{"v":46.07402102496715,"d":"46.07"}},{"$f":"'4.1 Comptes 2024 natures'!AV107/'4.1 Comptes 2024 natures'!AV3","v":{"v":53.87213513513513,"d":"53.87"}},{"$f":"'4.1 Comptes 2024 natures'!AW107/'4.1 Comptes 2024 natures'!AW3","v":{"v":58.78379821958457,"d":"58.78"}},{"$f":"'4.1 Comptes 2024 natures'!AX107/'4.1 Comptes 2024 natures'!AX3","v":{"v":51.53539215686274,"d":"51.54"}},{"$f":"'4.1 Comptes 2024 natures'!AY107/'4.1 Comptes 2024 natures'!AY3","v":{"v":57.10108465608465,"d":"57.10"}},{"$f":"'4.1 Comptes 2024 natures'!AZ107/'4.1 Comptes 2024 natures'!AZ3","v":{"v":57.463693609022556,"d":"57.46"}},{"$f":"'4.1 Comptes 2024 natures'!BA107/'4.1 Comptes 2024 natures'!BA3","v":{"v":49.20473227867356,"d":"49.20"}},{"$f":"'4.1 Comptes 2024 natures'!BB107/'4.1 Comptes 2024 natures'!BB3","v":{"v":42.92472172351885,"d":"42.92"}},{"$f":"'4.1 Comptes 2024 natures'!BC107/'4.1 Comptes 2024 natures'!BC3","v":{"v":58.61221806520577,"d":"58.61"}},{"$f":"'4.1 Comptes 2024 natures'!BD107/'4.1 Comptes 2024 natures'!BD3","v":{"v":57.70890341775634,"d":"57.71"}},{"$f":"'4.1 Comptes 2024 natures'!BE107/'4.1 Comptes 2024 natures'!BE3","v":{"v":67.789753699284,"d":"67.79"}},{"$f":"'4.1 Comptes 2024 natures'!BF107/'4.1 Comptes 2024 natures'!BF3","v":{"v":56.149775114904784,"d":"56.15"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"'4.1 Comptes 2024 natures'!E108/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F108/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G108/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H108/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I108/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J108/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K108/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L108/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M108/'4.1 Comptes 2024 natures'!M3","v":{"v":91.8105527638191,"d":"91.81"}},{"$f":"'4.1 Comptes 2024 natures'!N108/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O108/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P108/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q108/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R108/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S108/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T108/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U108/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V108/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W108/'4.1 Comptes 2024 natures'!W3","v":{"v":16.5,"d":"16.50"}},{"$f":"'4.1 Comptes 2024 natures'!X108/'4.1 Comptes 2024 natures'!X3","v":{"v":7.337662337662338,"d":"7.34"}},{"$f":"'4.1 Comptes 2024 natures'!Y108/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z108/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA108/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB108/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC108/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD108/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE108/'4.1 Comptes 2024 natures'!AE3","v":{"v":1.1525096525096525,"d":"1.15"}},{"$f":"'4.1 Comptes 2024 natures'!AF108/'4.1 Comptes 2024 natures'!AF3","v":{"v":58.77076008273009,"d":"58.77"}},{"$f":"'4.1 Comptes 2024 natures'!AG108/'4.1 Comptes 2024 natures'!AG3","v":{"v":7.348873962860529,"d":"7.35"}},{"$f":"'4.1 Comptes 2024 natures'!AH108/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI108/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ108/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK108/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL108/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM108/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN108/'4.1 Comptes 2024 natures'!AN3","v":{"v":-6.44017094017094,"d":"-6.44"}},{"$f":"'4.1 Comptes 2024 natures'!AO108/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP108/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ108/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR108/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS108/'4.1 Comptes 2024 natures'!AS3","v":{"v":17.736842105263158,"d":"17.74"}},{"$f":"'4.1 Comptes 2024 natures'!AT108/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU108/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV108/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW108/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX108/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY108/'4.1 Comptes 2024 natures'!AY3","v":{"v":9.25925925925926,"d":"9.26"}},{"$f":"'4.1 Comptes 2024 natures'!AZ108/'4.1 Comptes 2024 natures'!AZ3","v":{"v":4.7556390977443606,"d":"4.76"}},{"$f":"'4.1 Comptes 2024 natures'!BA108/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB108/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC108/'4.1 Comptes 2024 natures'!BC3","v":{"v":4.325504409406735,"d":"4.33"}},{"$f":"'4.1 Comptes 2024 natures'!BD108/'4.1 Comptes 2024 natures'!BD3","v":{"v":4.546518488886667,"d":"4.55"}},{"$f":"'4.1 Comptes 2024 natures'!BE108/'4.1 Comptes 2024 natures'!BE3","v":{"v":12.89925059665871,"d":"12.90"}},{"$f":"'4.1 Comptes 2024 natures'!BF108/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.277166776099803,"d":"0.28"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"'4.1 Comptes 2024 natures'!E109/'4.1 Comptes 2024 natures'!E3","v":{"v":-0.9446930280957336,"d":"-0.94"}},{"$f":"'4.1 Comptes 2024 natures'!F109/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G109/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H109/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I109/'4.1 Comptes 2024 natures'!I3","v":{"v":2.8753729319229726,"d":"2.88"}},{"$f":"'4.1 Comptes 2024 natures'!J109/'4.1 Comptes 2024 natures'!J3","v":{"v":0.8858553586988092,"d":"0.89"}},{"$f":"'4.1 Comptes 2024 natures'!K109/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L109/'4.1 Comptes 2024 natures'!L3","v":{"v":2.1270194333879653,"d":"2.13"}},{"$f":"'4.1 Comptes 2024 natures'!M109/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N109/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O109/'4.1 Comptes 2024 natures'!O3","v":{"v":0.7925667516436334,"d":"0.79"}},{"$f":"'4.1 Comptes 2024 natures'!P109/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q109/'4.1 Comptes 2024 natures'!Q3","v":{"v":0.2544642857142857,"d":"0.25"}},{"$f":"'4.1 Comptes 2024 natures'!R109/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S109/'4.1 Comptes 2024 natures'!S3","v":{"v":0.01643835616438356,"d":"0.02"}},{"$f":"'4.1 Comptes 2024 natures'!T109/'4.1 Comptes 2024 natures'!T3","v":{"v":0.5270810810810811,"d":"0.53"}},{"$f":"'4.1 Comptes 2024 natures'!U109/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V109/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W109/'4.1 Comptes 2024 natures'!W3","v":{"v":0.0871559633027523,"d":"0.09"}},{"$f":"'4.1 Comptes 2024 natures'!X109/'4.1 Comptes 2024 natures'!X3","v":{"v":0.016233766233766232,"d":"0.02"}},{"$f":"'4.1 Comptes 2024 natures'!Y109/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z109/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA109/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB109/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC109/'4.1 Comptes 2024 natures'!AC3","v":{"v":0.03125,"d":"0.03"}},{"$f":"'4.1 Comptes 2024 natures'!AD109/'4.1 Comptes 2024 natures'!AD3","v":{"v":0.19946808510638298,"d":"0.20"}},{"$f":"'4.1 Comptes 2024 natures'!AE109/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF109/'4.1 Comptes 2024 natures'!AF3","v":{"v":5.829886246122027,"d":"5.83"}},{"$f":"'4.1 Comptes 2024 natures'!AG109/'4.1 Comptes 2024 natures'!AG3","v":{"v":146.10367443698144,"d":"146.10"}},{"$f":"'4.1 Comptes 2024 natures'!AH109/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI109/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ109/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK109/'4.1 Comptes 2024 natures'!AK3","v":{"v":1.1682819383259913,"d":"1.17"}},{"$f":"'4.1 Comptes 2024 natures'!AL109/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM109/'4.1 Comptes 2024 natures'!AM3","v":{"v":0.10869565217391304,"d":"0.11"}},{"$f":"'4.1 Comptes 2024 natures'!AN109/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO109/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP109/'4.1 Comptes 2024 natures'!AP3","v":{"v":8.019746932515337,"d":"8.02"}},{"$f":"'4.1 Comptes 2024 natures'!AQ109/'4.1 Comptes 2024 natures'!AQ3","v":{"v":11.854951185495118,"d":"11.85"}},{"$f":"'4.1 Comptes 2024 natures'!AR109/'4.1 Comptes 2024 natures'!AR3","v":{"v":0.3564173591874423,"d":"0.36"}},{"$f":"'4.1 Comptes 2024 natures'!AS109/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT109/'4.1 Comptes 2024 natures'!AT3","v":{"v":0.6959819598195982,"d":"0.70"}},{"$f":"'4.1 Comptes 2024 natures'!AU109/'4.1 Comptes 2024 natures'!AU3","v":{"v":3.741392904073587,"d":"3.74"}},{"$f":"'4.1 Comptes 2024 natures'!AV109/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW109/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX109/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY109/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ109/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.8899248120300752,"d":"0.89"}},{"$f":"'4.1 Comptes 2024 natures'!BA109/'4.1 Comptes 2024 natures'!BA3","v":{"v":7.982944934590812,"d":"7.98"}},{"$f":"'4.1 Comptes 2024 natures'!BB109/'4.1 Comptes 2024 natures'!BB3","v":{"v":0.03590664272890485,"d":"0.04"}},{"$f":"'4.1 Comptes 2024 natures'!BC109/'4.1 Comptes 2024 natures'!BC3","v":{"v":6.768550240513095,"d":"6.77"}},{"$f":"'4.1 Comptes 2024 natures'!BD109/'4.1 Comptes 2024 natures'!BD3","v":{"v":1.165429657224292,"d":"1.17"}},{"$f":"'4.1 Comptes 2024 natures'!BE109/'4.1 Comptes 2024 natures'!BE3","v":{"v":36.39173269689738,"d":"36.39"}},{"$f":"'4.1 Comptes 2024 natures'!BF109/'4.1 Comptes 2024 natures'!BF3","v":{"v":3.2313365889691394,"d":"3.23"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"'4.1 Comptes 2024 natures'!E110/'4.1 Comptes 2024 natures'!E3","v":{"v":24.465660770031217,"d":"24.47"}},{"$f":"'4.1 Comptes 2024 natures'!F110/'4.1 Comptes 2024 natures'!F3","v":{"v":84.52471482889734,"d":"84.52"}},{"$f":"'4.1 Comptes 2024 natures'!G110/'4.1 Comptes 2024 natures'!G3","v":{"v":222.15663157894735,"d":"222.16"}},{"$f":"'4.1 Comptes 2024 natures'!H110/'4.1 Comptes 2024 natures'!H3","v":{"v":173.09554565701558,"d":"173.10"}},{"$f":"'4.1 Comptes 2024 natures'!I110/'4.1 Comptes 2024 natures'!I3","v":{"v":103.5608896121508,"d":"103.56"}},{"$f":"'4.1 Comptes 2024 natures'!J110/'4.1 Comptes 2024 natures'!J3","v":{"v":39.99709555620099,"d":"40.00"}},{"$f":"'4.1 Comptes 2024 natures'!K110/'4.1 Comptes 2024 natures'!K3","v":{"v":45.850520086083215,"d":"45.85"}},{"$f":"'4.1 Comptes 2024 natures'!L110/'4.1 Comptes 2024 natures'!L3","v":{"v":85.58047217669555,"d":"85.58"}},{"$f":"'4.1 Comptes 2024 natures'!M110/'4.1 Comptes 2024 natures'!M3","v":{"v":12.69167264895908,"d":"12.69"}},{"$f":"'4.1 Comptes 2024 natures'!N110/'4.1 Comptes 2024 natures'!N3","v":{"v":182.6086956521739,"d":"182.61"}},{"$f":"'4.1 Comptes 2024 natures'!O110/'4.1 Comptes 2024 natures'!O3","v":{"v":14.34422380249564,"d":"14.34"}},{"$f":"'4.1 Comptes 2024 natures'!P110/'4.1 Comptes 2024 natures'!P3","v":{"v":46.61596958174905,"d":"46.62"}},{"$f":"'4.1 Comptes 2024 natures'!Q110/'4.1 Comptes 2024 natures'!Q3","v":{"v":90.53571428571429,"d":"90.54"}},{"$f":"'4.1 Comptes 2024 natures'!R110/'4.1 Comptes 2024 natures'!R3","v":{"v":69.27536231884058,"d":"69.28"}},{"$f":"'4.1 Comptes 2024 natures'!S110/'4.1 Comptes 2024 natures'!S3","v":{"v":39.67123287671233,"d":"39.67"}},{"$f":"'4.1 Comptes 2024 natures'!T110/'4.1 Comptes 2024 natures'!T3","v":{"v":72.89589189189189,"d":"72.90"}},{"$f":"'4.1 Comptes 2024 natures'!U110/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V110/'4.1 Comptes 2024 natures'!V3","v":{"v":44.83002207505519,"d":"44.83"}},{"$f":"'4.1 Comptes 2024 natures'!W110/'4.1 Comptes 2024 natures'!W3","v":{"v":68.01509174311927,"d":"68.02"}},{"$f":"'4.1 Comptes 2024 natures'!X110/'4.1 Comptes 2024 natures'!X3","v":{"v":3.9285714285714284,"d":"3.93"}},{"$f":"'4.1 Comptes 2024 natures'!Y110/'4.1 Comptes 2024 natures'!Y3","v":{"v":33.57315112540193,"d":"33.57"}},{"$f":"'4.1 Comptes 2024 natures'!Z110/'4.1 Comptes 2024 natures'!Z3","v":{"v":6.177012907191149,"d":"6.18"}},{"$f":"'4.1 Comptes 2024 natures'!AA110/'4.1 Comptes 2024 natures'!AA3","v":{"v":170.59602649006624,"d":"170.60"}},{"$f":"'4.1 Comptes 2024 natures'!AB110/'4.1 Comptes 2024 natures'!AB3","v":{"v":102.09147286821705,"d":"102.09"}},{"$f":"'4.1 Comptes 2024 natures'!AC110/'4.1 Comptes 2024 natures'!AC3","v":{"v":112.33291666666666,"d":"112.33"}},{"$f":"'4.1 Comptes 2024 natures'!AD110/'4.1 Comptes 2024 natures'!AD3","v":{"v":4.540780141843972,"d":"4.54"}},{"$f":"'4.1 Comptes 2024 natures'!AE110/'4.1 Comptes 2024 natures'!AE3","v":{"v":31.368725868725868,"d":"31.37"}},{"$f":"'4.1 Comptes 2024 natures'!AF110/'4.1 Comptes 2024 natures'!AF3","v":{"v":49.07425025853154,"d":"49.07"}},{"$f":"'4.1 Comptes 2024 natures'!AG110/'4.1 Comptes 2024 natures'!AG3","v":{"v":20.549427103911498,"d":"20.55"}},{"$f":"'4.1 Comptes 2024 natures'!AH110/'4.1 Comptes 2024 natures'!AH3","v":{"v":3.2828691983122362,"d":"3.28"}},{"$f":"'4.1 Comptes 2024 natures'!AI110/'4.1 Comptes 2024 natures'!AI3","v":222.08},{"$f":"'4.1 Comptes 2024 natures'!AJ110/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK110/'4.1 Comptes 2024 natures'!AK3","v":{"v":220.5190308370044,"d":"220.52"}},{"$f":"'4.1 Comptes 2024 natures'!AL110/'4.1 Comptes 2024 natures'!AL3","v":{"v":67.91779448621554,"d":"67.92"}},{"$f":"'4.1 Comptes 2024 natures'!AM110/'4.1 Comptes 2024 natures'!AM3","v":{"v":48.83627717391305,"d":"48.84"}},{"$f":"'4.1 Comptes 2024 natures'!AN110/'4.1 Comptes 2024 natures'!AN3","v":{"v":226.59341880341879,"d":"226.59"}},{"$f":"'4.1 Comptes 2024 natures'!AO110/'4.1 Comptes 2024 natures'!AO3","v":{"v":24.912480620155037,"d":"24.91"}},{"$f":"'4.1 Comptes 2024 natures'!AP110/'4.1 Comptes 2024 natures'!AP3","v":{"v":324.96167944785276,"d":"324.96"}},{"$f":"'4.1 Comptes 2024 natures'!AQ110/'4.1 Comptes 2024 natures'!AQ3","v":{"v":41.17489539748954,"d":"41.17"}},{"$f":"'4.1 Comptes 2024 natures'!AR110/'4.1 Comptes 2024 natures'!AR3","v":{"v":73.58153277931672,"d":"73.58"}},{"$f":"'4.1 Comptes 2024 natures'!AS110/'4.1 Comptes 2024 natures'!AS3","v":{"v":123.94148606811144,"d":"123.94"}},{"$f":"'4.1 Comptes 2024 natures'!AT110/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU110/'4.1 Comptes 2024 natures'!AU3","v":{"v":33.4146517739816,"d":"33.41"}},{"$f":"'4.1 Comptes 2024 natures'!AV110/'4.1 Comptes 2024 natures'!AV3","v":{"v":34.869054054054054,"d":"34.87"}},{"$f":"'4.1 Comptes 2024 natures'!AW110/'4.1 Comptes 2024 natures'!AW3","v":{"v":117.45341246290802,"d":"117.45"}},{"$f":"'4.1 Comptes 2024 natures'!AX110/'4.1 Comptes 2024 natures'!AX3","v":{"v":38.23394607843137,"d":"38.23"}},{"$f":"'4.1 Comptes 2024 natures'!AY110/'4.1 Comptes 2024 natures'!AY3","v":{"v":89.46216931216931,"d":"89.46"}},{"$f":"'4.1 Comptes 2024 natures'!AZ110/'4.1 Comptes 2024 natures'!AZ3","v":{"v":92.54957706766918,"d":"92.55"}},{"$f":"'4.1 Comptes 2024 natures'!BA110/'4.1 Comptes 2024 natures'!BA3","v":{"v":65.91914207484028,"d":"65.92"}},{"$f":"'4.1 Comptes 2024 natures'!BB110/'4.1 Comptes 2024 natures'!BB3","v":{"v":63.43375224416517,"d":"63.43"}},{"$f":"'4.1 Comptes 2024 natures'!BC110/'4.1 Comptes 2024 natures'!BC3","v":{"v":64.97287092463924,"d":"64.97"}},{"$f":"'4.1 Comptes 2024 natures'!BD110/'4.1 Comptes 2024 natures'!BD3","v":{"v":62.328823411755884,"d":"62.33"}},{"$f":"'4.1 Comptes 2024 natures'!BE110/'4.1 Comptes 2024 natures'!BE3","v":{"v":38.81738806682577,"d":"38.82"}},{"$f":"'4.1 Comptes 2024 natures'!BF110/'4.1 Comptes 2024 natures'!BF3","v":{"v":80.55612155285621,"d":"80.56"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"'4.1 Comptes 2024 natures'!E111/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F111/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G111/'4.1 Comptes 2024 natures'!G3","v":{"v":41.68421052631579,"d":"41.68"}},{"$f":"'4.1 Comptes 2024 natures'!H111/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I111/'4.1 Comptes 2024 natures'!I3","v":{"v":49.547190127474906,"d":"49.55"}},{"$f":"'4.1 Comptes 2024 natures'!J111/'4.1 Comptes 2024 natures'!J3","v":{"v":42.31242230612838,"d":"42.31"}},{"$f":"'4.1 Comptes 2024 natures'!K111/'4.1 Comptes 2024 natures'!K3","v":{"v":7.7934899569583935,"d":"7.79"}},{"$f":"'4.1 Comptes 2024 natures'!L111/'4.1 Comptes 2024 natures'!L3","v":{"v":53.72668383672832,"d":"53.73"}},{"$f":"'4.1 Comptes 2024 natures'!M111/'4.1 Comptes 2024 natures'!M3","v":{"v":0.028715003589375447,"d":"0.03"}},{"$f":"'4.1 Comptes 2024 natures'!N111/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O111/'4.1 Comptes 2024 natures'!O3","v":{"v":0.5404535086542333,"d":"0.54"}},{"$f":"'4.1 Comptes 2024 natures'!P111/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q111/'4.1 Comptes 2024 natures'!Q3","v":{"v":0.17857142857142858,"d":"0.18"}},{"$f":"'4.1 Comptes 2024 natures'!R111/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S111/'4.1 Comptes 2024 natures'!S3","v":{"v":1452.054794520548,"d":"1,452.05"}},{"$f":"'4.1 Comptes 2024 natures'!T111/'4.1 Comptes 2024 natures'!T3","v":{"v":1512.7239594594594,"d":"1,512.72"}},{"$f":"'4.1 Comptes 2024 natures'!U111/'4.1 Comptes 2024 natures'!U3","v":{"v":101.80505415162455,"d":"101.81"}},{"$f":"'4.1 Comptes 2024 natures'!V111/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W111/'4.1 Comptes 2024 natures'!W3","v":{"v":0.06116207951070336,"d":"0.06"}},{"$f":"'4.1 Comptes 2024 natures'!X111/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y111/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z111/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA111/'4.1 Comptes 2024 natures'!AA3","v":{"v":1.8543046357615893,"d":"1.85"}},{"$f":"'4.1 Comptes 2024 natures'!AB111/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC111/'4.1 Comptes 2024 natures'!AC3","v":{"v":0.027777777777777776,"d":"0.03"}},{"$f":"'4.1 Comptes 2024 natures'!AD111/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE111/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF111/'4.1 Comptes 2024 natures'!AF3","v":{"v":1.1582213029989659,"d":"1.16"}},{"$f":"'4.1 Comptes 2024 natures'!AG111/'4.1 Comptes 2024 natures'!AG3","v":{"v":0.34768866060845516,"d":"0.35"}},{"$f":"'4.1 Comptes 2024 natures'!AH111/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI111/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ111/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK111/'4.1 Comptes 2024 natures'!AK3","v":{"v":0.3700440528634361,"d":"0.37"}},{"$f":"'4.1 Comptes 2024 natures'!AL111/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM111/'4.1 Comptes 2024 natures'!AM3","v":{"v":46.45016304347826,"d":"46.45"}},{"$f":"'4.1 Comptes 2024 natures'!AN111/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO111/'4.1 Comptes 2024 natures'!AO3","v":{"v":14.054263565891473,"d":"14.05"}},{"$f":"'4.1 Comptes 2024 natures'!AP111/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ111/'4.1 Comptes 2024 natures'!AQ3","v":{"v":10.504881450488146,"d":"10.50"}},{"$f":"'4.1 Comptes 2024 natures'!AR111/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS111/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT111/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU111/'4.1 Comptes 2024 natures'!AU3","v":{"v":20.604467805519054,"d":"20.60"}},{"$f":"'4.1 Comptes 2024 natures'!AV111/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW111/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX111/'4.1 Comptes 2024 natures'!AX3","v":{"v":0.7352941176470589,"d":"0.74"}},{"$f":"'4.1 Comptes 2024 natures'!AY111/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.10582010582010581,"d":"0.11"}},{"$f":"'4.1 Comptes 2024 natures'!AZ111/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.7706766917293233,"d":"0.77"}},{"$f":"'4.1 Comptes 2024 natures'!BA111/'4.1 Comptes 2024 natures'!BA3","v":{"v":1.216915120170368,"d":"1.22"}},{"$f":"'4.1 Comptes 2024 natures'!BB111/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC111/'4.1 Comptes 2024 natures'!BC3","v":{"v":37.68784687332977,"d":"37.69"}},{"$f":"'4.1 Comptes 2024 natures'!BD111/'4.1 Comptes 2024 natures'!BD3","v":{"v":68.5099917493812,"d":"68.51"}},{"$f":"'4.1 Comptes 2024 natures'!BE111/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.32649164677804293,"d":"0.33"}},{"$f":"'4.1 Comptes 2024 natures'!BF111/'4.1 Comptes 2024 natures'!BF3","v":{"v":3.157596848325673,"d":"3.16"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"'4.1 Comptes 2024 natures'!E112/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F112/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G112/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H112/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I112/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J112/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K112/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L112/'4.1 Comptes 2024 natures'!L3","v":{"v":11.434558651369702,"d":"11.43"}},{"$f":"'4.1 Comptes 2024 natures'!M112/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N112/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O112/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P112/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q112/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R112/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S112/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T112/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U112/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V112/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W112/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X112/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y112/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z112/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA112/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB112/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC112/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD112/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE112/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF112/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG112/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH112/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI112/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ112/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK112/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL112/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM112/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN112/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO112/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP112/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ112/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR112/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS112/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT112/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU112/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV112/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW112/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX112/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY112/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ112/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA112/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB112/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC112/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.9576563335114912,"d":"1.96"}},{"$f":"'4.1 Comptes 2024 natures'!BD112/'4.1 Comptes 2024 natures'!BD3","v":{"v":3.663049728729655,"d":"3.66"}},{"$f":"'4.1 Comptes 2024 natures'!BE112/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF112/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"'4.1 Comptes 2024 natures'!E113/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F113/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G113/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H113/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I113/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J113/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K113/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L113/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M113/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N113/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O113/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P113/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q113/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R113/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S113/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T113/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U113/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V113/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W113/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X113/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y113/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z113/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA113/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB113/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC113/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD113/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE113/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF113/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG113/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH113/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI113/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ113/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK113/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL113/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM113/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN113/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO113/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP113/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ113/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR113/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS113/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT113/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU113/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV113/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW113/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX113/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY113/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ113/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA113/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB113/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC113/'4.1 Comptes 2024 natures'!BC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD113/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE113/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF113/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"'4.1 Comptes 2024 natures'!E114/'4.1 Comptes 2024 natures'!E3","v":{"v":1.0586888657648283,"d":"1.06"}},{"$f":"'4.1 Comptes 2024 natures'!F114/'4.1 Comptes 2024 natures'!F3","v":{"v":29.25855513307985,"d":"29.26"}},{"$f":"'4.1 Comptes 2024 natures'!G114/'4.1 Comptes 2024 natures'!G3","v":{"v":5.536842105263158,"d":"5.54"}},{"$f":"'4.1 Comptes 2024 natures'!H114/'4.1 Comptes 2024 natures'!H3","v":{"v":113.76391982182628,"d":"113.76"}},{"$f":"'4.1 Comptes 2024 natures'!I114/'4.1 Comptes 2024 natures'!I3","v":{"v":28.800211554109033,"d":"28.80"}},{"$f":"'4.1 Comptes 2024 natures'!J114/'4.1 Comptes 2024 natures'!J3","v":{"v":26.810877142027305,"d":"26.81"}},{"$f":"'4.1 Comptes 2024 natures'!K114/'4.1 Comptes 2024 natures'!K3","v":{"v":41.38665710186513,"d":"41.39"}},{"$f":"'4.1 Comptes 2024 natures'!L114/'4.1 Comptes 2024 natures'!L3","v":{"v":126.227535315695,"d":"126.23"}},{"$f":"'4.1 Comptes 2024 natures'!M114/'4.1 Comptes 2024 natures'!M3","v":{"v":16.549174443646805,"d":"16.55"}},{"$f":"'4.1 Comptes 2024 natures'!N114/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O114/'4.1 Comptes 2024 natures'!O3","v":{"v":49.93099691399436,"d":"49.93"}},{"$f":"'4.1 Comptes 2024 natures'!P114/'4.1 Comptes 2024 natures'!P3","v":{"v":74.13127376425857,"d":"74.13"}},{"$f":"'4.1 Comptes 2024 natures'!Q114/'4.1 Comptes 2024 natures'!Q3","v":{"v":32.455357142857146,"d":"32.46"}},{"$f":"'4.1 Comptes 2024 natures'!R114/'4.1 Comptes 2024 natures'!R3","v":{"v":4.0251207729468605,"d":"4.03"}},{"$f":"'4.1 Comptes 2024 natures'!S114/'4.1 Comptes 2024 natures'!S3","v":{"v":15.712328767123287,"d":"15.71"}},{"$f":"'4.1 Comptes 2024 natures'!T114/'4.1 Comptes 2024 natures'!T3","v":{"v":7.583108108108108,"d":"7.58"}},{"$f":"'4.1 Comptes 2024 natures'!U114/'4.1 Comptes 2024 natures'!U3","v":{"v":63.86281588447653,"d":"63.86"}},{"$f":"'4.1 Comptes 2024 natures'!V114/'4.1 Comptes 2024 natures'!V3","v":{"v":86.00220750551877,"d":"86.00"}},{"$f":"'4.1 Comptes 2024 natures'!W114/'4.1 Comptes 2024 natures'!W3","v":{"v":79.4759510703364,"d":"79.48"}},{"$f":"'4.1 Comptes 2024 natures'!X114/'4.1 Comptes 2024 natures'!X3","v":{"v":208.01168831168832,"d":"208.01"}},{"$f":"'4.1 Comptes 2024 natures'!Y114/'4.1 Comptes 2024 natures'!Y3","v":{"v":24.102451768488745,"d":"24.10"}},{"$f":"'4.1 Comptes 2024 natures'!Z114/'4.1 Comptes 2024 natures'!Z3","v":{"v":20.898401966810077,"d":"20.90"}},{"$f":"'4.1 Comptes 2024 natures'!AA114/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB114/'4.1 Comptes 2024 natures'!AB3","v":{"v":66.6078488372093,"d":"66.61"}},{"$f":"'4.1 Comptes 2024 natures'!AC114/'4.1 Comptes 2024 natures'!AC3","v":{"v":87.62805555555555,"d":"87.63"}},{"$f":"'4.1 Comptes 2024 natures'!AD114/'4.1 Comptes 2024 natures'!AD3","v":{"v":41.513297872340424,"d":"41.51"}},{"$f":"'4.1 Comptes 2024 natures'!AE114/'4.1 Comptes 2024 natures'!AE3","v":{"v":222.33793436293436,"d":"222.34"}},{"$f":"'4.1 Comptes 2024 natures'!AF114/'4.1 Comptes 2024 natures'!AF3","v":{"v":56.74457083764219,"d":"56.74"}},{"$f":"'4.1 Comptes 2024 natures'!AG114/'4.1 Comptes 2024 natures'!AG3","v":{"v":88.50009877518767,"d":"88.50"}},{"$f":"'4.1 Comptes 2024 natures'!AH114/'4.1 Comptes 2024 natures'!AH3","v":{"v":128.18481012658228,"d":"128.18"}},{"$f":"'4.1 Comptes 2024 natures'!AI114/'4.1 Comptes 2024 natures'!AI3","v":0.96},{"$f":"'4.1 Comptes 2024 natures'!AJ114/'4.1 Comptes 2024 natures'!AJ3","v":{"v":72.02160328879754,"d":"72.02"}},{"$f":"'4.1 Comptes 2024 natures'!AK114/'4.1 Comptes 2024 natures'!AK3","v":{"v":257.02127753303967,"d":"257.02"}},{"$f":"'4.1 Comptes 2024 natures'!AL114/'4.1 Comptes 2024 natures'!AL3","v":{"v":48.733082706766915,"d":"48.73"}},{"$f":"'4.1 Comptes 2024 natures'!AM114/'4.1 Comptes 2024 natures'!AM3","v":{"v":108.34239130434783,"d":"108.34"}},{"$f":"'4.1 Comptes 2024 natures'!AN114/'4.1 Comptes 2024 natures'!AN3","v":{"v":37.01717948717948,"d":"37.02"}},{"$f":"'4.1 Comptes 2024 natures'!AO114/'4.1 Comptes 2024 natures'!AO3","v":{"v":196.22286821705427,"d":"196.22"}},{"$f":"'4.1 Comptes 2024 natures'!AP114/'4.1 Comptes 2024 natures'!AP3","v":{"v":141.54950920245398,"d":"141.55"}},{"$f":"'4.1 Comptes 2024 natures'!AQ114/'4.1 Comptes 2024 natures'!AQ3","v":{"v":21.72133891213389,"d":"21.72"}},{"$f":"'4.1 Comptes 2024 natures'!AR114/'4.1 Comptes 2024 natures'!AR3","v":{"v":68.22192982456141,"d":"68.22"}},{"$f":"'4.1 Comptes 2024 natures'!AS114/'4.1 Comptes 2024 natures'!AS3","v":{"v":37.15170278637771,"d":"37.15"}},{"$f":"'4.1 Comptes 2024 natures'!AT114/'4.1 Comptes 2024 natures'!AT3","v":{"v":36.914616646166465,"d":"36.91"}},{"$f":"'4.1 Comptes 2024 natures'!AU114/'4.1 Comptes 2024 natures'!AU3","v":{"v":15.42706964520368,"d":"15.43"}},{"$f":"'4.1 Comptes 2024 natures'!AV114/'4.1 Comptes 2024 natures'!AV3","v":{"v":31.632702702702705,"d":"31.63"}},{"$f":"'4.1 Comptes 2024 natures'!AW114/'4.1 Comptes 2024 natures'!AW3","v":{"v":104.87373887240355,"d":"104.87"}},{"$f":"'4.1 Comptes 2024 natures'!AX114/'4.1 Comptes 2024 natures'!AX3","v":{"v":23.205968137254903,"d":"23.21"}},{"$f":"'4.1 Comptes 2024 natures'!AY114/'4.1 Comptes 2024 natures'!AY3","v":{"v":4.328571428571428,"d":"4.33"}},{"$f":"'4.1 Comptes 2024 natures'!AZ114/'4.1 Comptes 2024 natures'!AZ3","v":{"v":142.78778195488724,"d":"142.79"}},{"$f":"'4.1 Comptes 2024 natures'!BA114/'4.1 Comptes 2024 natures'!BA3","v":{"v":171.20599178582293,"d":"171.21"}},{"$f":"'4.1 Comptes 2024 natures'!BB114/'4.1 Comptes 2024 natures'!BB3","v":{"v":33.819569120287255,"d":"33.82"}},{"$f":"'4.1 Comptes 2024 natures'!BC114/'4.1 Comptes 2024 natures'!BC3","v":{"v":80.1686390967397,"d":"80.17"}},{"$f":"'4.1 Comptes 2024 natures'!BD114/'4.1 Comptes 2024 natures'!BD3","v":{"v":69.03075405655423,"d":"69.03"}},{"$f":"'4.1 Comptes 2024 natures'!BE114/'4.1 Comptes 2024 natures'!BE3","v":{"v":69.53094988066826,"d":"69.53"}},{"$f":"'4.1 Comptes 2024 natures'!BF114/'4.1 Comptes 2024 natures'!BF3","v":{"v":103.02286523309257,"d":"103.02"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"'4.1 Comptes 2024 natures'!E115/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F115/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G115/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H115/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I115/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J115/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K115/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L115/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M115/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N115/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O115/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P115/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q115/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R115/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S115/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T115/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U115/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V115/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W115/'4.1 Comptes 2024 natures'!W3","v":{"v":0.24770642201834864,"d":"0.25"}},{"$f":"'4.1 Comptes 2024 natures'!X115/'4.1 Comptes 2024 natures'!X3","v":{"v":0.487012987012987,"d":"0.49"}},{"$f":"'4.1 Comptes 2024 natures'!Y115/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z115/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA115/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB115/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC115/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD115/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE115/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF115/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG115/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH115/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI115/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ115/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK115/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL115/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM115/'4.1 Comptes 2024 natures'!AM3","v":{"v":3.1817255434782608,"d":"3.18"}},{"$f":"'4.1 Comptes 2024 natures'!AN115/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO115/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP115/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ115/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR115/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS115/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT115/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU115/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV115/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW115/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX115/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY115/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ115/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA115/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB115/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC115/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.04411745056119722,"d":"0.04"}},{"$f":"'4.1 Comptes 2024 natures'!BD115/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.020251518863914793,"d":"0.02"}},{"$f":"'4.1 Comptes 2024 natures'!BE115/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.014319809069212411,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BF115/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.09609939264609324,"d":"0.10"}}]
[null,null,449,"Autres revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!E116/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F116/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G116/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H116/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I116/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J116/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K116/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L116/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M116/'4.1 Comptes 2024 natures'!M3","v":{"v":2.1536252692031587E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N116/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O116/'4.1 Comptes 2024 natures'!O3","v":{"v":0.004031933449617604,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P116/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q116/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R116/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S116/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T116/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U116/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V116/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W116/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X116/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y116/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z116/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA116/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB116/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC116/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD116/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE116/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF116/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.0889348500517063E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG116/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH116/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI116/'4.1 Comptes 2024 natures'!AI3","v":0.08},{"$f":"'4.1 Comptes 2024 natures'!AJ116/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK116/'4.1 Comptes 2024 natures'!AK3","v":{"v":3.7755506607929514,"d":"3.78"}},{"$f":"'4.1 Comptes 2024 natures'!AL116/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM116/'4.1 Comptes 2024 natures'!AM3","v":{"v":-6.751453804347825,"d":"-6.75"}},{"$f":"'4.1 Comptes 2024 natures'!AN116/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO116/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP116/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ116/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR116/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS116/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT116/'4.1 Comptes 2024 natures'!AT3","v":{"v":1.0340631406314063,"d":"1.03"}},{"$f":"'4.1 Comptes 2024 natures'!AU116/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV116/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW116/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX116/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY116/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ116/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA116/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB116/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC116/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.02515566541956174,"d":"0.03"}},{"$f":"'4.1 Comptes 2024 natures'!BD116/'4.1 Comptes 2024 natures'!BD3","v":{"v":7.5880691051828891E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE116/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.3403341288782816E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF116/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.07543745896257388,"d":"0.08"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E119+E120","v":{"v":12.466118626430802,"d":"12.47"}},{"$f":"F119+F120","v":{"v":70.96064638783271,"d":"70.96"}},{"v":2.470842105263158,"d":"2.47"},{"v":334.642561247216,"d":"334.64"},{"v":45.799742337944124,"d":"45.80"},{"v":46.529122857972695,"d":"46.53"},{"v":20.54913916786227,"d":"20.55"},{"v":2.301939436509795,"d":"2.30"},{"v":175.2589231873654,"d":"175.26"},{"v":0,"d":"0.00"},{"v":51.33178585804374,"d":"51.33"},{"v":0,"d":"0.00"},{"v":97.09821428571429,"d":"97.10"},{"v":34.00256038647343,"d":"34.00"},{"v":115.57671232876712,"d":"115.58"},{"v":42.49039189189189,"d":"42.49"},{"v":219.07184115523467,"d":"219.07"},{"v":0,"d":"0.00"},{"v":24.884636085626912,"d":"24.88"},{"v":23.19090909090909,"d":"23.19"},{"v":-0.0125,"d":"-0.01"},{"v":17.26652120467117,"d":"17.27"},{"v":2.310264900662252,"d":"2.31"},{"v":2.3386627906976742,"d":"2.34"},{"v":0,"d":"0.00"},{"v":3.696276595744681,"d":"3.70"},{"v":2.3214285714285716,"d":"2.32"},{"v":71.56296277145812,"d":"71.56"},{"v":3.3332082180956144,"d":"3.33"},{"v":2.4200421940928267,"d":"2.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.2086784140969162,"d":"3.21"},{"v":107.08844611528822,"d":"107.09"},{"v":8.340353260869565,"d":"8.34"},{"v":0,"d":"0.00"},{"v":2.3193023255813956,"d":"2.32"},{"v":255.18451687116564,"d":"255.18"},{"v":25.805648535564856,"d":"25.81"},{"v":7.549353647276085,"d":"7.55"},{"v":105.5561919504644,"d":"105.56"},{"v":1.1271340713407134,"d":"1.13"},{"v":85.55215505913272,"d":"85.55"},{"v":18.66581081081081,"d":"18.67"},{"v":2.333827893175074,"d":"2.33"},{"v":2.367861519607843,"d":"2.37"},{"v":117.79941798941799,"d":"117.80"},{"v":150.8378289473684,"d":"150.84"},{"v":36.36740492850624,"d":"36.37"},{"v":0.21543985637342908,"d":"0.22"},{"v":36.202142036344206,"d":"36.20"},{"v":36.63443533264995,"d":"36.63"},{"v":17.89740811455847,"d":"17.90"},{"v":43.36118885423506,"d":"43.36"}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2024 natures'!E119/'4.1 Comptes 2024 natures'!E3","v":{"v":11.843548387096774,"d":"11.84"}},{"$f":"'4.1 Comptes 2024 natures'!F119/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G119/'4.1 Comptes 2024 natures'!G3","v":{"v":2.470842105263158,"d":"2.47"}},{"$f":"'4.1 Comptes 2024 natures'!H119/'4.1 Comptes 2024 natures'!H3","v":{"v":2.3545657015590202,"d":"2.35"}},{"$f":"'4.1 Comptes 2024 natures'!I119/'4.1 Comptes 2024 natures'!I3","v":{"v":2.3235286140493625,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!J119/'4.1 Comptes 2024 natures'!J3","v":{"v":2.3204327621260528,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!K119/'4.1 Comptes 2024 natures'!K3","v":{"v":5.2642575322812055,"d":"5.26"}},{"$f":"'4.1 Comptes 2024 natures'!L119/'4.1 Comptes 2024 natures'!L3","v":{"v":2.301939436509795,"d":"2.30"}},{"$f":"'4.1 Comptes 2024 natures'!M119/'4.1 Comptes 2024 natures'!M3","v":{"v":2.3241564967695623,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!N119/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O119/'4.1 Comptes 2024 natures'!O3","v":{"v":2.316422916946196,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!P119/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q119/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R119/'4.1 Comptes 2024 natures'!R3","v":{"v":2.397584541062802,"d":"2.40"}},{"$f":"'4.1 Comptes 2024 natures'!S119/'4.1 Comptes 2024 natures'!S3","v":{"v":2.2405479452054795,"d":"2.24"}},{"$f":"'4.1 Comptes 2024 natures'!T119/'4.1 Comptes 2024 natures'!T3","v":{"v":2.329797297297297,"d":"2.33"}},{"$f":"'4.1 Comptes 2024 natures'!U119/'4.1 Comptes 2024 natures'!U3","v":{"v":2.4693140794223827,"d":"2.47"}},{"$f":"'4.1 Comptes 2024 natures'!V119/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W119/'4.1 Comptes 2024 natures'!W3","v":{"v":2.3633639143730885,"d":"2.36"}},{"$f":"'4.1 Comptes 2024 natures'!X119/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y119/'4.1 Comptes 2024 natures'!Y3","v":{"v":-0.0125,"d":"-0.01"}},{"$f":"'4.1 Comptes 2024 natures'!Z119/'4.1 Comptes 2024 natures'!Z3","v":{"v":2.393577135832821,"d":"2.39"}},{"$f":"'4.1 Comptes 2024 natures'!AA119/'4.1 Comptes 2024 natures'!AA3","v":{"v":2.310264900662252,"d":"2.31"}},{"$f":"'4.1 Comptes 2024 natures'!AB119/'4.1 Comptes 2024 natures'!AB3","v":{"v":2.3386627906976742,"d":"2.34"}},{"$f":"'4.1 Comptes 2024 natures'!AC119/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD119/'4.1 Comptes 2024 natures'!AD3","v":{"v":2.368528368794326,"d":"2.37"}},{"$f":"'4.1 Comptes 2024 natures'!AE119/'4.1 Comptes 2024 natures'!AE3","v":{"v":2.3214285714285716,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!AF119/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.3678903826266806,"d":"2.37"}},{"$f":"'4.1 Comptes 2024 natures'!AG119/'4.1 Comptes 2024 natures'!AG3","v":{"v":2.3985973923350454,"d":"2.40"}},{"$f":"'4.1 Comptes 2024 natures'!AH119/'4.1 Comptes 2024 natures'!AH3","v":{"v":2.4200421940928267,"d":"2.42"}},{"$f":"'4.1 Comptes 2024 natures'!AI119/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ119/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK119/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL119/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM119/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN119/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO119/'4.1 Comptes 2024 natures'!AO3","v":{"v":2.3193023255813956,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!AP119/'4.1 Comptes 2024 natures'!AP3","v":{"v":2.3577837423312884,"d":"2.36"}},{"$f":"'4.1 Comptes 2024 natures'!AQ119/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR119/'4.1 Comptes 2024 natures'!AR3","v":{"v":2.3365189289012003,"d":"2.34"}},{"$f":"'4.1 Comptes 2024 natures'!AS119/'4.1 Comptes 2024 natures'!AS3","v":{"v":2.336377708978328,"d":"2.34"}},{"$f":"'4.1 Comptes 2024 natures'!AT119/'4.1 Comptes 2024 natures'!AT3","v":{"v":1.1271340713407134,"d":"1.13"}},{"$f":"'4.1 Comptes 2024 natures'!AU119/'4.1 Comptes 2024 natures'!AU3","v":{"v":2.40137976346912,"d":"2.40"}},{"$f":"'4.1 Comptes 2024 natures'!AV119/'4.1 Comptes 2024 natures'!AV3","v":{"v":2.305945945945946,"d":"2.31"}},{"$f":"'4.1 Comptes 2024 natures'!AW119/'4.1 Comptes 2024 natures'!AW3","v":{"v":2.333827893175074,"d":"2.33"}},{"$f":"'4.1 Comptes 2024 natures'!AX119/'4.1 Comptes 2024 natures'!AX3","v":{"v":2.367861519607843,"d":"2.37"}},{"$f":"'4.1 Comptes 2024 natures'!AY119/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ119/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.4618890977443609,"d":"0.46"}},{"$f":"'4.1 Comptes 2024 natures'!BA119/'4.1 Comptes 2024 natures'!BA3","v":{"v":2.2725509583206573,"d":"2.27"}},{"$f":"'4.1 Comptes 2024 natures'!BB119/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC119/'4.1 Comptes 2024 natures'!BC3","v":{"v":2.1292441207910215,"d":"2.13"}},{"$f":"'4.1 Comptes 2024 natures'!BD119/'4.1 Comptes 2024 natures'!BD3","v":{"v":2.6699152436432736,"d":"2.67"}},{"$f":"'4.1 Comptes 2024 natures'!BE119/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.832615751789976,"d":"1.83"}},{"$f":"'4.1 Comptes 2024 natures'!BF119/'4.1 Comptes 2024 natures'!BF3","v":{"v":1.3693113919894946,"d":"1.37"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"'4.1 Comptes 2024 natures'!E120/'4.1 Comptes 2024 natures'!E3","v":{"v":0.622570239334027,"d":"0.62"}},{"$f":"'4.1 Comptes 2024 natures'!F120/'4.1 Comptes 2024 natures'!F3","v":{"v":70.96064638783271,"d":"70.96"}},{"$f":"'4.1 Comptes 2024 natures'!G120/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H120/'4.1 Comptes 2024 natures'!H3","v":{"v":332.287995545657,"d":"332.29"}},{"$f":"'4.1 Comptes 2024 natures'!I120/'4.1 Comptes 2024 natures'!I3","v":{"v":43.47621372389476,"d":"43.48"}},{"$f":"'4.1 Comptes 2024 natures'!J120/'4.1 Comptes 2024 natures'!J3","v":{"v":44.20869009584664,"d":"44.21"}},{"$f":"'4.1 Comptes 2024 natures'!K120/'4.1 Comptes 2024 natures'!K3","v":{"v":15.284881635581062,"d":"15.28"}},{"$f":"'4.1 Comptes 2024 natures'!L120/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M120/'4.1 Comptes 2024 natures'!M3","v":{"v":172.93476669059584,"d":"172.93"}},{"$f":"'4.1 Comptes 2024 natures'!N120/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O120/'4.1 Comptes 2024 natures'!O3","v":{"v":49.01536294109754,"d":"49.02"}},{"$f":"'4.1 Comptes 2024 natures'!P120/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q120/'4.1 Comptes 2024 natures'!Q3","v":{"v":97.09821428571429,"d":"97.10"}},{"$f":"'4.1 Comptes 2024 natures'!R120/'4.1 Comptes 2024 natures'!R3","v":{"v":31.604975845410625,"d":"31.60"}},{"$f":"'4.1 Comptes 2024 natures'!S120/'4.1 Comptes 2024 natures'!S3","v":{"v":113.33616438356164,"d":"113.34"}},{"$f":"'4.1 Comptes 2024 natures'!T120/'4.1 Comptes 2024 natures'!T3","v":{"v":40.16059459459459,"d":"40.16"}},{"$f":"'4.1 Comptes 2024 natures'!U120/'4.1 Comptes 2024 natures'!U3","v":{"v":216.60252707581228,"d":"216.60"}},{"$f":"'4.1 Comptes 2024 natures'!V120/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W120/'4.1 Comptes 2024 natures'!W3","v":{"v":22.521272171253823,"d":"22.52"}},{"$f":"'4.1 Comptes 2024 natures'!X120/'4.1 Comptes 2024 natures'!X3","v":{"v":23.19090909090909,"d":"23.19"}},{"$f":"'4.1 Comptes 2024 natures'!Y120/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z120/'4.1 Comptes 2024 natures'!Z3","v":{"v":14.872944068838352,"d":"14.87"}},{"$f":"'4.1 Comptes 2024 natures'!AA120/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB120/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC120/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD120/'4.1 Comptes 2024 natures'!AD3","v":{"v":1.3277482269503547,"d":"1.33"}},{"$f":"'4.1 Comptes 2024 natures'!AE120/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF120/'4.1 Comptes 2024 natures'!AF3","v":{"v":69.19507238883143,"d":"69.20"}},{"$f":"'4.1 Comptes 2024 natures'!AG120/'4.1 Comptes 2024 natures'!AG3","v":{"v":0.934610825760569,"d":"0.93"}},{"$f":"'4.1 Comptes 2024 natures'!AH120/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI120/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ120/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK120/'4.1 Comptes 2024 natures'!AK3","v":{"v":3.2086784140969162,"d":"3.21"}},{"$f":"'4.1 Comptes 2024 natures'!AL120/'4.1 Comptes 2024 natures'!AL3","v":{"v":107.08844611528822,"d":"107.09"}},{"$f":"'4.1 Comptes 2024 natures'!AM120/'4.1 Comptes 2024 natures'!AM3","v":{"v":8.340353260869565,"d":"8.34"}},{"$f":"'4.1 Comptes 2024 natures'!AN120/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO120/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP120/'4.1 Comptes 2024 natures'!AP3","v":{"v":252.82673312883435,"d":"252.83"}},{"$f":"'4.1 Comptes 2024 natures'!AQ120/'4.1 Comptes 2024 natures'!AQ3","v":{"v":25.805648535564856,"d":"25.81"}},{"$f":"'4.1 Comptes 2024 natures'!AR120/'4.1 Comptes 2024 natures'!AR3","v":{"v":5.212834718374885,"d":"5.21"}},{"$f":"'4.1 Comptes 2024 natures'!AS120/'4.1 Comptes 2024 natures'!AS3","v":{"v":103.21981424148606,"d":"103.22"}},{"$f":"'4.1 Comptes 2024 natures'!AT120/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU120/'4.1 Comptes 2024 natures'!AU3","v":{"v":83.15077529566359,"d":"83.15"}},{"$f":"'4.1 Comptes 2024 natures'!AV120/'4.1 Comptes 2024 natures'!AV3","v":{"v":16.359864864864864,"d":"16.36"}},{"$f":"'4.1 Comptes 2024 natures'!AW120/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX120/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY120/'4.1 Comptes 2024 natures'!AY3","v":{"v":117.79941798941799,"d":"117.80"}},{"$f":"'4.1 Comptes 2024 natures'!AZ120/'4.1 Comptes 2024 natures'!AZ3","v":{"v":150.37593984962405,"d":"150.38"}},{"$f":"'4.1 Comptes 2024 natures'!BA120/'4.1 Comptes 2024 natures'!BA3","v":{"v":34.09485397018558,"d":"34.09"}},{"$f":"'4.1 Comptes 2024 natures'!BB120/'4.1 Comptes 2024 natures'!BB3","v":{"v":0.21543985637342908,"d":"0.22"}},{"$f":"'4.1 Comptes 2024 natures'!BC120/'4.1 Comptes 2024 natures'!BC3","v":{"v":34.072897915553185,"d":"34.07"}},{"$f":"'4.1 Comptes 2024 natures'!BD120/'4.1 Comptes 2024 natures'!BD3","v":{"v":33.964520089006676,"d":"33.96"}},{"$f":"'4.1 Comptes 2024 natures'!BE120/'4.1 Comptes 2024 natures'!BE3","v":{"v":16.064792362768493,"d":"16.06"}},{"$f":"'4.1 Comptes 2024 natures'!BF120/'4.1 Comptes 2024 natures'!BF3","v":{"v":41.99187746224557,"d":"41.99"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E123+E124+E125+E126+E127","v":{"v":427.61747138397504,"d":"427.62"}},{"$f":"F123+F124+F125+F126+F127","v":{"v":1239.9912547528515,"d":"1,239.99"}},{"v":48.76936842105263,"d":"48.77"},{"v":527.152004454343,"d":"527.15"},{"v":625.6330919446704,"d":"625.63"},{"v":343.4978361893697,"d":"343.50"},{"v":647.8503228120517,"d":"647.85"},{"v":1766.0736205416374,"d":"1,766.07"},{"v":829.1146446518305,"d":"829.11"},{"v":937.4560869565217,"d":"937.46"},{"v":504.1590299208372,"d":"504.16"},{"v":529.5811787072244,"d":"529.58"},{"v":443.4397321428571,"d":"443.44"},{"v":476.2037439613526,"d":"476.20"},{"v":694.3168493150686,"d":"694.32"},{"v":95.54204054054053,"d":"95.54"},{"v":877.6397111913357,"d":"877.64"},{"v":2679.2732229580574,"d":"2,679.27"},{"v":591.8866360856268,"d":"591.89"},{"v":377.7125,"d":"377.71"},{"v":610.7460530546623,"d":"610.75"},{"v":1337.0097357098953,"d":"1,337.01"},{"v":1081.4807947019867,"d":"1,081.48"},{"v":449.53713178294566,"d":"449.54"},{"v":833.0299027777778,"d":"833.03"},{"v":859.340780141844,"d":"859.34"},{"v":493.69642857142856,"d":"493.70"},{"v":496.8124767321613,"d":"496.81"},{"v":535.6914460687475,"d":"535.69"},{"v":859.7562447257385,"d":"859.76"},{"v":1249.9424000000001,"d":"1,249.94"},{"v":101.35385405960945,"d":"101.35"},{"v":744.8785110132158,"d":"744.88"},{"v":1255.5834586466165,"d":"1,255.58"},{"v":2281.2133695652174,"d":"2,281.21"},{"v":288.95153846153846,"d":"288.95"},{"v":599.8262170542636,"d":"599.83"},{"v":819.9730061349693,"d":"819.97"},{"v":664.3292887029289,"d":"664.33"},{"v":512.5736195752539,"d":"512.57"},{"v":191.67368421052632,"d":"191.67"},{"v":785.1377531775317,"d":"785.14"},{"v":256.29940867279896,"d":"256.30"},{"v":742.5681081081082,"d":"742.57"},{"v":563.8715133531157,"d":"563.87"},{"v":447.771875,"d":"447.77"},{"v":1587.1512169312173,"d":"1,587.15"},{"v":747.4562218045112,"d":"747.46"},{"v":1328.0677654396106,"d":"1,328.07"},{"v":492.48517055655293,"d":"492.49"},{"v":888.0909091394976,"d":"888.09"},{"v":954.6526684501338,"d":"954.65"},{"v":712.5100744630072,"d":"712.51"},{"v":854.3145859323703,"d":"854.31"}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"'4.1 Comptes 2024 natures'!E123/'4.1 Comptes 2024 natures'!E3","v":{"v":10.400624349635796,"d":"10.40"}},{"$f":"'4.1 Comptes 2024 natures'!F123/'4.1 Comptes 2024 natures'!F3","v":{"v":27.602661596958175,"d":"27.60"}},{"$f":"'4.1 Comptes 2024 natures'!G123/'4.1 Comptes 2024 natures'!G3","v":{"v":0.3473684210526316,"d":"0.35"}},{"$f":"'4.1 Comptes 2024 natures'!H123/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I123/'4.1 Comptes 2024 natures'!I3","v":{"v":8.107404393816111,"d":"8.11"}},{"$f":"'4.1 Comptes 2024 natures'!J123/'4.1 Comptes 2024 natures'!J3","v":{"v":36.870752250943944,"d":"36.87"}},{"$f":"'4.1 Comptes 2024 natures'!K123/'4.1 Comptes 2024 natures'!K3","v":{"v":17.27044476327116,"d":"17.27"}},{"$f":"'4.1 Comptes 2024 natures'!L123/'4.1 Comptes 2024 natures'!L3","v":{"v":32.78537422929837,"d":"32.79"}},{"$f":"'4.1 Comptes 2024 natures'!M123/'4.1 Comptes 2024 natures'!M3","v":{"v":40.674802584350324,"d":"40.67"}},{"$f":"'4.1 Comptes 2024 natures'!N123/'4.1 Comptes 2024 natures'!N3","v":{"v":3.634782608695652,"d":"3.63"}},{"$f":"'4.1 Comptes 2024 natures'!O123/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P123/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q123/'4.1 Comptes 2024 natures'!Q3","v":{"v":32.38214285714286,"d":"32.38"}},{"$f":"'4.1 Comptes 2024 natures'!R123/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S123/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T123/'4.1 Comptes 2024 natures'!T3","v":{"v":3.477027027027027,"d":"3.48"}},{"$f":"'4.1 Comptes 2024 natures'!U123/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V123/'4.1 Comptes 2024 natures'!V3","v":{"v":68.37726269315674,"d":"68.38"}},{"$f":"'4.1 Comptes 2024 natures'!W123/'4.1 Comptes 2024 natures'!W3","v":{"v":35.930810397553515,"d":"35.93"}},{"$f":"'4.1 Comptes 2024 natures'!X123/'4.1 Comptes 2024 natures'!X3","v":{"v":1.0324675324675325,"d":"1.03"}},{"$f":"'4.1 Comptes 2024 natures'!Y123/'4.1 Comptes 2024 natures'!Y3","v":{"v":7.471864951768489,"d":"7.47"}},{"$f":"'4.1 Comptes 2024 natures'!Z123/'4.1 Comptes 2024 natures'!Z3","v":{"v":412.38106945298097,"d":"412.38"}},{"$f":"'4.1 Comptes 2024 natures'!AA123/'4.1 Comptes 2024 natures'!AA3","v":{"v":4.377483443708609,"d":"4.38"}},{"$f":"'4.1 Comptes 2024 natures'!AB123/'4.1 Comptes 2024 natures'!AB3","v":{"v":12.881007751937986,"d":"12.88"}},{"$f":"'4.1 Comptes 2024 natures'!AC123/'4.1 Comptes 2024 natures'!AC3","v":{"v":6.036111111111111,"d":"6.04"}},{"$f":"'4.1 Comptes 2024 natures'!AD123/'4.1 Comptes 2024 natures'!AD3","v":{"v":2.3049645390070923,"d":"2.30"}},{"$f":"'4.1 Comptes 2024 natures'!AE123/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF123/'4.1 Comptes 2024 natures'!AF3","v":{"v":70.07962771458118,"d":"70.08"}},{"$f":"'4.1 Comptes 2024 natures'!AG123/'4.1 Comptes 2024 natures'!AG3","v":{"v":19.4654286843145,"d":"19.47"}},{"$f":"'4.1 Comptes 2024 natures'!AH123/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI123/'4.1 Comptes 2024 natures'!AI3","v":{"v":1,"d":"1.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ123/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0.513874614594039,"d":"0.51"}},{"$f":"'4.1 Comptes 2024 natures'!AK123/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL123/'4.1 Comptes 2024 natures'!AL3","v":{"v":4.521303258145363,"d":"4.52"}},{"$f":"'4.1 Comptes 2024 natures'!AM123/'4.1 Comptes 2024 natures'!AM3","v":{"v":8.078804347826088,"d":"8.08"}},{"$f":"'4.1 Comptes 2024 natures'!AN123/'4.1 Comptes 2024 natures'!AN3","v":{"v":145.82393162393163,"d":"145.82"}},{"$f":"'4.1 Comptes 2024 natures'!AO123/'4.1 Comptes 2024 natures'!AO3","v":{"v":9.592248062015504,"d":"9.59"}},{"$f":"'4.1 Comptes 2024 natures'!AP123/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ123/'4.1 Comptes 2024 natures'!AQ3","v":{"v":1.804741980474198,"d":"1.80"}},{"$f":"'4.1 Comptes 2024 natures'!AR123/'4.1 Comptes 2024 natures'!AR3","v":{"v":2.337026777469991,"d":"2.34"}},{"$f":"'4.1 Comptes 2024 natures'!AS123/'4.1 Comptes 2024 natures'!AS3","v":{"v":30.854489164086687,"d":"30.85"}},{"$f":"'4.1 Comptes 2024 natures'!AT123/'4.1 Comptes 2024 natures'!AT3","v":{"v":17.52521525215252,"d":"17.53"}},{"$f":"'4.1 Comptes 2024 natures'!AU123/'4.1 Comptes 2024 natures'!AU3","v":{"v":30.795006570302235,"d":"30.80"}},{"$f":"'4.1 Comptes 2024 natures'!AV123/'4.1 Comptes 2024 natures'!AV3","v":{"v":3.4108108108108106,"d":"3.41"}},{"$f":"'4.1 Comptes 2024 natures'!AW123/'4.1 Comptes 2024 natures'!AW3","v":{"v":1.5637982195845697,"d":"1.56"}},{"$f":"'4.1 Comptes 2024 natures'!AX123/'4.1 Comptes 2024 natures'!AX3","v":{"v":1.6678921568627452,"d":"1.67"}},{"$f":"'4.1 Comptes 2024 natures'!AY123/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.7724867724867724,"d":"0.77"}},{"$f":"'4.1 Comptes 2024 natures'!AZ123/'4.1 Comptes 2024 natures'!AZ3","v":{"v":10.088345864661655,"d":"10.09"}},{"$f":"'4.1 Comptes 2024 natures'!BA123/'4.1 Comptes 2024 natures'!BA3","v":{"v":32.722847581381195,"d":"32.72"}},{"$f":"'4.1 Comptes 2024 natures'!BB123/'4.1 Comptes 2024 natures'!BB3","v":{"v":10.131059245960502,"d":"10.13"}},{"$f":"'4.1 Comptes 2024 natures'!BC123/'4.1 Comptes 2024 natures'!BC3","v":{"v":29.905111571352222,"d":"29.91"}},{"$f":"'4.1 Comptes 2024 natures'!BD123/'4.1 Comptes 2024 natures'!BD3","v":{"v":21.35742555691677,"d":"21.36"}},{"$f":"'4.1 Comptes 2024 natures'!BE123/'4.1 Comptes 2024 natures'!BE3","v":{"v":83.86029594272077,"d":"83.86"}},{"$f":"'4.1 Comptes 2024 natures'!BF123/'4.1 Comptes 2024 natures'!BF3","v":{"v":20.741505252790546,"d":"20.74"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"'4.1 Comptes 2024 natures'!E124/'4.1 Comptes 2024 natures'!E3","v":{"v":223.33984391259105,"d":"223.34"}},{"$f":"'4.1 Comptes 2024 natures'!F124/'4.1 Comptes 2024 natures'!F3","v":{"v":32.027946768060836,"d":"32.03"}},{"$f":"'4.1 Comptes 2024 natures'!G124/'4.1 Comptes 2024 natures'!G3","v":{"v":5.186526315789473,"d":"5.19"}},{"$f":"'4.1 Comptes 2024 natures'!H124/'4.1 Comptes 2024 natures'!H3","v":{"v":5.434298440979956,"d":"5.43"}},{"$f":"'4.1 Comptes 2024 natures'!I124/'4.1 Comptes 2024 natures'!I3","v":{"v":79.48584486032004,"d":"79.49"}},{"$f":"'4.1 Comptes 2024 natures'!J124/'4.1 Comptes 2024 natures'!J3","v":{"v":94.70223642172523,"d":"94.70"}},{"$f":"'4.1 Comptes 2024 natures'!K124/'4.1 Comptes 2024 natures'!K3","v":{"v":538.0564203730273,"d":"538.06"}},{"$f":"'4.1 Comptes 2024 natures'!L124/'4.1 Comptes 2024 natures'!L3","v":{"v":792.1297635214236,"d":"792.13"}},{"$f":"'4.1 Comptes 2024 natures'!M124/'4.1 Comptes 2024 natures'!M3","v":{"v":304.9585786073223,"d":"304.96"}},{"$f":"'4.1 Comptes 2024 natures'!N124/'4.1 Comptes 2024 natures'!N3","v":{"v":78.23826086956521,"d":"78.24"}},{"$f":"'4.1 Comptes 2024 natures'!O124/'4.1 Comptes 2024 natures'!O3","v":{"v":177.10702401717427,"d":"177.11"}},{"$f":"'4.1 Comptes 2024 natures'!P124/'4.1 Comptes 2024 natures'!P3","v":{"v":10.636882129277566,"d":"10.64"}},{"$f":"'4.1 Comptes 2024 natures'!Q124/'4.1 Comptes 2024 natures'!Q3","v":{"v":96.60714285714286,"d":"96.61"}},{"$f":"'4.1 Comptes 2024 natures'!R124/'4.1 Comptes 2024 natures'!R3","v":{"v":123.21461352657005,"d":"123.21"}},{"$f":"'4.1 Comptes 2024 natures'!S124/'4.1 Comptes 2024 natures'!S3","v":{"v":170.40917808219177,"d":"170.41"}},{"$f":"'4.1 Comptes 2024 natures'!T124/'4.1 Comptes 2024 natures'!T3","v":{"v":55.27339189189189,"d":"55.27"}},{"$f":"'4.1 Comptes 2024 natures'!U124/'4.1 Comptes 2024 natures'!U3","v":{"v":27.901083032490977,"d":"27.90"}},{"$f":"'4.1 Comptes 2024 natures'!V124/'4.1 Comptes 2024 natures'!V3","v":{"v":2377.08293598234,"d":"2,377.08"}},{"$f":"'4.1 Comptes 2024 natures'!W124/'4.1 Comptes 2024 natures'!W3","v":{"v":128.4882874617737,"d":"128.49"}},{"$f":"'4.1 Comptes 2024 natures'!X124/'4.1 Comptes 2024 natures'!X3","v":{"v":50.44951298701299,"d":"50.45"}},{"$f":"'4.1 Comptes 2024 natures'!Y124/'4.1 Comptes 2024 natures'!Y3","v":{"v":521.5436495176849,"d":"521.54"}},{"$f":"'4.1 Comptes 2024 natures'!Z124/'4.1 Comptes 2024 natures'!Z3","v":{"v":661.1138106945298,"d":"661.11"}},{"$f":"'4.1 Comptes 2024 natures'!AA124/'4.1 Comptes 2024 natures'!AA3","v":{"v":372.54801324503313,"d":"372.55"}},{"$f":"'4.1 Comptes 2024 natures'!AB124/'4.1 Comptes 2024 natures'!AB3","v":{"v":128.4644573643411,"d":"128.46"}},{"$f":"'4.1 Comptes 2024 natures'!AC124/'4.1 Comptes 2024 natures'!AC3","v":{"v":570.6299722222222,"d":"570.63"}},{"$f":"'4.1 Comptes 2024 natures'!AD124/'4.1 Comptes 2024 natures'!AD3","v":{"v":291.66063829787237,"d":"291.66"}},{"$f":"'4.1 Comptes 2024 natures'!AE124/'4.1 Comptes 2024 natures'!AE3","v":{"v":1.1795366795366795,"d":"1.18"}},{"$f":"'4.1 Comptes 2024 natures'!AF124/'4.1 Comptes 2024 natures'!AF3","v":{"v":283.4715356773526,"d":"283.47"}},{"$f":"'4.1 Comptes 2024 natures'!AG124/'4.1 Comptes 2024 natures'!AG3","v":{"v":184.44940734887396,"d":"184.45"}},{"$f":"'4.1 Comptes 2024 natures'!AH124/'4.1 Comptes 2024 natures'!AH3","v":{"v":289.9421097046413,"d":"289.94"}},{"$f":"'4.1 Comptes 2024 natures'!AI124/'4.1 Comptes 2024 natures'!AI3","v":{"v":320.3316,"d":"320.33"}},{"$f":"'4.1 Comptes 2024 natures'!AJ124/'4.1 Comptes 2024 natures'!AJ3","v":{"v":36.460431654676256,"d":"36.46"}},{"$f":"'4.1 Comptes 2024 natures'!AK124/'4.1 Comptes 2024 natures'!AK3","v":{"v":65.86666079295155,"d":"65.87"}},{"$f":"'4.1 Comptes 2024 natures'!AL124/'4.1 Comptes 2024 natures'!AL3","v":{"v":521.2132414369256,"d":"521.21"}},{"$f":"'4.1 Comptes 2024 natures'!AM124/'4.1 Comptes 2024 natures'!AM3","v":{"v":1269.0447146739132,"d":"1,269.04"}},{"$f":"'4.1 Comptes 2024 natures'!AN124/'4.1 Comptes 2024 natures'!AN3","v":{"v":65.36495726495727,"d":"65.36"}},{"$f":"'4.1 Comptes 2024 natures'!AO124/'4.1 Comptes 2024 natures'!AO3","v":{"v":58.717364341085265,"d":"58.72"}},{"$f":"'4.1 Comptes 2024 natures'!AP124/'4.1 Comptes 2024 natures'!AP3","v":{"v":257.79662576687116,"d":"257.80"}},{"$f":"'4.1 Comptes 2024 natures'!AQ124/'4.1 Comptes 2024 natures'!AQ3","v":{"v":130.90271966527197,"d":"130.90"}},{"$f":"'4.1 Comptes 2024 natures'!AR124/'4.1 Comptes 2024 natures'!AR3","v":{"v":146.5918836565097,"d":"146.59"}},{"$f":"'4.1 Comptes 2024 natures'!AS124/'4.1 Comptes 2024 natures'!AS3","v":{"v":38.62461300309597,"d":"38.62"}},{"$f":"'4.1 Comptes 2024 natures'!AT124/'4.1 Comptes 2024 natures'!AT3","v":{"v":688.559954899549,"d":"688.56"}},{"$f":"'4.1 Comptes 2024 natures'!AU124/'4.1 Comptes 2024 natures'!AU3","v":{"v":94.18042049934297,"d":"94.18"}},{"$f":"'4.1 Comptes 2024 natures'!AV124/'4.1 Comptes 2024 natures'!AV3","v":{"v":6.781081081081081,"d":"6.78"}},{"$f":"'4.1 Comptes 2024 natures'!AW124/'4.1 Comptes 2024 natures'!AW3","v":{"v":33.5660237388724,"d":"33.57"}},{"$f":"'4.1 Comptes 2024 natures'!AX124/'4.1 Comptes 2024 natures'!AX3","v":{"v":88.65453431372549,"d":"88.65"}},{"$f":"'4.1 Comptes 2024 natures'!AY124/'4.1 Comptes 2024 natures'!AY3","v":{"v":590.9768783068783,"d":"590.98"}},{"$f":"'4.1 Comptes 2024 natures'!AZ124/'4.1 Comptes 2024 natures'!AZ3","v":{"v":627.4315977443608,"d":"627.43"}},{"$f":"'4.1 Comptes 2024 natures'!BA124/'4.1 Comptes 2024 natures'!BA3","v":{"v":994.9506616975966,"d":"994.95"}},{"$f":"'4.1 Comptes 2024 natures'!BB124/'4.1 Comptes 2024 natures'!BB3","v":{"v":147.7960502692998,"d":"147.80"}},{"$f":"'4.1 Comptes 2024 natures'!BC124/'4.1 Comptes 2024 natures'!BC3","v":{"v":418.6393615713522,"d":"418.64"}},{"$f":"'4.1 Comptes 2024 natures'!BD124/'4.1 Comptes 2024 natures'!BD3","v":{"v":398.17374653098983,"d":"398.17"}},{"$f":"'4.1 Comptes 2024 natures'!BE124/'4.1 Comptes 2024 natures'!BE3","v":{"v":340.0771016706444,"d":"340.08"}},{"$f":"'4.1 Comptes 2024 natures'!BF124/'4.1 Comptes 2024 natures'!BF3","v":{"v":486.0024146421536,"d":"486.00"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"'4.1 Comptes 2024 natures'!E125/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F125/'4.1 Comptes 2024 natures'!F3","v":{"v":1057.593155893536,"d":"1,057.59"}},{"$f":"'4.1 Comptes 2024 natures'!G125/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H125/'4.1 Comptes 2024 natures'!H3","v":{"v":347.41648106904233,"d":"347.42"}},{"$f":"'4.1 Comptes 2024 natures'!I125/'4.1 Comptes 2024 natures'!I3","v":{"v":348.5061025223759,"d":"348.51"}},{"$f":"'4.1 Comptes 2024 natures'!J125/'4.1 Comptes 2024 natures'!J3","v":{"v":91.8812082486204,"d":"91.88"}},{"$f":"'4.1 Comptes 2024 natures'!K125/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L125/'4.1 Comptes 2024 natures'!L3","v":{"v":80.74178880824164,"d":"80.74"}},{"$f":"'4.1 Comptes 2024 natures'!M125/'4.1 Comptes 2024 natures'!M3","v":{"v":35.781048097631015,"d":"35.78"}},{"$f":"'4.1 Comptes 2024 natures'!N125/'4.1 Comptes 2024 natures'!N3","v":{"v":762.8695652173913,"d":"762.87"}},{"$f":"'4.1 Comptes 2024 natures'!O125/'4.1 Comptes 2024 natures'!O3","v":{"v":198.7115255601771,"d":"198.71"}},{"$f":"'4.1 Comptes 2024 natures'!P125/'4.1 Comptes 2024 natures'!P3","v":{"v":462.3231939163498,"d":"462.32"}},{"$f":"'4.1 Comptes 2024 natures'!Q125/'4.1 Comptes 2024 natures'!Q3","v":{"v":261.48214285714283,"d":"261.48"}},{"$f":"'4.1 Comptes 2024 natures'!R125/'4.1 Comptes 2024 natures'!R3","v":{"v":289.64251207729467,"d":"289.64"}},{"$f":"'4.1 Comptes 2024 natures'!S125/'4.1 Comptes 2024 natures'!S3","v":{"v":466.5150684931507,"d":"466.52"}},{"$f":"'4.1 Comptes 2024 natures'!T125/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U125/'4.1 Comptes 2024 natures'!U3","v":{"v":767.8916967509025,"d":"767.89"}},{"$f":"'4.1 Comptes 2024 natures'!V125/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W125/'4.1 Comptes 2024 natures'!W3","v":{"v":327.6862385321101,"d":"327.69"}},{"$f":"'4.1 Comptes 2024 natures'!X125/'4.1 Comptes 2024 natures'!X3","v":{"v":32.22077922077922,"d":"32.22"}},{"$f":"'4.1 Comptes 2024 natures'!Y125/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z125/'4.1 Comptes 2024 natures'!Z3","v":{"v":18.13460356484327,"d":"18.13"}},{"$f":"'4.1 Comptes 2024 natures'!AA125/'4.1 Comptes 2024 natures'!AA3","v":{"v":569.1655629139073,"d":"569.17"}},{"$f":"'4.1 Comptes 2024 natures'!AB125/'4.1 Comptes 2024 natures'!AB3","v":{"v":20.58139534883721,"d":"20.58"}},{"$f":"'4.1 Comptes 2024 natures'!AC125/'4.1 Comptes 2024 natures'!AC3","v":{"v":123.26666666666667,"d":"123.27"}},{"$f":"'4.1 Comptes 2024 natures'!AD125/'4.1 Comptes 2024 natures'!AD3","v":{"v":346.5496453900709,"d":"346.55"}},{"$f":"'4.1 Comptes 2024 natures'!AE125/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF125/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG125/'4.1 Comptes 2024 natures'!AG3","v":{"v":132.2346898459107,"d":"132.23"}},{"$f":"'4.1 Comptes 2024 natures'!AH125/'4.1 Comptes 2024 natures'!AH3","v":{"v":452.7088607594937,"d":"452.71"}},{"$f":"'4.1 Comptes 2024 natures'!AI125/'4.1 Comptes 2024 natures'!AI3","v":{"v":653.296,"d":"653.30"}},{"$f":"'4.1 Comptes 2024 natures'!AJ125/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK125/'4.1 Comptes 2024 natures'!AK3","v":{"v":450.0246696035242,"d":"450.02"}},{"$f":"'4.1 Comptes 2024 natures'!AL125/'4.1 Comptes 2024 natures'!AL3","v":{"v":546.2088554720134,"d":"546.21"}},{"$f":"'4.1 Comptes 2024 natures'!AM125/'4.1 Comptes 2024 natures'!AM3","v":{"v":787.6317934782609,"d":"787.63"}},{"$f":"'4.1 Comptes 2024 natures'!AN125/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO125/'4.1 Comptes 2024 natures'!AO3","v":{"v":248.28527131782946,"d":"248.29"}},{"$f":"'4.1 Comptes 2024 natures'!AP125/'4.1 Comptes 2024 natures'!AP3","v":{"v":408.9907975460123,"d":"408.99"}},{"$f":"'4.1 Comptes 2024 natures'!AQ125/'4.1 Comptes 2024 natures'!AQ3","v":{"v":419.17433751743374,"d":"419.17"}},{"$f":"'4.1 Comptes 2024 natures'!AR125/'4.1 Comptes 2024 natures'!AR3","v":{"v":205.02677746999078,"d":"205.03"}},{"$f":"'4.1 Comptes 2024 natures'!AS125/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT125/'4.1 Comptes 2024 natures'!AT3","v":{"v":16.92742927429274,"d":"16.93"}},{"$f":"'4.1 Comptes 2024 natures'!AU125/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV125/'4.1 Comptes 2024 natures'!AV3","v":{"v":565.1891891891892,"d":"565.19"}},{"$f":"'4.1 Comptes 2024 natures'!AW125/'4.1 Comptes 2024 natures'!AW3","v":{"v":466.106824925816,"d":"466.11"}},{"$f":"'4.1 Comptes 2024 natures'!AX125/'4.1 Comptes 2024 natures'!AX3","v":{"v":234.77267156862746,"d":"234.77"}},{"$f":"'4.1 Comptes 2024 natures'!AY125/'4.1 Comptes 2024 natures'!AY3","v":{"v":751.441798941799,"d":"751.44"}},{"$f":"'4.1 Comptes 2024 natures'!AZ125/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA125/'4.1 Comptes 2024 natures'!BA3","v":{"v":66.97125038028598,"d":"66.97"}},{"$f":"'4.1 Comptes 2024 natures'!BB125/'4.1 Comptes 2024 natures'!BB3","v":{"v":225.737881508079,"d":"225.74"}},{"$f":"'4.1 Comptes 2024 natures'!BC125/'4.1 Comptes 2024 natures'!BC3","v":{"v":161.41511945483697,"d":"161.42"}},{"$f":"'4.1 Comptes 2024 natures'!BD125/'4.1 Comptes 2024 natures'!BD3","v":{"v":163.39821836637748,"d":"163.40"}},{"$f":"'4.1 Comptes 2024 natures'!BE125/'4.1 Comptes 2024 natures'!BE3","v":{"v":90.10396181384249,"d":"90.10"}},{"$f":"'4.1 Comptes 2024 natures'!BF125/'4.1 Comptes 2024 natures'!BF3","v":{"v":188.81442875902823,"d":"188.81"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2024 natures'!E126/'4.1 Comptes 2024 natures'!E3","v":{"v":193.29542143600415,"d":"193.30"}},{"$f":"'4.1 Comptes 2024 natures'!F126/'4.1 Comptes 2024 natures'!F3","v":{"v":122.6703422053232,"d":"122.67"}},{"$f":"'4.1 Comptes 2024 natures'!G126/'4.1 Comptes 2024 natures'!G3","v":{"v":43.235473684210525,"d":"43.24"}},{"$f":"'4.1 Comptes 2024 natures'!H126/'4.1 Comptes 2024 natures'!H3","v":{"v":173.9708240534521,"d":"173.97"}},{"$f":"'4.1 Comptes 2024 natures'!I126/'4.1 Comptes 2024 natures'!I3","v":{"v":188.91347979387035,"d":"188.91"}},{"$f":"'4.1 Comptes 2024 natures'!J126/'4.1 Comptes 2024 natures'!J3","v":{"v":119.55287539936101,"d":"119.55"}},{"$f":"'4.1 Comptes 2024 natures'!K126/'4.1 Comptes 2024 natures'!K3","v":{"v":92.30338952654233,"d":"92.30"}},{"$f":"'4.1 Comptes 2024 natures'!L126/'4.1 Comptes 2024 natures'!L3","v":{"v":187.13467025677045,"d":"187.13"}},{"$f":"'4.1 Comptes 2024 natures'!M126/'4.1 Comptes 2024 natures'!M3","v":{"v":134.37878679109835,"d":"134.38"}},{"$f":"'4.1 Comptes 2024 natures'!N126/'4.1 Comptes 2024 natures'!N3","v":{"v":92.71347826086956,"d":"92.71"}},{"$f":"'4.1 Comptes 2024 natures'!O126/'4.1 Comptes 2024 natures'!O3","v":{"v":123.50943915201931,"d":"123.51"}},{"$f":"'4.1 Comptes 2024 natures'!P126/'4.1 Comptes 2024 natures'!P3","v":{"v":56.62110266159696,"d":"56.62"}},{"$f":"'4.1 Comptes 2024 natures'!Q126/'4.1 Comptes 2024 natures'!Q3","v":{"v":52.738392857142856,"d":"52.74"}},{"$f":"'4.1 Comptes 2024 natures'!R126/'4.1 Comptes 2024 natures'!R3","v":{"v":63.01509661835749,"d":"63.02"}},{"$f":"'4.1 Comptes 2024 natures'!S126/'4.1 Comptes 2024 natures'!S3","v":{"v":57.149452054794516,"d":"57.15"}},{"$f":"'4.1 Comptes 2024 natures'!T126/'4.1 Comptes 2024 natures'!T3","v":{"v":36.58412162162162,"d":"36.58"}},{"$f":"'4.1 Comptes 2024 natures'!U126/'4.1 Comptes 2024 natures'!U3","v":{"v":81.62527075812275,"d":"81.63"}},{"$f":"'4.1 Comptes 2024 natures'!V126/'4.1 Comptes 2024 natures'!V3","v":{"v":233.45154525386315,"d":"233.45"}},{"$f":"'4.1 Comptes 2024 natures'!W126/'4.1 Comptes 2024 natures'!W3","v":{"v":99.35720183486238,"d":"99.36"}},{"$f":"'4.1 Comptes 2024 natures'!X126/'4.1 Comptes 2024 natures'!X3","v":{"v":289.61672077922077,"d":"289.62"}},{"$f":"'4.1 Comptes 2024 natures'!Y126/'4.1 Comptes 2024 natures'!Y3","v":{"v":76.79609324758842,"d":"76.80"}},{"$f":"'4.1 Comptes 2024 natures'!Z126/'4.1 Comptes 2024 natures'!Z3","v":{"v":244.7261032575292,"d":"244.73"}},{"$f":"'4.1 Comptes 2024 natures'!AA126/'4.1 Comptes 2024 natures'!AA3","v":{"v":128.4294701986755,"d":"128.43"}},{"$f":"'4.1 Comptes 2024 natures'!AB126/'4.1 Comptes 2024 natures'!AB3","v":{"v":284.5645348837209,"d":"284.56"}},{"$f":"'4.1 Comptes 2024 natures'!AC126/'4.1 Comptes 2024 natures'!AC3","v":{"v":130.34340277777778,"d":"130.34"}},{"$f":"'4.1 Comptes 2024 natures'!AD126/'4.1 Comptes 2024 natures'!AD3","v":{"v":217.09503546099293,"d":"217.10"}},{"$f":"'4.1 Comptes 2024 natures'!AE126/'4.1 Comptes 2024 natures'!AE3","v":{"v":492.5168918918919,"d":"492.52"}},{"$f":"'4.1 Comptes 2024 natures'!AF126/'4.1 Comptes 2024 natures'!AF3","v":{"v":140.75154084798345,"d":"140.75"}},{"$f":"'4.1 Comptes 2024 natures'!AG126/'4.1 Comptes 2024 natures'!AG3","v":{"v":199.12013038324773,"d":"199.12"}},{"$f":"'4.1 Comptes 2024 natures'!AH126/'4.1 Comptes 2024 natures'!AH3","v":{"v":115.68438818565402,"d":"115.68"}},{"$f":"'4.1 Comptes 2024 natures'!AI126/'4.1 Comptes 2024 natures'!AI3","v":{"v":275.08320000000003,"d":"275.08"}},{"$f":"'4.1 Comptes 2024 natures'!AJ126/'4.1 Comptes 2024 natures'!AJ3","v":{"v":63.43116649537513,"d":"63.43"}},{"$f":"'4.1 Comptes 2024 natures'!AK126/'4.1 Comptes 2024 natures'!AK3","v":{"v":203.99735682819383,"d":"204.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL126/'4.1 Comptes 2024 natures'!AL3","v":{"v":180.96800334168756,"d":"180.97"}},{"$f":"'4.1 Comptes 2024 natures'!AM126/'4.1 Comptes 2024 natures'!AM3","v":{"v":213.0465081521739,"d":"213.05"}},{"$f":"'4.1 Comptes 2024 natures'!AN126/'4.1 Comptes 2024 natures'!AN3","v":{"v":77.06594017094017,"d":"77.07"}},{"$f":"'4.1 Comptes 2024 natures'!AO126/'4.1 Comptes 2024 natures'!AO3","v":{"v":274.46172093023256,"d":"274.46"}},{"$f":"'4.1 Comptes 2024 natures'!AP126/'4.1 Comptes 2024 natures'!AP3","v":{"v":150.83044478527606,"d":"150.83"}},{"$f":"'4.1 Comptes 2024 natures'!AQ126/'4.1 Comptes 2024 natures'!AQ3","v":{"v":109.9149930264993,"d":"109.91"}},{"$f":"'4.1 Comptes 2024 natures'!AR126/'4.1 Comptes 2024 natures'!AR3","v":{"v":157.45458910433982,"d":"157.45"}},{"$f":"'4.1 Comptes 2024 natures'!AS126/'4.1 Comptes 2024 natures'!AS3","v":{"v":119.23467492260063,"d":"119.23"}},{"$f":"'4.1 Comptes 2024 natures'!AT126/'4.1 Comptes 2024 natures'!AT3","v":{"v":60.85824108241082,"d":"60.86"}},{"$f":"'4.1 Comptes 2024 natures'!AU126/'4.1 Comptes 2024 natures'!AU3","v":{"v":130.02279894875164,"d":"130.02"}},{"$f":"'4.1 Comptes 2024 natures'!AV126/'4.1 Comptes 2024 natures'!AV3","v":{"v":155.95905405405404,"d":"155.96"}},{"$f":"'4.1 Comptes 2024 natures'!AW126/'4.1 Comptes 2024 natures'!AW3","v":{"v":54.18115727002967,"d":"54.18"}},{"$f":"'4.1 Comptes 2024 natures'!AX126/'4.1 Comptes 2024 natures'!AX3","v":{"v":120.80980392156863,"d":"120.81"}},{"$f":"'4.1 Comptes 2024 natures'!AY126/'4.1 Comptes 2024 natures'!AY3","v":{"v":243.76296296296294,"d":"243.76"}},{"$f":"'4.1 Comptes 2024 natures'!AZ126/'4.1 Comptes 2024 natures'!AZ3","v":{"v":109.22871240601505,"d":"109.23"}},{"$f":"'4.1 Comptes 2024 natures'!BA126/'4.1 Comptes 2024 natures'!BA3","v":{"v":222.21416032856706,"d":"222.21"}},{"$f":"'4.1 Comptes 2024 natures'!BB126/'4.1 Comptes 2024 natures'!BB3","v":{"v":95.80339317773787,"d":"95.80"}},{"$f":"'4.1 Comptes 2024 natures'!BC126/'4.1 Comptes 2024 natures'!BC3","v":{"v":154.2353081239979,"d":"154.24"}},{"$f":"'4.1 Comptes 2024 natures'!BD126/'4.1 Comptes 2024 natures'!BD3","v":{"v":144.04207015526163,"d":"144.04"}},{"$f":"'4.1 Comptes 2024 natures'!BE126/'4.1 Comptes 2024 natures'!BE3","v":{"v":196.51890596658708,"d":"196.52"}},{"$f":"'4.1 Comptes 2024 natures'!BF126/'4.1 Comptes 2024 natures'!BF3","v":{"v":152.7898982271832,"d":"152.79"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2024 natures'!E127/'4.1 Comptes 2024 natures'!E3","v":{"v":0.5815816857440166,"d":"0.58"}},{"$f":"'4.1 Comptes 2024 natures'!F127/'4.1 Comptes 2024 natures'!F3","v":{"v":0.09714828897338404,"d":"0.10"}},{"$f":"'4.1 Comptes 2024 natures'!G127/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H127/'4.1 Comptes 2024 natures'!H3","v":{"v":0.33040089086859686,"d":"0.33"}},{"$f":"'4.1 Comptes 2024 natures'!I127/'4.1 Comptes 2024 natures'!I3","v":{"v":0.620260374288039,"d":"0.62"}},{"$f":"'4.1 Comptes 2024 natures'!J127/'4.1 Comptes 2024 natures'!J3","v":{"v":0.4907638687191403,"d":"0.49"}},{"$f":"'4.1 Comptes 2024 natures'!K127/'4.1 Comptes 2024 natures'!K3","v":{"v":0.22006814921090387,"d":"0.22"}},{"$f":"'4.1 Comptes 2024 natures'!L127/'4.1 Comptes 2024 natures'!L3","v":{"v":673.2820237259034,"d":"673.28"}},{"$f":"'4.1 Comptes 2024 natures'!M127/'4.1 Comptes 2024 natures'!M3","v":{"v":313.32142857142856,"d":"313.32"}},{"$f":"'4.1 Comptes 2024 natures'!N127/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O127/'4.1 Comptes 2024 natures'!O3","v":{"v":4.831041191466523,"d":"4.83"}},{"$f":"'4.1 Comptes 2024 natures'!P127/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q127/'4.1 Comptes 2024 natures'!Q3","v":{"v":0.22991071428571427,"d":"0.23"}},{"$f":"'4.1 Comptes 2024 natures'!R127/'4.1 Comptes 2024 natures'!R3","v":{"v":0.33152173913043476,"d":"0.33"}},{"$f":"'4.1 Comptes 2024 natures'!S127/'4.1 Comptes 2024 natures'!S3","v":{"v":0.24315068493150685,"d":"0.24"}},{"$f":"'4.1 Comptes 2024 natures'!T127/'4.1 Comptes 2024 natures'!T3","v":{"v":0.20750000000000002,"d":"0.21"}},{"$f":"'4.1 Comptes 2024 natures'!U127/'4.1 Comptes 2024 natures'!U3","v":{"v":0.22166064981949457,"d":"0.22"}},{"$f":"'4.1 Comptes 2024 natures'!V127/'4.1 Comptes 2024 natures'!V3","v":{"v":0.36147902869757176,"d":"0.36"}},{"$f":"'4.1 Comptes 2024 natures'!W127/'4.1 Comptes 2024 natures'!W3","v":{"v":0.4240978593272171,"d":"0.42"}},{"$f":"'4.1 Comptes 2024 natures'!X127/'4.1 Comptes 2024 natures'!X3","v":{"v":4.39301948051948,"d":"4.39"}},{"$f":"'4.1 Comptes 2024 natures'!Y127/'4.1 Comptes 2024 natures'!Y3","v":{"v":4.934445337620579,"d":"4.93"}},{"$f":"'4.1 Comptes 2024 natures'!Z127/'4.1 Comptes 2024 natures'!Z3","v":{"v":0.6541487400122925,"d":"0.65"}},{"$f":"'4.1 Comptes 2024 natures'!AA127/'4.1 Comptes 2024 natures'!AA3","v":{"v":6.960264900662252,"d":"6.96"}},{"$f":"'4.1 Comptes 2024 natures'!AB127/'4.1 Comptes 2024 natures'!AB3","v":{"v":3.045736434108527,"d":"3.05"}},{"$f":"'4.1 Comptes 2024 natures'!AC127/'4.1 Comptes 2024 natures'!AC3","v":{"v":2.75375,"d":"2.75"}},{"$f":"'4.1 Comptes 2024 natures'!AD127/'4.1 Comptes 2024 natures'!AD3","v":{"v":1.7304964539007093,"d":"1.73"}},{"$f":"'4.1 Comptes 2024 natures'!AE127/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF127/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.5097724922440534,"d":"2.51"}},{"$f":"'4.1 Comptes 2024 natures'!AG127/'4.1 Comptes 2024 natures'!AG3","v":{"v":0.42178980640063213,"d":"0.42"}},{"$f":"'4.1 Comptes 2024 natures'!AH127/'4.1 Comptes 2024 natures'!AH3","v":{"v":1.4208860759493671,"d":"1.42"}},{"$f":"'4.1 Comptes 2024 natures'!AI127/'4.1 Comptes 2024 natures'!AI3","v":{"v":0.2316,"d":"0.23"}},{"$f":"'4.1 Comptes 2024 natures'!AJ127/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0.9483812949640288,"d":"0.95"}},{"$f":"'4.1 Comptes 2024 natures'!AK127/'4.1 Comptes 2024 natures'!AK3","v":{"v":24.989823788546257,"d":"24.99"}},{"$f":"'4.1 Comptes 2024 natures'!AL127/'4.1 Comptes 2024 natures'!AL3","v":{"v":2.6720551378446116,"d":"2.67"}},{"$f":"'4.1 Comptes 2024 natures'!AM127/'4.1 Comptes 2024 natures'!AM3","v":{"v":3.4115489130434784,"d":"3.41"}},{"$f":"'4.1 Comptes 2024 natures'!AN127/'4.1 Comptes 2024 natures'!AN3","v":{"v":0.6967094017094017,"d":"0.70"}},{"$f":"'4.1 Comptes 2024 natures'!AO127/'4.1 Comptes 2024 natures'!AO3","v":{"v":8.769612403100775,"d":"8.77"}},{"$f":"'4.1 Comptes 2024 natures'!AP127/'4.1 Comptes 2024 natures'!AP3","v":{"v":2.355138036809816,"d":"2.36"}},{"$f":"'4.1 Comptes 2024 natures'!AQ127/'4.1 Comptes 2024 natures'!AQ3","v":{"v":2.5324965132496513,"d":"2.53"}},{"$f":"'4.1 Comptes 2024 natures'!AR127/'4.1 Comptes 2024 natures'!AR3","v":{"v":1.163342566943675,"d":"1.16"}},{"$f":"'4.1 Comptes 2024 natures'!AS127/'4.1 Comptes 2024 natures'!AS3","v":{"v":2.959907120743034,"d":"2.96"}},{"$f":"'4.1 Comptes 2024 natures'!AT127/'4.1 Comptes 2024 natures'!AT3","v":{"v":1.2669126691266912,"d":"1.27"}},{"$f":"'4.1 Comptes 2024 natures'!AU127/'4.1 Comptes 2024 natures'!AU3","v":{"v":1.3011826544021026,"d":"1.30"}},{"$f":"'4.1 Comptes 2024 natures'!AV127/'4.1 Comptes 2024 natures'!AV3","v":{"v":11.227972972972974,"d":"11.23"}},{"$f":"'4.1 Comptes 2024 natures'!AW127/'4.1 Comptes 2024 natures'!AW3","v":{"v":8.453709198813057,"d":"8.45"}},{"$f":"'4.1 Comptes 2024 natures'!AX127/'4.1 Comptes 2024 natures'!AX3","v":{"v":1.8669730392156862,"d":"1.87"}},{"$f":"'4.1 Comptes 2024 natures'!AY127/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.1970899470899471,"d":"0.20"}},{"$f":"'4.1 Comptes 2024 natures'!AZ127/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0.7075657894736842,"d":"0.71"}},{"$f":"'4.1 Comptes 2024 natures'!BA127/'4.1 Comptes 2024 natures'!BA3","v":{"v":11.208845451779737,"d":"11.21"}},{"$f":"'4.1 Comptes 2024 natures'!BB127/'4.1 Comptes 2024 natures'!BB3","v":{"v":13.016786355475764,"d":"13.02"}},{"$f":"'4.1 Comptes 2024 natures'!BC127/'4.1 Comptes 2024 natures'!BC3","v":{"v":123.89600841795833,"d":"123.90"}},{"$f":"'4.1 Comptes 2024 natures'!BD127/'4.1 Comptes 2024 natures'!BD3","v":{"v":227.6812078405881,"d":"227.68"}},{"$f":"'4.1 Comptes 2024 natures'!BE127/'4.1 Comptes 2024 natures'!BE3","v":{"v":1.9498090692124106,"d":"1.95"}},{"$f":"'4.1 Comptes 2024 natures'!BF127/'4.1 Comptes 2024 natures'!BF3","v":{"v":5.966339051214708,"d":"5.97"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E130","v":{"v":0,"d":"0.00"}},{"$f":"F130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1401.894805194805,"d":"1,401.89"},{"v":0,"d":"0.00"},{"v":358.6564535955747,"d":"358.66"},{"v":1320.2334437086092,"d":"1,320.23"},{"v":295.24408914728684,"d":"295.24"},{"v":0,"d":"0.00"},{"v":440.1675531914894,"d":"440.17"},{"v":1183.9208494208494,"d":"1,183.92"},{"v":215.25995346432265,"d":"215.26"},{"v":182.819142631371,"d":"182.82"},{"v":12.084388185654008,"d":"12.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39.247315950920246,"d":"39.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30.898995489954896,"d":"30.90"},{"v":12.693823915900131,"d":"12.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43.38104623196151,"d":"43.38"},{"v":0,"d":"0.00"},{"v":296.93903102625296,"d":"296.94"},{"v":5.589344632304662,"d":"5.59"}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2024 natures'!E130/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F130/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G130/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H130/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I130/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J130/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K130/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L130/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M130/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N130/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O130/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P130/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q130/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R130/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S130/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T130/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U130/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V130/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W130/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X130/'4.1 Comptes 2024 natures'!X3","v":{"v":1401.894805194805,"d":"1,401.89"}},{"$f":"'4.1 Comptes 2024 natures'!Y130/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z130/'4.1 Comptes 2024 natures'!Z3","v":{"v":358.6564535955747,"d":"358.66"}},{"$f":"'4.1 Comptes 2024 natures'!AA130/'4.1 Comptes 2024 natures'!AA3","v":{"v":1320.2334437086092,"d":"1,320.23"}},{"$f":"'4.1 Comptes 2024 natures'!AB130/'4.1 Comptes 2024 natures'!AB3","v":{"v":295.24408914728684,"d":"295.24"}},{"$f":"'4.1 Comptes 2024 natures'!AC130/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD130/'4.1 Comptes 2024 natures'!AD3","v":{"v":440.1675531914894,"d":"440.17"}},{"$f":"'4.1 Comptes 2024 natures'!AE130/'4.1 Comptes 2024 natures'!AE3","v":{"v":1183.9208494208494,"d":"1,183.92"}},{"$f":"'4.1 Comptes 2024 natures'!AF130/'4.1 Comptes 2024 natures'!AF3","v":{"v":215.25995346432265,"d":"215.26"}},{"$f":"'4.1 Comptes 2024 natures'!AG130/'4.1 Comptes 2024 natures'!AG3","v":{"v":182.819142631371,"d":"182.82"}},{"$f":"'4.1 Comptes 2024 natures'!AH130/'4.1 Comptes 2024 natures'!AH3","v":{"v":12.084388185654008,"d":"12.08"}},{"$f":"'4.1 Comptes 2024 natures'!AI130/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ130/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK130/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL130/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM130/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN130/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO130/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP130/'4.1 Comptes 2024 natures'!AP3","v":{"v":39.247315950920246,"d":"39.25"}},{"$f":"'4.1 Comptes 2024 natures'!AQ130/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR130/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS130/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT130/'4.1 Comptes 2024 natures'!AT3","v":{"v":30.898995489954896,"d":"30.90"}},{"$f":"'4.1 Comptes 2024 natures'!AU130/'4.1 Comptes 2024 natures'!AU3","v":{"v":12.693823915900131,"d":"12.69"}},{"$f":"'4.1 Comptes 2024 natures'!AV130/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW130/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX130/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY130/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ130/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA130/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB130/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC130/'4.1 Comptes 2024 natures'!BC3","v":{"v":43.38104623196151,"d":"43.38"}},{"$f":"'4.1 Comptes 2024 natures'!BD130/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE130/'4.1 Comptes 2024 natures'!BE3","v":{"v":296.93903102625296,"d":"296.94"}},{"$f":"'4.1 Comptes 2024 natures'!BF130/'4.1 Comptes 2024 natures'!BF3","v":{"v":5.589344632304662,"d":"5.59"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E133+E134+E135+E136+E137+E138+E139","v":{"v":18.938699271592093,"d":"18.94"}},{"$f":"F133+F134+F135+F136+F137+F138+F139","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":5.729287305122494,"d":"5.73"},{"v":4.059736913479794,"d":"4.06"},{"v":0,"d":"0.00"},{"v":5.189293400286944,"d":"5.19"},{"v":5.482244595332865,"d":"5.48"},{"v":7.681263460157933,"d":"7.68"},{"v":0,"d":"0.00"},{"v":55.885487723064536,"d":"55.89"},{"v":5.705893536121673,"d":"5.71"},{"v":152.14285714285714,"d":"152.14"},{"v":44.58985507246377,"d":"44.59"},{"v":0,"d":"0.00"},{"v":11.756756756756756,"d":"11.76"},{"v":2.409927797833935,"d":"2.41"},{"v":0,"d":"0.00"},{"v":4.068134556574924,"d":"4.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62.50269821757836,"d":"62.50"},{"v":0,"d":"0.00"},{"v":164.72868217054264,"d":"164.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":381.3719111969112,"d":"381.37"},{"v":0,"d":"0.00"},{"v":4.019043856183327,"d":"4.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8790697674418605,"d":"0.88"},{"v":766.8711656441718,"d":"766.87"},{"v":561.6371687587168,"d":"561.64"},{"v":21.359529085872577,"d":"21.36"},{"v":1.0464396284829722,"d":"1.05"},{"v":0,"d":"0.00"},{"v":0.8318002628120894,"d":"0.83"},{"v":1.1945945945945946,"d":"1.19"},{"v":0.9228486646884273,"d":"0.92"},{"v":123.52757352941177,"d":"123.53"},{"v":0.843915343915344,"d":"0.84"},{"v":1.018233082706767,"d":"1.02"},{"v":149.19055369637968,"d":"149.19"},{"v":0,"d":"0.00"},{"v":48.305037279529664,"d":"48.31"},{"v":15.222114908618146,"d":"15.22"},{"v":37.6529584725537,"d":"37.65"},{"v":107.18546126066973,"d":"107.19"}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"'4.1 Comptes 2024 natures'!E133/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F133/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G133/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H133/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I133/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J133/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K133/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L133/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M133/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N133/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O133/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P133/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q133/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R133/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S133/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T133/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U133/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V133/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W133/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X133/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y133/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z133/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA133/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB133/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC133/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD133/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE133/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF133/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG133/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH133/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI133/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ133/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK133/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL133/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM133/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN133/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO133/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP133/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ133/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR133/'4.1 Comptes 2024 natures'!AR3","v":{"v":21.359529085872577,"d":"21.36"}},{"$f":"'4.1 Comptes 2024 natures'!AS133/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT133/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU133/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV133/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW133/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX133/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY133/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ133/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA133/'4.1 Comptes 2024 natures'!BA3","v":{"v":4.799467599634926,"d":"4.80"}},{"$f":"'4.1 Comptes 2024 natures'!BB133/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC133/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.7306797167290219,"d":"0.73"}},{"$f":"'4.1 Comptes 2024 natures'!BD133/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE133/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF133/'4.1 Comptes 2024 natures'!BF3","v":{"v":2.24409348325673,"d":"2.24"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!E134/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F134/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G134/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H134/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I134/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J134/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K134/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L134/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M134/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N134/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O134/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P134/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q134/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R134/'4.1 Comptes 2024 natures'!R3","v":{"v":44.58985507246377,"d":"44.59"}},{"$f":"'4.1 Comptes 2024 natures'!S134/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T134/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U134/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V134/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W134/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X134/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y134/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z134/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA134/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB134/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC134/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD134/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE134/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF134/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG134/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH134/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI134/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ134/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK134/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL134/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM134/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN134/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO134/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP134/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ134/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR134/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS134/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT134/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU134/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV134/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW134/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX134/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY134/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ134/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA134/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB134/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC134/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.24666221272047034,"d":"0.25"}},{"$f":"'4.1 Comptes 2024 natures'!BD134/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.46153961547116035,"d":"0.46"}},{"$f":"'4.1 Comptes 2024 natures'!BE134/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF134/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!E135/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F135/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G135/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H135/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I135/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J135/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K135/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L135/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M135/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N135/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O135/'4.1 Comptes 2024 natures'!O3","v":{"v":13.41741580571582,"d":"13.42"}},{"$f":"'4.1 Comptes 2024 natures'!P135/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q135/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R135/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S135/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T135/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U135/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V135/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W135/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X135/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y135/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z135/'4.1 Comptes 2024 natures'!Z3","v":{"v":61.64221880762139,"d":"61.64"}},{"$f":"'4.1 Comptes 2024 natures'!AA135/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB135/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC135/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD135/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE135/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF135/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG135/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH135/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI135/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ135/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK135/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL135/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM135/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN135/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO135/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP135/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ135/'4.1 Comptes 2024 natures'!AQ3","v":{"v":561.0486052998605,"d":"561.05"}},{"$f":"'4.1 Comptes 2024 natures'!AR135/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS135/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT135/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU135/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV135/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW135/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX135/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY135/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ135/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA135/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB135/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC135/'4.1 Comptes 2024 natures'!BC3","v":{"v":8.051359433458044,"d":"8.05"}},{"$f":"'4.1 Comptes 2024 natures'!BD135/'4.1 Comptes 2024 natures'!BD3","v":{"v":2.5001875140635548,"d":"2.50"}},{"$f":"'4.1 Comptes 2024 natures'!BE135/'4.1 Comptes 2024 natures'!BE3","v":{"v":9.57440477326969,"d":"9.57"}},{"$f":"'4.1 Comptes 2024 natures'!BF135/'4.1 Comptes 2024 natures'!BF3","v":{"v":16.508201329612607,"d":"16.51"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!E136/'4.1 Comptes 2024 natures'!E3","v":{"v":10.712591050988554,"d":"10.71"}},{"$f":"'4.1 Comptes 2024 natures'!F136/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G136/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H136/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I136/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J136/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K136/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L136/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M136/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N136/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O136/'4.1 Comptes 2024 natures'!O3","v":{"v":34.00174426405474,"d":"34.00"}},{"$f":"'4.1 Comptes 2024 natures'!P136/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q136/'4.1 Comptes 2024 natures'!Q3","v":{"v":18.214285714285715,"d":"18.21"}},{"$f":"'4.1 Comptes 2024 natures'!R136/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S136/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T136/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U136/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V136/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W136/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X136/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y136/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z136/'4.1 Comptes 2024 natures'!Z3","v":{"v":0.860479409956976,"d":"0.86"}},{"$f":"'4.1 Comptes 2024 natures'!AA136/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB136/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC136/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD136/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE136/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF136/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG136/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH136/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI136/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ136/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK136/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL136/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM136/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN136/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO136/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP136/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ136/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR136/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS136/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT136/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU136/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV136/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW136/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX136/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY136/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ136/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA136/'4.1 Comptes 2024 natures'!BA3","v":{"v":144.39108609674474,"d":"144.39"}},{"$f":"'4.1 Comptes 2024 natures'!BB136/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC136/'4.1 Comptes 2024 natures'!BC3","v":{"v":16.253030464991983,"d":"16.25"}},{"$f":"'4.1 Comptes 2024 natures'!BD136/'4.1 Comptes 2024 natures'!BD3","v":{"v":6.6442433182488685,"d":"6.64"}},{"$f":"'4.1 Comptes 2024 natures'!BE136/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.13365155131264916,"d":"0.13"}},{"$f":"'4.1 Comptes 2024 natures'!BF136/'4.1 Comptes 2024 natures'!BF3","v":{"v":38.95383289560079,"d":"38.95"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!E137/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F137/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G137/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H137/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I137/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J137/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K137/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L137/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M137/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N137/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O137/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P137/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q137/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R137/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S137/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T137/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U137/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V137/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W137/'4.1 Comptes 2024 natures'!W3","v":{"v":4.068134556574924,"d":"4.07"}},{"$f":"'4.1 Comptes 2024 natures'!X137/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y137/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z137/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA137/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB137/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC137/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD137/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE137/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF137/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG137/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH137/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI137/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ137/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK137/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL137/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM137/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN137/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO137/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP137/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ137/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0.5885634588563459,"d":"0.59"}},{"$f":"'4.1 Comptes 2024 natures'!AR137/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS137/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT137/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU137/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV137/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW137/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX137/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY137/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ137/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA137/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB137/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC137/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.18338856226616781,"d":"0.18"}},{"$f":"'4.1 Comptes 2024 natures'!BD137/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.33259494462084654,"d":"0.33"}},{"$f":"'4.1 Comptes 2024 natures'!BE137/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF137/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.01731779382797111,"d":"0.02"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"'4.1 Comptes 2024 natures'!E138/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F138/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G138/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H138/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I138/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J138/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K138/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L138/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M138/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N138/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O138/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P138/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q138/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R138/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S138/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T138/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U138/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V138/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W138/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X138/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y138/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z138/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA138/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB138/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC138/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD138/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE138/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF138/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG138/'4.1 Comptes 2024 natures'!AG3","v":{"v":4.019043856183327,"d":"4.02"}},{"$f":"'4.1 Comptes 2024 natures'!AH138/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI138/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ138/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK138/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL138/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM138/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN138/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO138/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP138/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ138/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR138/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS138/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT138/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU138/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV138/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW138/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX138/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY138/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ138/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA138/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB138/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC138/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.13591929449492252,"d":"0.14"}},{"$f":"'4.1 Comptes 2024 natures'!BD138/'4.1 Comptes 2024 natures'!BD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE138/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.9710930787589499,"d":"0.97"}},{"$f":"'4.1 Comptes 2024 natures'!BF138/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"'4.1 Comptes 2024 natures'!E139/'4.1 Comptes 2024 natures'!E3","v":{"v":8.226108220603537,"d":"8.23"}},{"$f":"'4.1 Comptes 2024 natures'!F139/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G139/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H139/'4.1 Comptes 2024 natures'!H3","v":{"v":5.729287305122494,"d":"5.73"}},{"$f":"'4.1 Comptes 2024 natures'!I139/'4.1 Comptes 2024 natures'!I3","v":{"v":4.059736913479794,"d":"4.06"}},{"$f":"'4.1 Comptes 2024 natures'!J139/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K139/'4.1 Comptes 2024 natures'!K3","v":{"v":5.189293400286944,"d":"5.19"}},{"$f":"'4.1 Comptes 2024 natures'!L139/'4.1 Comptes 2024 natures'!L3","v":{"v":5.482244595332865,"d":"5.48"}},{"$f":"'4.1 Comptes 2024 natures'!M139/'4.1 Comptes 2024 natures'!M3","v":{"v":7.681263460157933,"d":"7.68"}},{"$f":"'4.1 Comptes 2024 natures'!N139/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O139/'4.1 Comptes 2024 natures'!O3","v":{"v":8.466327653293975,"d":"8.47"}},{"$f":"'4.1 Comptes 2024 natures'!P139/'4.1 Comptes 2024 natures'!P3","v":{"v":5.705893536121673,"d":"5.71"}},{"$f":"'4.1 Comptes 2024 natures'!Q139/'4.1 Comptes 2024 natures'!Q3","v":{"v":133.92857142857142,"d":"133.93"}},{"$f":"'4.1 Comptes 2024 natures'!R139/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S139/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T139/'4.1 Comptes 2024 natures'!T3","v":{"v":11.756756756756756,"d":"11.76"}},{"$f":"'4.1 Comptes 2024 natures'!U139/'4.1 Comptes 2024 natures'!U3","v":{"v":2.409927797833935,"d":"2.41"}},{"$f":"'4.1 Comptes 2024 natures'!V139/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W139/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X139/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y139/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z139/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA139/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB139/'4.1 Comptes 2024 natures'!AB3","v":{"v":164.72868217054264,"d":"164.73"}},{"$f":"'4.1 Comptes 2024 natures'!AC139/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD139/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE139/'4.1 Comptes 2024 natures'!AE3","v":{"v":381.3719111969112,"d":"381.37"}},{"$f":"'4.1 Comptes 2024 natures'!AF139/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG139/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH139/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI139/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ139/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK139/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL139/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM139/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN139/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO139/'4.1 Comptes 2024 natures'!AO3","v":{"v":0.8790697674418605,"d":"0.88"}},{"$f":"'4.1 Comptes 2024 natures'!AP139/'4.1 Comptes 2024 natures'!AP3","v":{"v":766.8711656441718,"d":"766.87"}},{"$f":"'4.1 Comptes 2024 natures'!AQ139/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR139/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS139/'4.1 Comptes 2024 natures'!AS3","v":{"v":1.0464396284829722,"d":"1.05"}},{"$f":"'4.1 Comptes 2024 natures'!AT139/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU139/'4.1 Comptes 2024 natures'!AU3","v":{"v":0.8318002628120894,"d":"0.83"}},{"$f":"'4.1 Comptes 2024 natures'!AV139/'4.1 Comptes 2024 natures'!AV3","v":{"v":1.1945945945945946,"d":"1.19"}},{"$f":"'4.1 Comptes 2024 natures'!AW139/'4.1 Comptes 2024 natures'!AW3","v":{"v":0.9228486646884273,"d":"0.92"}},{"$f":"'4.1 Comptes 2024 natures'!AX139/'4.1 Comptes 2024 natures'!AX3","v":{"v":123.52757352941177,"d":"123.53"}},{"$f":"'4.1 Comptes 2024 natures'!AY139/'4.1 Comptes 2024 natures'!AY3","v":{"v":0.843915343915344,"d":"0.84"}},{"$f":"'4.1 Comptes 2024 natures'!AZ139/'4.1 Comptes 2024 natures'!AZ3","v":{"v":1.018233082706767,"d":"1.02"}},{"$f":"'4.1 Comptes 2024 natures'!BA139/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB139/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC139/'4.1 Comptes 2024 natures'!BC3","v":{"v":22.703997594869055,"d":"22.70"}},{"$f":"'4.1 Comptes 2024 natures'!BD139/'4.1 Comptes 2024 natures'!BD3","v":{"v":5.283549516213715,"d":"5.28"}},{"$f":"'4.1 Comptes 2024 natures'!BE139/'4.1 Comptes 2024 natures'!BE3","v":{"v":26.97380906921241,"d":"26.97"}},{"$f":"'4.1 Comptes 2024 natures'!BF139/'4.1 Comptes 2024 natures'!BF3","v":{"v":49.46201575837163,"d":"49.46"}}]
[]
[null,49,null,"Imputations internes",{"$f":"E142+E143+E144+E145+E146+E147+E148+E149","v":{"v":0,"d":"0.00"}},{"$f":"F142+F143+F144+F145+F146+F147+F148+F149","v":{"v":98.9235741444867,"d":"98.92"}},{"v":17.114947368421053,"d":"17.11"},{"v":128.2610244988864,"d":"128.26"},{"v":100.21697857336588,"d":"100.22"},{"v":35.77403427243683,"d":"35.77"},{"v":86.59992826398852,"d":"86.60"},{"v":422.39934207445566,"d":"422.40"},{"v":82.13326633165829,"d":"82.13"},{"v":81.53086956521739,"d":"81.53"},{"v":55.5216020394472,"d":"55.52"},{"v":28.79467680608365,"d":"28.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.050541516245488,"d":"18.05"},{"v":143.53200883002208,"d":"143.53"},{"v":81.2991620795107,"d":"81.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51.62876459741856,"d":"51.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.86566666666667,"d":"72.87"},{"v":0,"d":"0.00"},{"v":217.72198841698844,"d":"217.72"},{"v":5.204110651499484,"d":"5.20"},{"v":11.44606874753062,"d":"11.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.360739979445015,"d":"13.36"},{"v":45.03603524229075,"d":"45.04"},{"v":70.43082706766917,"d":"70.43"},{"v":90.01080163043477,"d":"90.01"},{"v":27.23923076923077,"d":"27.24"},{"v":0,"d":"0.00"},{"v":137.6648773006135,"d":"137.66"},{"v":70.4452161785216,"d":"70.45"},{"v":43.42991689750692,"d":"43.43"},{"v":3.0959752321981426,"d":"3.10"},{"v":58.11287412874128,"d":"58.11"},{"v":0,"d":"0.00"},{"v":17.317432432432433,"d":"17.32"},{"v":0,"d":"0.00"},{"v":76.05085784313725,"d":"76.05"},{"v":0,"d":"0.00"},{"v":46.607725563909774,"d":"46.61"},{"v":0,"d":"0.00"},{"v":27.82764811490126,"d":"27.83"},{"v":110.7680408872261,"d":"110.77"},{"v":178.17970147761082,"d":"178.18"},{"v":27.520574701670647,"d":"27.52"},{"v":35.905640183847666,"d":"35.91"}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"'4.1 Comptes 2024 natures'!E142/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F142/'4.1 Comptes 2024 natures'!F3","v":{"v":0.7604562737642585,"d":"0.76"}},{"$f":"'4.1 Comptes 2024 natures'!G142/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H142/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I142/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J142/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K142/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L142/'4.1 Comptes 2024 natures'!L3","v":{"v":22.535705923671273,"d":"22.54"}},{"$f":"'4.1 Comptes 2024 natures'!M142/'4.1 Comptes 2024 natures'!M3","v":{"v":0.8614501076812635,"d":"0.86"}},{"$f":"'4.1 Comptes 2024 natures'!N142/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O142/'4.1 Comptes 2024 natures'!O3","v":{"v":14.21246477928351,"d":"14.21"}},{"$f":"'4.1 Comptes 2024 natures'!P142/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q142/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R142/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S142/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T142/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U142/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V142/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W142/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X142/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y142/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z142/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA142/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB142/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC142/'4.1 Comptes 2024 natures'!AC3","v":{"v":1.5972222222222223,"d":"1.60"}},{"$f":"'4.1 Comptes 2024 natures'!AD142/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE142/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF142/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.8871509824198553,"d":"2.89"}},{"$f":"'4.1 Comptes 2024 natures'!AG142/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH142/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI142/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ142/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK142/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL142/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM142/'4.1 Comptes 2024 natures'!AM3","v":{"v":1.0869565217391304,"d":"1.09"}},{"$f":"'4.1 Comptes 2024 natures'!AN142/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO142/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP142/'4.1 Comptes 2024 natures'!AP3","v":{"v":5.586656441717792,"d":"5.59"}},{"$f":"'4.1 Comptes 2024 natures'!AQ142/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR142/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS142/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT142/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU142/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV142/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW142/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX142/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY142/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ142/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA142/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB142/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC142/'4.1 Comptes 2024 natures'!BC3","v":{"v":5.49030264564404,"d":"5.49"}},{"$f":"'4.1 Comptes 2024 natures'!BD142/'4.1 Comptes 2024 natures'!BD3","v":{"v":9.902630197264795,"d":"9.90"}},{"$f":"'4.1 Comptes 2024 natures'!BE142/'4.1 Comptes 2024 natures'!BE3","v":{"v":0.6428400954653938,"d":"0.64"}},{"$f":"'4.1 Comptes 2024 natures'!BF142/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.3317875902823375,"d":"0.33"}}]
[null,null,491,"Prestations de services",{"$f":"'4.1 Comptes 2024 natures'!E143/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F143/'4.1 Comptes 2024 natures'!F3","v":{"v":20.11216730038023,"d":"20.11"}},{"$f":"'4.1 Comptes 2024 natures'!G143/'4.1 Comptes 2024 natures'!G3","v":{"v":12.138631578947368,"d":"12.14"}},{"$f":"'4.1 Comptes 2024 natures'!H143/'4.1 Comptes 2024 natures'!H3","v":{"v":127.46815144766147,"d":"127.47"}},{"$f":"'4.1 Comptes 2024 natures'!I143/'4.1 Comptes 2024 natures'!I3","v":{"v":100.21697857336588,"d":"100.22"}},{"$f":"'4.1 Comptes 2024 natures'!J143/'4.1 Comptes 2024 natures'!J3","v":{"v":35.77403427243683,"d":"35.77"}},{"$f":"'4.1 Comptes 2024 natures'!K143/'4.1 Comptes 2024 natures'!K3","v":{"v":46.22668579626973,"d":"46.23"}},{"$f":"'4.1 Comptes 2024 natures'!L143/'4.1 Comptes 2024 natures'!L3","v":{"v":121.31804027159916,"d":"121.32"}},{"$f":"'4.1 Comptes 2024 natures'!M143/'4.1 Comptes 2024 natures'!M3","v":{"v":47.87340272792534,"d":"47.87"}},{"$f":"'4.1 Comptes 2024 natures'!N143/'4.1 Comptes 2024 natures'!N3","v":{"v":81.53086956521739,"d":"81.53"}},{"$f":"'4.1 Comptes 2024 natures'!O143/'4.1 Comptes 2024 natures'!O3","v":{"v":41.309137260163695,"d":"41.31"}},{"$f":"'4.1 Comptes 2024 natures'!P143/'4.1 Comptes 2024 natures'!P3","v":{"v":28.79467680608365,"d":"28.79"}},{"$f":"'4.1 Comptes 2024 natures'!Q143/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R143/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S143/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T143/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U143/'4.1 Comptes 2024 natures'!U3","v":{"v":18.050541516245488,"d":"18.05"}},{"$f":"'4.1 Comptes 2024 natures'!V143/'4.1 Comptes 2024 natures'!V3","v":{"v":143.53200883002208,"d":"143.53"}},{"$f":"'4.1 Comptes 2024 natures'!W143/'4.1 Comptes 2024 natures'!W3","v":{"v":29.00611620795107,"d":"29.01"}},{"$f":"'4.1 Comptes 2024 natures'!X143/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y143/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z143/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA143/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB143/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC143/'4.1 Comptes 2024 natures'!AC3","v":{"v":71.26844444444444,"d":"71.27"}},{"$f":"'4.1 Comptes 2024 natures'!AD143/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE143/'4.1 Comptes 2024 natures'!AE3","v":{"v":217.72198841698844,"d":"217.72"}},{"$f":"'4.1 Comptes 2024 natures'!AF143/'4.1 Comptes 2024 natures'!AF3","v":{"v":2.316959669079628,"d":"2.32"}},{"$f":"'4.1 Comptes 2024 natures'!AG143/'4.1 Comptes 2024 natures'!AG3","v":{"v":11.44606874753062,"d":"11.45"}},{"$f":"'4.1 Comptes 2024 natures'!AH143/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI143/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ143/'4.1 Comptes 2024 natures'!AJ3","v":{"v":13.360739979445015,"d":"13.36"}},{"$f":"'4.1 Comptes 2024 natures'!AK143/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL143/'4.1 Comptes 2024 natures'!AL3","v":{"v":3.161236424394319,"d":"3.16"}},{"$f":"'4.1 Comptes 2024 natures'!AM143/'4.1 Comptes 2024 natures'!AM3","v":{"v":88.92384510869564,"d":"88.92"}},{"$f":"'4.1 Comptes 2024 natures'!AN143/'4.1 Comptes 2024 natures'!AN3","v":{"v":27.23923076923077,"d":"27.24"}},{"$f":"'4.1 Comptes 2024 natures'!AO143/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP143/'4.1 Comptes 2024 natures'!AP3","v":{"v":93.85352760736197,"d":"93.85"}},{"$f":"'4.1 Comptes 2024 natures'!AQ143/'4.1 Comptes 2024 natures'!AQ3","v":{"v":31.46039051603905,"d":"31.46"}},{"$f":"'4.1 Comptes 2024 natures'!AR143/'4.1 Comptes 2024 natures'!AR3","v":{"v":43.42991689750692,"d":"43.43"}},{"$f":"'4.1 Comptes 2024 natures'!AS143/'4.1 Comptes 2024 natures'!AS3","v":{"v":3.0959752321981426,"d":"3.10"}},{"$f":"'4.1 Comptes 2024 natures'!AT143/'4.1 Comptes 2024 natures'!AT3","v":{"v":58.11287412874128,"d":"58.11"}},{"$f":"'4.1 Comptes 2024 natures'!AU143/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV143/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW143/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX143/'4.1 Comptes 2024 natures'!AX3","v":{"v":72.06801470588235,"d":"72.07"}},{"$f":"'4.1 Comptes 2024 natures'!AY143/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ143/'4.1 Comptes 2024 natures'!AZ3","v":{"v":46.607725563909774,"d":"46.61"}},{"$f":"'4.1 Comptes 2024 natures'!BA143/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB143/'4.1 Comptes 2024 natures'!BB3","v":{"v":27.82764811490126,"d":"27.83"}},{"$f":"'4.1 Comptes 2024 natures'!BC143/'4.1 Comptes 2024 natures'!BC3","v":{"v":48.77484019241047,"d":"48.77"}},{"$f":"'4.1 Comptes 2024 natures'!BD143/'4.1 Comptes 2024 natures'!BD3","v":{"v":70.21134835112633,"d":"70.21"}},{"$f":"'4.1 Comptes 2024 natures'!BE143/'4.1 Comptes 2024 natures'!BE3","v":{"v":18.858641527446302,"d":"18.86"}},{"$f":"'4.1 Comptes 2024 natures'!BF143/'4.1 Comptes 2024 natures'!BF3","v":{"v":26.44950221602101,"d":"26.45"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"'4.1 Comptes 2024 natures'!E144/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F144/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G144/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H144/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I144/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J144/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K144/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L144/'4.1 Comptes 2024 natures'!L3","v":{"v":9.365488176071178,"d":"9.37"}},{"$f":"'4.1 Comptes 2024 natures'!M144/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N144/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O144/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P144/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q144/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R144/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S144/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T144/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U144/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V144/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W144/'4.1 Comptes 2024 natures'!W3","v":{"v":2.599388379204893,"d":"2.60"}},{"$f":"'4.1 Comptes 2024 natures'!X144/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y144/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z144/'4.1 Comptes 2024 natures'!Z3","v":{"v":51.62876459741856,"d":"51.63"}},{"$f":"'4.1 Comptes 2024 natures'!AA144/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB144/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC144/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD144/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE144/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF144/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG144/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH144/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI144/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ144/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK144/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL144/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM144/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN144/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO144/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP144/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ144/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR144/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS144/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT144/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU144/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV144/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW144/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX144/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY144/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ144/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA144/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB144/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC144/'4.1 Comptes 2024 natures'!BC3","v":{"v":2.839390700160342,"d":"2.84"}},{"$f":"'4.1 Comptes 2024 natures'!BD144/'4.1 Comptes 2024 natures'!BD3","v":{"v":3.2127409555716677,"d":"3.21"}},{"$f":"'4.1 Comptes 2024 natures'!BE144/'4.1 Comptes 2024 natures'!BE3","v":{"v":8.01909307875895,"d":"8.02"}},{"$f":"'4.1 Comptes 2024 natures'!BF144/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"'4.1 Comptes 2024 natures'!E145/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F145/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G145/'4.1 Comptes 2024 natures'!G3","v":{"v":4.976315789473684,"d":"4.98"}},{"$f":"'4.1 Comptes 2024 natures'!H145/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I145/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J145/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K145/'4.1 Comptes 2024 natures'!K3","v":{"v":4.453012912482066,"d":"4.45"}},{"$f":"'4.1 Comptes 2024 natures'!L145/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M145/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N145/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O145/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P145/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q145/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R145/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S145/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T145/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U145/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V145/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W145/'4.1 Comptes 2024 natures'!W3","v":{"v":4.097859327217125,"d":"4.10"}},{"$f":"'4.1 Comptes 2024 natures'!X145/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y145/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z145/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA145/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB145/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC145/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD145/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE145/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF145/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG145/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH145/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI145/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ145/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK145/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL145/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM145/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN145/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO145/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP145/'4.1 Comptes 2024 natures'!AP3","v":{"v":4.32898773006135,"d":"4.33"}},{"$f":"'4.1 Comptes 2024 natures'!AQ145/'4.1 Comptes 2024 natures'!AQ3","v":{"v":3.1380753138075312,"d":"3.14"}},{"$f":"'4.1 Comptes 2024 natures'!AR145/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS145/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT145/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU145/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV145/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW145/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX145/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY145/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ145/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA145/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB145/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC145/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.48201162479957244,"d":"0.48"}},{"$f":"'4.1 Comptes 2024 natures'!BD145/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.7045215891191839,"d":"0.70"}},{"$f":"'4.1 Comptes 2024 natures'!BE145/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF145/'4.1 Comptes 2024 natures'!BF3","v":{"v":0.3239904793171372,"d":"0.32"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"'4.1 Comptes 2024 natures'!E146/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F146/'4.1 Comptes 2024 natures'!F3","v":{"v":78.05095057034221,"d":"78.05"}},{"$f":"'4.1 Comptes 2024 natures'!G146/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H146/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I146/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J146/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K146/'4.1 Comptes 2024 natures'!K3","v":{"v":35.92022955523673,"d":"35.92"}},{"$f":"'4.1 Comptes 2024 natures'!L146/'4.1 Comptes 2024 natures'!L3","v":{"v":86.91087177085772,"d":"86.91"}},{"$f":"'4.1 Comptes 2024 natures'!M146/'4.1 Comptes 2024 natures'!M3","v":{"v":33.39841349605169,"d":"33.40"}},{"$f":"'4.1 Comptes 2024 natures'!N146/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O146/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P146/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q146/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R146/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S146/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T146/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U146/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V146/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W146/'4.1 Comptes 2024 natures'!W3","v":{"v":44.678366972477065,"d":"44.68"}},{"$f":"'4.1 Comptes 2024 natures'!X146/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y146/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z146/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA146/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB146/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC146/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD146/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE146/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF146/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG146/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH146/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI146/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ146/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK146/'4.1 Comptes 2024 natures'!AK3","v":{"v":45.03603524229075,"d":"45.04"}},{"$f":"'4.1 Comptes 2024 natures'!AL146/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM146/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN146/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO146/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP146/'4.1 Comptes 2024 natures'!AP3","v":{"v":33.895705521472394,"d":"33.90"}},{"$f":"'4.1 Comptes 2024 natures'!AQ146/'4.1 Comptes 2024 natures'!AQ3","v":{"v":35.84675034867503,"d":"35.85"}},{"$f":"'4.1 Comptes 2024 natures'!AR146/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS146/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT146/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU146/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV146/'4.1 Comptes 2024 natures'!AV3","v":{"v":17.317432432432433,"d":"17.32"}},{"$f":"'4.1 Comptes 2024 natures'!AW146/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX146/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY146/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ146/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA146/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB146/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC146/'4.1 Comptes 2024 natures'!BC3","v":{"v":20.768435595938,"d":"20.77"}},{"$f":"'4.1 Comptes 2024 natures'!BD146/'4.1 Comptes 2024 natures'!BD3","v":{"v":35.6747818586394,"d":"35.67"}},{"$f":"'4.1 Comptes 2024 natures'!BE146/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF146/'4.1 Comptes 2024 natures'!BF3","v":{"v":5.229213312541037,"d":"5.23"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"'4.1 Comptes 2024 natures'!E147/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F147/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G147/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H147/'4.1 Comptes 2024 natures'!H3","v":{"v":0.7928730512249443,"d":"0.79"}},{"$f":"'4.1 Comptes 2024 natures'!I147/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J147/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K147/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L147/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M147/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N147/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O147/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P147/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q147/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R147/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S147/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T147/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U147/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V147/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W147/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X147/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y147/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z147/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA147/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB147/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC147/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD147/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE147/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF147/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG147/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH147/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI147/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ147/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK147/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL147/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM147/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN147/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO147/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP147/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ147/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR147/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS147/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT147/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU147/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV147/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW147/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX147/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY147/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ147/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA147/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB147/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC147/'4.1 Comptes 2024 natures'!BC3","v":{"v":0.004756814537680384,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD147/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.008900667550066256,"d":"0.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE147/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF147/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"'4.1 Comptes 2024 natures'!E148/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F148/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G148/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H148/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I148/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J148/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K148/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L148/'4.1 Comptes 2024 natures'!L3","v":{"v":182.26923593225632,"d":"182.27"}},{"$f":"'4.1 Comptes 2024 natures'!M148/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N148/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O148/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P148/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q148/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R148/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S148/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T148/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U148/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V148/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W148/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X148/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y148/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z148/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA148/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB148/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC148/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD148/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE148/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF148/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG148/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH148/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI148/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ148/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK148/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL148/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM148/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN148/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO148/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP148/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ148/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR148/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS148/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT148/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU148/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV148/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW148/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX148/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY148/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ148/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA148/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB148/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC148/'4.1 Comptes 2024 natures'!BC3","v":{"v":31.205447888829507,"d":"31.21"}},{"$f":"'4.1 Comptes 2024 natures'!BD148/'4.1 Comptes 2024 natures'!BD3","v":{"v":58.38977223291747,"d":"58.39"}},{"$f":"'4.1 Comptes 2024 natures'!BE148/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF148/'4.1 Comptes 2024 natures'!BF3","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"'4.1 Comptes 2024 natures'!E149/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F149/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G149/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H149/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I149/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J149/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K149/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L149/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M149/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N149/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O149/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P149/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q149/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R149/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S149/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T149/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U149/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V149/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W149/'4.1 Comptes 2024 natures'!W3","v":{"v":0.9174311926605505,"d":"0.92"}},{"$f":"'4.1 Comptes 2024 natures'!X149/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y149/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z149/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA149/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB149/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC149/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD149/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE149/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF149/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG149/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH149/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI149/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ149/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK149/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL149/'4.1 Comptes 2024 natures'!AL3","v":{"v":67.26959064327485,"d":"67.27"}},{"$f":"'4.1 Comptes 2024 natures'!AM149/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN149/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO149/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP149/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ149/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR149/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS149/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT149/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU149/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV149/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW149/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX149/'4.1 Comptes 2024 natures'!AX3","v":{"v":3.982843137254902,"d":"3.98"}},{"$f":"'4.1 Comptes 2024 natures'!AY149/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ149/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA149/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB149/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC149/'4.1 Comptes 2024 natures'!BC3","v":{"v":1.2028554249064671,"d":"1.20"}},{"$f":"'4.1 Comptes 2024 natures'!BD149/'4.1 Comptes 2024 natures'!BD3","v":{"v":0.07500562542190664,"d":"0.08"}},{"$f":"'4.1 Comptes 2024 natures'!BE149/'4.1 Comptes 2024 natures'!BE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF149/'4.1 Comptes 2024 natures'!BF3","v":{"v":3.5711465856861455,"d":"3.57"}}]
[]
[]
[{"$nulls":54},{"$f":"SUM(E152:BB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E152:W152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X152:AI152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ152:BB152)","v":{"v":0,"d":"0.00"}}]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E155+E156","v":{"v":141.86856399583766,"d":"141.87"}},{"$f":"F155+F156","v":{"v":153.0219771863118,"d":"153.02"}},{"v":-239.15473684210522,"d":"-239.15"},{"v":48.74790645879733,"d":"48.75"},{"v":96.15473013289937,"d":"96.15"},{"v":15.13321521928551,"d":"15.13"},{"v":-11.55909253945481,"d":"-11.56"},{"v":510.9275446811832,"d":"510.93"},{"v":-29.811313711414215,"d":"-29.81"},{"v":-84.63069565217391,"d":"-84.63"},{"v":174.54150677579497,"d":"174.54"},{"v":305.82064638783265,"d":"305.82"},{"v":-388.1808035714286,"d":"-388.18"},{"v":-447.3593236714975,"d":"-447.36"},{"v":58.86780821917808,"d":"58.87"},{"v":108.5607972972973,"d":"108.56"},{"v":-51.014837545126355,"d":"-51.01"},{"v":114.28931567328918,"d":"114.29"},{"v":70.33268501529052,"d":"70.33"},{"v":31.335487012987016,"d":"31.34"},{"v":890.1998633440514,"d":"890.20"},{"v":875.1832390903504,"d":"875.18"},{"v":362.57966887417217,"d":"362.58"},{"v":-232.82656976744184,"d":"-232.83"},{"v":20.658458333333332,"d":"20.66"},{"v":471.0237588652482,"d":"471.02"},{"v":18.255250965250966,"d":"18.26"},{"v":1523.5099017580144,"d":"1,523.51"},{"v":330.96877913868036,"d":"330.97"},{"v":-12.984810126582277,"d":"-12.98"},{"v":369.47896000000003,"d":"369.48"},{"v":132.86138232271324,"d":"132.86"},{"v":18.07696035242291,"d":"18.08"},{"v":112.14645781119465,"d":"112.15"},{"v":308.5318885869565,"d":"308.53"},{"v":472.48329914529916,"d":"472.48"},{"v":114.00274418604653,"d":"114.00"},{"v":-58.85989263803681,"d":"-58.86"},{"v":10.389051603905173,"d":"10.39"},{"v":10.790738688827332,"d":"10.79"},{"v":519.891052631579,"d":"519.89"},{"v":114.72547765477654,"d":"114.73"},{"v":-355.33925098554533,"d":"-355.34"},{"v":-64.04478378378379,"d":"-64.04"},{"v":533.6534421364985,"d":"533.65"},{"v":29.920251225490198,"d":"29.92"},{"v":178.49449735449735,"d":"178.49"},{"v":87.82305451127819,"d":"87.82"},{"v":93.85390933982356,"d":"93.85"},{"v":-27.796535008976655,"d":"-27.80"},{"v":233.8814055318012,"d":"233.88"},{"v":213.94135035127636,"d":"213.94"},{"v":629.3880114558473,"d":"629.39"},{"v":96.59523883782009,"d":"96.60"}]
[null,null,900,"Compte général (+ / -)",{"$f":"'4.1 Comptes 2024 natures'!E155/'4.1 Comptes 2024 natures'!E3","v":{"v":34.05123829344433,"d":"34.05"}},{"$f":"'4.1 Comptes 2024 natures'!F155/'4.1 Comptes 2024 natures'!F3","v":{"v":-8.250988593155894,"d":"-8.25"}},{"$f":"'4.1 Comptes 2024 natures'!G155/'4.1 Comptes 2024 natures'!G3","v":{"v":-404.47063157894735,"d":"-404.47"}},{"$f":"'4.1 Comptes 2024 natures'!H155/'4.1 Comptes 2024 natures'!H3","v":{"v":40.60182628062361,"d":"40.60"}},{"$f":"'4.1 Comptes 2024 natures'!I155/'4.1 Comptes 2024 natures'!I3","v":{"v":5.696861947382696,"d":"5.70"}},{"$f":"'4.1 Comptes 2024 natures'!J155/'4.1 Comptes 2024 natures'!J3","v":{"v":47.23733372059251,"d":"47.24"}},{"$f":"'4.1 Comptes 2024 natures'!K155/'4.1 Comptes 2024 natures'!K3","v":{"v":-88.90499282639885,"d":"-88.90"}},{"$f":"'4.1 Comptes 2024 natures'!L155/'4.1 Comptes 2024 natures'!L3","v":{"v":404.120690704753,"d":"404.12"}},{"$f":"'4.1 Comptes 2024 natures'!M155/'4.1 Comptes 2024 natures'!M3","v":{"v":-127.10119167264895,"d":"-127.10"}},{"$f":"'4.1 Comptes 2024 natures'!N155/'4.1 Comptes 2024 natures'!N3","v":{"v":2.541826086956522,"d":"2.54"}},{"$f":"'4.1 Comptes 2024 natures'!O155/'4.1 Comptes 2024 natures'!O3","v":{"v":130.9660713806521,"d":"130.97"}},{"$f":"'4.1 Comptes 2024 natures'!P155/'4.1 Comptes 2024 natures'!P3","v":{"v":134.87161596958174,"d":"134.87"}},{"$f":"'4.1 Comptes 2024 natures'!Q155/'4.1 Comptes 2024 natures'!Q3","v":{"v":-478.41116071428576,"d":"-478.41"}},{"$f":"'4.1 Comptes 2024 natures'!R155/'4.1 Comptes 2024 natures'!R3","v":{"v":-374.47838164251203,"d":"-374.48"}},{"$f":"'4.1 Comptes 2024 natures'!S155/'4.1 Comptes 2024 natures'!S3","v":{"v":114.4456712328767,"d":"114.45"}},{"$f":"'4.1 Comptes 2024 natures'!T155/'4.1 Comptes 2024 natures'!T3","v":{"v":68.58382432432433,"d":"68.58"}},{"$f":"'4.1 Comptes 2024 natures'!U155/'4.1 Comptes 2024 natures'!U3","v":{"v":-160.91891696750903,"d":"-160.92"}},{"$f":"'4.1 Comptes 2024 natures'!V155/'4.1 Comptes 2024 natures'!V3","v":{"v":118.40112582781457,"d":"118.40"}},{"$f":"'4.1 Comptes 2024 natures'!W155/'4.1 Comptes 2024 natures'!W3","v":{"v":19.02981039755352,"d":"19.03"}},{"$f":"'4.1 Comptes 2024 natures'!X155/'4.1 Comptes 2024 natures'!X3","v":{"v":111.56357142857144,"d":"111.56"}},{"$f":"'4.1 Comptes 2024 natures'!Y155/'4.1 Comptes 2024 natures'!Y3","v":{"v":716.9887057877813,"d":"716.99"}},{"$f":"'4.1 Comptes 2024 natures'!Z155/'4.1 Comptes 2024 natures'!Z3","v":{"v":754.9803810694531,"d":"754.98"}},{"$f":"'4.1 Comptes 2024 natures'!AA155/'4.1 Comptes 2024 natures'!AA3","v":{"v":186.6025165562914,"d":"186.60"}},{"$f":"'4.1 Comptes 2024 natures'!AB155/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC155/'4.1 Comptes 2024 natures'!AC3","v":{"v":-6.889013888888889,"d":"-6.89"}},{"$f":"'4.1 Comptes 2024 natures'!AD155/'4.1 Comptes 2024 natures'!AD3","v":{"v":300.3858156028369,"d":"300.39"}},{"$f":"'4.1 Comptes 2024 natures'!AE155/'4.1 Comptes 2024 natures'!AE3","v":{"v":-93.84888030888031,"d":"-93.85"}},{"$f":"'4.1 Comptes 2024 natures'!AF155/'4.1 Comptes 2024 natures'!AF3","v":{"v":1627.85841778697,"d":"1,627.86"}},{"$f":"'4.1 Comptes 2024 natures'!AG155/'4.1 Comptes 2024 natures'!AG3","v":{"v":168.20569735282496,"d":"168.21"}},{"$f":"'4.1 Comptes 2024 natures'!AH155/'4.1 Comptes 2024 natures'!AH3","v":{"v":12.103839662447259,"d":"12.10"}},{"$f":"'4.1 Comptes 2024 natures'!AI155/'4.1 Comptes 2024 natures'!AI3","v":{"v":44.00096,"d":"44.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ155/'4.1 Comptes 2024 natures'!AJ3","v":{"v":90.99667009249742,"d":"91.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK155/'4.1 Comptes 2024 natures'!AK3","v":{"v":12.550185022026431,"d":"12.55"}},{"$f":"'4.1 Comptes 2024 natures'!AL155/'4.1 Comptes 2024 natures'!AL3","v":{"v":68.90401837928154,"d":"68.90"}},{"$f":"'4.1 Comptes 2024 natures'!AM155/'4.1 Comptes 2024 natures'!AM3","v":{"v":317.77679347826086,"d":"317.78"}},{"$f":"'4.1 Comptes 2024 natures'!AN155/'4.1 Comptes 2024 natures'!AN3","v":{"v":384.6405555555556,"d":"384.64"}},{"$f":"'4.1 Comptes 2024 natures'!AO155/'4.1 Comptes 2024 natures'!AO3","v":{"v":213.21657364341087,"d":"213.22"}},{"$f":"'4.1 Comptes 2024 natures'!AP155/'4.1 Comptes 2024 natures'!AP3","v":{"v":17.194210122699385,"d":"17.19"}},{"$f":"'4.1 Comptes 2024 natures'!AQ155/'4.1 Comptes 2024 natures'!AQ3","v":{"v":107.58576011157602,"d":"107.59"}},{"$f":"'4.1 Comptes 2024 natures'!AR155/'4.1 Comptes 2024 natures'!AR3","v":{"v":-33.65782086795937,"d":"-33.66"}},{"$f":"'4.1 Comptes 2024 natures'!AS155/'4.1 Comptes 2024 natures'!AS3","v":{"v":365.74219814241485,"d":"365.74"}},{"$f":"'4.1 Comptes 2024 natures'!AT155/'4.1 Comptes 2024 natures'!AT3","v":{"v":70.86373513735137,"d":"70.86"}},{"$f":"'4.1 Comptes 2024 natures'!AU155/'4.1 Comptes 2024 natures'!AU3","v":{"v":-353.0731800262812,"d":"-353.07"}},{"$f":"'4.1 Comptes 2024 natures'!AV155/'4.1 Comptes 2024 natures'!AV3","v":{"v":38.18872972972973,"d":"38.19"}},{"$f":"'4.1 Comptes 2024 natures'!AW155/'4.1 Comptes 2024 natures'!AW3","v":{"v":293.833590504451,"d":"293.83"}},{"$f":"'4.1 Comptes 2024 natures'!AX155/'4.1 Comptes 2024 natures'!AX3","v":{"v":10.854497549019609,"d":"10.85"}},{"$f":"'4.1 Comptes 2024 natures'!AY155/'4.1 Comptes 2024 natures'!AY3","v":{"v":53.30732804232804,"d":"53.31"}},{"$f":"'4.1 Comptes 2024 natures'!AZ155/'4.1 Comptes 2024 natures'!AZ3","v":{"v":106.32513157894736,"d":"106.33"}},{"$f":"'4.1 Comptes 2024 natures'!BA155/'4.1 Comptes 2024 natures'!BA3","v":{"v":46.25234104046243,"d":"46.25"}},{"$f":"'4.1 Comptes 2024 natures'!BB155/'4.1 Comptes 2024 natures'!BB3","v":{"v":20.218491921005388,"d":"20.22"}},{"$f":"'4.1 Comptes 2024 natures'!BC155/'4.1 Comptes 2024 natures'!BC3","v":{"v":179.54370951362907,"d":"179.54"}},{"$f":"'4.1 Comptes 2024 natures'!BD155/'4.1 Comptes 2024 natures'!BD3","v":{"v":144.90846463484763,"d":"144.91"}},{"$f":"'4.1 Comptes 2024 natures'!BE155/'4.1 Comptes 2024 natures'!BE3","v":{"v":561.4362682577566,"d":"561.44"}},{"$f":"'4.1 Comptes 2024 natures'!BF155/'4.1 Comptes 2024 natures'!BF3","v":{"v":72.2300742777413,"d":"72.23"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"'4.1 Comptes 2024 natures'!E156/'4.1 Comptes 2024 natures'!E3","v":{"v":107.81732570239333,"d":"107.82"}},{"$f":"'4.1 Comptes 2024 natures'!F156/'4.1 Comptes 2024 natures'!F3","v":{"v":161.27296577946768,"d":"161.27"}},{"$f":"'4.1 Comptes 2024 natures'!G156/'4.1 Comptes 2024 natures'!G3","v":{"v":165.31589473684213,"d":"165.32"}},{"$f":"'4.1 Comptes 2024 natures'!H156/'4.1 Comptes 2024 natures'!H3","v":{"v":8.146080178173719,"d":"8.15"}},{"$f":"'4.1 Comptes 2024 natures'!I156/'4.1 Comptes 2024 natures'!I3","v":{"v":90.45786818551667,"d":"90.46"}},{"$f":"'4.1 Comptes 2024 natures'!J156/'4.1 Comptes 2024 natures'!J3","v":{"v":-32.104118501307,"d":"-32.10"}},{"$f":"'4.1 Comptes 2024 natures'!K156/'4.1 Comptes 2024 natures'!K3","v":{"v":77.34590028694404,"d":"77.35"}},{"$f":"'4.1 Comptes 2024 natures'!L156/'4.1 Comptes 2024 natures'!L3","v":{"v":106.80685397643019,"d":"106.81"}},{"$f":"'4.1 Comptes 2024 natures'!M156/'4.1 Comptes 2024 natures'!M3","v":{"v":97.28987796123474,"d":"97.29"}},{"$f":"'4.1 Comptes 2024 natures'!N156/'4.1 Comptes 2024 natures'!N3","v":{"v":-87.17252173913043,"d":"-87.17"}},{"$f":"'4.1 Comptes 2024 natures'!O156/'4.1 Comptes 2024 natures'!O3","v":{"v":43.57543539514289,"d":"43.58"}},{"$f":"'4.1 Comptes 2024 natures'!P156/'4.1 Comptes 2024 natures'!P3","v":{"v":170.94903041825094,"d":"170.95"}},{"$f":"'4.1 Comptes 2024 natures'!Q156/'4.1 Comptes 2024 natures'!Q3","v":{"v":90.23035714285713,"d":"90.23"}},{"$f":"'4.1 Comptes 2024 natures'!R156/'4.1 Comptes 2024 natures'!R3","v":{"v":-72.8809420289855,"d":"-72.88"}},{"$f":"'4.1 Comptes 2024 natures'!S156/'4.1 Comptes 2024 natures'!S3","v":{"v":-55.577863013698625,"d":"-55.58"}},{"$f":"'4.1 Comptes 2024 natures'!T156/'4.1 Comptes 2024 natures'!T3","v":{"v":39.97697297297297,"d":"39.98"}},{"$f":"'4.1 Comptes 2024 natures'!U156/'4.1 Comptes 2024 natures'!U3","v":{"v":109.90407942238268,"d":"109.90"}},{"$f":"'4.1 Comptes 2024 natures'!V156/'4.1 Comptes 2024 natures'!V3","v":{"v":-4.1118101545253865,"d":"-4.11"}},{"$f":"'4.1 Comptes 2024 natures'!W156/'4.1 Comptes 2024 natures'!W3","v":{"v":51.302874617737004,"d":"51.30"}},{"$f":"'4.1 Comptes 2024 natures'!X156/'4.1 Comptes 2024 natures'!X3","v":{"v":-80.22808441558442,"d":"-80.23"}},{"$f":"'4.1 Comptes 2024 natures'!Y156/'4.1 Comptes 2024 natures'!Y3","v":{"v":173.21115755627008,"d":"173.21"}},{"$f":"'4.1 Comptes 2024 natures'!Z156/'4.1 Comptes 2024 natures'!Z3","v":{"v":120.20285802089735,"d":"120.20"}},{"$f":"'4.1 Comptes 2024 natures'!AA156/'4.1 Comptes 2024 natures'!AA3","v":{"v":175.97715231788078,"d":"175.98"}},{"$f":"'4.1 Comptes 2024 natures'!AB156/'4.1 Comptes 2024 natures'!AB3","v":{"v":-232.82656976744184,"d":"-232.83"}},{"$f":"'4.1 Comptes 2024 natures'!AC156/'4.1 Comptes 2024 natures'!AC3","v":{"v":27.547472222222222,"d":"27.55"}},{"$f":"'4.1 Comptes 2024 natures'!AD156/'4.1 Comptes 2024 natures'!AD3","v":{"v":170.63794326241134,"d":"170.64"}},{"$f":"'4.1 Comptes 2024 natures'!AE156/'4.1 Comptes 2024 natures'!AE3","v":{"v":112.10413127413128,"d":"112.10"}},{"$f":"'4.1 Comptes 2024 natures'!AF156/'4.1 Comptes 2024 natures'!AF3","v":{"v":-104.34851602895553,"d":"-104.35"}},{"$f":"'4.1 Comptes 2024 natures'!AG156/'4.1 Comptes 2024 natures'!AG3","v":{"v":162.76308178585538,"d":"162.76"}},{"$f":"'4.1 Comptes 2024 natures'!AH156/'4.1 Comptes 2024 natures'!AH3","v":{"v":-25.088649789029535,"d":"-25.09"}},{"$f":"'4.1 Comptes 2024 natures'!AI156/'4.1 Comptes 2024 natures'!AI3","v":{"v":325.478,"d":"325.48"}},{"$f":"'4.1 Comptes 2024 natures'!AJ156/'4.1 Comptes 2024 natures'!AJ3","v":{"v":41.86471223021582,"d":"41.86"}},{"$f":"'4.1 Comptes 2024 natures'!AK156/'4.1 Comptes 2024 natures'!AK3","v":{"v":5.526775330396476,"d":"5.53"}},{"$f":"'4.1 Comptes 2024 natures'!AL156/'4.1 Comptes 2024 natures'!AL3","v":{"v":43.24243943191311,"d":"43.24"}},{"$f":"'4.1 Comptes 2024 natures'!AM156/'4.1 Comptes 2024 natures'!AM3","v":{"v":-9.244904891304348,"d":"-9.24"}},{"$f":"'4.1 Comptes 2024 natures'!AN156/'4.1 Comptes 2024 natures'!AN3","v":{"v":87.84274358974359,"d":"87.84"}},{"$f":"'4.1 Comptes 2024 natures'!AO156/'4.1 Comptes 2024 natures'!AO3","v":{"v":-99.21382945736434,"d":"-99.21"}},{"$f":"'4.1 Comptes 2024 natures'!AP156/'4.1 Comptes 2024 natures'!AP3","v":{"v":-76.0541027607362,"d":"-76.05"}},{"$f":"'4.1 Comptes 2024 natures'!AQ156/'4.1 Comptes 2024 natures'!AQ3","v":{"v":-97.19670850767085,"d":"-97.20"}},{"$f":"'4.1 Comptes 2024 natures'!AR156/'4.1 Comptes 2024 natures'!AR3","v":{"v":44.448559556786705,"d":"44.45"}},{"$f":"'4.1 Comptes 2024 natures'!AS156/'4.1 Comptes 2024 natures'!AS3","v":{"v":154.14885448916408,"d":"154.15"}},{"$f":"'4.1 Comptes 2024 natures'!AT156/'4.1 Comptes 2024 natures'!AT3","v":{"v":43.86174251742517,"d":"43.86"}},{"$f":"'4.1 Comptes 2024 natures'!AU156/'4.1 Comptes 2024 natures'!AU3","v":{"v":-2.2660709592641264,"d":"-2.27"}},{"$f":"'4.1 Comptes 2024 natures'!AV156/'4.1 Comptes 2024 natures'!AV3","v":{"v":-102.23351351351351,"d":"-102.23"}},{"$f":"'4.1 Comptes 2024 natures'!AW156/'4.1 Comptes 2024 natures'!AW3","v":{"v":239.81985163204746,"d":"239.82"}},{"$f":"'4.1 Comptes 2024 natures'!AX156/'4.1 Comptes 2024 natures'!AX3","v":{"v":19.06575367647059,"d":"19.07"}},{"$f":"'4.1 Comptes 2024 natures'!AY156/'4.1 Comptes 2024 natures'!AY3","v":{"v":125.18716931216932,"d":"125.19"}},{"$f":"'4.1 Comptes 2024 natures'!AZ156/'4.1 Comptes 2024 natures'!AZ3","v":{"v":-18.502077067669173,"d":"-18.50"}},{"$f":"'4.1 Comptes 2024 natures'!BA156/'4.1 Comptes 2024 natures'!BA3","v":{"v":47.60156829936112,"d":"47.60"}},{"$f":"'4.1 Comptes 2024 natures'!BB156/'4.1 Comptes 2024 natures'!BB3","v":{"v":-48.01502692998204,"d":"-48.02"}},{"$f":"'4.1 Comptes 2024 natures'!BC156/'4.1 Comptes 2024 natures'!BC3","v":{"v":54.33769601817211,"d":"54.34"}},{"$f":"'4.1 Comptes 2024 natures'!BD156/'4.1 Comptes 2024 natures'!BD3","v":{"v":69.03288571642874,"d":"69.03"}},{"$f":"'4.1 Comptes 2024 natures'!BE156/'4.1 Comptes 2024 natures'!BE3","v":{"v":67.95174319809068,"d":"67.95"}},{"$f":"'4.1 Comptes 2024 natures'!BF156/'4.1 Comptes 2024 natures'!BF3","v":{"v":24.36516456007879,"d":"24.37"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E155+E156","v":{"v":141.86856399583766,"d":"141.87"}},{"$f":"F155+F156","v":{"v":153.0219771863118,"d":"153.02"}},{"v":-239.15473684210522,"d":"-239.15"},{"v":48.74790645879733,"d":"48.75"},{"v":96.15473013289937,"d":"96.15"},{"v":15.13321521928551,"d":"15.13"},{"v":-11.55909253945481,"d":"-11.56"},{"v":510.9275446811832,"d":"510.93"},{"v":-29.811313711414215,"d":"-29.81"},{"v":-84.63069565217391,"d":"-84.63"},{"v":174.54150677579497,"d":"174.54"},{"v":305.82064638783265,"d":"305.82"},{"v":-388.1808035714286,"d":"-388.18"},{"v":-447.3593236714975,"d":"-447.36"},{"v":58.86780821917808,"d":"58.87"},{"v":108.5607972972973,"d":"108.56"},{"v":-51.014837545126355,"d":"-51.01"},{"v":114.28931567328918,"d":"114.29"},{"v":70.33268501529052,"d":"70.33"},{"v":31.335487012987016,"d":"31.34"},{"v":890.1998633440514,"d":"890.20"},{"v":875.1832390903504,"d":"875.18"},{"v":362.57966887417217,"d":"362.58"},{"v":-232.82656976744184,"d":"-232.83"},{"v":20.658458333333332,"d":"20.66"},{"v":471.0237588652482,"d":"471.02"},{"v":18.255250965250966,"d":"18.26"},{"v":1523.5099017580144,"d":"1,523.51"},{"v":330.96877913868036,"d":"330.97"},{"v":-12.984810126582277,"d":"-12.98"},{"v":369.47896000000003,"d":"369.48"},{"v":132.86138232271324,"d":"132.86"},{"v":18.07696035242291,"d":"18.08"},{"v":112.14645781119465,"d":"112.15"},{"v":308.5318885869565,"d":"308.53"},{"v":472.48329914529916,"d":"472.48"},{"v":114.00274418604653,"d":"114.00"},{"v":-58.85989263803681,"d":"-58.86"},{"v":10.389051603905173,"d":"10.39"},{"v":10.790738688827332,"d":"10.79"},{"v":519.891052631579,"d":"519.89"},{"v":114.72547765477654,"d":"114.73"},{"v":-355.33925098554533,"d":"-355.34"},{"v":-64.04478378378379,"d":"-64.04"},{"v":533.6534421364985,"d":"533.65"},{"v":29.920251225490198,"d":"29.92"},{"v":178.49449735449735,"d":"178.49"},{"v":87.82305451127819,"d":"87.82"},{"v":93.85390933982356,"d":"93.85"},{"v":-27.796535008976655,"d":"-27.80"},{"v":233.8814055318012,"d":"233.88"},{"v":213.94135035127636,"d":"213.94"},{"v":629.3880114558473,"d":"629.39"},{"v":96.59523883782009,"d":"96.60"}]
[]
[]
[{"$nulls":3},"Contrôle",{"$f":"E158-E154","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AJ158-AJ154","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},"Comptes supplémentaires pour les indicateurs financiers"]
[null,null,4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2024 natures'!E164/'4.1 Comptes 2024 natures'!E3","v":{"v":161.5690946930281,"d":"161.57"}},{"$f":"'4.1 Comptes 2024 natures'!F164/'4.1 Comptes 2024 natures'!F3","v":428.35},{"$f":"'4.1 Comptes 2024 natures'!G164/'4.1 Comptes 2024 natures'!G3","v":{"v":142.75810526315792,"d":"142.76"}},{"$f":"'4.1 Comptes 2024 natures'!H164/'4.1 Comptes 2024 natures'!H3","v":{"v":210.9035634743875,"d":"210.90"}},{"$f":"'4.1 Comptes 2024 natures'!I164/'4.1 Comptes 2024 natures'!I3","v":{"v":196.85020341741253,"d":"196.85"}},{"$f":"'4.1 Comptes 2024 natures'!J164/'4.1 Comptes 2024 natures'!J3","v":{"v":155.48364798141154,"d":"155.48"}},{"$f":"'4.1 Comptes 2024 natures'!K164/'4.1 Comptes 2024 natures'!K3","v":{"v":148.7966463414634,"d":"148.80"}},{"$f":"'4.1 Comptes 2024 natures'!L164/'4.1 Comptes 2024 natures'!L3","v":{"v":254.49019277296495,"d":"254.49"}},{"$f":"'4.1 Comptes 2024 natures'!M164/'4.1 Comptes 2024 natures'!M3","v":{"v":175.63517587939697,"d":"175.64"}},{"$f":"'4.1 Comptes 2024 natures'!N164/'4.1 Comptes 2024 natures'!N3","v":{"v":105.3786956521739,"d":"105.38"}},{"$f":"'4.1 Comptes 2024 natures'!O164/'4.1 Comptes 2024 natures'!O3","v":{"v":175.68075271702668,"d":"175.68"}},{"$f":"'4.1 Comptes 2024 natures'!P164/'4.1 Comptes 2024 natures'!P3","v":{"v":277.20846007604564,"d":"277.21"}},{"$f":"'4.1 Comptes 2024 natures'!Q164/'4.1 Comptes 2024 natures'!Q3","v":{"v":192.98660714285714,"d":"192.99"}},{"$f":"'4.1 Comptes 2024 natures'!R164/'4.1 Comptes 2024 natures'!R3","v":{"v":170.8195652173913,"d":"170.82"}},{"$f":"'4.1 Comptes 2024 natures'!S164/'4.1 Comptes 2024 natures'!S3","v":{"v":202.39000000000001,"d":"202.39"}},{"$f":"'4.1 Comptes 2024 natures'!T164/'4.1 Comptes 2024 natures'!T3","v":{"v":150.9514864864865,"d":"150.95"}},{"$f":"'4.1 Comptes 2024 natures'!U164/'4.1 Comptes 2024 natures'!U3","v":{"v":157.87527075812272,"d":"157.88"}},{"$f":"'4.1 Comptes 2024 natures'!V164/'4.1 Comptes 2024 natures'!V3","v":{"v":225.98576158940398,"d":"225.99"}},{"$f":"'4.1 Comptes 2024 natures'!W164/'4.1 Comptes 2024 natures'!W3","v":{"v":188.50477064220183,"d":"188.50"}},{"$f":"'4.1 Comptes 2024 natures'!X164/'4.1 Comptes 2024 natures'!X3","v":{"v":191.93068181818182,"d":"191.93"}},{"$f":"'4.1 Comptes 2024 natures'!Y164/'4.1 Comptes 2024 natures'!Y3","v":{"v":149.4112540192926,"d":"149.41"}},{"$f":"'4.1 Comptes 2024 natures'!Z164/'4.1 Comptes 2024 natures'!Z3","v":{"v":174.49698832206514,"d":"174.50"}},{"$f":"'4.1 Comptes 2024 natures'!AA164/'4.1 Comptes 2024 natures'!AA3","v":{"v":265.34867549668877,"d":"265.35"}},{"$f":"'4.1 Comptes 2024 natures'!AB164/'4.1 Comptes 2024 natures'!AB3","v":{"v":187.55571705426357,"d":"187.56"}},{"$f":"'4.1 Comptes 2024 natures'!AC164/'4.1 Comptes 2024 natures'!AC3","v":{"v":258.10527777777776,"d":"258.11"}},{"$f":"'4.1 Comptes 2024 natures'!AD164/'4.1 Comptes 2024 natures'!AD3","v":{"v":249.87836879432624,"d":"249.88"}},{"$f":"'4.1 Comptes 2024 natures'!AE164/'4.1 Comptes 2024 natures'!AE3","v":{"v":303.2810810810811,"d":"303.28"}},{"$f":"'4.1 Comptes 2024 natures'!AF164/'4.1 Comptes 2024 natures'!AF3","v":{"v":245.54645811789038,"d":"245.55"}},{"$f":"'4.1 Comptes 2024 natures'!AG164/'4.1 Comptes 2024 natures'!AG3","v":{"v":241.046562623469,"d":"241.05"}},{"$f":"'4.1 Comptes 2024 natures'!AH164/'4.1 Comptes 2024 natures'!AH3","v":{"v":156.560970464135,"d":"156.56"}},{"$f":"'4.1 Comptes 2024 natures'!AI164/'4.1 Comptes 2024 natures'!AI3","v":{"v":534.7724000000001,"d":"534.77"}},{"$f":"'4.1 Comptes 2024 natures'!AJ164/'4.1 Comptes 2024 natures'!AJ3","v":{"v":247.07315005138744,"d":"247.07"}},{"$f":"'4.1 Comptes 2024 natures'!AK164/'4.1 Comptes 2024 natures'!AK3","v":{"v":256.835154185022,"d":"256.84"}},{"$f":"'4.1 Comptes 2024 natures'!AL164/'4.1 Comptes 2024 natures'!AL3","v":{"v":217.03579782790308,"d":"217.04"}},{"$f":"'4.1 Comptes 2024 natures'!AM164/'4.1 Comptes 2024 natures'!AM3","v":{"v":237.80985054347823,"d":"237.81"}},{"$f":"'4.1 Comptes 2024 natures'!AN164/'4.1 Comptes 2024 natures'!AN3","v":{"v":241.42444444444442,"d":"241.42"}},{"$f":"'4.1 Comptes 2024 natures'!AO164/'4.1 Comptes 2024 natures'!AO3","v":{"v":179.03023255813955,"d":"179.03"}},{"$f":"'4.1 Comptes 2024 natures'!AP164/'4.1 Comptes 2024 natures'!AP3","v":{"v":313.97212423312885,"d":"313.97"}},{"$f":"'4.1 Comptes 2024 natures'!AQ164/'4.1 Comptes 2024 natures'!AQ3","v":{"v":249.4252440725244,"d":"249.43"}},{"$f":"'4.1 Comptes 2024 natures'!AR164/'4.1 Comptes 2024 natures'!AR3","v":{"v":195.61315789473684,"d":"195.61"}},{"$f":"'4.1 Comptes 2024 natures'!AS164/'4.1 Comptes 2024 natures'!AS3","v":{"v":147.5637770897833,"d":"147.56"}},{"$f":"'4.1 Comptes 2024 natures'!AT164/'4.1 Comptes 2024 natures'!AT3","v":{"v":231.34772447724475,"d":"231.35"}},{"$f":"'4.1 Comptes 2024 natures'!AU164/'4.1 Comptes 2024 natures'!AU3","v":{"v":243.7902759526938,"d":"243.79"}},{"$f":"'4.1 Comptes 2024 natures'!AV164/'4.1 Comptes 2024 natures'!AV3","v":{"v":258.5647297297297,"d":"258.56"}},{"$f":"'4.1 Comptes 2024 natures'!AW164/'4.1 Comptes 2024 natures'!AW3","v":{"v":264.2067359050445,"d":"264.21"}},{"$f":"'4.1 Comptes 2024 natures'!AX164/'4.1 Comptes 2024 natures'!AX3","v":{"v":218.20189950980392,"d":"218.20"}},{"$f":"'4.1 Comptes 2024 natures'!AY164/'4.1 Comptes 2024 natures'!AY3","v":{"v":327.6873015873016,"d":"327.69"}},{"$f":"'4.1 Comptes 2024 natures'!AZ164/'4.1 Comptes 2024 natures'!AZ3","v":{"v":291.85363721804515,"d":"291.85"}},{"$f":"'4.1 Comptes 2024 natures'!BA164/'4.1 Comptes 2024 natures'!BA3","v":{"v":270.07877243687255,"d":"270.08"}},{"$f":"'4.1 Comptes 2024 natures'!BB164/'4.1 Comptes 2024 natures'!BB3","v":{"v":229.50745062836623,"d":"229.51"}},{"$f":"'4.1 Comptes 2024 natures'!BC164/'4.1 Comptes 2024 natures'!BC3","v":{"v":220.99458083912347,"d":"220.99"}},{"$f":"'4.1 Comptes 2024 natures'!BD164/'4.1 Comptes 2024 natures'!BD3","v":{"v":203.0036512738455,"d":"203.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE164/'4.1 Comptes 2024 natures'!BE3","v":{"v":223.24861575178997,"d":"223.25"}},{"$f":"'4.1 Comptes 2024 natures'!BF164/'4.1 Comptes 2024 natures'!BF3","v":{"v":249.555488345371,"d":"249.56"}}]
[null,null,4490,"Revalorisation du PF",{"$f":"'4.1 Comptes 2024 natures'!E165/'4.1 Comptes 2024 natures'!E3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F165/'4.1 Comptes 2024 natures'!F3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G165/'4.1 Comptes 2024 natures'!G3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H165/'4.1 Comptes 2024 natures'!H3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I165/'4.1 Comptes 2024 natures'!I3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J165/'4.1 Comptes 2024 natures'!J3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K165/'4.1 Comptes 2024 natures'!K3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L165/'4.1 Comptes 2024 natures'!L3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M165/'4.1 Comptes 2024 natures'!M3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N165/'4.1 Comptes 2024 natures'!N3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O165/'4.1 Comptes 2024 natures'!O3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P165/'4.1 Comptes 2024 natures'!P3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q165/'4.1 Comptes 2024 natures'!Q3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R165/'4.1 Comptes 2024 natures'!R3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S165/'4.1 Comptes 2024 natures'!S3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T165/'4.1 Comptes 2024 natures'!T3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U165/'4.1 Comptes 2024 natures'!U3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V165/'4.1 Comptes 2024 natures'!V3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W165/'4.1 Comptes 2024 natures'!W3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X165/'4.1 Comptes 2024 natures'!X3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y165/'4.1 Comptes 2024 natures'!Y3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z165/'4.1 Comptes 2024 natures'!Z3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA165/'4.1 Comptes 2024 natures'!AA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB165/'4.1 Comptes 2024 natures'!AB3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC165/'4.1 Comptes 2024 natures'!AC3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD165/'4.1 Comptes 2024 natures'!AD3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE165/'4.1 Comptes 2024 natures'!AE3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF165/'4.1 Comptes 2024 natures'!AF3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG165/'4.1 Comptes 2024 natures'!AG3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH165/'4.1 Comptes 2024 natures'!AH3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI165/'4.1 Comptes 2024 natures'!AI3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ165/'4.1 Comptes 2024 natures'!AJ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK165/'4.1 Comptes 2024 natures'!AK3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL165/'4.1 Comptes 2024 natures'!AL3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM165/'4.1 Comptes 2024 natures'!AM3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN165/'4.1 Comptes 2024 natures'!AN3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO165/'4.1 Comptes 2024 natures'!AO3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP165/'4.1 Comptes 2024 natures'!AP3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ165/'4.1 Comptes 2024 natures'!AQ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR165/'4.1 Comptes 2024 natures'!AR3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS165/'4.1 Comptes 2024 natures'!AS3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT165/'4.1 Comptes 2024 natures'!AT3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU165/'4.1 Comptes 2024 natures'!AU3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV165/'4.1 Comptes 2024 natures'!AV3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW165/'4.1 Comptes 2024 natures'!AW3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX165/'4.1 Comptes 2024 natures'!AX3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY165/'4.1 Comptes 2024 natures'!AY3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ165/'4.1 Comptes 2024 natures'!AZ3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA165/'4.1 Comptes 2024 natures'!BA3","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB165/'4.1 Comptes 2024 natures'!BB3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E166:BB166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E166:W166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X166:AI166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ166:BB166)","v":{"v":0,"d":"0.00"}}]
[null,null,46227,"Péréquation financière horizontal",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,46228,"Contributions des communes-centres",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,4896,"Prélèvement sur la réserve liée à la réévaluation",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,9000,"Clôture du compte de résultats / excédent de produits",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,9029,"Clôture d'autres capitaux propres / excédent de produits",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,3180,"Réévalutation de créances",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,36227,"Péréquation financière horizontal",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,36228,"Contributions des communes-centres",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,3898,"Attributions aux autres capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,90010,"Clôtures du compte de résultats / excédent de charge",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,9031,"Clôture d'autres capitaux propres / excédent de charges",{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!E3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!F3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!G3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!H3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!I3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!J3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!K3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!L3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!M3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!N3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!O3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!P3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Q3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!R3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!S3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!T3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!U3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!V3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!W3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!X3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Y3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!Z3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AB3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AC3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AD3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AE3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AF3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AG3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AH3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AI3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AJ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AK3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AL3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AM3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AN3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AO3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AP3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AQ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AR3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AS3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AT3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AU3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AV3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AW3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AX3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AY3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!AZ3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BA3","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!/'4.1 Comptes 2024 natures'!BB3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E65-E141","v":{"v":0,"d":"0.00"}},{"$f":"F65-F141","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-81.53086956521739,"d":"-81.53 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44.58985507246377,"d":"44.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4383445278546034,"d":"0.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1.6560480147737735,"d":"-1.66 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.11224078033136209,"d":"0.11"},{"v":0.2271207840588545,"d":"0.23"},{"v":0.10591408114558476,"d":"0.11"},{"v":-0.07360062376888266,"d":"-0.07 "}]

{"sheet":"4.2 Comptes 2024 par commune","index":9,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
[]
[{"$nulls":3},"Veuillez choisir votre commune ci-dessous"]
["Communes :",null,null,"Courtételle"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP(D5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,2,0)","v":{"v":13184062.519999998,"d":"13,184,062.52"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,3,0)","v":{"v":1321725.2,"d":"1,321,725.20"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,4,0)","v":{"v":164752.55,"d":"164,752.55"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,5,0)","v":{"v":893310,"d":"893,310.00"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,9,0)","v":{"v":226499.9,"d":"226,499.90"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,11,0)","v":{"v":37162.75,"d":"37,162.75"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":1829163.03,"d":"1,829,163.03"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,14,0)","v":{"v":200754.91,"d":"200,754.91"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,15,0)","v":{"v":38664.86,"d":"38,664.86"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,16,0)","v":{"v":360175.89,"d":"360,175.89"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,17,0)","v":{"v":474864.24,"d":"474,864.24"}}]
[null,null,314,"Gros entretien et entretien courant du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,18,0)","v":{"v":492958.07,"d":"492,958.07"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,19,0)","v":{"v":110114.95,"d":"110,114.95"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,20,0)","v":{"v":43282.8,"d":"43,282.80"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,21,0)","v":{"v":27144.3,"d":"27,144.30"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,22,0)","v":{"v":53873.56,"d":"53,873.56"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,23,0)","v":{"v":27329.45,"d":"27,329.45"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":713304.91,"d":"713,304.91"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,26,0)","v":{"v":497734.96,"d":"497,734.96"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,27,0)","v":{"v":215569.95,"d":"215,569.95"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":250738.45,"d":"250,738.45"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,30,0)","v":{"v":181688.95,"d":"181,688.95"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,33,0)","v":{"v":69049.5,"d":"69,049.50"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,35,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":210911.53,"d":"210,911.53"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,39,0)","v":{"v":210911.53,"d":"210,911.53"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":8616778.799999999,"d":"8,616,778.80"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,42,0)","v":{"v":4440,"d":"4,440.00"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,43,0)","v":{"v":6575972.27,"d":"6,575,972.27"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,44,0)","v":{"v":394401,"d":"394,401.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,45,0)","v":{"v":1627497.78,"d":"1,627,497.78"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,48,0)","v":{"v":14467.75,"d":"14,467.75"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,60,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":241440.6,"d":"241,440.60"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,64,0)","v":{"v":128880,"d":"128,880.00"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,66,0)","v":{"v":12415,"d":"12,415.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,67,0)","v":{"v":100145.6,"d":"100,145.60"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,73,0)","v":{"v":13151835.770000001,"d":"13,151,835.77"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":8670362.11,"d":"8,670,362.11"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,75,0)","v":{"v":7299849.81,"d":"7,299,849.81"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,76,0)","v":{"v":334004.05,"d":"334,004.05"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,77,0)","v":{"v":1013806.25,"d":"1,013,806.25"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,78,0)","v":{"v":22702,"d":"22,702.00"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,83,0)","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":2003633.2900000003,"d":"2,003,633.29"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,87,0)","v":{"v":144652.45,"d":"144,652.45"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,88,0)","v":{"v":32749.9,"d":"32,749.90"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,91,0)","v":{"v":1464981.27,"d":"1,464,981.27"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,92,0)","v":{"v":14377.07,"d":"14,377.07"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,93,0)","v":{"v":345787.3,"d":"345,787.30"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,94,0)","v":{"v":1085.3,"d":"1,085.30"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":358434.32,"d":"358,434.32"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,104,0)","v":{"v":93488.82,"d":"93,488.82"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,105,0)","v":{"v":0,"d":"0.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,107,0)","v":{"v":127831.25,"d":"127,831.25"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,108,0)","v":{"v":21728.25,"d":"21,728.25"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,111,0)","v":{"v":115386,"d":"115,386.00"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":57291,"d":"57,291.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,116,0)","v":{"v":14676.75,"d":"14,676.75"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,117,0)","v":{"v":42614.25,"d":"42,614.25"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":1806206.7000000002,"d":"1,806,206.70"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,120,0)","v":{"v":48150,"d":"48,150.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,121,0)","v":{"v":1500101.3,"d":"1,500,101.30"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,123,0)","v":{"v":257341.85,"d":"257,341.85"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,124,0)","v":613.55}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":14467.75,"d":"14,467.75"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,136,0)","v":{"v":14467.75,"d":"14,467.75"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":241440.6,"d":"241,440.60"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,140,0)","v":{"v":128880,"d":"128,880.00"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,142,0)","v":{"v":12415,"d":"12,415.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,143,0)","v":{"v":100145.6,"d":"100,145.60"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":-32226.75,"d":"-32,226.75"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,152,0)","v":{"v":-247867.12,"d":"-247,867.12"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,153,0)","v":{"v":215640.37,"d":"215,640.37"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2024 natures'!$E$4:$BB$159,155,0)","v":{"v":-32226.75,"d":"-32,226.75"}}]

{"sheet":"4.10 Comptes 2024 Hab. par com","index":10,"n_rows":160,"n_cols":5,"rows_kept":160,"hidden":true}
["Comptes de résultats par natures 2024 en Fr. par habitant"]
[]
[{"$nulls":3},"Veuillez choisir votre commune ci-dessous"]
["Communes :",null,null,"Courtételle"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,2,0)","v":{"v":4728.860301291248,"d":"4,728.86"}}]
[null,30,null,"Charges du personnel",{"$f":"SUM(E9:E16)","v":{"v":474.0764705882353,"d":"474.08"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,4,0)","v":{"v":59.09345408895265,"d":"59.09"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,5,0)","v":{"v":320.41248206599715,"d":"320.41"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,9,0)","v":{"v":81.24099713055953,"d":"81.24"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,11,0)","v":{"v":13.329537302725969,"d":"13.33"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E19:E28)","v":{"v":656.0843005738881,"d":"656.08"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,14,0)","v":{"v":72.00678263988523,"d":"72.01"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,15,0)","v":{"v":13.868314203730273,"d":"13.87"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,16,0)","v":{"v":129.18790889526542,"d":"129.19"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,17,0)","v":{"v":170.32433285509325,"d":"170.32"}}]
[null,null,314,"Gros entretien et entretien courant du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,18,0)","v":{"v":176.8142288378766,"d":"176.81"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,19,0)","v":{"v":39.49603658536585,"d":"39.50"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,20,0)","v":{"v":15.52467718794835,"d":"15.52"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,21,0)","v":{"v":9.736119081779053,"d":"9.74"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,22,0)","v":{"v":19.323371592539456,"d":"19.32"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,23,0)","v":{"v":9.802528694404591,"d":"9.80"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E31:E32)","v":{"v":255.8482460545194,"d":"255.85"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,26,0)","v":{"v":178.52760401721665,"d":"178.53"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,27,0)","v":{"v":77.32064203730273,"d":"77.32"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E35:E40)","v":{"v":89.93488163558106,"d":"89.93"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,30,0)","v":{"v":65.16820301291249,"d":"65.17"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,33,0)","v":{"v":24.76667862266858,"d":"24.77"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,35,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E43:E44)","v":{"v":75.64975968436156,"d":"75.65"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,39,0)","v":{"v":75.64975968436156,"d":"75.65"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E47:E54)","v":{"v":3090.666714490674,"d":"3,090.67"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,42,0)","v":{"v":1.5925394548063128,"d":"1.59"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,43,0)","v":{"v":2358.670111190818,"d":"2,358.67"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,44,0)","v":{"v":141.46377331420373,"d":"141.46"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,45,0)","v":{"v":583.7509971305595,"d":"583.75"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,48,0)","v":{"v":5.189293400286944,"d":"5.19"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E57)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E60:E65)","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,60,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E68:E75)","v":{"v":86.59992826398852,"d":"86.60"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,64,0)","v":{"v":46.22668579626973,"d":"46.23"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,66,0)","v":{"v":4.453012912482066,"d":"4.45"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,67,0)","v":{"v":35.92022955523673,"d":"35.92"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,73,0)","v":{"v":4717.301208751794,"d":"4,717.30"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E80:E83)","v":{"v":3109.8859791965565,"d":"3,109.89"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,75,0)","v":{"v":2618.310548780488,"d":"2,618.31"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,76,0)","v":{"v":119.80059182209469,"d":"119.80"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,77,0)","v":{"v":363.6320839311334,"d":"363.63"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,78,0)","v":{"v":8.142754662840746,"d":"8.14"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E86:E89)","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,83,0)","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E92:E100)","v":{"v":718.6633034433286,"d":"718.66"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,87,0)","v":{"v":51.88394906743186,"d":"51.88"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,88,0)","v":{"v":11.746736011477763,"d":"11.75"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,91,0)","v":{"v":525.4595659971305,"d":"525.46"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,92,0)","v":{"v":5.156768292682926,"d":"5.16"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,93,0)","v":{"v":124.02700860832137,"d":"124.03"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,94,0)","v":{"v":0.3892754662840746,"d":"0.39"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E103:E106)","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E109:E118)","v":{"v":128.5632424677188,"d":"128.56"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,104,0)","v":{"v":33.53257532281206,"d":"33.53"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,105,0)","v":{"v":0,"d":"0.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,107,0)","v":{"v":45.850520086083215,"d":"45.85"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,108,0)","v":{"v":7.7934899569583935,"d":"7.79"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,111,0)","v":{"v":41.38665710186513,"d":"41.39"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E121:E122)","v":{"v":20.54913916786227,"d":"20.55"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,116,0)","v":{"v":5.2642575322812055,"d":"5.26"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,117,0)","v":{"v":15.284881635581062,"d":"15.28"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E125:E129)","v":{"v":647.8503228120517,"d":"647.85"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,120,0)","v":{"v":17.27044476327116,"d":"17.27"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,121,0)","v":{"v":538.0564203730273,"d":"538.06"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,123,0)","v":{"v":92.30338952654233,"d":"92.30"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,124,0)","v":{"v":0.22006814921090387,"d":"0.22"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E132)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E135:E141)","v":{"v":5.189293400286944,"d":"5.19"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,136,0)","v":{"v":5.189293400286944,"d":"5.19"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E144:E151)","v":{"v":86.59992826398852,"d":"86.60"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,140,0)","v":{"v":46.22668579626973,"d":"46.23"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,142,0)","v":{"v":4.453012912482066,"d":"4.45"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,143,0)","v":{"v":35.92022955523673,"d":"35.92"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E157:E158)","v":{"v":-11.55909253945481,"d":"-11.56 "}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,152,0)","v":{"v":-88.90499282639885,"d":"-88.90 "}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,153,0)","v":{"v":77.34590028694404,"d":"77.35"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$4,'4.9 Comptes 2024 par habitant'!$E$4:$BB$159,155,0)","v":{"v":-11.55909253945481,"d":"-11.56"}}]

{"sheet":"4.5 Vue d'ensemble","index":11,"n_rows":49,"n_cols":3,"rows_kept":49,"hidden":true}
[]
["Vue d'ensemble 2024"]
[]
["Ensemble des communes jurassiennes"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2024 natures'!BC154","v":{"v":17503684.39,"d":"17,503,684.39"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2024 natures'!BC155","v":{"v":13437051.219999999,"d":"13,437,051.22"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BC156","v":{"v":4066633.170000001,"d":"4,066,633.17"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!BC78","v":{"v":184998999.98,"d":"184,998,999.98"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2024 natures'!BC79","v":{"v":42512011.63000001,"d":"42,512,011.63"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2024 natures'!BC164","v":{"v":16539234.43,"d":"16,539,234.43"}}]
["5 ./. 6","Investissements nets",{"$f":"'6.1 Investissements'!BC183","v":{"v":33018744.349999998,"d":"33,018,744.35"}}]
[]
[]
["District de Delémont"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2024 natures'!BD154","v":{"v":8557012.190000001,"d":"8,557,012.19"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2024 natures'!BD155","v":{"v":5795903.86,"d":"5,795,903.86"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BD156","v":{"v":2761108.33,"d":"2,761,108.33"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!BD78","v":{"v":95344228.49000001,"d":"95,344,228.49"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2024 natures'!BD79","v":{"v":12869759.57,"d":"12,869,759.57"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2024 natures'!BD164","v":{"v":8119537.039999998,"d":"8,119,537.04"}}]
["5 ./. 6","Investissements nets",{"$f":"'6.1 Investissements'!BD183","v":{"v":12810925.040000003,"d":"12,810,925.04"}}]
[]
[]
["District des Franches-Montagnes"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2024 natures'!BE154","v":{"v":6592839.420000001,"d":"6,592,839.42"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2024 natures'!BE155","v":{"v":5881044.910000001,"d":"5,881,044.91"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BE156","v":{"v":711794.5099999999,"d":"711,794.51"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!BE78","v":{"v":25801741.619999997,"d":"25,801,741.62"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2024 natures'!BE79","v":{"v":18245579.9,"d":"18,245,579.90"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2024 natures'!BE164","v":{"v":2338529.25,"d":"2,338,529.25"}}]
["5 ./. 6","Investissements nets",{"$f":"'6.1 Investissements'!BE183","v":{"v":5520185.82,"d":"5,520,185.82"}}]
[]
[]
["District de Porrentruy"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2024 natures'!BF154","v":{"v":2353832.78,"d":"2,353,832.78"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2024 natures'!BF155","v":{"v":1760102.45,"d":"1,760,102.45"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BF156","v":{"v":593730.33,"d":"593,730.33"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!BF78","v":{"v":63853029.87,"d":"63,853,029.87"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2024 natures'!BF79","v":{"v":11396672.16,"d":"11,396,672.16"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2024 natures'!BF164","v":{"v":6081168.140000001,"d":"6,081,168.14"}}]
["5 ./. 6","Investissements nets",{"$f":"'6.1 Investissements'!BF183","v":{"v":14687633.490000002,"d":"14,687,633.49"}}]

{"sheet":"4.6 Vue par commune","index":12,"n_rows":16,"n_cols":3,"rows_kept":16,"hidden":true}
[]
["Vue d'ensemble 2024 par commune"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Develier"]
[]
[]
["Comptes","Libellés","comptes 2023"]
[90,"Clôture du compte général",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,151,0)","v":{"v":-41527.16,"d":"-41,527.16"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,152,0)","v":{"v":-177051.96,"d":"-177,051.96"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,153,0)","v":{"v":135524.8,"d":"135,524.80"}}]
[400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,75,0)","v":{"v":3172901.45,"d":"3,172,901.45"}}]
[401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,76,0)","v":{"v":377957.7,"d":"377,957.70"}}]
[4021,"Impôts fonciers",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$170,161,0)","v":{"v":244659.8,"d":"244,659.80"}}]
["5 ./. 6","Investissements nets",{"$f":"HLOOKUP($B$6,'6.1 Investissements'!$E$4:$BF$183,180,0)","v":{"v":1092517.2100000004,"d":"1,092,517.21"}}]

{"sheet":"4.3 Résultats à 3 niveaux","index":13,"n_rows":90,"n_cols":3,"rows_kept":90,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
["Ensemble des communes jurassiennes"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BC6+'4.1 Comptes 2024 natures'!BC16+'4.1 Comptes 2024 natures'!BC28+'4.1 Comptes 2024 natures'!BC40+'4.1 Comptes 2024 natures'!BC44+'4.1 Comptes 2024 natures'!BC54","v":{"v":418248159.53999996,"d":"418,248,159.54"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BC77+'4.1 Comptes 2024 natures'!BC83+'4.1 Comptes 2024 natures'!BC89+'4.1 Comptes 2024 natures'!BC100+'4.1 Comptes 2024 natures'!BC118+'4.1 Comptes 2024 natures'!BC122+'4.1 Comptes 2024 natures'!BC129","v":{"v":440990271.59999996,"d":"440,990,271.60"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":22742112.060000002,"d":"22,742,112.06"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2024 natures'!BC32","v":{"v":11201412.269999998,"d":"11,201,412.27"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!BC106","v":{"v":19051461.919999998,"d":"19,051,461.92"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":7850049.65,"d":"7,850,049.65"}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":30592161.71,"d":"30,592,161.71"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BC57","v":{"v":16695226.21,"d":"16,695,226.21"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BC132","v":{"v":3615148.99,"d":"3,615,148.99"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":-13080077.22,"d":"-13,080,077.22 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":17512084.490000002,"d":"17,512,084.49"}}]
[]
[]
["District de Delémont"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BD6+'4.1 Comptes 2024 natures'!BD16+'4.1 Comptes 2024 natures'!BD28+'4.1 Comptes 2024 natures'!BD40+'4.1 Comptes 2024 natures'!BD44+'4.1 Comptes 2024 natures'!BD54","v":{"v":229039621.23,"d":"229,039,621.23"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BD77+'4.1 Comptes 2024 natures'!BD83+'4.1 Comptes 2024 natures'!BD89+'4.1 Comptes 2024 natures'!BD100+'4.1 Comptes 2024 natures'!BD118+'4.1 Comptes 2024 natures'!BD122+'4.1 Comptes 2024 natures'!BD129","v":{"v":237101967.86,"d":"237,101,967.86"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C31-C30","v":{"v":8062346.630000025,"d":"8,062,346.63"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2024 natures'!BD32","v":{"v":6764587.89,"d":"6,764,587.89"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!BD106","v":{"v":10678178.31,"d":"10,678,178.31"}}]
[null,"Résultat provenant du financement",{"$f":"C35-C34","v":{"v":3913590.420000001,"d":"3,913,590.42"}}]
[]
[null,"Résultat opérationnel",{"$f":"C32+C36","v":{"v":11975937.050000027,"d":"11,975,937.05"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BD57","v":{"v":4018679.64,"d":"4,018,679.64"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BD132","v":{"v":608838.9299999999,"d":"608,838.93"}}]
[null,"Résultat extraordinaire",{"$f":"C41-C40","v":{"v":-3409840.71,"d":"-3,409,840.71 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C38+C42","v":{"v":8566096.340000026,"d":"8,566,096.34"}}]
[]
[]
[]
[]
[]
[]
["District des Franches-Montagnes"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BE6+'4.1 Comptes 2024 natures'!BE16+'4.1 Comptes 2024 natures'!BE28+'4.1 Comptes 2024 natures'!BE40+'4.1 Comptes 2024 natures'!BE44+'4.1 Comptes 2024 natures'!BE54","v":{"v":62610887.370000005,"d":"62,610,887.37"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BE77+'4.1 Comptes 2024 natures'!BE83+'4.1 Comptes 2024 natures'!BE89+'4.1 Comptes 2024 natures'!BE100+'4.1 Comptes 2024 natures'!BE118+'4.1 Comptes 2024 natures'!BE122+'4.1 Comptes 2024 natures'!BE129","v":{"v":71782168.69,"d":"71,782,168.69"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C56-C55","v":{"v":9171281.319999993,"d":"9,171,281.32"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2024 natures'!BE32","v":{"v":771700.7899999999,"d":"771,700.79"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!BE106","v":{"v":2364953.5999999996,"d":"2,364,953.60"}}]
[null,"Résultat provenant du financement",{"$f":"C60-C59","v":{"v":1593252.8099999996,"d":"1,593,252.81"}}]
[]
[null,"Résultat opérationnel",{"$f":"C57+C61","v":{"v":10764534.129999992,"d":"10,764,534.13"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BE57","v":{"v":4565000,"d":"4,565,000.00"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BE132","v":{"v":394414.74,"d":"394,414.74"}}]
[null,"Résultat extraordinaire",{"$f":"C66-C65","v":{"v":-4170585.26,"d":"-4,170,585.26 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C63+C67","v":{"v":6593948.869999992,"d":"6,593,948.87"}}]
[]
[]
["District de Porrentruy"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BF6+'4.1 Comptes 2024 natures'!BF16+'4.1 Comptes 2024 natures'!BF28+'4.1 Comptes 2024 natures'!BF40+'4.1 Comptes 2024 natures'!BF44+'4.1 Comptes 2024 natures'!BF54","v":{"v":126597650.94,"d":"126,597,650.94"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!BF77+'4.1 Comptes 2024 natures'!BF83+'4.1 Comptes 2024 natures'!BF89+'4.1 Comptes 2024 natures'!BF100+'4.1 Comptes 2024 natures'!BF118+'4.1 Comptes 2024 natures'!BF122+'4.1 Comptes 2024 natures'!BF129","v":{"v":132106135.05000001,"d":"132,106,135.05"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C77-C76","v":{"v":5508484.110000014,"d":"5,508,484.11"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2024 natures'!BF32","v":{"v":3665123.59,"d":"3,665,123.59"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2024 natures'!BF106","v":{"v":6008330.01,"d":"6,008,330.01"}}]
[null,"Résultat provenant du financement",{"$f":"C81-C80","v":{"v":2343206.42,"d":"2,343,206.42"}}]
[]
[null,"Résultat opérationnel",{"$f":"C78+C82","v":{"v":7851690.530000014,"d":"7,851,690.53"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BF57","v":{"v":8111546.57,"d":"8,111,546.57"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2024 natures'!BF132","v":{"v":2611895.32,"d":"2,611,895.32"}}]
[null,"Résultat extraordinaire",{"$f":"C87-C86","v":{"v":-5499651.25,"d":"-5,499,651.25 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C84+C88","v":{"v":2352039.280000014,"d":"2,352,039.28"}}]

{"sheet":"4.4 Résultats à 3 par commune","index":14,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Develier"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,169,0)","v":{"v":9065377.4,"d":"9,065,377.40"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,170,0)","v":{"v":8945654.29,"d":"8,945,654.29"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":-119723.11000000127,"d":"-119,723.11 "}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,29,0)","v":{"v":149778.14,"d":"149,778.14"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,103,0)","v":{"v":217274.09,"d":"217,274.09"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":67495.94999999998,"d":"67,495.95"}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":-52227.160000001284,"d":"-52,227.16 "}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,54,0)","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,129,0)","v":{"v":10700,"d":"10,700.00"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":10700,"d":"10,700.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":-41527.160000001284,"d":"-41,527.16 "}}]

{"sheet":"4.7 Autofinancement","index":15,"n_rows":92,"n_cols":4,"rows_kept":92,"hidden":true}
[]
["Résultat du financement (autofinancement)"]
[]
[]
["Ensemble des communes jurassiennes"]
["Autofinancement 2024"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2024 natures'!BC154","v":{"v":17503684.39,"d":"17,503,684.39"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BC28","v":{"v":25203082.29,"d":"25,203,082.29"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BC40","v":{"v":7624702.179999999,"d":"7,624,702.18"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BC118","v":{"v":2709368.31,"d":"2,709,368.31"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BC49","v":{"v":82000,"d":"82,000.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BC50","v":{"v":31102,"d":"31,102.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2024 natures'!BC51","v":{"v":269243.13,"d":"269,243.13"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BC63","v":{"v":16599752.46,"d":"16,599,752.46"}}]
[4490,"-","Revalorisations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BC165","v":{"v":0,"d":"0.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BC139","v":{"v":1699167.18,"d":"1,699,167.18"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D9+D10+D11-D12+D13+D14+D15+D16-D17-D18","v":{"v":62905030.96,"d":"62,905,030.96"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6.1 Investissements'!BC183","v":{"v":33018744.349999998,"d":"33,018,744.35"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D20-D22","v":{"v":29886286.610000003,"d":"29,886,286.61"}}]
[]
[]
["District de Delémont"]
["Autofinancement 2024"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2024 natures'!BD154","v":{"v":8557012.190000001,"d":"8,557,012.19"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BD28","v":{"v":13665404.729999999,"d":"13,665,404.73"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BD40","v":{"v":2965299.9800000004,"d":"2,965,299.98"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BD118","v":{"v":1465267.51,"d":"1,465,267.51"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BD49","v":{"v":82000,"d":"82,000.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BD50","v":{"v":18100,"d":"18,100.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2024 natures'!BD51","v":{"v":220657.72999999998,"d":"220,657.73"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BD63","v":{"v":4017750,"d":"4,017,750.00"}}]
[4490,"-","Revalorisations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BD165","v":{"v":0,"d":"0.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BD139","v":{"v":211326.12999999998,"d":"211,326.13"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D31+D32+D33-D34+D35+D36+D37+D38-D39-D40","v":{"v":27849630.990000002,"d":"27,849,630.99"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6.1 Investissements'!BD183","v":{"v":12810925.040000003,"d":"12,810,925.04"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D42-D44","v":{"v":15038705.95,"d":"15,038,705.95"}}]
[]
[]
[]
[]
["District des Franches-Montagnes"]
["Autofinancement 2024"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2024 natures'!BE154","v":{"v":6592839.420000001,"d":"6,592,839.42"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BE28","v":{"v":3047977.4,"d":"3,047,977.40"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BE40","v":{"v":1298976.0699999998,"d":"1,298,976.07"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BE118","v":{"v":187475.34999999998,"d":"187,475.35"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BE49","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BE50","v":{"v":2,"d":"2.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2024 natures'!BE51","v":{"v":0,"d":"0.00"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BE63","v":{"v":4565000,"d":"4,565,000.00"}}]
[4490,"-","Revalorisations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BE165","v":{"v":0,"d":"0.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BE139","v":{"v":282550.65,"d":"282,550.65"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D55+D56+D57-D58+D59+D60+D61+D62-D63-D64","v":{"v":15034768.89,"d":"15,034,768.89"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6.1 Investissements'!BE183","v":{"v":5520185.82,"d":"5,520,185.82"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D66-D68","v":{"v":9514583.07,"d":"9,514,583.07"}}]
[]
[]
["District de Porrentruy"]
["Autofinancement 2024"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2024 natures'!BF154","v":{"v":2353832.78,"d":"2,353,832.78"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BF28","v":{"v":8489700.16,"d":"8,489,700.16"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BF40","v":{"v":3360426.1300000004,"d":"3,360,426.13"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!BF118","v":{"v":1056625.4500000002,"d":"1,056,625.45"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BF49","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BF50","v":{"v":13000,"d":"13,000.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2024 natures'!BF51","v":{"v":48585.4,"d":"48,585.40"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BF63","v":{"v":8017002.46,"d":"8,017,002.46"}}]
[4490,"-","Revalorisations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!BF165","v":{"v":0,"d":"0.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!BF139","v":{"v":1205290.4,"d":"1,205,290.40"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D77+D78+D79-D80+D81+D82+D83+D84-D85-D86","v":{"v":20020631.080000002,"d":"20,020,631.08"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6.1 Investissements'!BF183","v":{"v":14687633.490000002,"d":"14,687,633.49"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D88-D90","v":{"v":5332997.59,"d":"5,332,997.59"}}]

{"sheet":"4.8 Autofinancement par commune","index":16,"n_rows":24,"n_cols":5,"rows_kept":24,"hidden":true,"merged":[[4,1,4,3],[5,1,5,3]]}
[]
["Résultat du financement 2024 (autofinancement) par commune"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Develier"]
[]
[null,"comptes",null,"Libellés","CHF"]
[null,90,null,"Clôture du compte de résultats",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,151,0)","v":{"v":-41527.16,"d":"-41,527.16"}}]
[null,33,"+","Amortissements du patrimoine administratif",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,25,0)","v":{"v":383425.4,"d":"383,425.40"}}]
[null,35,"+","Attributions aux financements spéciaux",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,37,0)","v":{"v":107549.6,"d":"107,549.60"}}]
[null,45,"-","Prélèvements sur les financements spéciaux",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,115,0)","v":{"v":244135.68,"d":"244,135.68"}}]
[null,364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,46,0)","v":{"v":0,"d":"0.00"}}]
[null,365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,47,0)","v":{"v":0,"d":"0.00"}}]
[null,366,"+","Amortissements des subventions d'investissements",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,48,0)","v":{"v":10700,"d":"10,700.00"}}]
[null,389,"+","Attributions aux capitaux propres",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,60,0)","v":{"v":0,"d":"0.00"}}]
[null,4490,"-","Revalorisations du patrimoine administratif",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,162,0)","v":{"v":0,"d":"0.00"}}]
[null,489,"-","Prélèvements sur les capitaux propres",{"$f":"HLOOKUP($B$6,'4.1 Comptes 2024 natures'!$E$4:$BB$174,136,0)","v":{"v":10700,"d":"10,700.00"}}]
[]
[{"$nulls":3},"Autofinancement (Cash flow)",{"$f":"E9+E10+E11-E12+E13+E14+E15+E16-E17-E18","v":{"v":205312.15999999997,"d":"205,312.16"}}]
[]
[null,"690 ./. 590","-","Résultat du compte d'investissements",{"$f":"HLOOKUP($B$6,'6.1 Investissements'!$E$4:$BF$183,180,0)","v":{"v":1092517.2100000004,"d":"1,092,517.21"}}]
[]
[{"$nulls":3},"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"E20-E22","v":{"v":-887205.0500000005,"d":"-887,205.05 "}}]

{"sheet":"4.11 Comptes 2024 fonctionnelle","index":17,"n_rows":47,"n_cols":56,"rows_kept":47,"hidden":true}
[]
["Comptes de résultats par fonction 2024"]
["Comptes consolidés de l'ensemble des communes et par district",null,{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(C3:AZ3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(C3:U3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(V3:AG3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AH3:AZ3)","v":{"v":24368,"d":"24,368"}}]
[null,null,"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[0,"Administration générale",{"$f":"C6-C7","v":{"v":391253.5,"d":"391,253.50"}},{"$f":"D6-D7","v":{"v":87923.6,"d":"87,923.60"}},{"v":161877.76,"d":"161,877.76"},{"v":251112.55000000002,"d":"251,112.55"},{"v":1275444.6300000001,"d":"1,275,444.63"},{"v":861988.4099999999,"d":"861,988.41"},{"v":1027204.8699999999,"d":"1,027,204.87"},{"v":5717607.630000001,"d":"5,717,607.63"},{"v":476703.25,"d":"476,703.25"},{"v":75065.87,"d":"75,065.87"},{"v":2966968.67,"d":"2,966,968.67"},{"v":198596.97,"d":"198,596.97"},{"v":67137.86,"d":"67,137.86"},{"v":144230.03,"d":"144,230.03"},{"v":144430.79,"d":"144,430.79"},{"v":326830.11,"d":"326,830.11"},{"v":108273.64,"d":"108,273.64"},{"v":268328.76,"d":"268,328.76"},{"v":1033822.1500000001,"d":"1,033,822.15"},{"v":160608.93,"d":"160,608.93"},{"v":641288.95,"d":"641,288.95"},{"v":666915.7,"d":"666,915.70"},{"v":63637.81,"d":"63,637.81"},{"v":292110.1,"d":"292,110.10"},{"v":308306.66000000003,"d":"308,306.66"},{"v":292610.54000000004,"d":"292,610.54"},{"v":274751.62,"d":"274,751.62"},{"v":748623.87,"d":"748,623.87"},{"v":736106.95,"d":"736,106.95"},{"v":123458.12999999999,"d":"123,458.13"},{"v":88482.45,"d":"88,482.45"},{"v":803668.22,"d":"803,668.22"},{"v":437801.98000000004,"d":"437,801.98"},{"$f":"AJ6-AJ7","v":{"v":417921.13,"d":"417,921.13"}},{"v":428247.13,"d":"428,247.13"},{"v":737318.27,"d":"737,318.27"},{"v":320916.17,"d":"320,916.17"},{"v":518890.86,"d":"518,890.86"},{"v":368571.43999999994,"d":"368,571.44"},{"v":400669.79,"d":"400,669.79"},{"v":165330.36,"d":"165,330.36"},{"v":763479.4400000001,"d":"763,479.44"},{"v":456898.98,"d":"456,898.98"},{"v":157786,"d":"157,786.00"},{"v":153103.48,"d":"153,103.48"},{"v":502952.59,"d":"502,952.59"},{"v":130833.75,"d":"130,833.75"},{"v":498258.89999999997,"d":"498,258.90"},{"v":3267330.98,"d":"3,267,330.98"},{"v":250197.45999999996,"d":"250,197.46"},{"$f":"SUM(C5:AZ5)","v":{"v":30761879.689999998,"d":"30,761,879.69"}},{"$f":"SUM(C5:U5)","v":{"v":15584801.049999999,"d":"15,584,801.05"}},{"$f":"SUM(V5:AG5)","v":{"v":4396901.71,"d":"4,396,901.71"}},{"$f":"SUM(AH5:AZ5)","v":{"v":10780176.93,"d":"10,780,176.93"}}]
[null,"dont charges",{"v":407255.9,"d":"407,255.90"},{"v":99311.5,"d":"99,311.50"},{"v":167052.41,"d":"167,052.41"},{"v":292254.4,"d":"292,254.40"},{"v":1345199.78,"d":"1,345,199.78"},{"v":1002747.69,"d":"1,002,747.69"},{"v":1087512.67,"d":"1,087,512.67"},{"v":6860312.07,"d":"6,860,312.07"},{"v":713120.6,"d":"713,120.60"},{"v":93832.77,"d":"93,832.77"},{"v":3660138.58,"d":"3,660,138.58"},{"v":230266.09,"d":"230,266.09"},{"v":70724.21,"d":"70,724.21"},{"v":161578.03,"d":"161,578.03"},{"v":177706.97,"d":"177,706.97"},{"v":351929.58,"d":"351,929.58"},{"v":144508.44,"d":"144,508.44"},{"v":296871.51,"d":"296,871.51"},{"v":1380859.6,"d":"1,380,859.60"},{"v":164965.38,"d":"164,965.38"},{"v":652842.7,"d":"652,842.70"},{"v":732708.6,"d":"732,708.60"},{"v":74582.06,"d":"74,582.06"},{"v":310704.8,"d":"310,704.80"},{"v":350537.38,"d":"350,537.38"},{"v":308220.89,"d":"308,220.89"},{"v":339653.65,"d":"339,653.65"},{"v":801292.11,"d":"801,292.11"},{"v":839898.35,"d":"839,898.35"},{"v":142301.68,"d":"142,301.68"},{"v":96689.15,"d":"96,689.15"},{"v":866133.47,"d":"866,133.47"},{"v":440461.64,"d":"440,461.64"},{"v":455467.33,"d":"455,467.33"},{"v":468518.53,"d":"468,518.53"},{"v":780547.34,"d":"780,547.34"},{"v":391194.75,"d":"391,194.75"},{"v":569195.01,"d":"569,195.01"},{"v":383259.47,"d":"383,259.47"},{"v":425745.85,"d":"425,745.85"},{"v":192172.53,"d":"192,172.53"},{"v":810057.01,"d":"810,057.01"},{"v":466429.81,"d":"466,429.81"},{"v":167459.15,"d":"167,459.15"},{"v":154523.53,"d":"154,523.53"},{"v":548100.15,"d":"548,100.15"},{"v":156345.75,"d":"156,345.75"},{"v":603397.32,"d":"603,397.32"},{"v":3720037.16,"d":"3,720,037.16"},{"v":270352.91,"d":"270,352.91"},{"$f":"SUM(C6:AZ6)","v":{"v":35226978.26,"d":"35,226,978.26"}},{"$f":"SUM(C6:U6)","v":{"v":18543182.800000004,"d":"18,543,182.80"}},{"$f":"SUM(V6:AG6)","v":{"v":4814396.75,"d":"4,814,396.75"}},{"$f":"SUM(AH6:AZ6)","v":{"v":11869398.71,"d":"11,869,398.71"}}]
[null,"dont revenus",{"v":16002.4,"d":"16,002.40"},{"v":11387.9,"d":"11,387.90"},{"v":5174.65,"d":"5,174.65"},{"v":41141.85,"d":"41,141.85"},{"v":69755.15,"d":"69,755.15"},{"v":140759.28,"d":"140,759.28"},{"v":60307.8,"d":"60,307.80"},{"v":1142704.44,"d":"1,142,704.44"},{"v":236417.35,"d":"236,417.35"},{"v":18766.9,"d":"18,766.90"},{"v":693169.91,"d":"693,169.91"},{"v":31669.12,"d":"31,669.12"},{"v":3586.35,"d":"3,586.35"},{"v":17348,"d":"17,348.00"},{"v":33276.18,"d":"33,276.18"},{"v":25099.47,"d":"25,099.47"},{"v":36234.8,"d":"36,234.80"},{"v":28542.75,"d":"28,542.75"},{"v":347037.45,"d":"347,037.45"},{"v":4356.45,"d":"4,356.45"},{"v":11553.75,"d":"11,553.75"},{"v":65792.9,"d":"65,792.90"},{"v":10944.25,"d":"10,944.25"},{"v":18594.7,"d":"18,594.70"},{"v":42230.72,"d":"42,230.72"},{"v":15610.35,"d":"15,610.35"},{"v":64902.03,"d":"64,902.03"},{"v":52668.24,"d":"52,668.24"},{"v":103791.4,"d":"103,791.40"},{"v":18843.55,"d":"18,843.55"},{"v":8206.7,"d":"8,206.70"},{"v":62465.25,"d":"62,465.25"},{"v":2659.66,"d":"2,659.66"},{"v":37546.2,"d":"37,546.20"},{"v":40271.4,"d":"40,271.40"},{"v":43229.07,"d":"43,229.07"},{"v":70278.58,"d":"70,278.58"},{"v":50304.15,"d":"50,304.15"},{"v":14688.03,"d":"14,688.03"},{"v":25076.06,"d":"25,076.06"},{"v":26842.17,"d":"26,842.17"},{"v":46577.57,"d":"46,577.57"},{"v":9530.83,"d":"9,530.83"},{"v":9673.15,"d":"9,673.15"},{"v":1420.05,"d":"1,420.05"},{"v":45147.56,"d":"45,147.56"},{"v":25512,"d":"25,512.00"},{"v":105138.42,"d":"105,138.42"},{"v":452706.18,"d":"452,706.18"},{"v":20155.45,"d":"20,155.45"},{"$f":"SUM(C7:AZ7)","v":{"v":4465098.57,"d":"4,465,098.57"}},{"$f":"SUM(C7:U7)","v":{"v":2958381.7500000005,"d":"2,958,381.75"}},{"$f":"SUM(V7:AG7)","v":{"v":417495.04000000004,"d":"417,495.04"}},{"$f":"SUM(AH7:AZ7)","v":{"v":1089221.78,"d":"1,089,221.78"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C10-C11","v":{"v":29764.18,"d":"29,764.18"}},{"$f":"D10-D11","v":{"v":-2110.2000000000007,"d":"-2,110.20 "}},{"v":14836.660000000003,"d":"14,836.66"},{"v":-35037.61,"d":"-35,037.61 "},{"v":-28379.22999999998,"d":"-28,379.23 "},{"v":68748.59000000003,"d":"68,748.59"},{"v":-14611.869999999995,"d":"-14,611.87 "},{"v":1923728.8199999998,"d":"1,923,728.82"},{"v":41769.48999999999,"d":"41,769.49"},{"v":10413.05,"d":"10,413.05"},{"v":-18519.70000000007,"d":"-18,519.70 "},{"v":8273.720000000001,"d":"8,273.72"},{"v":1441.4799999999996,"d":"1,441.48"},{"v":17489.199999999997,"d":"17,489.20"},{"v":2512.25,"d":"2,512.25"},{"v":2491.550000000003,"d":"2,491.55"},{"v":6886.709999999999,"d":"6,886.71"},{"v":-17039.6,"d":"-17,039.60 "},{"v":36674.59,"d":"36,674.59"},{"v":7308.350000000002,"d":"7,308.35"},{"v":63142.149999999994,"d":"63,142.15"},{"v":43091.95,"d":"43,091.95"},{"v":4688.4,"d":"4,688.40"},{"v":17264.200000000004,"d":"17,264.20"},{"v":-1978.3099999999977,"d":"-1,978.31 "},{"v":5933.5999999999985,"d":"5,933.60"},{"v":-9668.800000000003,"d":"-9,668.80 "},{"v":-35191,"d":"-35,191.00 "},{"v":-6266.299999999988,"d":"-6,266.30 "},{"v":1547.7999999999993,"d":"1,547.80"},{"v":1512.4000000000015,"d":"1,512.40"},{"v":66292.93,"d":"66,292.93"},{"v":-28996.089999999997,"d":"-28,996.09 "},{"v":24461.410000000003,"d":"24,461.41"},{"v":-13878.410000000003,"d":"-13,878.41 "},{"v":67732.45000000001,"d":"67,732.45"},{"v":-82620.6,"d":"-82,620.60 "},{"v":-61089.020000000004,"d":"-61,089.02 "},{"v":4091.239999999998,"d":"4,091.24"},{"v":67982.2,"d":"67,982.20"},{"v":16515.5,"d":"16,515.50"},{"v":398.9200000000128,"d":"398.92"},{"v":-1575.7900000000009,"d":"-1,575.79 "},{"v":22459.21,"d":"22,459.21"},{"v":25959.600000000006,"d":"25,959.60"},{"v":-2921.1399999999994,"d":"-2,921.14 "},{"v":5459.540000000001,"d":"5,459.54"},{"v":-8184.559999999998,"d":"-8,184.56 "},{"v":1012217.3600000001,"d":"1,012,217.36"},{"v":-12507.800000000003,"d":"-12,507.80 "},{"$f":"SUM(C9:AZ9)","v":{"v":3242513.4700000007,"d":"3,242,513.47"}},{"$f":"SUM(C9:U9)","v":{"v":2049332.0799999996,"d":"2,049,332.08"}},{"$f":"SUM(V9:AG9)","v":{"v":91384.44,"d":"91,384.44"}},{"$f":"SUM(AH9:AZ9)","v":{"v":1101796.95,"d":"1,101,796.95"}}]
[null,"dont charges",{"v":92068.55,"d":"92,068.55"},{"v":18949.6,"d":"18,949.60"},{"v":45660.51,"d":"45,660.51"},{"v":65956.19,"d":"65,956.19"},{"v":307713.25,"d":"307,713.25"},{"v":323139.65,"d":"323,139.65"},{"v":203027.78,"d":"203,027.78"},{"v":4022493.5,"d":"4,022,493.50"},{"v":143372.65,"d":"143,372.65"},{"v":12731.8,"d":"12,731.80"},{"v":697589.95,"d":"697,589.95"},{"v":53095.3,"d":"53,095.30"},{"v":8459.08,"d":"8,459.08"},{"v":39742.35,"d":"39,742.35"},{"v":24245.15,"d":"24,245.15"},{"v":63005.55,"d":"63,005.55"},{"v":27329.66,"d":"27,329.66"},{"v":36344.55,"d":"36,344.55"},{"v":284082.74,"d":"284,082.74"},{"v":25800.65,"d":"25,800.65"},{"v":132355,"d":"132,355.00"},{"v":158161.5,"d":"158,161.50"},{"v":14484.6,"d":"14,484.60"},{"v":66269.55,"d":"66,269.55"},{"v":78401.59,"d":"78,401.59"},{"v":48814.75,"d":"48,814.75"},{"v":37115,"d":"37,115.00"},{"v":164134.85,"d":"164,134.85"},{"v":201165.6,"d":"201,165.60"},{"v":16724,"d":"16,724.00"},{"v":26624.45,"d":"26,624.45"},{"v":170479.78,"d":"170,479.78"},{"v":105690.31,"d":"105,690.31"},{"v":171856.91,"d":"171,856.91"},{"v":52239.39,"d":"52,239.39"},{"v":136597.7,"d":"136,597.70"},{"v":42548.6,"d":"42,548.60"},{"v":115944.2,"d":"115,944.20"},{"v":55953.14,"d":"55,953.14"},{"v":197012.47,"d":"197,012.47"},{"v":29047.65,"d":"29,047.65"},{"v":104391.85,"d":"104,391.85"},{"v":61422.26,"d":"61,422.26"},{"v":50896.11,"d":"50,896.11"},{"v":75900.41,"d":"75,900.41"},{"v":125481.9,"d":"125,481.90"},{"v":50725.69,"d":"50,725.69"},{"v":136346.47,"d":"136,346.47"},{"v":2401201.43,"d":"2,401,201.43"},{"v":37262.6,"d":"37,262.60"},{"$f":"SUM(C10:AZ10)","v":{"v":11560058.219999999,"d":"11,560,058.22"}},{"$f":"SUM(C10:U10)","v":{"v":6469007.8100000005,"d":"6,469,007.81"}},{"$f":"SUM(V10:AG10)","v":{"v":970051.5399999999,"d":"970,051.54"}},{"$f":"SUM(AH10:AZ10)","v":{"v":4120998.87,"d":"4,120,998.87"}}]
[null,"dont revenus",{"v":62304.37,"d":"62,304.37"},{"v":21059.8,"d":"21,059.80"},{"v":30823.85,"d":"30,823.85"},{"v":100993.8,"d":"100,993.80"},{"v":336092.48,"d":"336,092.48"},{"v":254391.06,"d":"254,391.06"},{"v":217639.65,"d":"217,639.65"},{"v":2098764.68,"d":"2,098,764.68"},{"v":101603.16,"d":"101,603.16"},{"v":2318.75,"d":"2,318.75"},{"v":716109.65,"d":"716,109.65"},{"v":44821.58,"d":"44,821.58"},{"v":7017.6,"d":"7,017.60"},{"v":22253.15,"d":"22,253.15"},{"v":21732.9,"d":"21,732.90"},{"v":60514,"d":"60,514.00"},{"v":20442.95,"d":"20,442.95"},{"v":53384.15,"d":"53,384.15"},{"v":247408.15,"d":"247,408.15"},{"v":18492.3,"d":"18,492.30"},{"v":69212.85,"d":"69,212.85"},{"v":115069.55,"d":"115,069.55"},{"v":9796.2,"d":"9,796.20"},{"v":49005.35,"d":"49,005.35"},{"v":80379.9,"d":"80,379.90"},{"v":42881.15,"d":"42,881.15"},{"v":46783.8,"d":"46,783.80"},{"v":199325.85,"d":"199,325.85"},{"v":207431.9,"d":"207,431.90"},{"v":15176.2,"d":"15,176.20"},{"v":25112.05,"d":"25,112.05"},{"v":104186.85,"d":"104,186.85"},{"v":134686.4,"d":"134,686.40"},{"v":147395.5,"d":"147,395.50"},{"v":66117.8,"d":"66,117.80"},{"v":68865.25,"d":"68,865.25"},{"v":125169.2,"d":"125,169.20"},{"v":177033.22,"d":"177,033.22"},{"v":51861.9,"d":"51,861.90"},{"v":129030.27,"d":"129,030.27"},{"v":12532.15,"d":"12,532.15"},{"v":103992.93,"d":"103,992.93"},{"v":62998.05,"d":"62,998.05"},{"v":28436.9,"d":"28,436.90"},{"v":49940.81,"d":"49,940.81"},{"v":128403.04,"d":"128,403.04"},{"v":45266.15,"d":"45,266.15"},{"v":144531.03,"d":"144,531.03"},{"v":1388984.07,"d":"1,388,984.07"},{"v":49770.4,"d":"49,770.40"},{"$f":"SUM(C11:AZ11)","v":{"v":8317544.750000001,"d":"8,317,544.75"}},{"$f":"SUM(C11:U11)","v":{"v":4419675.73,"d":"4,419,675.73"}},{"$f":"SUM(V11:AG11)","v":{"v":878667.1000000001,"d":"878,667.10"}},{"$f":"SUM(AH11:AZ11)","v":{"v":3019201.92,"d":"3,019,201.92"}}]
[]
[2,"Formation",{"$f":"C14-C15","v":{"v":1254453.3699999999,"d":"1,254,453.37"}},{"$f":"D14-D15","v":{"v":352169.75,"d":"352,169.75"}},{"v":722923.8899999999,"d":"722,923.89"},{"v":564634.42,"d":"564,634.42"},{"v":5333732.45,"d":"5,333,732.45"},{"v":4466597.25,"d":"4,466,597.25"},{"v":3821388.81,"d":"3,821,388.81"},{"v":16568668.64,"d":"16,568,668.64"},{"v":1819897.6400000001,"d":"1,819,897.64"},{"v":151402.66,"d":"151,402.66"},{"v":9825066.97,"d":"9,825,066.97"},{"v":776328.38,"d":"776,328.38"},{"v":151558.72,"d":"151,558.72"},{"v":540498.9,"d":"540,498.90"},{"v":433779.72000000003,"d":"433,779.72"},{"v":1068406.08,"d":"1,068,406.08"},{"v":338106.76,"d":"338,106.76"},{"v":537113.4,"d":"537,113.40"},{"v":4416348.45,"d":"4,416,348.45"},{"v":347524.7,"d":"347,524.70"},{"v":1636308.77,"d":"1,636,308.77"},{"v":2435588.54,"d":"2,435,588.54"},{"v":188768.7,"d":"188,768.70"},{"v":629548.27,"d":"629,548.27"},{"v":887342.84,"d":"887,342.84"},{"v":742082.95,"d":"742,082.95"},{"v":648733.64,"d":"648,733.64"},{"v":2668833.44,"d":"2,668,833.44"},{"v":3197630.03,"d":"3,197,630.03"},{"v":282963.99,"d":"282,963.99"},{"v":143369.7,"d":"143,369.70"},{"v":2377952.89,"d":"2,377,952.89"},{"v":1482303.32,"d":"1,482,303.32"},{"v":1629698.68,"d":"1,629,698.68"},{"v":982359.61,"d":"982,359.61"},{"v":1660562.93,"d":"1,660,562.93"},{"v":1055634.7,"d":"1,055,634.70"},{"v":1664168.7,"d":"1,664,168.70"},{"v":1032009.99,"d":"1,032,009.99"},{"v":1411370.48,"d":"1,411,370.48"},{"v":386626.74,"d":"386,626.74"},{"v":3136542.4299999997,"d":"3,136,542.43"},{"v":1048968.86,"d":"1,048,968.86"},{"v":436425,"d":"436,425.00"},{"v":421951.03,"d":"421,951.03"},{"v":2336300.3000000003,"d":"2,336,300.30"},{"v":484569.29000000004,"d":"484,569.29"},{"v":1370914.9100000001,"d":"1,370,914.91"},{"v":7715760.59,"d":"7,715,760.59"},{"v":651316.54,"d":"651,316.54"},{"$f":"SUM(C13:AZ13)","v":{"v":98237208.82000002,"d":"98,237,208.82"}},{"$f":"SUM(C13:U13)","v":{"v":53143076.25999999,"d":"53,143,076.26"}},{"$f":"SUM(V13:AG13)","v":{"v":13808695.569999998,"d":"13,808,695.57"}},{"$f":"SUM(AH13:AZ13)","v":{"v":31285436.99,"d":"31,285,436.99"}}]
[null,"dont charges",{"v":1305748.42,"d":"1,305,748.42"},{"v":360900.8,"d":"360,900.80"},{"v":730697.94,"d":"730,697.94"},{"v":574314.87,"d":"574,314.87"},{"v":5861095.24,"d":"5,861,095.24"},{"v":4651373.4,"d":"4,651,373.40"},{"v":3852106.81,"d":"3,852,106.81"},{"v":17832392.62,"d":"17,832,392.62"},{"v":1886423.79,"d":"1,886,423.79"},{"v":151536.66,"d":"151,536.66"},{"v":10357636.07,"d":"10,357,636.07"},{"v":817530.23,"d":"817,530.23"},{"v":161731.37,"d":"161,731.37"},{"v":599512.25,"d":"599,512.25"},{"v":495940.07,"d":"495,940.07"},{"v":1120901.59,"d":"1,120,901.59"},{"v":357761.03,"d":"357,761.03"},{"v":1038231.37,"d":"1,038,231.37"},{"v":4814921.11,"d":"4,814,921.11"},{"v":405924.7,"d":"405,924.70"},{"v":1718119.78,"d":"1,718,119.78"},{"v":2886692.39,"d":"2,886,692.39"},{"v":194704.2,"d":"194,704.20"},{"v":690981.08,"d":"690,981.08"},{"v":1096282.46,"d":"1,096,282.46"},{"v":907542.7,"d":"907,542.70"},{"v":697044.64,"d":"697,044.64"},{"v":2822358.94,"d":"2,822,358.94"},{"v":3388394.73,"d":"3,388,394.73"},{"v":325076.82,"d":"325,076.82"},{"v":143800.95,"d":"143,800.95"},{"v":2393904.89,"d":"2,393,904.89"},{"v":1563742.98,"d":"1,563,742.98"},{"v":1954148.52,"d":"1,954,148.52"},{"v":1079041.71,"d":"1,079,041.71"},{"v":1675947.63,"d":"1,675,947.63"},{"v":1089027.8,"d":"1,089,027.80"},{"v":2977444.65,"d":"2,977,444.65"},{"v":1127396.05,"d":"1,127,396.05"},{"v":1438853.78,"d":"1,438,853.78"},{"v":398956.74,"d":"398,956.74"},{"v":3267771.38,"d":"3,267,771.38"},{"v":1124599.26,"d":"1,124,599.26"},{"v":437051,"d":"437,051.00"},{"v":432702.33,"d":"432,702.33"},{"v":2458242.7,"d":"2,458,242.70"},{"v":692399.05,"d":"692,399.05"},{"v":1420996.29,"d":"1,420,996.29"},{"v":8285361.09,"d":"8,285,361.09"},{"v":743991.12,"d":"743,991.12"},{"$f":"SUM(C14:AZ14)","v":{"v":106809258,"d":"106,809,258.00"}},{"$f":"SUM(C14:U14)","v":{"v":56970755.63999999,"d":"56,970,755.64"}},{"$f":"SUM(V14:AG14)","v":{"v":15276923.39,"d":"15,276,923.39"}},{"$f":"SUM(AH14:AZ14)","v":{"v":34561578.97,"d":"34,561,578.97"}}]
[null,"dont revenus",{"v":51295.05,"d":"51,295.05"},{"v":8731.05,"d":"8,731.05"},{"v":7774.05,"d":"7,774.05"},{"v":9680.45,"d":"9,680.45"},{"v":527362.79,"d":"527,362.79"},{"v":184776.15,"d":"184,776.15"},{"v":30718,"d":"30,718.00"},{"v":1263723.98,"d":"1,263,723.98"},{"v":66526.15,"d":"66,526.15"},{"v":134,"d":"134.00"},{"v":532569.1,"d":"532,569.10"},{"v":41201.85,"d":"41,201.85"},{"v":10172.65,"d":"10,172.65"},{"v":59013.35,"d":"59,013.35"},{"v":62160.35,"d":"62,160.35"},{"v":52495.51,"d":"52,495.51"},{"v":19654.27,"d":"19,654.27"},{"v":501117.97,"d":"501,117.97"},{"v":398572.66,"d":"398,572.66"},{"v":58400,"d":"58,400.00"},{"v":81811.01,"d":"81,811.01"},{"v":451103.85,"d":"451,103.85"},{"v":5935.5,"d":"5,935.50"},{"v":61432.81,"d":"61,432.81"},{"v":208939.62,"d":"208,939.62"},{"v":165459.75,"d":"165,459.75"},{"v":48311,"d":"48,311.00"},{"v":153525.5,"d":"153,525.50"},{"v":190764.7,"d":"190,764.70"},{"v":42112.83,"d":"42,112.83"},431.25,{"v":15952,"d":"15,952.00"},{"v":81439.66,"d":"81,439.66"},{"v":324449.84,"d":"324,449.84"},{"v":96682.1,"d":"96,682.10"},{"v":15384.7,"d":"15,384.70"},{"v":33393.1,"d":"33,393.10"},{"v":1313275.95,"d":"1,313,275.95"},{"v":95386.06,"d":"95,386.06"},{"v":27483.3,"d":"27,483.30"},{"v":12330,"d":"12,330.00"},{"v":131228.95,"d":"131,228.95"},{"v":75630.4,"d":"75,630.40"},{"v":626,"d":"626.00"},{"v":10751.3,"d":"10,751.30"},{"v":121942.4,"d":"121,942.40"},{"v":207829.76,"d":"207,829.76"},{"v":50081.38,"d":"50,081.38"},{"v":569600.5,"d":"569,600.50"},{"v":92674.58,"d":"92,674.58"},{"$f":"SUM(C15:AZ15)","v":{"v":8572049.179999998,"d":"8,572,049.18"}},{"$f":"SUM(C15:U15)","v":{"v":3827679.38,"d":"3,827,679.38"}},{"$f":"SUM(V15:AG15)","v":{"v":1468227.82,"d":"1,468,227.82"}},{"$f":"SUM(AH15:AZ15)","v":{"v":3276141.9799999995,"d":"3,276,141.98"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C18-C19","v":{"v":17561.4,"d":"17,561.40"}},{"$f":"D18-D19","v":{"v":11099.5,"d":"11,099.50"}},{"v":9444.81,"d":"9,444.81"},{"v":9944.5,"d":"9,944.50"},{"v":115883.03,"d":"115,883.03"},{"v":315906.65,"d":"315,906.65"},{"v":290018.76999999996,"d":"290,018.77"},{"v":5199167.75,"d":"5,199,167.75"},{"v":90551.01000000001,"d":"90,551.01"},{"v":0,"d":"0.00"},{"v":668133.55,"d":"668,133.55"},{"v":16719.449999999997,"d":"16,719.45"},{"v":1070.75,"d":"1,070.75"},{"v":8850.7,"d":"8,850.70"},{"v":23526.649999999998,"d":"23,526.65"},{"v":20600.99,"d":"20,600.99"},{"v":26856.6,"d":"26,856.60"},{"v":44856.079999999994,"d":"44,856.08"},{"v":96361.75,"d":"96,361.75"},{"v":39103.15,"d":"39,103.15"},{"v":441968.14,"d":"441,968.14"},{"v":403078.89999999997,"d":"403,078.90"},{"v":18055.4,"d":"18,055.40"},{"v":118915.85,"d":"118,915.85"},{"v":159732.17,"d":"159,732.17"},{"v":74386.21,"d":"74,386.21"},{"v":87098.64,"d":"87,098.64"},{"v":299063.24,"d":"299,063.24"},{"v":761313.64,"d":"761,313.64"},{"v":19492.67,"d":"19,492.67"},{"v":9290.4,"d":"9,290.40"},{"v":267377.17,"d":"267,377.17"},{"v":87366.6,"d":"87,366.60"},{"v":98219.57,"d":"98,219.57"},{"v":75561.2,"d":"75,561.20"},{"v":869404.52,"d":"869,404.52"},{"v":41336.35,"d":"41,336.35"},{"v":94509.25,"d":"94,509.25"},{"v":65472.73,"d":"65,472.73"},{"v":75889.85,"d":"75,889.85"},{"v":24029.5,"d":"24,029.50"},{"v":512399.53,"d":"512,399.53"},{"v":73186.65,"d":"73,186.65"},{"v":30183.309999999998,"d":"30,183.31"},{"v":63896.200000000004,"d":"63,896.20"},{"v":167063.91999999998,"d":"167,063.92"},{"v":25317.65,"d":"25,317.65"},{"v":79651.83,"d":"79,651.83"},{"v":3283514.46,"d":"3,283,514.46"},{"v":118104.6,"d":"118,104.60"},{"$f":"SUM(C17:AZ17)","v":{"v":15450537.24,"d":"15,450,537.24"}},{"$f":"SUM(C17:U17)","v":{"v":6966553.94,"d":"6,966,553.94"}},{"$f":"SUM(V17:AG17)","v":{"v":2431498.4099999997,"d":"2,431,498.41"}},{"$f":"SUM(AH17:AZ17)","v":{"v":6052484.890000001,"d":"6,052,484.89"}}]
[null,"dont charges",{"v":26661.4,"d":"26,661.40"},{"v":14979.5,"d":"14,979.50"},{"v":9444.81,"d":"9,444.81"},{"v":9944.5,"d":"9,944.50"},{"v":131932.93,"d":"131,932.93"},{"v":348971.15,"d":"348,971.15"},{"v":342451.67,"d":"342,451.67"},{"v":6393380.36,"d":"6,393,380.36"},{"v":112327.96,"d":"112,327.96"},{"v":0,"d":"0.00"},{"v":857192,"d":"857,192.00"},{"v":18277.6,"d":"18,277.60"},{"v":9833.75,"d":"9,833.75"},{"v":9479.6,"d":"9,479.60"},{"v":26349.3,"d":"26,349.30"},{"v":26893.79,"d":"26,893.79"},{"v":26856.6,"d":"26,856.60"},{"v":75413.73,"d":"75,413.73"},{"v":105391.75,"d":"105,391.75"},{"v":39103.15,"d":"39,103.15"},{"v":456573.14,"d":"456,573.14"},{"v":430683.85,"d":"430,683.85"},{"v":18055.4,"d":"18,055.40"},{"v":141084.5,"d":"141,084.50"},{"v":183954.69,"d":"183,954.69"},{"v":74386.21,"d":"74,386.21"},{"v":88697.19,"d":"88,697.19"},{"v":311762.44,"d":"311,762.44"},{"v":761613.64,"d":"761,613.64"},{"v":19492.67,"d":"19,492.67"},{"v":9290.4,"d":"9,290.40"},{"v":267377.17,"d":"267,377.17"},{"v":89691.6,"d":"89,691.60"},{"v":107609.57,"d":"107,609.57"},{"v":82056.2,"d":"82,056.20"},{"v":934895.52,"d":"934,895.52"},{"v":45690.85,"d":"45,690.85"},{"v":114559.25,"d":"114,559.25"},{"v":82470.33,"d":"82,470.33"},{"v":88172.1,"d":"88,172.10"},{"v":24367.5,"d":"24,367.50"},{"v":558502.78,"d":"558,502.78"},{"v":76869.65,"d":"76,869.65"},{"v":32882.31,"d":"32,882.31"},{"v":67788.85,"d":"67,788.85"},{"v":196234.06,"d":"196,234.06"},{"v":25926.65,"d":"25,926.65"},{"v":103603.28,"d":"103,603.28"},{"v":3447637.05,"d":"3,447,637.05"},{"v":135190.6,"d":"135,190.60"},{"$f":"SUM(C18:AZ18)","v":{"v":17562005,"d":"17,562,005.00"}},{"$f":"SUM(C18:U18)","v":{"v":8545782.399999999,"d":"8,545,782.40"}},{"$f":"SUM(V18:AG18)","v":{"v":2534697.28,"d":"2,534,697.28"}},{"$f":"SUM(AH18:AZ18)","v":{"v":6481525.319999999,"d":"6,481,525.32"}}]
[null,"dont revenus",{"v":9100,"d":"9,100.00"},{"v":3880,"d":"3,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16049.9,"d":"16,049.90"},{"v":33064.5,"d":"33,064.50"},{"v":52432.9,"d":"52,432.90"},{"v":1194212.61,"d":"1,194,212.61"},{"v":21776.95,"d":"21,776.95"},{"v":0,"d":"0.00"},{"v":189058.45,"d":"189,058.45"},{"v":1558.15,"d":"1,558.15"},{"v":8763,"d":"8,763.00"},{"v":628.9,"d":"628.90"},{"v":2822.65,"d":"2,822.65"},{"v":6292.8,"d":"6,292.80"},{"v":0,"d":"0.00"},{"v":30557.65,"d":"30,557.65"},{"v":9030,"d":"9,030.00"},{"v":0,"d":"0.00"},{"v":14605,"d":"14,605.00"},{"v":27604.95,"d":"27,604.95"},{"v":0,"d":"0.00"},{"v":22168.65,"d":"22,168.65"},{"v":24222.52,"d":"24,222.52"},{"v":0,"d":"0.00"},{"v":1598.55,"d":"1,598.55"},{"v":12699.2,"d":"12,699.20"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2325,"d":"2,325.00"},{"v":9390,"d":"9,390.00"},{"v":6495,"d":"6,495.00"},{"v":65491,"d":"65,491.00"},{"v":4354.5,"d":"4,354.50"},{"v":20050,"d":"20,050.00"},{"v":16997.6,"d":"16,997.60"},{"v":12282.25,"d":"12,282.25"},{"v":338,"d":"338.00"},{"v":46103.25,"d":"46,103.25"},{"v":3683,"d":"3,683.00"},{"v":2699,"d":"2,699.00"},{"v":3892.65,"d":"3,892.65"},{"v":29170.14,"d":"29,170.14"},{"v":609,"d":"609.00"},{"v":23951.45,"d":"23,951.45"},{"v":164122.59,"d":"164,122.59"},{"v":17086,"d":"17,086.00"},{"$f":"SUM(C19:AZ19)","v":{"v":2111467.76,"d":"2,111,467.76"}},{"$f":"SUM(C19:U19)","v":{"v":1579228.4599999997,"d":"1,579,228.46"}},{"$f":"SUM(V19:AG19)","v":{"v":103198.87,"d":"103,198.87"}},{"$f":"SUM(AH19:AZ19)","v":{"v":429040.43000000005,"d":"429,040.43"}}]
[]
[4,"Santé",{"$f":"C22-C23","v":{"v":5469.36,"d":"5,469.36"}},{"$f":"D22-D23","v":{"v":1788.9,"d":"1,788.90"}},{"v":3179.05,"d":"3,179.05"},{"v":1982.15,"d":"1,982.15"},{"v":46329.08,"d":"46,329.08"},{"v":28770.8,"d":"28,770.80"},{"v":38500.49,"d":"38,500.49"},{"v":115196.3,"d":"115,196.30"},{"v":12072.91,"d":"12,072.91"},{"v":1233.65,"d":"1,233.65"},{"v":63731.05,"d":"63,731.05"},{"v":2983.02,"d":"2,983.02"},{"v":1240.17,"d":"1,240.17"},{"v":3034.5,"d":"3,034.50"},{"v":3592.43,"d":"3,592.43"},{"v":4475.76,"d":"4,475.76"},{"v":3748.17,"d":"3,748.17"},{"v":2253.2999999999997,"d":"2,253.30"},{"v":32755.8,"d":"32,755.80"},{"v":1693.2,"d":"1,693.20"},{"v":7324.56,"d":"7,324.56"},{"v":12623.75,"d":"12,623.75"},{"v":663.7,"d":"663.70"},{"v":4387.08,"d":"4,387.08"},{"v":5228.3,"d":"5,228.30"},{"v":2543.65,"d":"2,543.65"},{"v":2904.47,"d":"2,904.47"},{"v":15140.63,"d":"15,140.63"},{"v":17874.55,"d":"17,874.55"},{"v":1998.37,"d":"1,998.37"},{"v":556.8,"d":"556.80"},{"v":22904.15,"d":"22,904.15"},{"v":8159.24,"d":"8,159.24"},{"v":48548.54,"d":"48,548.54"},{"v":4716.43,"d":"4,716.43"},{"v":7343.29,"d":"7,343.29"},{"v":4810.65,"d":"4,810.65"},{"v":12663.6,"d":"12,663.60"},{"v":8564.89,"d":"8,564.89"},{"v":8459.25,"d":"8,459.25"},{"v":1947.99,"d":"1,947.99"},{"v":21178.4,"d":"21,178.40"},{"v":6989.31,"d":"6,989.31"},{"v":2392.45,"d":"2,392.45"},{"v":2454.82,"d":"2,454.82"},{"v":22562.35,"d":"22,562.35"},{"v":3520.4300000000003,"d":"3,520.43"},{"v":7634.32,"d":"7,634.32"},{"v":70806.49,"d":"70,806.49"},{"v":4821.12,"d":"4,821.12"},{"$f":"SUM(C21:AZ21)","v":{"v":715753.67,"d":"715,753.67"}},{"$f":"SUM(C21:U21)","v":{"v":372336.88999999996,"d":"372,336.89"}},{"$f":"SUM(V21:AG21)","v":{"v":72939.06,"d":"72,939.06"}},{"$f":"SUM(AH21:AZ21)","v":{"v":270477.72000000003,"d":"270,477.72"}}]
[null,"dont charges",{"v":5469.36,"d":"5,469.36"},{"v":1788.9,"d":"1,788.90"},{"v":3179.05,"d":"3,179.05"},{"v":1982.15,"d":"1,982.15"},{"v":46329.08,"d":"46,329.08"},{"v":28770.8,"d":"28,770.80"},{"v":38500.49,"d":"38,500.49"},{"v":125446.33,"d":"125,446.33"},{"v":12272.91,"d":"12,272.91"},{"v":1233.65,"d":"1,233.65"},{"v":63731.05,"d":"63,731.05"},{"v":2983.02,"d":"2,983.02"},{"v":1240.17,"d":"1,240.17"},{"v":3034.5,"d":"3,034.50"},{"v":3592.43,"d":"3,592.43"},{"v":4475.76,"d":"4,475.76"},{"v":3748.17,"d":"3,748.17"},{"v":4318.45,"d":"4,318.45"},{"v":32755.8,"d":"32,755.80"},{"v":1693.2,"d":"1,693.20"},{"v":7324.56,"d":"7,324.56"},{"v":12623.75,"d":"12,623.75"},828.75,{"v":4387.08,"d":"4,387.08"},{"v":5328.3,"d":"5,328.30"},{"v":2543.65,"d":"2,543.65"},{"v":2904.47,"d":"2,904.47"},{"v":15140.63,"d":"15,140.63"},{"v":17874.55,"d":"17,874.55"},{"v":1998.37,"d":"1,998.37"},{"v":556.8,"d":"556.80"},{"v":22904.15,"d":"22,904.15"},{"v":8159.24,"d":"8,159.24"},{"v":48548.54,"d":"48,548.54"},{"v":4716.43,"d":"4,716.43"},{"v":7343.29,"d":"7,343.29"},{"v":4810.65,"d":"4,810.65"},{"v":12663.6,"d":"12,663.60"},{"v":8564.89,"d":"8,564.89"},{"v":8459.25,"d":"8,459.25"},{"v":1947.99,"d":"1,947.99"},{"v":21178.4,"d":"21,178.40"},{"v":6989.31,"d":"6,989.31"},{"v":2392.45,"d":"2,392.45"},{"v":2454.82,"d":"2,454.82"},{"v":22562.35,"d":"22,562.35"},{"v":4195.43,"d":"4,195.43"},{"v":7634.32,"d":"7,634.32"},{"v":72806.49,"d":"72,806.49"},{"v":4821.12,"d":"4,821.12"},{"$f":"SUM(C22:AZ22)","v":{"v":731208.9,"d":"731,208.90"}},{"$f":"SUM(C22:U22)","v":{"v":384852.06999999995,"d":"384,852.07"}},{"$f":"SUM(V22:AG22)","v":{"v":73204.11,"d":"73,204.11"}},{"$f":"SUM(AH22:AZ22)","v":{"v":273152.72000000003,"d":"273,152.72"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10250.03,"d":"10,250.03"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2065.15,"d":"2,065.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.05,{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":675,"d":"675.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(C23:AZ23)","v":{"v":15455.23,"d":"15,455.23"}},{"$f":"SUM(C23:U23)","v":{"v":12515.18,"d":"12,515.18"}},{"$f":"SUM(V23:AG23)","v":265.05},{"$f":"SUM(AH23:AZ23)","v":{"v":2675,"d":"2,675.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C26-C27","v":{"v":893219.85,"d":"893,219.85"}},{"$f":"D26-D27","v":{"v":318276.5,"d":"318,276.50"}},{"v":400155.77,"d":"400,155.77"},{"v":293319.65,"d":"293,319.65"},{"v":3225437.3899999997,"d":"3,225,437.39"},{"v":3191046.46,"d":"3,191,046.46"},{"v":2891127.65,"d":"2,891,127.65"},{"v":10627637.149999999,"d":"10,627,637.15"},{"v":1432463.7999999998,"d":"1,432,463.80"},{"v":92304.35,"d":"92,304.35"},{"v":6019877.29,"d":"6,019,877.29"},{"v":418965.3,"d":"418,965.30"},{"v":89940,"d":"89,940.00"},{"v":433802.1,"d":"433,802.10"},{"v":384372.35,"d":"384,372.35"},{"v":580539.9,"d":"580,539.90"},{"v":268934.7,"d":"268,934.70"},{"v":370745.94999999995,"d":"370,745.95"},{"v":2744638.41,"d":"2,744,638.41"},{"v":254850.5,"d":"254,850.50"},{"v":1118972.73,"d":"1,118,972.73"},{"v":1435113.3,"d":"1,435,113.30"},{"v":118898.4,"d":"118,898.40"},{"v":575576.3,"d":"575,576.30"},{"v":591687.2999999999,"d":"591,687.30"},{"v":592780.5,"d":"592,780.50"},{"v":636658.15,"d":"636,658.15"},{"v":1664095.97,"d":"1,664,095.97"},{"v":2160022.1599999997,"d":"2,160,022.16"},{"v":273773,"d":"273,773.00"},{"v":108131.04999999999,"d":"108,131.05"},{"v":1525297.52,"d":"1,525,297.52"},{"v":1356774.17,"d":"1,356,774.17"},{"v":976305.3800000001,"d":"976,305.38"},{"v":989477.8899999999,"d":"989,477.89"},{"v":1088125.41,"d":"1,088,125.41"},{"v":739451.25,"d":"739,451.25"},{"v":1526134.4000000001,"d":"1,526,134.40"},{"v":730958.65,"d":"730,958.65"},{"v":931653.5000000001,"d":"931,653.50"},{"v":340112.85,"d":"340,112.85"},{"v":1822446.83,"d":"1,822,446.83"},{"v":901052.09,"d":"901,052.09"},{"v":302779.25,"d":"302,779.25"},{"v":296249.95,"d":"296,249.95"},{"v":1759596.55,"d":"1,759,596.55"},{"v":393019.15,"d":"393,019.15"},{"v":994947,"d":"994,947.00"},{"v":5697006.26,"d":"5,697,006.26"},{"v":455677.73,"d":"455,677.73"},{"$f":"SUM(C25:AZ25)","v":{"v":67034429.759999976,"d":"67,034,429.76"}},{"$f":"SUM(C25:U25)","v":{"v":34676804.57,"d":"34,676,804.57"}},{"$f":"SUM(V25:AG25)","v":{"v":9530559.360000001,"d":"9,530,559.36"}},{"$f":"SUM(AH25:AZ25)","v":{"v":22827065.830000002,"d":"22,827,065.83"}}]
[null,"dont charges",{"v":1033011.1,"d":"1,033,011.10"},{"v":350538.8,"d":"350,538.80"},{"v":402779.77,"d":"402,779.77"},{"v":372651.55,"d":"372,651.55"},{"v":4383657.89,"d":"4,383,657.89"},{"v":4158767.86,"d":"4,158,767.86"},{"v":4445046.75,"d":"4,445,046.75"},{"v":22428048.63,"d":"22,428,048.63"},{"v":1696804.7,"d":"1,696,804.70"},{"v":111829.8,"d":"111,829.80"},{"v":6618264.89,"d":"6,618,264.89"},{"v":431558.7,"d":"431,558.70"},{"v":91351,"d":"91,351.00"},{"v":443969.3,"d":"443,969.30"},{"v":388018.35,"d":"388,018.35"},{"v":583896.9,"d":"583,896.90"},{"v":271273.7,"d":"271,273.70"},{"v":1046636.35,"d":"1,046,636.35"},{"v":3645521.71,"d":"3,645,521.71"},{"v":265506.3,"d":"265,506.30"},{"v":2037998.36,"d":"2,037,998.36"},{"v":2879236.79,"d":"2,879,236.79"},{"v":142525.3,"d":"142,525.30"},{"v":579359.05,"d":"579,359.05"},{"v":736704.2,"d":"736,704.20"},{"v":616534.45,"d":"616,534.45"},{"v":639018.9,"d":"639,018.90"},{"v":2062759.17,"d":"2,062,759.17"},{"v":2954076.76,"d":"2,954,076.76"},{"v":275924,"d":"275,924.00"},{"v":147839.15,"d":"147,839.15"},{"v":1532332.17,"d":"1,532,332.17"},{"v":1617396.77,"d":"1,617,396.77"},{"v":1338765.84,"d":"1,338,765.84"},{"v":2217646.3,"d":"2,217,646.30"},{"v":1346572.51,"d":"1,346,572.51"},{"v":924578.46,"d":"924,578.46"},{"v":1799672.85,"d":"1,799,672.85"},{"v":780922.6,"d":"780,922.60"},{"v":1194719.35,"d":"1,194,719.35"},{"v":346681.3,"d":"346,681.30"},{"v":3447216.37,"d":"3,447,216.37"},{"v":941545.59,"d":"941,545.59"},{"v":304662.25,"d":"304,662.25"},{"v":298075.95,"d":"298,075.95"},{"v":1905928.2,"d":"1,905,928.20"},{"v":459072.9,"d":"459,072.90"},{"v":1831034.46,"d":"1,831,034.46"},{"v":15020838.48,"d":"15,020,838.48"},{"v":465530.32,"d":"465,530.32"},{"$f":"SUM(C26:AZ26)","v":{"v":104014302.84999998,"d":"104,014,302.85"}},{"$f":"SUM(C26:U26)","v":{"v":52903627.75,"d":"52,903,627.75"}},{"$f":"SUM(V26:AG26)","v":{"v":13337482.43,"d":"13,337,482.43"}},{"$f":"SUM(AH26:AZ26)","v":{"v":37773192.669999994,"d":"37,773,192.67"}}]
[null,"dont revenus",{"v":139791.25,"d":"139,791.25"},{"v":32262.3,"d":"32,262.30"},{"v":2624,"d":"2,624.00"},{"v":79331.9,"d":"79,331.90"},{"v":1158220.5,"d":"1,158,220.50"},{"v":967721.4,"d":"967,721.40"},{"v":1553919.1,"d":"1,553,919.10"},{"v":11800411.48,"d":"11,800,411.48"},{"v":264340.9,"d":"264,340.90"},{"v":19525.45,"d":"19,525.45"},{"v":598387.6,"d":"598,387.60"},{"v":12593.4,"d":"12,593.40"},{"v":1411,"d":"1,411.00"},{"v":10167.2,"d":"10,167.20"},{"v":3646,"d":"3,646.00"},{"v":3357,"d":"3,357.00"},{"v":2339,"d":"2,339.00"},{"v":675890.4,"d":"675,890.40"},{"v":900883.3,"d":"900,883.30"},{"v":10655.8,"d":"10,655.80"},{"v":919025.63,"d":"919,025.63"},{"v":1444123.49,"d":"1,444,123.49"},{"v":23626.9,"d":"23,626.90"},{"v":3782.75,"d":"3,782.75"},{"v":145016.9,"d":"145,016.90"},{"v":23753.95,"d":"23,753.95"},{"v":2360.75,"d":"2,360.75"},{"v":398663.2,"d":"398,663.20"},{"v":794054.6,"d":"794,054.60"},{"v":2151,"d":"2,151.00"},{"v":39708.1,"d":"39,708.10"},{"v":7034.65,"d":"7,034.65"},{"v":260622.6,"d":"260,622.60"},{"v":362460.46,"d":"362,460.46"},{"v":1228168.41,"d":"1,228,168.41"},{"v":258447.1,"d":"258,447.10"},{"v":185127.21,"d":"185,127.21"},{"v":273538.45,"d":"273,538.45"},{"v":49963.95,"d":"49,963.95"},{"v":263065.85,"d":"263,065.85"},{"v":6568.45,"d":"6,568.45"},{"v":1624769.54,"d":"1,624,769.54"},{"v":40493.5,"d":"40,493.50"},{"v":1883,"d":"1,883.00"},{"v":1826,"d":"1,826.00"},{"v":146331.65,"d":"146,331.65"},{"v":66053.75,"d":"66,053.75"},{"v":836087.46,"d":"836,087.46"},{"v":9323832.22,"d":"9,323,832.22"},{"v":9852.59,"d":"9,852.59"},{"$f":"SUM(C27:AZ27)","v":{"v":36979873.09,"d":"36,979,873.09"}},{"$f":"SUM(C27:U27)","v":{"v":18226823.18,"d":"18,226,823.18"}},{"$f":"SUM(V27:AG27)","v":{"v":3806923.0700000003,"d":"3,806,923.07"}},{"$f":"SUM(AH27:AZ27)","v":{"v":14946126.84,"d":"14,946,126.84"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C30-C31","v":{"v":303844.21,"d":"303,844.21"}},{"$f":"D30-D31","v":{"v":66481.29999999999,"d":"66,481.30"}},{"v":53033.340000000004,"d":"53,033.34"},{"v":55239,"d":"55,239.00"},{"v":740753.54,"d":"740,753.54"},{"v":664150.8300000001,"d":"664,150.83"},{"v":479104.87,"d":"479,104.87"},{"v":5432661.93,"d":"5,432,661.93"},{"v":275033.87,"d":"275,033.87"},{"v":17604.550000000003,"d":"17,604.55"},{"v":1340742.07,"d":"1,340,742.07"},{"v":60917.229999999996,"d":"60,917.23"},{"v":8949.11,"d":"8,949.11"},{"v":105188.35,"d":"105,188.35"},{"v":61836.759999999995,"d":"61,836.76"},{"v":71200.05,"d":"71,200.05"},{"v":28807.85,"d":"28,807.85"},{"v":154559.85,"d":"154,559.85"},{"v":642460.4500000001,"d":"642,460.45"},{"v":28666.649999999998,"d":"28,666.65"},{"v":360231.65,"d":"360,231.65"},{"v":506467.06000000006,"d":"506,467.06"},{"v":22631.249999999996,"d":"22,631.25"},{"v":181568.65000000002,"d":"181,568.65"},{"v":120629.05999999997,"d":"120,629.06"},{"v":154692.8,"d":"154,692.80"},{"v":108531.08999999998,"d":"108,531.09"},{"v":654688.95,"d":"654,688.95"},{"v":713682.1500000001,"d":"713,682.15"},{"v":-2187.840000000004,"d":"-2,187.84 "},{"v":35509.600000000006,"d":"35,509.60"},{"v":322900.08999999997,"d":"322,900.09"},{"v":294734.02999999997,"d":"294,734.03"},{"v":343677.51,"d":"343,677.51"},{"v":251522.13999999998,"d":"251,522.14"},{"v":598592.72,"d":"598,592.72"},{"v":180308.68,"d":"180,308.68"},{"v":236699.1,"d":"236,699.10"},{"v":212694.53000000003,"d":"212,694.53"},{"v":252895.35000000003,"d":"252,895.35"},{"v":91083.54999999999,"d":"91,083.55"},{"v":726353.13,"d":"726,353.13"},{"v":236333.68,"d":"236,333.68"},{"v":29449.89,"d":"29,449.89"},{"v":85744.34999999999,"d":"85,744.35"},{"v":606465.0499999999,"d":"606,465.05"},{"v":60966.200000000004,"d":"60,966.20"},{"v":555858.16,"d":"555,858.16"},{"v":1887237.9100000001,"d":"1,887,237.91"},{"v":150626.21999999997,"d":"150,626.22"},{"$f":"SUM(C29:AZ29)","v":{"v":20571822.52,"d":"20,571,822.52"}},{"$f":"SUM(C29:U29)","v":{"v":10562569.159999998,"d":"10,562,569.16"}},{"$f":"SUM(V29:AG29)","v":{"v":2885111.0700000008,"d":"2,885,111.07"}},{"$f":"SUM(AH29:AZ29)","v":{"v":7124142.29,"d":"7,124,142.29"}}]
[null,"dont charges",{"v":440317.9,"d":"440,317.90"},{"v":140494.05,"d":"140,494.05"},{"v":71896.19,"d":"71,896.19"},{"v":84491,"d":"84,491.00"},{"v":998045.28,"d":"998,045.28"},{"v":1039843.38,"d":"1,039,843.38"},{"v":813653.97,"d":"813,653.97"},{"v":7567796.68,"d":"7,567,796.68"},{"v":556035.22,"d":"556,035.22"},{"v":24064.9,"d":"24,064.90"},{"v":2225135.29,"d":"2,225,135.29"},{"v":91021.53,"d":"91,021.53"},{"v":14319.81,"d":"14,319.81"},{"v":198628.25,"d":"198,628.25"},{"v":79899.31,"d":"79,899.31"},{"v":97844.85,"d":"97,844.85"},{"v":50944.25,"d":"50,944.25"},{"v":225868.6,"d":"225,868.60"},{"v":874460.3,"d":"874,460.30"},{"v":43332.35,"d":"43,332.35"},{"v":404387.15,"d":"404,387.15"},{"v":597900.06,"d":"597,900.06"},{"v":49070.7,"d":"49,070.70"},{"v":231091.45,"d":"231,091.45"},{"v":275214.98,"d":"275,214.98"},{"v":181700.25,"d":"181,700.25"},{"v":204535.83,"d":"204,535.83"},{"v":781957.85,"d":"781,957.85"},{"v":1075666.85,"d":"1,075,666.85"},{"v":41044.95,"d":"41,044.95"},{"v":46261.8,"d":"46,261.80"},{"v":483207.74,"d":"483,207.74"},{"v":358578.98,"d":"358,578.98"},{"v":487548.26,"d":"487,548.26"},{"v":346280.54,"d":"346,280.54"},{"v":636720.22,"d":"636,720.22"},{"v":217682.58,"d":"217,682.58"},{"v":444590,"d":"444,590.00"},{"v":271845.03,"d":"271,845.03"},{"v":371650.15,"d":"371,650.15"},{"v":106193.15,"d":"106,193.15"},{"v":955909.03,"d":"955,909.03"},{"v":268199.23,"d":"268,199.23"},{"v":50279.64,"d":"50,279.64"},{"v":102177.4,"d":"102,177.40"},{"v":786905.2,"d":"786,905.20"},{"v":83651.05,"d":"83,651.05"},{"v":805191.64,"d":"805,191.64"},{"v":2693487.72,"d":"2,693,487.72"},{"v":185536.27,"d":"185,536.27"},{"$f":"SUM(C30:AZ30)","v":{"v":29182558.809999995,"d":"29,182,558.81"}},{"$f":"SUM(C30:U30)","v":{"v":15594760.76,"d":"15,594,760.76"}},{"$f":"SUM(V30:AG30)","v":{"v":3932164.22,"d":"3,932,164.22"}},{"$f":"SUM(AH30:AZ30)","v":{"v":9655633.83,"d":"9,655,633.83"}}]
[null,"dont revenus",{"v":136473.69,"d":"136,473.69"},{"v":74012.75,"d":"74,012.75"},{"v":18862.85,"d":"18,862.85"},{"v":29252,"d":"29,252.00"},{"v":257291.74,"d":"257,291.74"},{"v":375692.55,"d":"375,692.55"},{"v":334549.1,"d":"334,549.10"},{"v":2135134.75,"d":"2,135,134.75"},{"v":281001.35,"d":"281,001.35"},{"v":6460.35,"d":"6,460.35"},{"v":884393.22,"d":"884,393.22"},{"v":30104.3,"d":"30,104.30"},{"v":5370.7,"d":"5,370.70"},{"v":93439.9,"d":"93,439.90"},{"v":18062.55,"d":"18,062.55"},{"v":26644.8,"d":"26,644.80"},{"v":22136.4,"d":"22,136.40"},{"v":71308.75,"d":"71,308.75"},{"v":231999.85,"d":"231,999.85"},{"v":14665.7,"d":"14,665.70"},{"v":44155.5,"d":"44,155.50"},{"v":91433,"d":"91,433.00"},{"v":26439.45,"d":"26,439.45"},{"v":49522.8,"d":"49,522.80"},{"v":154585.92,"d":"154,585.92"},{"v":27007.45,"d":"27,007.45"},{"v":96004.74,"d":"96,004.74"},{"v":127268.9,"d":"127,268.90"},{"v":361984.7,"d":"361,984.70"},{"v":43232.79,"d":"43,232.79"},{"v":10752.2,"d":"10,752.20"},{"v":160307.65,"d":"160,307.65"},{"v":63844.95,"d":"63,844.95"},{"v":143870.75,"d":"143,870.75"},{"v":94758.4,"d":"94,758.40"},{"v":38127.5,"d":"38,127.50"},{"v":37373.9,"d":"37,373.90"},{"v":207890.9,"d":"207,890.90"},{"v":59150.5,"d":"59,150.50"},{"v":118754.8,"d":"118,754.80"},{"v":15109.6,"d":"15,109.60"},{"v":229555.9,"d":"229,555.90"},{"v":31865.55,"d":"31,865.55"},{"v":20829.75,"d":"20,829.75"},{"v":16433.05,"d":"16,433.05"},{"v":180440.15,"d":"180,440.15"},{"v":22684.85,"d":"22,684.85"},{"v":249333.48,"d":"249,333.48"},{"v":806249.81,"d":"806,249.81"},{"v":34910.05,"d":"34,910.05"},{"$f":"SUM(C31:AZ31)","v":{"v":8610736.290000005,"d":"8,610,736.29"}},{"$f":"SUM(C31:U31)","v":{"v":5032191.600000001,"d":"5,032,191.60"}},{"$f":"SUM(V31:AG31)","v":{"v":1047053.1499999999,"d":"1,047,053.15"}},{"$f":"SUM(AH31:AZ31)","v":{"v":2531491.54,"d":"2,531,491.54"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C34-C35","v":{"v":-101332.45000000007,"d":"-101,332.45 "}},{"$f":"D34-D35","v":{"v":-25674.24000000002,"d":"-25,674.24 "}},{"v":-63810.600000000006,"d":"-63,810.60 "},{"v":-45190.720000000016,"d":"-45,190.72 "},{"v":-200941.1100000001,"d":"-200,941.11 "},{"v":93395.47999999998,"d":"93,395.48"},{"v":-155999.20999999996,"d":"-155,999.21 "},{"v":-102877.34999999963,"d":"-102,877.35 "},{"v":-13846.030000000028,"d":"-13,846.03 "},{"v":-4605.489999999998,"d":"-4,605.49 "},{"v":-29815.96999999974,"d":"-29,815.97 "},{"v":-19069.640000000014,"d":"-19,069.64 "},{"v":113.81999999999971,"d":"113.82"},{"v":37945.54999999999,"d":"37,945.55"},{"v":42324.130000000005,"d":"42,324.13"},{"v":-43776.56,"d":"-43,776.56 "},{"v":-28515.630000000005,"d":"-28,515.63 "},{"v":77920.09,"d":"77,920.09"},{"v":-75814.40999999992,"d":"-75,814.41 "},{"v":28050.849999999977,"d":"28,050.85"},{"v":-173332.32999999996,"d":"-173,332.33 "},{"v":-166551.30000000005,"d":"-166,551.30 "},{"v":-19291.22,"d":"-19,291.22 "},{"v":-10058.590000000026,"d":"-10,058.59 "},{"v":48266.32999999996,"d":"48,266.33"},{"v":-89670.77000000002,"d":"-89,670.77 "},{"v":-26104.800000000017,"d":"-26,104.80 "},{"v":385838.06000000006,"d":"385,838.06"},{"v":-354264.8600000001,"d":"-354,264.86 "},{"v":-5237.170000000013,"d":"-5,237.17 "},{"v":10694.850000000006,"d":"10,694.85"},{"v":-44336.929999999935,"d":"-44,336.93 "},{"v":21284.01000000001,"d":"21,284.01"},{"v":1559.8099999999395,"d":"1,559.81"},{"v":-12741.880000000005,"d":"-12,741.88 "},{"v":-95276.84999999998,"d":"-95,276.85 "},{"v":86807.37,"d":"86,807.37"},{"v":131512.5,"d":"131,512.50"},{"v":86844.73999999999,"d":"86,844.74"},{"v":3891.439999999944,"d":"3,891.44"},{"v":-47439.880000000034,"d":"-47,439.88 "},{"v":-69519.0399999998,"d":"-69,519.04 "},{"v":1601.25,"d":"1,601.25"},{"v":38731.26000000001,"d":"38,731.26"},{"v":-76542.59,"d":"-76,542.59 "},{"v":33999.54000000004,"d":"33,999.54"},{"v":-15839.550000000047,"d":"-15,839.55 "},{"v":33796.70999999996,"d":"33,796.71"},{"v":461331.56999999937,"d":"461,331.57"},{"v":34152.169999999984,"d":"34,152.17"},{"$f":"SUM(C33:AZ33)","v":{"v":-457415.6400000003,"d":"-457,415.64 "}},{"$f":"SUM(C33:U33)","v":{"v":-659570.3399999996,"d":"-659,570.34 "}},{"$f":"SUM(V33:AG33)","v":{"v":-371660.9500000002,"d":"-371,660.95 "}},{"$f":"SUM(AH33:AZ33)","v":{"v":573815.6499999994,"d":"573,815.65"}}]
[null,"dont charges",{"v":626120.58,"d":"626,120.58"},{"v":199785.96,"d":"199,785.96"},{"v":185933.06,"d":"185,933.06"},{"v":90240.01,"d":"90,240.01"},{"v":1872207.15,"d":"1,872,207.15"},{"v":1801724.15,"d":"1,801,724.15"},{"v":1430889.6,"d":"1,430,889.60"},{"v":11468780.23,"d":"11,468,780.23"},{"v":791175,"d":"791,175.00"},{"v":41650.91,"d":"41,650.91"},{"v":4638408.63,"d":"4,638,408.63"},{"v":132454.65,"d":"132,454.65"},{"v":58236.52,"d":"58,236.52"},{"v":264148.04,"d":"264,148.04"},{"v":286116.89,"d":"286,116.89"},{"v":431368.33,"d":"431,368.33"},{"v":198516.07,"d":"198,516.07"},{"v":329704.93,"d":"329,704.93"},{"v":1132135.25,"d":"1,132,135.25"},{"v":204966.8,"d":"204,966.80"},{"v":690449.89,"d":"690,449.89"},{"v":881392.75,"d":"881,392.75"},{"v":77298.63,"d":"77,298.63"},{"v":483435.66,"d":"483,435.66"},{"v":509385.23,"d":"509,385.23"},{"v":390519.48,"d":"390,519.48"},{"v":258406.53,"d":"258,406.53"},{"v":1787089.04,"d":"1,787,089.04"},{"v":1767260.07,"d":"1,767,260.07"},{"v":158386.56,"d":"158,386.56"},{"v":157219.95,"d":"157,219.95"},{"v":1076444.55,"d":"1,076,444.55"},{"v":643213.56,"d":"643,213.56"},{"v":931751.87,"d":"931,751.87"},{"v":470597.26,"d":"470,597.26"},{"v":865919.5,"d":"865,919.50"},{"v":469465.42,"d":"469,465.42"},{"v":1128114.56,"d":"1,128,114.56"},{"v":453584.69,"d":"453,584.69"},{"v":563055.09,"d":"563,055.09"},{"v":215140.46,"d":"215,140.46"},{"v":1141545.36,"d":"1,141,545.36"},{"v":456297.29,"d":"456,297.29"},{"v":287322.57,"d":"287,322.57"},{"v":148305.73,"d":"148,305.73"},{"v":782819.05,"d":"782,819.05"},{"v":327998.98,"d":"327,998.98"},{"v":840222.02,"d":"840,222.02"},{"v":4921593.3,"d":"4,921,593.30"},{"v":326142.82,"d":"326,142.82"},{"$f":"SUM(C34:AZ34)","v":{"v":49394940.62999999,"d":"49,394,940.63"}},{"$f":"SUM(C34:U34)","v":{"v":25979595.959999997,"d":"25,979,595.96"}},{"$f":"SUM(V34:AG34)","v":{"v":7365810.59,"d":"7,365,810.59"}},{"$f":"SUM(AH34:AZ34)","v":{"v":16049534.080000002,"d":"16,049,534.08"}}]
[null,"dont revenus",{"v":727453.03,"d":"727,453.03"},{"v":225460.2,"d":"225,460.20"},{"v":249743.66,"d":"249,743.66"},{"v":135430.73,"d":"135,430.73"},{"v":2073148.26,"d":"2,073,148.26"},{"v":1708328.67,"d":"1,708,328.67"},{"v":1586888.81,"d":"1,586,888.81"},{"v":11571657.58,"d":"11,571,657.58"},{"v":805021.03,"d":"805,021.03"},{"v":46256.4,"d":"46,256.40"},{"v":4668224.6,"d":"4,668,224.60"},{"v":151524.29,"d":"151,524.29"},{"v":58122.7,"d":"58,122.70"},{"v":226202.49,"d":"226,202.49"},{"v":243792.76,"d":"243,792.76"},{"v":475144.89,"d":"475,144.89"},{"v":227031.7,"d":"227,031.70"},{"v":251784.84,"d":"251,784.84"},{"v":1207949.66,"d":"1,207,949.66"},{"v":176915.95,"d":"176,915.95"},{"v":863782.22,"d":"863,782.22"},{"v":1047944.05,"d":"1,047,944.05"},{"v":96589.85,"d":"96,589.85"},{"v":493494.25,"d":"493,494.25"},{"v":461118.9,"d":"461,118.90"},{"v":480190.25,"d":"480,190.25"},{"v":284511.33,"d":"284,511.33"},{"v":1401250.98,"d":"1,401,250.98"},{"v":2121524.93,"d":"2,121,524.93"},{"v":163623.73,"d":"163,623.73"},{"v":146525.1,"d":"146,525.10"},{"v":1120781.48,"d":"1,120,781.48"},{"v":621929.55,"d":"621,929.55"},{"v":930192.06,"d":"930,192.06"},{"v":483339.14,"d":"483,339.14"},{"v":961196.35,"d":"961,196.35"},{"v":382658.05,"d":"382,658.05"},{"v":996602.06,"d":"996,602.06"},{"v":366739.95,"d":"366,739.95"},{"v":559163.65,"d":"559,163.65"},{"v":262580.34,"d":"262,580.34"},{"v":1211064.4,"d":"1,211,064.40"},{"v":454696.04,"d":"454,696.04"},{"v":248591.31,"d":"248,591.31"},{"v":224848.32,"d":"224,848.32"},{"v":748819.51,"d":"748,819.51"},{"v":343838.53,"d":"343,838.53"},{"v":806425.31,"d":"806,425.31"},{"v":4460261.73,"d":"4,460,261.73"},{"v":291990.65,"d":"291,990.65"},{"$f":"SUM(C35:AZ35)","v":{"v":49852356.27,"d":"49,852,356.27"}},{"$f":"SUM(C35:U35)","v":{"v":26639166.299999997,"d":"26,639,166.30"}},{"$f":"SUM(V35:AG35)","v":{"v":7737471.539999999,"d":"7,737,471.54"}},{"$f":"SUM(AH35:AZ35)","v":{"v":15475718.43,"d":"15,475,718.43"}}]
[]
[8,"Economie publique",{"$f":"C38-C39","v":{"v":4429.25,"d":"4,429.25"}},{"$f":"D38-D39","v":{"v":1341,"d":"1,341.00"}},{"v":4160.650000000001,"d":"4,160.65"},{"v":39144.68000000005,"d":"39,144.68"},{"v":319726.3899999999,"d":"319,726.39"},{"v":121590.17000000004,"d":"121,590.17"},{"v":68037.37,"d":"68,037.37"},{"v":676526.1000000015,"d":"676,526.10"},{"v":-67874.92000000039,"d":"-67,874.92 "},{"v":1858.3,"d":"1,858.30"},{"v":-179844.15000000002,"d":"-179,844.15 "},{"v":-32622.049999999996,"d":"-32,622.05 "},{"v":-4163.97,"d":"-4,163.97 "},{"v":-10324,"d":"-10,324.00 "},{"v":-4966.210000000001,"d":"-4,966.21 "},{"v":38268.889999999985,"d":"38,268.89"},{"v":12883.3,"d":"12,883.30"},{"v":-1021.1499999999996,"d":"-1,021.15 "},{"v":-9175.959999999992,"d":"-9,175.96 "},{"v":-20201.119999999995,"d":"-20,201.12 "},{"v":-5436.7800000000025,"d":"-5,436.78 "},{"v":-39511.60000000009,"d":"-39,511.60 "},{"v":-17457.95000000001,"d":"-17,457.95 "},{"v":-37164.130000000005,"d":"-37,164.13 "},{"v":-49971.31,"d":"-49,971.31 "},{"v":-53715.25,"d":"-53,715.25 "},{"v":-23612.189999999944,"d":"-23,612.19 "},{"v":16676.72999999998,"d":"16,676.73"},{"v":-110332.08000000007,"d":"-110,332.08 "},{"v":9660.01999999999,"d":"9,660.02"},{"v":-40683.45999999999,"d":"-40,683.46 "},{"v":-45054.31,"d":"-45,054.31 "},{"v":2145.9400000000605,"d":"2,145.94"},{"v":-134590.8,"d":"-134,590.80 "},{"v":-182694.34999999998,"d":"-182,694.35 "},{"v":5474.809999999998,"d":"5,474.81"},{"v":-30612.47,"d":"-30,612.47 "},{"v":-18867.170000000042,"d":"-18,867.17 "},{"v":-39994.630000000005,"d":"-39,994.63 "},{"v":-79506.80000000002,"d":"-79,506.80 "},{"v":-6236.679999999993,"d":"-6,236.68 "},{"v":-795.1900000000023,"d":"-795.19 "},{"v":26196.25,"d":"26,196.25"},{"v":-21947.5,"d":"-21,947.50 "},{"v":-11258.75,"d":"-11,258.75 "},{"v":-1205.1500000000233,"d":"-1,205.15 "},{"v":-10107.099999999999,"d":"-10,107.10 "},{"v":-205843.90999999997,"d":"-205,843.91 "},{"v":321118.31000000006,"d":"321,118.31"},{"v":-37340.350000000006,"d":"-37,340.35 "},{"$f":"SUM(C37:AZ37)","v":{"v":135104.72000000125,"d":"135,104.72"}},{"$f":"SUM(C37:U37)","v":{"v":977973.6900000012,"d":"977,973.69"}},{"$f":"SUM(V37:AG37)","v":{"v":-371749.1200000001,"d":"-371,749.12 "}},{"$f":"SUM(AH37:AZ37)","v":{"v":-471119.84999999974,"d":"-471,119.85 "}}]
[null,"dont charges",{"v":19267.55,"d":"19,267.55"},{"v":1344,"d":"1,344.00"},{"v":8287.2,"d":"8,287.20"},{"v":640715.62,"d":"640,715.62"},{"v":1472091.19,"d":"1,472,091.19"},{"v":795306.43,"d":"795,306.43"},{"v":352054.65,"d":"352,054.65"},{"v":42180513.53,"d":"42,180,513.53"},{"v":3237904.51,"d":"3,237,904.51"},{"v":1858.3,"d":"1,858.30"},{"v":754305.7,"d":"754,305.70"},{"v":24565.65,"d":"24,565.65"},{"v":2636.8,"d":"2,636.80"},{"v":1676,"d":"1,676.00"},{"v":15783.65,"d":"15,783.65"},{"v":242414.24,"d":"242,414.24"},{"v":17771.05,"d":"17,771.05"},{"v":14890.9,"d":"14,890.90"},{"v":102132.91,"d":"102,132.91"},{"v":672174.15,"d":"672,174.15"},{"v":26847.92,"d":"26,847.92"},{"v":1334159.01,"d":"1,334,159.01"},{"v":258903.45,"d":"258,903.45"},{"v":454644.8,"d":"454,644.80"},{"v":193996.19,"d":"193,996.19"},{"v":407772.4,"d":"407,772.40"},{"v":1258637.11,"d":"1,258,637.11"},{"v":945944.74,"d":"945,944.74"},{"v":1128889.95,"d":"1,128,889.95"},{"v":109158.15,"d":"109,158.15"},{"v":45605.94,"d":"45,605.94"},{"v":183176.5,"d":"183,176.50"},{"v":941561.17,"d":"941,561.17"},{"v":20087.2,"d":"20,087.20"},{"v":394139.73,"d":"394,139.73"},{"v":278137.91,"d":"278,137.91"},{"v":21317.5,"d":"21,317.50"},{"v":926295.5,"d":"926,295.50"},{"v":293607.16,"d":"293,607.16"},{"v":260840.59,"d":"260,840.59"},{"v":114131.27,"d":"114,131.27"},{"v":265411.63,"d":"265,411.63"},{"v":184742.8,"d":"184,742.80"},{"v":168848.45,"d":"168,848.45"},{"v":14347.05,"d":"14,347.05"},{"v":415656.6,"d":"415,656.60"},{"v":17344.75,"d":"17,344.75"},{"v":116813.44,"d":"116,813.44"},{"v":386994.59,"d":"386,994.59"},{"v":129326,"d":"129,326.00"},{"$f":"SUM(C38:AZ38)","v":{"v":61855033.52999999,"d":"61,855,033.53"}},{"$f":"SUM(C38:U38)","v":{"v":49885519.87999999,"d":"49,885,519.88"}},{"$f":"SUM(V38:AG38)","v":{"v":6836733.810000001,"d":"6,836,733.81"}},{"$f":"SUM(AH38:AZ38)","v":{"v":5132779.84,"d":"5,132,779.84"}}]
[null,"dont revenus",{"v":14838.3,"d":"14,838.30"},{"v":3,"d":"3.00"},{"v":4126.55,"d":"4,126.55"},{"v":601570.94,"d":"601,570.94"},{"v":1152364.8,"d":"1,152,364.80"},{"v":673716.26,"d":"673,716.26"},{"v":284017.28,"d":"284,017.28"},{"v":41503987.43,"d":"41,503,987.43"},{"v":3305779.43,"d":"3,305,779.43"},{"v":0,"d":"0.00"},{"v":934149.85,"d":"934,149.85"},{"v":57187.7,"d":"57,187.70"},{"v":6800.77,"d":"6,800.77"},{"v":12000,"d":"12,000.00"},{"v":20749.86,"d":"20,749.86"},{"v":204145.35,"d":"204,145.35"},{"v":4887.75,"d":"4,887.75"},{"v":15912.05,"d":"15,912.05"},{"v":111308.87,"d":"111,308.87"},{"v":692375.27,"d":"692,375.27"},{"v":32284.7,"d":"32,284.70"},{"v":1373670.61,"d":"1,373,670.61"},{"v":276361.4,"d":"276,361.40"},{"v":491808.93,"d":"491,808.93"},{"v":243967.5,"d":"243,967.50"},{"v":461487.65,"d":"461,487.65"},{"v":1282249.3,"d":"1,282,249.30"},{"v":929268.01,"d":"929,268.01"},{"v":1239222.03,"d":"1,239,222.03"},{"v":99498.13,"d":"99,498.13"},{"v":86289.4,"d":"86,289.40"},{"v":228230.81,"d":"228,230.81"},{"v":939415.23,"d":"939,415.23"},{"v":154678,"d":"154,678.00"},{"v":576834.08,"d":"576,834.08"},{"v":272663.1,"d":"272,663.10"},{"v":51929.97,"d":"51,929.97"},{"v":945162.67,"d":"945,162.67"},{"v":333601.79,"d":"333,601.79"},{"v":340347.39,"d":"340,347.39"},{"v":120367.95,"d":"120,367.95"},{"v":266206.82,"d":"266,206.82"},{"v":158546.55,"d":"158,546.55"},{"v":190795.95,"d":"190,795.95"},{"v":25605.8,"d":"25,605.80"},{"v":416861.75,"d":"416,861.75"},{"v":27451.85,"d":"27,451.85"},{"v":322657.35,"d":"322,657.35"},{"v":65876.28,"d":"65,876.28"},{"v":166666.35,"d":"166,666.35"},{"$f":"SUM(C39:AZ39)","v":{"v":61719928.81000001,"d":"61,719,928.81"}},{"$f":"SUM(C39:U39)","v":{"v":48907546.190000005,"d":"48,907,546.19"}},{"$f":"SUM(V39:AG39)","v":{"v":7208482.930000001,"d":"7,208,482.93"}},{"$f":"SUM(AH39:AZ39)","v":{"v":5603899.6899999995,"d":"5,603,899.69"}}]
[]
[9,"Finances - Impôts",{"$f":"C42-C43","v":{"v":-2798662.67,"d":"-2,798,662.67 "}},{"$f":"D42-D43","v":{"v":-851540.89,"d":"-851,540.89 "}},{"v":-1113677.78,"d":"-1,113,677.78 "},{"v":-1157036.43,"d":"-1,157,036.43 "},{"v":-10827986.17,"d":"-10,827,986.17 "},{"v":-9812194.64,"d":"-9,812,194.64 "},{"v":-8444771.75,"d":"-8,444,771.75 "},{"v":-40980318.56,"d":"-40,980,318.56 "},{"v":-4025243.8600000003,"d":"-4,025,243.86 "},{"v":-345276.94,"d":"-345,276.94 "},{"v":-20656339.78,"d":"-20,656,339.78 "},{"v":-1431092.3800000001,"d":"-1,431,092.38 "},{"v":-317287.94,"d":"-317,287.94 "},{"v":-1280715.3299999998,"d":"-1,280,715.33 "},{"v":-1091408.8699999999,"d":"-1,091,408.87 "},{"v":-2069036.77,"d":"-2,069,036.77 "},{"v":-751850.9900000001,"d":"-751,850.99 "},{"v":-1437716.6800000002,"d":"-1,437,716.68 "},{"v":-8918071.23,"d":"-8,918,071.23 "},{"v":-857256.5399999999,"d":"-857,256.54 "},{"v":-4090467.8400000003,"d":"-4,090,467.84 "},{"v":-6720739.430000001,"d":"-6,720,739.43 "},{"v":-380594.49000000005,"d":"-380,594.49 "},{"v":-1772147.73,"d":"-1,772,147.73 "},{"v":-2069243.04,"d":"-2,069,243.04 "},{"v":-1721644.23,"d":"-1,721,644.23 "},{"v":-1699291.82,"d":"-1,699,291.82 "},{"v":-6417769.89,"d":"-6,417,769.89 "},{"v":-7115766.239999999,"d":"-7,115,766.24 "},{"v":-705468.9700000001,"d":"-705,468.97 "},{"v":-356863.79000000004,"d":"-356,863.79 "},{"v":-5297001.73,"d":"-5,297,001.73 "},{"v":-3682090.55,"d":"-3,682,090.55 "},{"v":-3540040.54,"d":"-3,540,040.54 "},{"v":-2749649.23,"d":"-2,749,649.23 "},{"v":-4939277.549999999,"d":"-4,939,277.55 "},{"v":-2316032.0999999996,"d":"-2,316,032.10 "},{"v":-4104622.2199999997,"d":"-4,104,622.22 "},{"v":-2476662.53,"d":"-2,476,662.53 "},{"v":-3073305.06,"d":"-3,073,305.06 "},{"v":-1139894.7400000002,"d":"-1,139,894.74 "},{"v":-6912484.45,"d":"-6,912,484.45 "},{"v":-2479238.1100000003,"d":"-2,479,238.11 "},{"v":-974562.3,"d":"-974,562.30 "},{"v":-1141399.3,"d":"-1,141,399.30 "},{"v":-5424814.01,"d":"-5,424,814.01 "},{"v":-1145210.2799999998,"d":"-1,145,210.28 "},{"v":-3327033.3600000003,"d":"-3,327,033.36 "},{"v":-23716323.930000003,"d":"-23,716,323.93 "},{"v":-1599565.02,"d":"-1,599,565.02 "},{"$f":"SUM(C41:AZ41)","v":{"v":-232256690.68000004,"d":"-232,256,690.68 "}},{"$f":"SUM(C41:U41)","v":{"v":-118310229.66,"d":"-118,310,229.66 "}},{"$f":"SUM(V41:AG41)","v":{"v":-33907254.01,"d":"-33,907,254.01 "}},{"$f":"SUM(AH41:AZ41)","v":{"v":-80039207.00999999,"d":"-80,039,207.01 "}}]
[null,"dont charges",{"v":300769.31,"d":"300,769.31"},{"v":46003.95,"d":"46,003.95"},{"v":181610.73,"d":"181,610.73"},{"v":210994.26,"d":"210,994.26"},{"v":2468405.22,"d":"2,468,405.22"},{"v":2734771.74,"d":"2,734,771.74"},{"v":2100615.09,"d":"2,100,615.09"},{"v":24883573.98,"d":"24,883,573.98"},{"v":180129.84,"d":"180,129.84"},{"v":31286.04,"d":"31,286.04"},{"v":3310431.42,"d":"3,310,431.42"},{"v":221722.97,"d":"221,722.97"},{"v":31037.62,"d":"31,037.62"},{"v":65985.08,"d":"65,985.08"},{"v":534909.76,"d":"534,909.76"},{"v":1669297.63,"d":"1,669,297.63"},{"v":51203.57,"d":"51,203.57"},{"v":213007.91,"d":"213,007.91"},{"v":2823841.21,"d":"2,823,841.21"},{"v":118005.55,"d":"118,005.55"},{"v":1343438.02,"d":"1,343,438.02"},{"v":8156362.04,"d":"8,156,362.04"},{"v":143966.8,"d":"143,966.80"},{"v":115693.94,"d":"115,693.94"},{"v":331120.96,"d":"331,120.96"},{"v":485675.87,"d":"485,675.87"},{"v":164399.41,"d":"164,399.41"},{"v":4563481.3,"d":"4,563,481.30"},{"v":3074957.3,"d":"3,074,957.30"},{"v":115986.95,"d":"115,986.95"},{"v":108570.91,"d":"108,570.91"},{"v":1666573.3,"d":"1,666,573.30"},{"v":214196.89,"d":"214,196.89"},{"v":538906.58,"d":"538,906.58"},{"v":162640.47,"d":"162,640.47"},{"v":5037940.48,"d":"5,037,940.48"},{"v":382223.53,"d":"382,223.53"},{"v":425187.54,"d":"425,187.54"},{"v":262914.31,"d":"262,914.31"},{"v":279844.54,"d":"279,844.54"},{"v":279826.11,"d":"279,826.11"},{"v":1058580.04,"d":"1,058,580.04"},{"v":94922.8,"d":"94,922.80"},{"v":65885.62,"d":"65,885.62"},{"v":31807.32,"d":"31,807.32"},{"v":413501.01,"d":"413,501.01"},{"v":115467.61,"d":"115,467.61"},{"v":648942.86,"d":"648,942.86"},{"v":10197736.66,"d":"10,197,736.66"},{"v":74482.27,"d":"74,482.27"},{"$f":"SUM(C42:AZ42)","v":{"v":82732836.31999998,"d":"82,732,836.32"}},{"$f":"SUM(C42:U42)","v":{"v":42059597.32999999,"d":"42,059,597.33"}},{"$f":"SUM(V42:AG42)","v":{"v":18721659.05,"d":"18,721,659.05"}},{"$f":"SUM(AH42:AZ42)","v":{"v":21951579.939999998,"d":"21,951,579.94"}}]
[null,"dont revenus",{"v":3099431.98,"d":"3,099,431.98"},{"v":897544.84,"d":"897,544.84"},{"v":1295288.51,"d":"1,295,288.51"},{"v":1368030.69,"d":"1,368,030.69"},{"v":13296391.39,"d":"13,296,391.39"},{"v":12546966.38,"d":"12,546,966.38"},{"v":10545386.84,"d":"10,545,386.84"},{"v":65863892.54,"d":"65,863,892.54"},{"v":4205373.7,"d":"4,205,373.70"},{"v":376562.98,"d":"376,562.98"},{"v":23966771.2,"d":"23,966,771.20"},{"v":1652815.35,"d":"1,652,815.35"},{"v":348325.56,"d":"348,325.56"},{"v":1346700.41,"d":"1,346,700.41"},{"v":1626318.63,"d":"1,626,318.63"},{"v":3738334.4,"d":"3,738,334.40"},{"v":803054.56,"d":"803,054.56"},{"v":1650724.59,"d":"1,650,724.59"},{"v":11741912.44,"d":"11,741,912.44"},{"v":975262.09,"d":"975,262.09"},{"v":5433905.86,"d":"5,433,905.86"},{"v":14877101.47,"d":"14,877,101.47"},{"v":524561.29,"d":"524,561.29"},{"v":1887841.67,"d":"1,887,841.67"},{"v":2400364,"d":"2,400,364.00"},{"v":2207320.1,"d":"2,207,320.10"},{"v":1863691.23,"d":"1,863,691.23"},{"v":10981251.19,"d":"10,981,251.19"},{"v":10190723.54,"d":"10,190,723.54"},{"v":821455.92,"d":"821,455.92"},{"v":465434.7,"d":"465,434.70"},{"v":6963575.03,"d":"6,963,575.03"},{"v":3896287.44,"d":"3,896,287.44"},{"v":4078947.12,"d":"4,078,947.12"},{"v":2912289.7,"d":"2,912,289.70"},{"v":9977218.03,"d":"9,977,218.03"},{"v":2698255.63,"d":"2,698,255.63"},{"v":4529809.76,"d":"4,529,809.76"},{"v":2739576.84,"d":"2,739,576.84"},{"v":3353149.6,"d":"3,353,149.60"},{"v":1419720.85,"d":"1,419,720.85"},{"v":7971064.49,"d":"7,971,064.49"},{"v":2574160.91,"d":"2,574,160.91"},{"v":1040447.92,"d":"1,040,447.92"},{"v":1173206.62,"d":"1,173,206.62"},{"v":5838315.02,"d":"5,838,315.02"},{"v":1260677.89,"d":"1,260,677.89"},{"v":3975976.22,"d":"3,975,976.22"},{"v":33914060.59,"d":"33,914,060.59"},{"v":1674047.29,"d":"1,674,047.29"},{"$f":"SUM(C43:AZ43)","v":{"v":314989526.99999994,"d":"314,989,527.00"}},{"$f":"SUM(C43:U43)","v":{"v":160369826.98999998,"d":"160,369,826.99"}},{"$f":"SUM(V43:AG43)","v":{"v":52628913.06000001,"d":"52,628,913.06"}},{"$f":"SUM(AH43:AZ43)","v":{"v":101990786.95000002,"d":"101,990,786.95"}}]
[]
[null,"Récapitulation générale",{"$f":"C5+C9+C13+C17+C21+C25+C29+C33+C37+C41","v":{"v":0,"d":"0.00"}},{"$f":"D5+D9+D13+D17+D21+D25+D29+D33+D37+D41","v":{"v":-40244.77999999991,"d":"-40,244.78 "}},{"v":192123.5499999998,"d":"192,123.55"},{"v":-21887.809999999823,"d":"-21,887.81 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5177998.410000004,"d":"5,177,998.41"},{"v":41527.15999999875,"d":"41,527.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14131.10999999987,"d":"14,131.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9651.329999999958,"d":"-9,651.33 "},{"v":0,"d":"0.00"},{"v":-1423923.1300000018,"d":"-1,423,923.13 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-20517.350000000093,"d":"-20,517.35 "},{"v":-134239.31000000006,"d":"-134,239.31 "},{"v":-227079.4700000002,"d":"-227,079.47 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7448.949999999721,"d":"-7,448.95 "},{"v":0,"d":"0.00"},{"v":-167924.8100000003,"d":"-167,924.81 "},{"v":0,"d":"0.00"},{"v":270413.1699999999,"d":"270,413.17"},{"v":23696.56999999995,"d":"23,696.57"},{"v":-179841.20999999985,"d":"-179,841.21 "},{"v":0,"d":"0.00"},{"v":-67470.91999999969,"d":"-67,470.92 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15482.669999999693,"d":"15,482.67"},{"v":3435143.569999963,"d":"3,435,143.57"},{"v":5363647.639999986,"d":"5,363,647.64"},{"v":-1433574.460000001,"d":"-1,433,574.46 "},{"v":-494929.6099999696,"d":"-494,929.61 "}]
[null,"dont charges",{"$f":"C6+C10+C14+C18+C22+C26+C30+C34+C38+C42","v":{"v":4256690.069999999,"d":"4,256,690.07"}},{"$f":"D6+D10+D14+D18+D22+D26+D30+D34+D38+D42","v":{"v":1234097.06,"d":"1,234,097.06"}},{"v":1806541.6700000002,"d":"1,806,541.67"},{"v":2343544.55,"d":"2,343,544.55"},{"v":18886677.009999998,"d":"18,886,677.01"},{"v":16885416.25,"d":"16,885,416.25"},{"v":14665859.48,"d":"14,665,859.48"},{"v":143762737.93,"d":"143,762,737.93"},{"v":9329567.18,"d":"9,329,567.18"},{"v":470024.82999999996,"d":"470,024.83"},{"v":33182833.58,"d":"33,182,833.58"},{"v":2023475.74,"d":"2,023,475.74"},{"v":449570.33,"d":"449,570.33"},{"v":1787753.4000000001,"d":"1,787,753.40"},{"v":2032561.8800000001,"d":"2,032,561.88"},{"v":4592028.220000001,"d":"4,592,028.22"},{"v":1149912.5400000003,"d":"1,149,912.54"},{"v":3281288.3000000003,"d":"3,281,288.30"},{"v":15196102.380000003,"d":"15,196,102.38"},{"v":1941472.2299999997,"d":"1,941,472.23"},{"v":7470336.52,"d":"7,470,336.52"},{"v":18069920.74,"d":"18,069,920.74"},{"v":974419.8900000001,"d":"974,419.89"},{"v":3077651.9099999997,"d":"3,077,651.91"},{"v":3760925.98,"d":"3,760,925.98"},{"v":3423710.6499999994,"d":"3,423,710.65"},{"v":3690412.7300000004,"d":"3,690,412.73"},{"v":14255921.07,"d":"14,255,921.07"},{"v":15209797.799999997,"d":"15,209,797.80"},{"v":1206094.15,"d":"1,206,094.15"},{"v":782459.5000000001,"d":"782,459.50"},{"v":8662533.72,"d":"8,662,533.72"},{"v":5982693.14,"d":"5,982,693.14"},{"v":6054690.62,"d":"6,054,690.62"},{"v":5277876.56,"d":"5,277,876.56"},{"v":11700622.100000001,"d":"11,700,622.10"},{"v":3588540.1399999997,"d":"3,588,540.14"},{"v":8513667.16,"d":"8,513,667.16"},{"v":3720517.67,"d":"3,720,517.67"},{"v":4828353.17,"d":"4,828,353.17"},{"v":1708464.6999999997,"d":"1,708,464.70"},{"v":11630563.850000001,"d":"11,630,563.85"},{"v":3682017.9999999995,"d":"3,682,018.00"},{"v":1567679.5499999998,"d":"1,567,679.55"},{"v":1328083.39,"d":"1,328,083.39"},{"v":7655431.22,"d":"7,655,431.22"},{"v":1933127.8600000003,"d":"1,933,127.86"},{"v":6514182.1,"d":"6,514,182.10"},{"v":51147693.97,"d":"51,147,693.97"},{"v":2372636.0300000003,"d":"2,372,636.03"},{"v":499069180.5199999,"d":"499,069,180.52"},{"v":277336682.4,"d":"277,336,682.40"},{"v":73863123.17,"d":"73,863,123.17"},{"v":147869374.95,"d":"147,869,374.95"}]
[null,"dont revenus",{"$f":"C7+C11+C15+C19+C23+C27+C31+C35+C39+C43","v":{"v":4256690.07,"d":"4,256,690.07"}},{"$f":"D7+D11+D15+D19+D23+D27+D31+D35+D39+D43","v":{"v":1274341.8399999999,"d":"1,274,341.84"}},{"v":1614418.12,"d":"1,614,418.12"},{"v":2365432.36,"d":"2,365,432.36"},{"v":18886677.01,"d":"18,886,677.01"},{"v":16885416.25,"d":"16,885,416.25"},{"v":14665859.48,"d":"14,665,859.48"},{"v":138584739.51999998,"d":"138,584,739.52"},{"v":9288040.02,"d":"9,288,040.02"},{"v":470024.82999999996,"d":"470,024.83"},{"v":33182833.58,"d":"33,182,833.58"},{"v":2023475.74,"d":"2,023,475.74"},{"v":449570.33,"d":"449,570.33"},{"v":1787753.4,"d":"1,787,753.40"},{"v":2032561.88,"d":"2,032,561.88"},{"v":4592028.22,"d":"4,592,028.22"},{"v":1135781.4300000002,"d":"1,135,781.43"},{"v":3281288.3000000003,"d":"3,281,288.30"},{"v":15196102.379999999,"d":"15,196,102.38"},{"v":1951123.56,"d":"1,951,123.56"},{"v":7470336.5200000005,"d":"7,470,336.52"},{"v":19493843.87,"d":"19,493,843.87"},{"v":974419.8900000001,"d":"974,419.89"},{"v":3077651.91,"d":"3,077,651.91"},{"v":3760925.98,"d":"3,760,925.98"},{"v":3423710.6500000004,"d":"3,423,710.65"},{"v":3690412.73,"d":"3,690,412.73"},{"v":14255921.07,"d":"14,255,921.07"},{"v":15209797.8,"d":"15,209,797.80"},{"v":1206094.15,"d":"1,206,094.15"},{"v":782459.5,"d":"782,459.50"},{"v":8662533.72,"d":"8,662,533.72"},{"v":6003210.49,"d":"6,003,210.49"},{"v":6188929.93,"d":"6,188,929.93"},{"v":5504956.03,"d":"5,504,956.03"},{"v":11700622.1,"d":"11,700,622.10"},{"v":3588540.1399999997,"d":"3,588,540.14"},{"v":8513667.16,"d":"8,513,667.16"},{"v":3727966.62,"d":"3,727,966.62"},{"v":4828353.17,"d":"4,828,353.17"},{"v":1876389.5100000002,"d":"1,876,389.51"},{"v":11630563.85,"d":"11,630,563.85"},{"v":3411604.83,"d":"3,411,604.83"},{"v":1543982.98,"d":"1,543,982.98"},{"v":1507924.6,"d":"1,507,924.60"},{"v":7655431.22,"d":"7,655,431.22"},{"v":2000598.7799999998,"d":"2,000,598.78"},{"v":6514182.100000001,"d":"6,514,182.10"},{"v":51147693.970000006,"d":"51,147,693.97"},{"v":2357153.3600000003,"d":"2,357,153.36"},{"v":495634036.9499999,"d":"495,634,036.95"},{"v":271973034.76,"d":"271,973,034.76"},{"v":75296697.63000001,"d":"75,296,697.63"},{"v":148364304.56,"d":"148,364,304.56"}]

{"sheet":"4.12 Fonctionnelle par commune","index":18,"n_rows":50,"n_cols":3,"rows_kept":50,"hidden":true}
[]
["Comptes de résultats par fonction 2024 par commune"]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Boécourt"]
[]
[null,null,"CHF"]
[0,"Administration générale",{"$f":"C9-C10","v":{"v":391253.5,"d":"391,253.50"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,3,0)","v":{"v":407255.9,"d":"407,255.90"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,4,0)","v":{"v":16002.4,"d":"16,002.40"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C13-C14","v":{"v":29764.18,"d":"29,764.18"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,7,0)","v":{"v":92068.55,"d":"92,068.55"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,8,0)","v":{"v":62304.37,"d":"62,304.37"}}]
[]
[2,"Formation",{"$f":"C17-C18","v":{"v":1254453.3699999999,"d":"1,254,453.37"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,11,0)","v":{"v":1305748.42,"d":"1,305,748.42"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,12,0)","v":{"v":51295.05,"d":"51,295.05"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C21-C22","v":{"v":17561.4,"d":"17,561.40"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,15,0)","v":{"v":26661.4,"d":"26,661.40"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,16,0)","v":{"v":9100,"d":"9,100.00"}}]
[]
[4,"Santé",{"$f":"C25-C26","v":{"v":5469.36,"d":"5,469.36"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,19,0)","v":{"v":5469.36,"d":"5,469.36"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,20,0)","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C29-C30","v":{"v":893219.85,"d":"893,219.85"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,23,0)","v":{"v":1033011.1,"d":"1,033,011.10"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,24,0)","v":{"v":139791.25,"d":"139,791.25"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C33-C34","v":{"v":303844.21,"d":"303,844.21"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,27,0)","v":{"v":440317.9,"d":"440,317.90"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,28,0)","v":{"v":136473.69,"d":"136,473.69"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C37-C38","v":{"v":-101332.45000000007,"d":"-101,332.45"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,31,0)","v":{"v":626120.58,"d":"626,120.58"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,32,0)","v":{"v":727453.03,"d":"727,453.03"}}]
[]
[8,"Economie publique",{"$f":"C41-C42","v":{"v":4429.25,"d":"4,429.25"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,35,0)","v":{"v":19267.55,"d":"19,267.55"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,36,0)","v":{"v":14838.3,"d":"14,838.30"}}]
[]
[9,"Finances - Impôts",{"$f":"C45-C46","v":{"v":-2798662.67,"d":"-2,798,662.67"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,39,0)","v":{"v":300769.31,"d":"300,769.31"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,40,0)","v":{"v":3099431.98,"d":"3,099,431.98"}}]
[]
[null,"Récapitulation générale ( - = excédent de revenus )",{"$f":"C49-C50","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,43,0)","v":{"v":4256690.069999999,"d":"4,256,690.07"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$5,'4.11 Comptes 2024 fonctionnelle'!$C$4:$AZ$48,44,0)","v":{"v":4256690.07,"d":"4,256,690.07"}}]

{"sheet":"Fonctionnelle 2020-2024","index":19,"n_rows":2773,"n_cols":8,"rows_kept":2773,"hidden":true,"merged":[[1648,2,1648,5],[2212,2,2212,4]]}
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1+1","v":2024},"Variation"]
["Boécourt",null,923,947,951,961,{"$f":"'Base de données pop.'!C2","v":961},{"$f":"F2-C2","v":38}]
[null,null,"Boécourt","Boécourt","Boécourt","Boécourt",{"$f":"F3","v":"Boécourt"},"Boécourt"]
[0,"Administration générale",{"$f":"C5-C6","v":{"v":386762.43000000005,"d":"386,762.43"}},{"$f":"D5-D6","v":{"v":352459.13999999996,"d":"352,459.14"}},{"v":367874.20999999996,"d":"367,874.21"},{"v":380092.83,"d":"380,092.83"},{"v":391253.5,"d":"391,253.50"},{"$f":"G4-C4","v":{"v":4491.069999999949,"d":"4,491.07"}}]
[null,"dont charges",{"v":400522.28,"d":"400,522.28"},{"v":366239.79,"d":"366,239.79"},{"v":380810.61,"d":"380,810.61"},{"v":394932.9,"d":"394,932.90"},{"v":407255.9,"d":"407,255.90"},{"$f":"G5-C5","v":{"v":6733.619999999995,"d":"6,733.62"}}]
[null,"dont revenus",{"v":13759.85,"d":"13,759.85"},{"v":13780.65,"d":"13,780.65"},{"v":12936.4,"d":"12,936.40"},{"v":14840.07,"d":"14,840.07"},{"v":16002.4,"d":"16,002.40"},{"$f":"G6-C6","v":{"v":2242.5499999999993,"d":"2,242.55"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C9-C10","v":{"v":26900.25,"d":"26,900.25"}},{"$f":"D9-D10","v":{"v":30922.399999999994,"d":"30,922.40"}},{"v":33413.899999999994,"d":"33,413.90"},{"v":24918.490000000005,"d":"24,918.49"},{"v":29764.18,"d":"29,764.18"},{"$f":"G8-C8","v":{"v":2863.9300000000003,"d":"2,863.93"}}]
[null,"dont charges",{"v":78596.95,"d":"78,596.95"},{"v":91775.9,"d":"91,775.90"},{"v":127958.25,"d":"127,958.25"},{"v":78104.6,"d":"78,104.60"},{"v":92068.55,"d":"92,068.55"},{"$f":"G9-C9","v":{"v":13471.600000000006,"d":"13,471.60"}}]
[null,"dont revenus",{"v":51696.7,"d":"51,696.70"},{"v":60853.5,"d":"60,853.50"},{"v":94544.35,"d":"94,544.35"},{"v":53186.11,"d":"53,186.11"},{"v":62304.37,"d":"62,304.37"},{"$f":"G10-C10","v":{"v":10607.670000000006,"d":"10,607.67"}}]
[]
[2,"Formation",{"$f":"C13-C14","v":{"v":1212290.8599999999,"d":"1,212,290.86"}},{"$f":"D13-D14","v":{"v":1300540.0399999998,"d":"1,300,540.04"}},{"v":1308218.51,"d":"1,308,218.51"},{"v":1344980.25,"d":"1,344,980.25"},{"v":1254453.3699999999,"d":"1,254,453.37"},{"$f":"G12-C12","v":{"v":42162.51000000001,"d":"42,162.51"}}]
[null,"dont charges",{"v":1241073.39,"d":"1,241,073.39"},{"v":1341325.39,"d":"1,341,325.39"},{"v":1337408.81,"d":"1,337,408.81"},{"v":1379981.55,"d":"1,379,981.55"},{"v":1305748.42,"d":"1,305,748.42"},{"$f":"G13-C13","v":{"v":64675.03000000003,"d":"64,675.03"}}]
[null,"dont revenus",{"v":28782.53,"d":"28,782.53"},{"v":40785.35,"d":"40,785.35"},{"v":29190.3,"d":"29,190.30"},{"v":35001.3,"d":"35,001.30"},{"v":51295.05,"d":"51,295.05"},{"$f":"G14-C14","v":{"v":22512.520000000004,"d":"22,512.52"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C17-C18","v":{"v":21824,"d":"21,824.00"}},{"$f":"D17-D18","v":{"v":21519,"d":"21,519.00"}},{"v":26712.3,"d":"26,712.30"},{"v":31200.65,"d":"31,200.65"},{"v":17561.4,"d":"17,561.40"},{"$f":"G16-C16","v":{"v":-4262.5999999999985,"d":"-4,262.60 "}}]
[null,"dont charges",{"v":21824,"d":"21,824.00"},{"v":22519,"d":"22,519.00"},{"v":26712.3,"d":"26,712.30"},{"v":34200.65,"d":"34,200.65"},{"v":26661.4,"d":"26,661.40"},{"$f":"G17-C17","v":{"v":4837.4000000000015,"d":"4,837.40"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":9100,"d":"9,100.00"},{"$f":"G18-C18","v":{"v":9100,"d":"9,100.00"}}]
[]
[4,"Santé",{"$f":"C21-C22","v":{"v":5476.04,"d":"5,476.04"}},{"$f":"D21-D22","v":{"v":7417.54,"d":"7,417.54"}},{"v":5002.87,"d":"5,002.87"},{"v":4669.01,"d":"4,669.01"},{"v":5469.36,"d":"5,469.36"},{"$f":"G20-C20","v":{"v":-6.680000000000291,"d":"-6.68 "}}]
[null,"dont charges",{"v":5476.04,"d":"5,476.04"},{"v":7417.54,"d":"7,417.54"},{"v":5002.87,"d":"5,002.87"},{"v":4669.01,"d":"4,669.01"},{"v":5469.36,"d":"5,469.36"},{"$f":"G21-C21","v":{"v":-6.680000000000291,"d":"-6.68 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G22-C22","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C25-C26","v":{"v":756178.0499999999,"d":"756,178.05"}},{"$f":"D25-D26","v":{"v":743888.3,"d":"743,888.30"}},{"v":747980.1499999999,"d":"747,980.15"},{"v":691232,"d":"691,232.00"},{"v":893219.85,"d":"893,219.85"},{"$f":"G24-C24","v":{"v":137041.80000000005,"d":"137,041.80"}}]
[null,"dont charges",{"v":829374.6,"d":"829,374.60"},{"v":902289.4,"d":"902,289.40"},{"v":959335.2,"d":"959,335.20"},{"v":950757.15,"d":"950,757.15"},{"v":1033011.1,"d":"1,033,011.10"},{"$f":"G25-C25","v":{"v":203636.5,"d":"203,636.50"}}]
[null,"dont revenus",{"v":73196.55,"d":"73,196.55"},{"v":158401.1,"d":"158,401.10"},{"v":211355.05,"d":"211,355.05"},{"v":259525.15,"d":"259,525.15"},{"v":139791.25,"d":"139,791.25"},{"$f":"G26-C26","v":{"v":66594.7,"d":"66,594.70"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C29-C30","v":{"v":515947.65,"d":"515,947.65"}},{"$f":"D29-D30","v":{"v":249719.37,"d":"249,719.37"}},{"v":315301.91000000003,"d":"315,301.91"},{"v":292434.75,"d":"292,434.75"},{"v":303844.21,"d":"303,844.21"},{"$f":"G28-C28","v":{"v":-212103.44,"d":"-212,103.44 "}}]
[null,"dont charges",{"v":592033.05,"d":"592,033.05"},{"v":328958.07,"d":"328,958.07"},{"v":397712.96,"d":"397,712.96"},{"v":377802.35,"d":"377,802.35"},{"v":440317.9,"d":"440,317.90"},{"$f":"G29-C29","v":{"v":-151715.15000000002,"d":"-151,715.15 "}}]
[null,"dont revenus",{"v":76085.4,"d":"76,085.40"},{"v":79238.7,"d":"79,238.70"},{"v":82411.05,"d":"82,411.05"},{"v":85367.6,"d":"85,367.60"},{"v":136473.69,"d":"136,473.69"},{"$f":"G30-C30","v":{"v":60388.29000000001,"d":"60,388.29"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C33-C34","v":{"v":-240238.62000000005,"d":"-240,238.62 "}},{"$f":"D33-D34","v":{"v":-177793.18000000005,"d":"-177,793.18 "}},{"v":-322300.57,"d":"-322,300.57 "},{"v":-270619.98000000004,"d":"-270,619.98 "},{"v":-101332.45000000007,"d":"-101,332.45 "},{"$f":"G32-C32","v":{"v":138906.16999999998,"d":"138,906.17"}}]
[null,"dont charges",{"v":402978.18,"d":"402,978.18"},{"v":426046.72,"d":"426,046.72"},{"v":420995.2,"d":"420,995.20"},{"v":467769.92,"d":"467,769.92"},{"v":626120.58,"d":"626,120.58"},{"$f":"G33-C33","v":{"v":223142.39999999997,"d":"223,142.40"}}]
[null,"dont revenus",{"v":643216.8,"d":"643,216.80"},{"v":603839.9,"d":"603,839.90"},{"v":743295.77,"d":"743,295.77"},{"v":738389.9,"d":"738,389.90"},{"v":727453.03,"d":"727,453.03"},{"$f":"G34-C34","v":{"v":84236.22999999998,"d":"84,236.23"}}]
[]
[8,"Economie publique",{"$f":"C37-C38","v":{"v":3640.8500000000004,"d":"3,640.85"}},{"$f":"D37-D38","v":{"v":3251.9000000000015,"d":"3,251.90"}},{"v":4270.9000000000015,"d":"4,270.90"},{"v":4318.5,"d":"4,318.50"},{"v":4429.25,"d":"4,429.25"},{"$f":"G36-C36","v":{"v":788.3999999999996,"d":"788.40"}}]
[null,"dont charges",{"v":18191.45,"d":"18,191.45"},{"v":59795.05,"d":"59,795.05"},{"v":19174.9,"d":"19,174.90"},{"v":26763.25,"d":"26,763.25"},{"v":19267.55,"d":"19,267.55"},{"$f":"G37-C37","v":{"v":1076.0999999999985,"d":"1,076.10"}}]
[null,"dont revenus",{"v":14550.6,"d":"14,550.60"},{"v":56543.15,"d":"56,543.15"},{"v":14904,"d":"14,904.00"},{"v":22444.75,"d":"22,444.75"},{"v":14838.3,"d":"14,838.30"},{"$f":"G38-C38","v":{"v":287.6999999999989,"d":"287.70"}}]
[]
[9,"Finances - Impôts",{"$f":"C41-C42","v":{"v":-2694796.66,"d":"-2,694,796.66 "}},{"$f":"D41-D42","v":{"v":-2531924.5100000002,"d":"-2,531,924.51 "}},{"v":-2491722.98,"d":"-2,491,722.98 "},{"v":-2503226.5,"d":"-2,503,226.50 "},{"v":-2798662.67,"d":"-2,798,662.67 "},{"$f":"G40-C40","v":{"v":-103866.00999999978,"d":"-103,866.01 "}}]
[null,"dont charges",{"v":775676.99,"d":"775,676.99"},{"v":204114.48,"d":"204,114.48"},{"v":376371.86,"d":"376,371.86"},{"v":458534.42,"d":"458,534.42"},{"v":300769.31,"d":"300,769.31"},{"$f":"G41-C41","v":{"v":-474907.68,"d":"-474,907.68 "}}]
[null,"dont revenus",{"v":3470473.65,"d":"3,470,473.65"},{"v":2736038.99,"d":"2,736,038.99"},{"v":2868094.84,"d":"2,868,094.84"},{"v":2961760.92,"d":"2,961,760.92"},{"v":3099431.98,"d":"3,099,431.98"},{"$f":"G42-C42","v":{"v":-371041.6699999999,"d":"-371,041.67 "}}]
[]
[null,"Récapitulation générale",{"$f":"C4+C8+C12+C16+C20+C24+C28+C32+C36+C40","v":{"v":-6015.1500000003725,"d":"-6,015.15 "}},{"v":0,"d":"0.00"},{"v":-5248.799999999348,"d":"-5,248.80 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G44-C44","v":{"v":6015.1500000003725,"d":"6,015.15"}}]
[null,"dont charges",{"v":4365746.93,"d":"4,365,746.93"},{"v":3750481.3399999994,"d":"3,750,481.34"},{"v":4051482.96,"d":"4,051,482.96"},{"v":4173515.8,"d":"4,173,515.80"},{"v":4256690.069999999,"d":"4,256,690.07"},{"$f":"G45-C45","v":{"v":-109056.86000000034,"d":"-109,056.86 "}}]
[null,"dont revenus",{"v":4371762.08,"d":"4,371,762.08"},{"v":3750481.3400000003,"d":"3,750,481.34"},{"v":4056731.76,"d":"4,056,731.76"},{"v":4173515.8,"d":"4,173,515.80"},{"v":4256690.07,"d":"4,256,690.07"},{"$f":"G46-C46","v":{"v":-115072.00999999978,"d":"-115,072.01 "}}]
[]
[]
["Comptes de résultats par fonction ",null,2020,2021,2022,2023,{"$f":"F49+1","v":2024},"Variation"]
["Bourrignon",null,270,265,258,261,{"$f":"'Base de données pop.'!C3","v":263},{"$f":"G50-C50","v":{"v":-7,"d":"-7 "}}]
[null,null,"Bourrignon","Bourrignon","Bourrignon","Bourrignon",{"$f":"F51","v":"Bourrignon"},"Bourrignon"]
[0,"Administration générale",{"$f":"C53-C54","v":{"v":78487.04999999999,"d":"78,487.05"}},{"$f":"D53-D54","v":{"v":89429.35,"d":"89,429.35"}},{"v":78292.6,"d":"78,292.60"},{"v":87450.85,"d":"87,450.85"},{"v":87923.6,"d":"87,923.60"},{"$f":"G52-C52","v":{"v":9436.550000000017,"d":"9,436.55"}}]
[null,"dont charges",{"v":92080.4,"d":"92,080.40"},{"v":97655.85,"d":"97,655.85"},{"v":89410.35,"d":"89,410.35"},{"v":97394,"d":"97,394.00"},{"v":99311.5,"d":"99,311.50"},{"$f":"G53-C53","v":{"v":7231.100000000006,"d":"7,231.10"}}]
[null,"dont revenus",{"v":13593.35,"d":"13,593.35"},{"v":8226.5,"d":"8,226.50"},{"v":11117.75,"d":"11,117.75"},{"v":9943.15,"d":"9,943.15"},{"v":11387.9,"d":"11,387.90"},{"$f":"G54-C54","v":{"v":-2205.4500000000007,"d":"-2,205.45 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C57-C58","v":{"v":-4446.850000000002,"d":"-4,446.85 "}},{"$f":"D57-D58","v":{"v":6305.3499999999985,"d":"6,305.35"}},{"v":1368.6800000000003,"d":"1,368.68"},{"v":1048.7200000000012,"d":"1,048.72"},{"v":-2110.2000000000007,"d":"-2,110.20 "},{"$f":"G56-C56","v":{"v":2336.6500000000015,"d":"2,336.65"}}]
[null,"dont charges",{"v":16183.55,"d":"16,183.55"},{"v":25288.75,"d":"25,288.75"},{"v":19964.48,"d":"19,964.48"},{"v":20453.02,"d":"20,453.02"},{"v":18949.6,"d":"18,949.60"},{"$f":"G57-C57","v":{"v":2766.0499999999993,"d":"2,766.05"}}]
[null,"dont revenus",{"v":20630.4,"d":"20,630.40"},{"v":18983.4,"d":"18,983.40"},{"v":18595.8,"d":"18,595.80"},{"v":19404.3,"d":"19,404.30"},{"v":21059.8,"d":"21,059.80"},{"$f":"G58-C58","v":{"v":429.3999999999978,"d":"429.40"}}]
[]
[2,"Formation",{"$f":"C61-C62","v":{"v":329798.64999999997,"d":"329,798.65"}},{"$f":"D61-D62","v":{"v":333015.4,"d":"333,015.40"}},{"v":344557.35,"d":"344,557.35"},{"v":332194.08999999997,"d":"332,194.09"},{"v":352169.75,"d":"352,169.75"},{"$f":"G60-C60","v":{"v":22371.100000000035,"d":"22,371.10"}}]
[null,"dont charges",{"v":341024.8,"d":"341,024.80"},{"v":337619.5,"d":"337,619.50"},{"v":355243.35,"d":"355,243.35"},{"v":339241.54,"d":"339,241.54"},{"v":360900.8,"d":"360,900.80"},{"$f":"G61-C61","v":{"v":19876,"d":"19,876.00"}}]
[null,"dont revenus",{"v":11226.15,"d":"11,226.15"},{"v":4604.1,"d":"4,604.10"},{"v":10686,"d":"10,686.00"},{"v":7047.45,"d":"7,047.45"},{"v":8731.05,"d":"8,731.05"},{"$f":"G62-C62","v":{"v":-2495.1000000000004,"d":"-2,495.10 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C65-C66","v":{"v":7238.0999999999985,"d":"7,238.10"}},{"$f":"D65-D66","v":{"v":30646.05,"d":"30,646.05"}},{"v":11649.98,"d":"11,649.98"},{"v":10185.75,"d":"10,185.75"},{"v":11099.5,"d":"11,099.50"},{"$f":"G64-C64","v":{"v":3861.4000000000015,"d":"3,861.40"}}]
[null,"dont charges",{"v":21688.1,"d":"21,688.10"},{"v":32096.05,"d":"32,096.05"},{"v":15742.38,"d":"15,742.38"},{"v":14155.75,"d":"14,155.75"},{"v":14979.5,"d":"14,979.50"},{"$f":"G65-C65","v":{"v":-6708.5999999999985,"d":"-6,708.60 "}}]
[null,"dont revenus",{"v":14450,"d":"14,450.00"},{"v":1450,"d":"1,450.00"},{"v":4092.4,"d":"4,092.40"},{"v":3970,"d":"3,970.00"},{"v":3880,"d":"3,880.00"},{"$f":"G66-C66","v":{"v":-10570,"d":"-10,570.00 "}}]
[]
[4,"Santé",{"$f":"C69-C70","v":{"v":3979.35,"d":"3,979.35"}},{"$f":"D69-D70","v":{"v":2427.6,"d":"2,427.60"}},{"v":3624.05,"d":"3,624.05"},{"v":3007.8,"d":"3,007.80"},{"v":1788.9,"d":"1,788.90"},{"$f":"G68-C68","v":{"v":-2190.45,"d":"-2,190.45 "}}]
[null,"dont charges",{"v":3979.35,"d":"3,979.35"},{"v":2427.6,"d":"2,427.60"},{"v":3624.05,"d":"3,624.05"},{"v":3007.8,"d":"3,007.80"},{"v":1788.9,"d":"1,788.90"},{"$f":"G69-C69","v":{"v":-2190.45,"d":"-2,190.45 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G70-C70","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C73-C74","v":{"v":198605.75,"d":"198,605.75"}},{"$f":"D73-D74","v":{"v":207851.9,"d":"207,851.90"}},{"v":205279.90000000002,"d":"205,279.90"},{"v":192660.05000000002,"d":"192,660.05"},{"v":318276.5,"d":"318,276.50"},{"$f":"G72-C72","v":{"v":119670.75,"d":"119,670.75"}}]
[null,"dont charges",{"v":200292.75,"d":"200,292.75"},{"v":231914.8,"d":"231,914.80"},{"v":311100.9,"d":"311,100.90"},{"v":253192.2,"d":"253,192.20"},{"v":350538.8,"d":"350,538.80"},{"$f":"G73-C73","v":{"v":150246.05,"d":"150,246.05"}}]
[null,"dont revenus",{"v":1687,"d":"1,687.00"},{"v":24062.9,"d":"24,062.90"},{"v":105821,"d":"105,821.00"},{"v":60532.15,"d":"60,532.15"},{"v":32262.3,"d":"32,262.30"},{"$f":"G74-C74","v":{"v":30575.3,"d":"30,575.30"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C77-C78","v":{"v":42552.5,"d":"42,552.50"}},{"$f":"D77-D78","v":{"v":62157.44999999998,"d":"62,157.45"}},{"v":57418.749999999985,"d":"57,418.75"},{"v":53135.649999999994,"d":"53,135.65"},{"v":66481.29999999999,"d":"66,481.30"},{"$f":"G76-C76","v":{"v":23928.79999999999,"d":"23,928.80"}}]
[null,"dont charges",{"v":115276.35,"d":"115,276.35"},{"v":134194.8,"d":"134,194.80"},{"v":131082.96,"d":"131,082.96"},{"v":125363.5,"d":"125,363.50"},{"v":140494.05,"d":"140,494.05"},{"$f":"G77-C77","v":{"v":25217.699999999983,"d":"25,217.70"}}]
[null,"dont revenus",{"v":72723.85,"d":"72,723.85"},{"v":72037.35,"d":"72,037.35"},{"v":73664.21,"d":"73,664.21"},{"v":72227.85,"d":"72,227.85"},{"v":74012.75,"d":"74,012.75"},{"$f":"G78-C78","v":{"v":1288.8999999999942,"d":"1,288.90"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C81-C82","v":{"v":-14096.709999999992,"d":"-14,096.71 "}},{"$f":"D81-D82","v":{"v":-7784.170000000013,"d":"-7,784.17 "}},{"v":-6403.820000000007,"d":"-6,403.82 "},{"v":-36213.369999999995,"d":"-36,213.37 "},{"v":-25674.24000000002,"d":"-25,674.24 "},{"$f":"G80-C80","v":{"v":-11577.530000000028,"d":"-11,577.53 "}}]
[null,"dont charges",{"v":176477.19,"d":"176,477.19"},{"v":170810.33,"d":"170,810.33"},{"v":179270.34,"d":"179,270.34"},{"v":176287.63,"d":"176,287.63"},{"v":199785.96,"d":"199,785.96"},{"$f":"G81-C81","v":{"v":23308.76999999999,"d":"23,308.77"}}]
[null,"dont revenus",{"v":190573.9,"d":"190,573.90"},{"v":178594.5,"d":"178,594.50"},{"v":185674.16,"d":"185,674.16"},{"v":212501,"d":"212,501.00"},{"v":225460.2,"d":"225,460.20"},{"$f":"G82-C82","v":{"v":34886.30000000002,"d":"34,886.30"}}]
[]
[8,"Economie publique",{"$f":"C85-C86","v":{"v":1752.2,"d":"1,752.20"}},{"$f":"D85-D86","v":{"v":1083,"d":"1,083.00"}},{"v":1348,"d":"1,348.00"},{"v":1314,"d":"1,314.00"},{"v":1341,"d":"1,341.00"},{"$f":"G84-C84","v":{"v":-411.20000000000005,"d":"-411.20 "}}]
[null,"dont charges",{"v":1770.2,"d":"1,770.20"},{"v":1110,"d":"1,110.00"},{"v":1360,"d":"1,360.00"},{"v":1332,"d":"1,332.00"},{"v":1344,"d":"1,344.00"},{"$f":"G85-C85","v":{"v":-426.20000000000005,"d":"-426.20 "}}]
[null,"dont revenus",{"v":18,"d":"18.00"},{"v":27,"d":"27.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":3,"d":"3.00"},{"$f":"G86-C86","v":{"v":-15,"d":"-15.00 "}}]
[]
[9,"Finances - Impôts",{"$f":"C89-C90","v":{"v":-827237.57,"d":"-827,237.57 "}},{"$f":"D89-D90","v":{"v":-676574.61,"d":"-676,574.61 "}},{"v":-496337.07000000007,"d":"-496,337.07 "},{"v":-811220.1100000001,"d":"-811,220.11 "},{"v":-851540.89,"d":"-851,540.89 "},{"$f":"G88-C88","v":{"v":-24303.320000000065,"d":"-24,303.32 "}}]
[null,"dont charges",{"v":55703.9,"d":"55,703.90"},{"v":71110.87,"d":"71,110.87"},{"v":150764.11,"d":"150,764.11"},{"v":53910.69,"d":"53,910.69"},{"v":46003.95,"d":"46,003.95"},{"$f":"G89-C89","v":{"v":-9699.950000000004,"d":"-9,699.95 "}}]
[null,"dont revenus",{"v":882941.47,"d":"882,941.47"},{"v":747685.48,"d":"747,685.48"},{"v":647101.18,"d":"647,101.18"},{"v":865130.8,"d":"865,130.80"},{"v":897544.84,"d":"897,544.84"},{"$f":"G90-C90","v":{"v":14603.369999999995,"d":"14,603.37"}}]
[]
[null,"Récapitulation générale",{"$f":"C52+C56+C60+C64+C68+C72+C76+C80+C84+C88","v":{"v":-183367.53000000003,"d":"-183,367.53 "}},{"v":48557.31999999995,"d":"48,557.32"},{"v":200798.41999999993,"d":"200,798.42"},{"v":-166436.57000000007,"d":"-166,436.57 "},{"v":-40244.77999999991,"d":"-40,244.78 "},{"$f":"G92-C92","v":{"v":143122.75000000012,"d":"143,122.75"}}]
[null,"dont charges",{"v":1024476.59,"d":"1,024,476.59"},{"v":1104228.5499999998,"d":"1,104,228.55"},{"v":1257562.92,"d":"1,257,562.92"},{"v":1084338.1300000001,"d":"1,084,338.13"},{"v":1234097.06,"d":"1,234,097.06"},{"$f":"G93-C93","v":{"v":209620.4700000001,"d":"209,620.47"}}]
[null,"dont revenus",{"v":1207844.12,"d":"1,207,844.12"},{"v":1055671.23,"d":"1,055,671.23"},{"v":1056764.5,"d":"1,056,764.50"},{"v":1250774.7000000002,"d":"1,250,774.70"},{"v":1274341.8399999999,"d":"1,274,341.84"},{"$f":"G94-C94","v":{"v":66497.71999999974,"d":"66,497.72"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F96+1","v":2024},"Variation"]
["Châtillon",null,485,469,471,494,{"$f":"'Base de données pop.'!C4","v":475},{"$f":"G97-C97","v":{"v":-10,"d":"-10 "}}]
[null,null,"Châtillon","Châtillon","Châtillon","Châtillon",{"$f":"F98","v":"Châtillon"},"Châtillon"]
[0,"Administration générale",{"$f":"C100-C101","v":{"v":154299.85,"d":"154,299.85"}},{"$f":"D100-D101","v":{"v":140044.41999999998,"d":"140,044.42"}},{"v":182665,"d":"182,665.00"},{"v":141371.85,"d":"141,371.85"},{"v":161877.76,"d":"161,877.76"},{"$f":"G99-C99","v":{"v":7577.9100000000035,"d":"7,577.91"}}]
[null,"dont charges",{"v":154757,"d":"154,757.00"},{"v":147329.52,"d":"147,329.52"},{"v":190052.55,"d":"190,052.55"},{"v":146730.65,"d":"146,730.65"},{"v":167052.41,"d":"167,052.41"},{"$f":"G100-C100","v":{"v":12295.410000000003,"d":"12,295.41"}}]
[null,"dont revenus",457.15,{"v":7285.1,"d":"7,285.10"},{"v":7387.55,"d":"7,387.55"},{"v":5358.8,"d":"5,358.80"},{"v":5174.65,"d":"5,174.65"},{"$f":"G101-C101","v":{"v":4717.5,"d":"4,717.50"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C104-C105","v":{"v":43788.299999999996,"d":"43,788.30"}},{"$f":"D104-D105","v":{"v":18445.99,"d":"18,445.99"}},{"v":20286.579999999998,"d":"20,286.58"},{"v":12332.870000000003,"d":"12,332.87"},{"v":14836.660000000003,"d":"14,836.66"},{"$f":"G103-C103","v":{"v":-28951.639999999992,"d":"-28,951.64 "}}]
[null,"dont charges",{"v":68165.15,"d":"68,165.15"},{"v":49638.79,"d":"49,638.79"},{"v":44507.03,"d":"44,507.03"},{"v":34939.97,"d":"34,939.97"},{"v":45660.51,"d":"45,660.51"},{"$f":"G104-C104","v":{"v":-22504.639999999992,"d":"-22,504.64 "}}]
[null,"dont revenus",{"v":24376.85,"d":"24,376.85"},{"v":31192.8,"d":"31,192.80"},{"v":24220.45,"d":"24,220.45"},{"v":22607.1,"d":"22,607.10"},{"v":30823.85,"d":"30,823.85"},{"$f":"G105-C105","v":{"v":6447,"d":"6,447.00"}}]
[]
[2,"Formation",{"$f":"C108-C109","v":{"v":642346.3200000001,"d":"642,346.32"}},{"$f":"D108-D109","v":{"v":662335.3200000001,"d":"662,335.32"}},{"v":623649.35,"d":"623,649.35"},{"v":664316.4299999999,"d":"664,316.43"},{"v":722923.8899999999,"d":"722,923.89"},{"$f":"G107-C107","v":{"v":80577.56999999983,"d":"80,577.57"}}]
[null,"dont charges",{"v":684189.42,"d":"684,189.42"},{"v":667736.77,"d":"667,736.77"},{"v":635085.35,"d":"635,085.35"},{"v":671414.48,"d":"671,414.48"},{"v":730697.94,"d":"730,697.94"},{"$f":"G108-C108","v":{"v":46508.5199999999,"d":"46,508.52"}}]
[null,"dont revenus",{"v":41843.1,"d":"41,843.10"},{"v":5401.45,"d":"5,401.45"},{"v":11436,"d":"11,436.00"},{"v":7098.05,"d":"7,098.05"},{"v":7774.05,"d":"7,774.05"},{"$f":"G109-C109","v":{"v":-34069.049999999996,"d":"-34,069.05 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C112-C113","v":{"v":5439,"d":"5,439.00"}},{"$f":"D112-D113","v":{"v":6075.45,"d":"6,075.45"}},{"v":7042.25,"d":"7,042.25"},{"v":6849.5,"d":"6,849.50"},{"v":9444.81,"d":"9,444.81"},{"$f":"G111-C111","v":{"v":4005.8099999999995,"d":"4,005.81"}}]
[null,"dont charges",{"v":57977.2,"d":"57,977.20"},{"v":6075.45,"d":"6,075.45"},{"v":7042.25,"d":"7,042.25"},{"v":6849.5,"d":"6,849.50"},{"v":9444.81,"d":"9,444.81"},{"$f":"G112-C112","v":{"v":-48532.39,"d":"-48,532.39 "}}]
[null,"dont revenus",{"v":52538.2,"d":"52,538.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G113-C113","v":{"v":-52538.2,"d":"-52,538.20 "}}]
[]
[4,"Santé",{"$f":"C116-C117","v":{"v":5583.73,"d":"5,583.73"}},{"$f":"D116-D117","v":{"v":4745.26,"d":"4,745.26"}},{"v":3710.55,"d":"3,710.55"},{"v":4111.66,"d":"4,111.66"},{"v":3179.05,"d":"3,179.05"},{"$f":"G115-C115","v":{"v":-2404.6799999999994,"d":"-2,404.68 "}}]
[null,"dont charges",{"v":5891.73,"d":"5,891.73"},{"v":4756.26,"d":"4,756.26"},{"v":3710.55,"d":"3,710.55"},{"v":4111.66,"d":"4,111.66"},{"v":3179.05,"d":"3,179.05"},{"$f":"G116-C116","v":{"v":-2712.6799999999994,"d":"-2,712.68 "}}]
[null,"dont revenus",{"v":308,"d":"308.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G117-C117","v":{"v":-308,"d":"-308.00 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C120-C121","v":{"v":367622.08,"d":"367,622.08"}},{"$f":"D120-D121","v":{"v":373566.04,"d":"373,566.04"}},{"v":379104.39,"d":"379,104.39"},{"v":382531.26,"d":"382,531.26"},{"v":400155.77,"d":"400,155.77"},{"$f":"G119-C119","v":{"v":32533.690000000002,"d":"32,533.69"}}]
[null,"dont charges",{"v":426048.78,"d":"426,048.78"},{"v":403988.69,"d":"403,988.69"},{"v":401550.64,"d":"401,550.64"},{"v":414035.21,"d":"414,035.21"},{"v":402779.77,"d":"402,779.77"},{"$f":"G120-C120","v":{"v":-23269.01000000001,"d":"-23,269.01 "}}]
[null,"dont revenus",{"v":58426.7,"d":"58,426.70"},{"v":30422.65,"d":"30,422.65"},{"v":22446.25,"d":"22,446.25"},{"v":31503.95,"d":"31,503.95"},{"v":2624,"d":"2,624.00"},{"$f":"G121-C121","v":{"v":-55802.7,"d":"-55,802.70 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C124-C125","v":{"v":27321.6,"d":"27,321.60"}},{"$f":"D124-D125","v":{"v":35684.6,"d":"35,684.60"}},{"v":47225.74999999999,"d":"47,225.75"},{"v":37579,"d":"37,579.00"},{"v":53033.340000000004,"d":"53,033.34"},{"$f":"G123-C123","v":{"v":25711.740000000005,"d":"25,711.74"}}]
[null,"dont charges",{"v":47715.1,"d":"47,715.10"},{"v":55054.6,"d":"55,054.60"},{"v":67082.65,"d":"67,082.65"},{"v":58687.9,"d":"58,687.90"},{"v":71896.19,"d":"71,896.19"},{"$f":"G124-C124","v":{"v":24181.090000000004,"d":"24,181.09"}}]
[null,"dont revenus",{"v":20393.5,"d":"20,393.50"},{"v":19370,"d":"19,370.00"},{"v":19856.9,"d":"19,856.90"},{"v":21108.9,"d":"21,108.90"},{"v":18862.85,"d":"18,862.85"},{"$f":"G125-C125","v":{"v":-1530.6500000000015,"d":"-1,530.65 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C128-C129","v":{"v":10391.76999999999,"d":"10,391.77"}},{"$f":"D128-D129","v":{"v":6679.180000000022,"d":"6,679.18"}},{"v":-29710.590000000026,"d":"-29,710.59 "},{"v":-56652.73999999999,"d":"-56,652.74 "},{"v":-63810.600000000006,"d":"-63,810.60 "},{"$f":"G127-C127","v":{"v":-74202.37,"d":"-74,202.37 "}}]
[null,"dont charges",{"v":162516.62,"d":"162,516.62"},{"v":159834.73,"d":"159,834.73"},{"v":139313.11,"d":"139,313.11"},{"v":208885.19,"d":"208,885.19"},{"v":185933.06,"d":"185,933.06"},{"$f":"G128-C128","v":{"v":23416.440000000002,"d":"23,416.44"}}]
[null,"dont revenus",{"v":152124.85,"d":"152,124.85"},{"v":153155.55,"d":"153,155.55"},{"v":169023.7,"d":"169,023.70"},{"v":265537.93,"d":"265,537.93"},{"v":249743.66,"d":"249,743.66"},{"$f":"G129-C129","v":{"v":97618.81,"d":"97,618.81"}}]
[]
[8,"Economie publique",{"$f":"C132-C133","v":{"v":3363.8,"d":"3,363.80"}},{"$f":"D132-D133","v":{"v":3542.7000000000007,"d":"3,542.70"}},{"v":3401.9500000000007,"d":"3,401.95"},{"v":3304.829999999998,"d":"3,304.83"},{"v":4160.650000000001,"d":"4,160.65"},{"$f":"G131-C131","v":{"v":796.8500000000004,"d":"796.85"}}]
[null,"dont charges",{"v":7522.35,"d":"7,522.35"},{"v":22749.5,"d":"22,749.50"},{"v":7534.1,"d":"7,534.10"},{"v":20740.53,"d":"20,740.53"},{"v":8287.2,"d":"8,287.20"},{"$f":"G132-C132","v":{"v":764.8500000000004,"d":"764.85"}}]
[null,"dont revenus",{"v":4158.55,"d":"4,158.55"},{"v":19206.8,"d":"19,206.80"},{"v":4132.15,"d":"4,132.15"},{"v":17435.7,"d":"17,435.70"},{"v":4126.55,"d":"4,126.55"},{"$f":"G133-C133","v":{"v":-32,"d":"-32.00 "}}]
[]
[9,"Finances - Impôts",{"$f":"C136-C137","v":{"v":-1230835.17,"d":"-1,230,835.17 "}},{"$f":"D136-D137","v":{"v":-1156290.3599999999,"d":"-1,156,290.36 "}},{"v":-1473485.55,"d":"-1,473,485.55 "},{"v":-1246805.72,"d":"-1,246,805.72 "},{"v":-1113677.78,"d":"-1,113,677.78 "},{"$f":"G135-C135","v":{"v":117157.3899999999,"d":"117,157.39"}}]
[null,"dont charges",{"v":125870.87,"d":"125,870.87"},{"v":119834.38,"d":"119,834.38"},{"v":157915.22,"d":"157,915.22"},{"v":106061.23,"d":"106,061.23"},{"v":181610.73,"d":"181,610.73"},{"$f":"G136-C136","v":{"v":55739.860000000015,"d":"55,739.86"}}]
[null,"dont revenus",{"v":1356706.04,"d":"1,356,706.04"},{"v":1276124.74,"d":"1,276,124.74"},{"v":1631400.77,"d":"1,631,400.77"},{"v":1352866.95,"d":"1,352,866.95"},{"v":1295288.51,"d":"1,295,288.51"},{"$f":"G137-C137","v":{"v":-61417.53000000003,"d":"-61,417.53 "}}]
[]
[null,"Récapitulation générale",{"$f":"C99+C103+C107+C111+C115+C119+C123+C127+C131+C135","v":{"v":29321.28000000026,"d":"29,321.28"}},{"v":94828.6000000001,"d":"94,828.60"},{"v":-236110.32000000007,"d":"-236,110.32 "},{"v":-51061.060000000056,"d":"-51,061.06 "},{"v":192123.5499999998,"d":"192,123.55"},{"$f":"G139-C139","v":{"v":162802.26999999955,"d":"162,802.27"}}]
[null,"dont charges",{"v":1740654.2200000002,"d":"1,740,654.22"},{"v":1636998.69,"d":"1,636,998.69"},{"v":1653793.45,"d":"1,653,793.45"},{"v":1672456.3199999998,"d":"1,672,456.32"},{"v":1806541.6700000002,"d":"1,806,541.67"},{"$f":"G140-C140","v":{"v":65887.44999999995,"d":"65,887.45"}}]
[null,"dont revenus",{"v":1711332.94,"d":"1,711,332.94"},{"v":1542170.0899999999,"d":"1,542,170.09"},{"v":1889903.77,"d":"1,889,903.77"},{"v":1723517.38,"d":"1,723,517.38"},{"v":1614418.12,"d":"1,614,418.12"},{"$f":"G141-C141","v":{"v":-96914.81999999983,"d":"-96,914.82 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F143+1","v":2024},"Variation"]
["Courchapoix",null,446,439,441,445,{"$f":"'Base de données pop.'!C5","v":449},{"$f":"G144-C144","v":3}]
[null,null,"Courchapoix","Courchapoix","Courchapoix","Courchapoix",{"$f":"F145","v":"Courchapoix"},"Courchapoix"]
[0,"Administration générale",{"$f":"C147-C148","v":{"v":224428.74000000002,"d":"224,428.74"}},{"$f":"D147-D148","v":{"v":211087.00999999998,"d":"211,087.01"}},{"v":248860.52999999997,"d":"248,860.53"},{"v":246499.13,"d":"246,499.13"},{"v":251112.55000000002,"d":"251,112.55"},{"$f":"G146-C146","v":{"v":26683.809999999998,"d":"26,683.81"}}]
[null,"dont charges",{"v":261752.39,"d":"261,752.39"},{"v":237815.77,"d":"237,815.77"},{"v":281210.23,"d":"281,210.23"},{"v":272890.43,"d":"272,890.43"},{"v":292254.4,"d":"292,254.40"},{"$f":"G147-C147","v":{"v":30502.01000000001,"d":"30,502.01"}}]
[null,"dont revenus",{"v":37323.65,"d":"37,323.65"},{"v":26728.76,"d":"26,728.76"},{"v":32349.7,"d":"32,349.70"},{"v":26391.3,"d":"26,391.30"},{"v":41141.85,"d":"41,141.85"},{"$f":"G148-C148","v":{"v":3818.199999999997,"d":"3,818.20"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C151-C152","v":{"v":992.1000000000058,"d":"992.10"}},{"$f":"D151-D152","v":{"v":-28039.45000000001,"d":"-28,039.45 "}},{"v":-23148.550000000003,"d":"-23,148.55 "},{"v":-22673.759999999995,"d":"-22,673.76 "},{"v":-35037.61,"d":"-35,037.61 "},{"$f":"G150-C150","v":{"v":-36029.71000000001,"d":"-36,029.71 "}}]
[null,"dont charges",{"v":124413.85,"d":"124,413.85"},{"v":71610.9,"d":"71,610.90"},{"v":71240.65,"d":"71,240.65"},{"v":76667.44,"d":"76,667.44"},{"v":65956.19,"d":"65,956.19"},{"$f":"G151-C151","v":{"v":-58457.66,"d":"-58,457.66 "}}]
[null,"dont revenus",{"v":123421.75,"d":"123,421.75"},{"v":99650.35,"d":"99,650.35"},{"v":94389.2,"d":"94,389.20"},{"v":99341.2,"d":"99,341.20"},{"v":100993.8,"d":"100,993.80"},{"$f":"G152-C152","v":{"v":-22427.949999999997,"d":"-22,427.95 "}}]
[]
[2,"Formation",{"$f":"C155-C156","v":{"v":586778.91,"d":"586,778.91"}},{"$f":"D155-D156","v":{"v":600071.8200000001,"d":"600,071.82"}},{"v":580040.98,"d":"580,040.98"},{"v":591445.6399999999,"d":"591,445.64"},{"v":564634.42,"d":"564,634.42"},{"$f":"G154-C154","v":{"v":-22144.48999999999,"d":"-22,144.49 "}}]
[null,"dont charges",{"v":609316.4,"d":"609,316.40"},{"v":604893.02,"d":"604,893.02"},{"v":589503.72,"d":"589,503.72"},{"v":600133.57,"d":"600,133.57"},{"v":574314.87,"d":"574,314.87"},{"$f":"G155-C155","v":{"v":-35001.53000000003,"d":"-35,001.53 "}}]
[null,"dont revenus",{"v":22537.49,"d":"22,537.49"},{"v":4821.2,"d":"4,821.20"},{"v":9462.74,"d":"9,462.74"},{"v":8687.93,"d":"8,687.93"},{"v":9680.45,"d":"9,680.45"},{"$f":"G156-C156","v":{"v":-12857.04,"d":"-12,857.04 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C159-C160","v":{"v":8685.65,"d":"8,685.65"}},{"$f":"D159-D160","v":{"v":9077.65,"d":"9,077.65"}},{"v":8211,"d":"8,211.00"},{"v":8989.5,"d":"8,989.50"},{"v":9944.5,"d":"9,944.50"},{"$f":"G158-C158","v":{"v":1258.8500000000004,"d":"1,258.85"}}]
[null,"dont charges",{"v":8685.65,"d":"8,685.65"},{"v":9077.65,"d":"9,077.65"},{"v":8211,"d":"8,211.00"},{"v":8989.5,"d":"8,989.50"},{"v":9944.5,"d":"9,944.50"},{"$f":"G159-C159","v":{"v":1258.8500000000004,"d":"1,258.85"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G160-C160","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C163-C164","v":{"v":3237.5,"d":"3,237.50"}},{"$f":"D163-D164","v":{"v":2178.38,"d":"2,178.38"}},{"v":2376.35,"d":"2,376.35"},{"v":1959.16,"d":"1,959.16"},{"v":1982.15,"d":"1,982.15"},{"$f":"G162-C162","v":{"v":-1255.35,"d":"-1,255.35 "}}]
[null,"dont charges",{"v":3237.5,"d":"3,237.50"},{"v":2178.38,"d":"2,178.38"},{"v":2376.35,"d":"2,376.35"},{"v":1959.16,"d":"1,959.16"},{"v":1982.15,"d":"1,982.15"},{"$f":"G163-C163","v":{"v":-1255.35,"d":"-1,255.35 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G164-C164","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C167-C168","v":{"v":279704.60000000003,"d":"279,704.60"}},{"$f":"D167-D168","v":{"v":331156.65,"d":"331,156.65"}},{"v":390518.10000000003,"d":"390,518.10"},{"v":372908,"d":"372,908.00"},{"v":293319.65,"d":"293,319.65"},{"$f":"G166-C166","v":{"v":13615.049999999988,"d":"13,615.05"}}]
[null,"dont charges",{"v":323508.2,"d":"323,508.20"},{"v":363209.2,"d":"363,209.20"},{"v":399530.95,"d":"399,530.95"},{"v":376922.3,"d":"376,922.30"},{"v":372651.55,"d":"372,651.55"},{"$f":"G167-C167","v":{"v":49143.34999999998,"d":"49,143.35"}}]
[null,"dont revenus",{"v":43803.6,"d":"43,803.60"},{"v":32052.55,"d":"32,052.55"},{"v":9012.85,"d":"9,012.85"},{"v":4014.3,"d":"4,014.30"},{"v":79331.9,"d":"79,331.90"},{"$f":"G168-C168","v":{"v":35528.299999999996,"d":"35,528.30"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C171-C172","v":{"v":36996.90000000001,"d":"36,996.90"}},{"$f":"D171-D172","v":{"v":65264.6,"d":"65,264.60"}},{"v":46134.149999999994,"d":"46,134.15"},{"v":46527.97,"d":"46,527.97"},{"v":55239,"d":"55,239.00"},{"$f":"G170-C170","v":{"v":18242.09999999999,"d":"18,242.10"}}]
[null,"dont charges",{"v":78958.6,"d":"78,958.60"},{"v":96874.2,"d":"96,874.20"},{"v":75284.95,"d":"75,284.95"},{"v":85075.47,"d":"85,075.47"},{"v":84491,"d":"84,491.00"},{"$f":"G171-C171","v":{"v":5532.399999999994,"d":"5,532.40"}}]
[null,"dont revenus",{"v":41961.7,"d":"41,961.70"},{"v":31609.6,"d":"31,609.60"},{"v":29150.8,"d":"29,150.80"},{"v":38547.5,"d":"38,547.50"},{"v":29252,"d":"29,252.00"},{"$f":"G172-C172","v":{"v":-12709.699999999997,"d":"-12,709.70 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C175-C176","v":{"v":-4010.9499999999825,"d":"-4,010.95 "}},{"$f":"D175-D176","v":{"v":-69113.75,"d":"-69,113.75 "}},{"v":-68052.99999999999,"d":"-68,053.00 "},{"v":-89943.72999999998,"d":"-89,943.73 "},{"v":-45190.720000000016,"d":"-45,190.72 "},{"$f":"G174-C174","v":{"v":-41179.77000000003,"d":"-41,179.77 "}}]
[null,"dont charges",{"v":201459.45,"d":"201,459.45"},{"v":84370.85,"d":"84,370.85"},{"v":67524.24,"d":"67,524.24"},{"v":82088.57,"d":"82,088.57"},{"v":90240.01,"d":"90,240.01"},{"$f":"G175-C175","v":{"v":-111219.44000000002,"d":"-111,219.44 "}}]
[null,"dont revenus",{"v":205470.4,"d":"205,470.40"},{"v":153484.6,"d":"153,484.60"},{"v":135577.24,"d":"135,577.24"},{"v":172032.3,"d":"172,032.30"},{"v":135430.73,"d":"135,430.73"},{"$f":"G176-C176","v":{"v":-70039.66999999998,"d":"-70,039.67 "}}]
[]
[8,"Economie publique",{"$f":"C179-C180","v":{"v":-2256.16,"d":"-2,256.16 "}},{"$f":"D179-D180","v":{"v":-51629.609999999986,"d":"-51,629.61 "}},{"v":17442.54999999999,"d":"17,442.55"},{"v":-93586.93,"d":"-93,586.93 "},{"v":39144.68000000005,"d":"39,144.68"},{"$f":"G178-C178","v":{"v":41400.840000000055,"d":"41,400.84"}}]
[null,"dont charges",{"v":25607.45,"d":"25,607.45"},{"v":306314.99,"d":"306,314.99"},{"v":380472.55,"d":"380,472.55"},{"v":521072.33,"d":"521,072.33"},{"v":640715.62,"d":"640,715.62"},{"$f":"G179-C179","v":{"v":615108.17,"d":"615,108.17"}}]
[null,"dont revenus",{"v":27863.61,"d":"27,863.61"},{"v":357944.6,"d":"357,944.60"},{"v":363030,"d":"363,030.00"},{"v":614659.26,"d":"614,659.26"},{"v":601570.94,"d":"601,570.94"},{"$f":"G180-C180","v":{"v":573707.33,"d":"573,707.33"}}]
[]
[9,"Finances - Impôts",{"$f":"C183-C184","v":{"v":-1156210.95,"d":"-1,156,210.95 "}},{"$f":"D183-D184","v":{"v":-1176166.09,"d":"-1,176,166.09 "}},{"v":-1147486.0999999999,"d":"-1,147,486.10 "},{"v":-1185500.71,"d":"-1,185,500.71 "},{"v":-1157036.43,"d":"-1,157,036.43 "},{"$f":"G182-C182","v":{"v":-825.4799999999814,"d":"-825.48 "}}]
[null,"dont charges",{"v":284887.95,"d":"284,887.95"},{"v":95138.23,"d":"95,138.23"},{"v":107073.34,"d":"107,073.34"},{"v":100153.35,"d":"100,153.35"},{"v":210994.26,"d":"210,994.26"},{"$f":"G183-C183","v":{"v":-73893.69,"d":"-73,893.69 "}}]
[null,"dont revenus",{"v":1441098.9,"d":"1,441,098.90"},{"v":1271304.32,"d":"1,271,304.32"},{"v":1254559.44,"d":"1,254,559.44"},{"v":1285654.06,"d":"1,285,654.06"},{"v":1368030.69,"d":"1,368,030.69"},{"$f":"G184-C184","v":{"v":-73068.20999999996,"d":"-73,068.21 "}}]
[]
[null,"Récapitulation générale",{"$f":"C146+C150+C154+C158+C162+C166+C170+C174+C178+C182","v":{"v":-21653.659999999916,"d":"-21,653.66 "}},{"v":-106112.7899999998,"d":"-106,112.79 "},{"v":54896.01000000001,"d":"54,896.01"},{"v":-123375.72999999998,"d":"-123,375.73 "},{"v":-21887.809999999823,"d":"-21,887.81 "},{"$f":"G186-C186","v":{"v":-234.14999999990687,"d":"-234.15 "}}]
[null,"dont charges",{"v":1921827.44,"d":"1,921,827.44"},{"v":1871483.19,"d":"1,871,483.19"},{"v":1982427.98,"d":"1,982,427.98"},{"v":2125952.12,"d":"2,125,952.12"},{"v":2343544.55,"d":"2,343,544.55"},{"$f":"G187-C187","v":{"v":421717.10999999987,"d":"421,717.11"}}]
[null,"dont revenus",{"v":1943481.0999999999,"d":"1,943,481.10"},{"v":1977595.98,"d":"1,977,595.98"},{"v":1927531.97,"d":"1,927,531.97"},{"v":2249327.85,"d":"2,249,327.85"},{"v":2365432.36,"d":"2,365,432.36"},{"$f":"G188-C188","v":{"v":421951.26,"d":"421,951.26"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F190+1","v":2024},"Variation"]
["Courrendlin",null,{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"G191-C191","v":56}]
[null,null,"Courrendlin","Courrendlin","Courrendlin","Courrendlin",{"$f":"F192","v":"Courrendlin"},"Courrendlin"]
[0,"Administration générale",{"$f":"C194-C195","v":{"v":1249703.31,"d":"1,249,703.31"}},{"$f":"D194-D195","v":{"v":1214258.8299999998,"d":"1,214,258.83"}},{"v":1215652.6300000001,"d":"1,215,652.63"},{"v":1270597,"d":"1,270,597.00"},{"v":1275444.6300000001,"d":"1,275,444.63"},{"$f":"G193-C193","v":{"v":25741.320000000065,"d":"25,741.32"}}]
[null,"dont charges",{"v":1338052.51,"d":"1,338,052.51"},{"v":1350834.68,"d":"1,350,834.68"},{"v":1281979.83,"d":"1,281,979.83"},{"v":1336708.05,"d":"1,336,708.05"},{"v":1345199.78,"d":"1,345,199.78"},{"$f":"G194-C194","v":{"v":7147.270000000019,"d":"7,147.27"}}]
[null,"dont revenus",{"v":88349.2,"d":"88,349.20"},{"v":136575.85,"d":"136,575.85"},{"v":66327.2,"d":"66,327.20"},{"v":66111.05,"d":"66,111.05"},{"v":69755.15,"d":"69,755.15"},{"$f":"G195-C195","v":{"v":-18594.050000000003,"d":"-18,594.05 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C198-C199","v":{"v":-13663.910000000033,"d":"-13,663.91 "}},{"$f":"D198-D199","v":{"v":-7436.149999999965,"d":"-7,436.15 "}},{"v":-2045.6199999999953,"d":"-2,045.62 "},{"v":14058.570000000007,"d":"14,058.57"},{"v":-28379.22999999998,"d":"-28,379.23 "},{"$f":"G197-C197","v":{"v":-14715.319999999949,"d":"-14,715.32 "}}]
[null,"dont charges",{"v":293636.3,"d":"293,636.30"},{"v":316131.7,"d":"316,131.70"},{"v":333138.2,"d":"333,138.20"},{"v":333324,"d":"333,324.00"},{"v":307713.25,"d":"307,713.25"},{"$f":"G198-C198","v":{"v":14076.950000000012,"d":"14,076.95"}}]
[null,"dont revenus",{"v":307300.21,"d":"307,300.21"},{"v":323567.85,"d":"323,567.85"},{"v":335183.82,"d":"335,183.82"},{"v":319265.43,"d":"319,265.43"},{"v":336092.48,"d":"336,092.48"},{"$f":"G199-C199","v":{"v":28792.26999999996,"d":"28,792.27"}}]
[]
[2,"Formation",{"$f":"C202-C203","v":{"v":4626017.7,"d":"4,626,017.70"}},{"$f":"D202-D203","v":{"v":4861806.46,"d":"4,861,806.46"}},{"v":4927294.64,"d":"4,927,294.64"},{"v":5142388.83,"d":"5,142,388.83"},{"v":5333732.45,"d":"5,333,732.45"},{"$f":"G201-C201","v":{"v":707714.75,"d":"707,714.75"}}]
[null,"dont charges",{"v":5089275,"d":"5,089,275.00"},{"v":5365197.91,"d":"5,365,197.91"},{"v":5331283.39,"d":"5,331,283.39"},{"v":5572771.04,"d":"5,572,771.04"},{"v":5861095.24,"d":"5,861,095.24"},{"$f":"G202-C202","v":{"v":771820.2400000002,"d":"771,820.24"}}]
[null,"dont revenus",{"v":463257.3,"d":"463,257.30"},{"v":503391.45,"d":"503,391.45"},{"v":403988.75,"d":"403,988.75"},{"v":430382.21,"d":"430,382.21"},{"v":527362.79,"d":"527,362.79"},{"$f":"G203-C203","v":{"v":64105.49000000005,"d":"64,105.49"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C206-C207","v":{"v":129013.36,"d":"129,013.36"}},{"$f":"D206-D207","v":{"v":101105.45,"d":"101,105.45"}},{"v":141192.05,"d":"141,192.05"},{"v":123774.62,"d":"123,774.62"},{"v":115883.03,"d":"115,883.03"},{"$f":"G205-C205","v":{"v":-13130.330000000002,"d":"-13,130.33 "}}]
[null,"dont charges",{"v":130013.36,"d":"130,013.36"},{"v":117105.45,"d":"117,105.45"},{"v":157192.05,"d":"157,192.05"},{"v":139774.62,"d":"139,774.62"},{"v":131932.93,"d":"131,932.93"},{"$f":"G206-C206","v":{"v":1919.5699999999924,"d":"1,919.57"}}]
[null,"dont revenus",{"v":1000,"d":"1,000.00"},{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":16049.9,"d":"16,049.90"},{"$f":"G207-C207","v":{"v":15049.9,"d":"15,049.90"}}]
[]
[4,"Santé",{"$f":"C210-C211","v":{"v":94627.84,"d":"94,627.84"}},{"$f":"D210-D211","v":{"v":37804.38,"d":"37,804.38"}},{"v":33205.07,"d":"33,205.07"},{"v":35983.71,"d":"35,983.71"},{"v":46329.08,"d":"46,329.08"},{"$f":"G209-C209","v":{"v":-48298.759999999995,"d":"-48,298.76 "}}]
[null,"dont charges",{"v":94775.94,"d":"94,775.94"},{"v":37804.38,"d":"37,804.38"},{"v":33205.07,"d":"33,205.07"},{"v":35983.71,"d":"35,983.71"},{"v":46329.08,"d":"46,329.08"},{"$f":"G210-C210","v":{"v":-48446.86,"d":"-48,446.86 "}}]
[null,"dont revenus",{"v":148.1,"d":"148.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G211-C211","v":{"v":-148.1,"d":"-148.10 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C214-C215","v":{"v":2819293.0599999996,"d":"2,819,293.06"}},{"$f":"D214-D215","v":{"v":2920006.75,"d":"2,920,006.75"}},{"v":3116498.12,"d":"3,116,498.12"},{"v":3011007.88,"d":"3,011,007.88"},{"v":3225437.3899999997,"d":"3,225,437.39"},{"$f":"G213-C213","v":{"v":406144.3300000001,"d":"406,144.33"}}]
[null,"dont charges",{"v":3482952.26,"d":"3,482,952.26"},{"v":3709834.5,"d":"3,709,834.50"},{"v":3908460.07,"d":"3,908,460.07"},{"v":3984172.33,"d":"3,984,172.33"},{"v":4383657.89,"d":"4,383,657.89"},{"$f":"G214-C214","v":{"v":900705.6299999999,"d":"900,705.63"}}]
[null,"dont revenus",{"v":663659.2,"d":"663,659.20"},{"v":789827.75,"d":"789,827.75"},{"v":791961.95,"d":"791,961.95"},{"v":973164.45,"d":"973,164.45"},{"v":1158220.5,"d":"1,158,220.50"},{"$f":"G215-C215","v":{"v":494561.30000000005,"d":"494,561.30"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C218-C219","v":{"v":516695.81000000006,"d":"516,695.81"}},{"$f":"D218-D219","v":{"v":539735.77,"d":"539,735.77"}},{"v":596903.4199999999,"d":"596,903.42"},{"v":642622.47,"d":"642,622.47"},{"v":740753.54,"d":"740,753.54"},{"$f":"G217-C217","v":{"v":224057.72999999998,"d":"224,057.73"}}]
[null,"dont charges",{"v":741513.16,"d":"741,513.16"},{"v":797504.17,"d":"797,504.17"},{"v":852772.32,"d":"852,772.32"},{"v":965474.07,"d":"965,474.07"},{"v":998045.28,"d":"998,045.28"},{"$f":"G218-C218","v":{"v":256532.12,"d":"256,532.12"}}]
[null,"dont revenus",{"v":224817.35,"d":"224,817.35"},{"v":257768.4,"d":"257,768.40"},{"v":255868.9,"d":"255,868.90"},{"v":322851.6,"d":"322,851.60"},{"v":257291.74,"d":"257,291.74"},{"$f":"G219-C219","v":{"v":32474.389999999985,"d":"32,474.39"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C222-C223","v":{"v":-433133.0900000001,"d":"-433,133.09 "}},{"$f":"D222-D223","v":{"v":-319112.1300000001,"d":"-319,112.13 "}},{"v":-119069.92999999993,"d":"-119,069.93 "},{"v":-128742.56000000006,"d":"-128,742.56 "},{"v":-200941.1100000001,"d":"-200,941.11 "},{"$f":"G221-C221","v":{"v":232191.97999999998,"d":"232,191.98"}}]
[null,"dont charges",{"v":1271921.23,"d":"1,271,921.23"},{"v":1257710.98,"d":"1,257,710.98"},{"v":1696858.36,"d":"1,696,858.36"},{"v":2125310.87,"d":"2,125,310.87"},{"v":1872207.15,"d":"1,872,207.15"},{"$f":"G222-C222","v":{"v":600285.9199999999,"d":"600,285.92"}}]
[null,"dont revenus",{"v":1705054.32,"d":"1,705,054.32"},{"v":1576823.11,"d":"1,576,823.11"},{"v":1815928.29,"d":"1,815,928.29"},{"v":2254053.43,"d":"2,254,053.43"},{"v":2073148.26,"d":"2,073,148.26"},{"$f":"G223-C223","v":{"v":368093.93999999994,"d":"368,093.94"}}]
[]
[8,"Economie publique",{"$f":"C226-C227","v":{"v":-105956.19000000006,"d":"-105,956.19 "}},{"$f":"D226-D227","v":{"v":39090.23999999999,"d":"39,090.24"}},{"v":117217.20999999996,"d":"117,217.21"},{"v":214610.20999999973,"d":"214,610.21"},{"v":319726.3899999999,"d":"319,726.39"},{"$f":"G225-C225","v":{"v":425682.57999999996,"d":"425,682.58"}}]
[null,"dont charges",{"v":923102.82,"d":"923,102.82"},{"v":1221465.07,"d":"1,221,465.07"},{"v":1957323.46,"d":"1,957,323.46"},{"v":2099318.53,"d":"2,099,318.53"},{"v":1472091.19,"d":"1,472,091.19"},{"$f":"G226-C226","v":{"v":548988.37,"d":"548,988.37"}}]
[null,"dont revenus",{"v":1029059.01,"d":"1,029,059.01"},{"v":1182374.83,"d":"1,182,374.83"},{"v":1840106.25,"d":"1,840,106.25"},{"v":1884708.32,"d":"1,884,708.32"},{"v":1152364.8,"d":"1,152,364.80"},{"$f":"G227-C227","v":{"v":123305.79000000004,"d":"123,305.79"}}]
[]
[9,"Finances - Impôts",{"$f":"C230-C231","v":{"v":-8685565.2,"d":"-8,685,565.20 "}},{"$f":"D230-D231","v":{"v":-9387259.600000001,"d":"-9,387,259.60 "}},{"v":-10026847.59,"d":"-10,026,847.59 "},{"v":-10326300.73,"d":"-10,326,300.73 "},{"v":-10827986.17,"d":"-10,827,986.17 "},{"$f":"G229-C229","v":{"v":-2142420.9700000007,"d":"-2,142,420.97 "}}]
[null,"dont charges",{"v":1922525.9,"d":"1,922,525.90"},{"v":2170782.46,"d":"2,170,782.46"},{"v":1655532.82,"d":"1,655,532.82"},{"v":2142180.53,"d":"2,142,180.53"},{"v":2468405.22,"d":"2,468,405.22"},{"$f":"G230-C230","v":{"v":545879.3200000003,"d":"545,879.32"}}]
[null,"dont revenus",{"v":10608091.1,"d":"10,608,091.10"},{"v":11558042.06,"d":"11,558,042.06"},{"v":11682380.41,"d":"11,682,380.41"},{"v":12468481.26,"d":"12,468,481.26"},{"v":13296391.39,"d":"13,296,391.39"},{"$f":"G231-C231","v":{"v":2688300.290000001,"d":"2,688,300.29"}}]
[]
[null,"Récapitulation générale",{"$f":"C193+C197+C201+C205+C209+C213+C217+C221+C225+C229","v":{"v":197032.69000000134,"d":"197,032.69"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G233-C233","v":{"v":-197032.69000000134,"d":"-197,032.69 "}}]
[null,"dont charges",{"v":15287768.480000002,"d":"15,287,768.48"},{"v":16344371.3,"d":"16,344,371.30"},{"v":17207745.57,"d":"17,207,745.57"},{"v":18735017.75,"d":"18,735,017.75"},{"v":18886677.009999998,"d":"18,886,677.01"},{"$f":"G234-C234","v":{"v":3598908.5299999956,"d":"3,598,908.53"}}]
[null,"dont revenus",{"v":15090735.79,"d":"15,090,735.79"},{"v":16344371.3,"d":"16,344,371.30"},{"v":17207745.57,"d":"17,207,745.57"},{"v":18735017.75,"d":"18,735,017.75"},{"v":18886677.01,"d":"18,886,677.01"},{"$f":"G235-C235","v":{"v":3795941.2200000025,"d":"3,795,941.22"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F237+1","v":2024},"Variation"]
["Courroux",null,{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"G238-C238","v":130}]
[null,null,"Courroux","Courroux","Courroux","Courroux",{"$f":"F239","v":"Courroux"},"Courroux"]
[0,"Administration générale",{"$f":"C241-C242","v":{"v":800331.4299999999,"d":"800,331.43"}},{"$f":"D241-D242","v":{"v":808960.6499999999,"d":"808,960.65"}},{"v":873386,"d":"873,386.00"},{"v":855214.81,"d":"855,214.81"},{"v":861988.4099999999,"d":"861,988.41"},{"$f":"G240-C240","v":{"v":61656.97999999998,"d":"61,656.98"}}]
[null,"dont charges",{"v":935184.34,"d":"935,184.34"},{"v":949931.33,"d":"949,931.33"},{"v":1003354,"d":"1,003,354.00"},{"v":988155.43,"d":"988,155.43"},{"v":1002747.69,"d":"1,002,747.69"},{"$f":"G241-C241","v":{"v":67563.34999999998,"d":"67,563.35"}}]
[null,"dont revenus",{"v":134852.91,"d":"134,852.91"},{"v":140970.68,"d":"140,970.68"},{"v":129968,"d":"129,968.00"},{"v":132940.62,"d":"132,940.62"},{"v":140759.28,"d":"140,759.28"},{"$f":"G242-C242","v":{"v":5906.369999999995,"d":"5,906.37"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C245-C246","v":{"v":86776.06,"d":"86,776.06"}},{"$f":"D245-D246","v":{"v":135999.54999999996,"d":"135,999.55"}},{"v":56421,"d":"56,421.00"},{"v":54179.75,"d":"54,179.75"},{"v":68748.59000000003,"d":"68,748.59"},{"$f":"G244-C244","v":{"v":-18027.469999999972,"d":"-18,027.47 "}}]
[null,"dont charges",{"v":373976.74,"d":"373,976.74"},{"v":383801.97,"d":"383,801.97"},{"v":318661,"d":"318,661.00"},{"v":318094.83,"d":"318,094.83"},{"v":323139.65,"d":"323,139.65"},{"$f":"G245-C245","v":{"v":-50837.08999999997,"d":"-50,837.09 "}}]
[null,"dont revenus",{"v":287200.68,"d":"287,200.68"},{"v":247802.42,"d":"247,802.42"},{"v":262240,"d":"262,240.00"},{"v":263915.08,"d":"263,915.08"},{"v":254391.06,"d":"254,391.06"},{"$f":"G246-C246","v":{"v":-32809.619999999995,"d":"-32,809.62 "}}]
[]
[2,"Formation",{"$f":"C249-C250","v":{"v":4366077.430000001,"d":"4,366,077.43"}},{"$f":"D249-D250","v":{"v":4310621.79,"d":"4,310,621.79"}},{"v":4378520,"d":"4,378,520.00"},{"v":4419220.64,"d":"4,419,220.64"},{"v":4466597.25,"d":"4,466,597.25"},{"$f":"G248-C248","v":{"v":100519.81999999937,"d":"100,519.82"}}]
[null,"dont charges",{"v":4477440.48,"d":"4,477,440.48"},{"v":4403237.44,"d":"4,403,237.44"},{"v":4543394,"d":"4,543,394.00"},{"v":4626975.05,"d":"4,626,975.05"},{"v":4651373.4,"d":"4,651,373.40"},{"$f":"G249-C249","v":{"v":173932.91999999993,"d":"173,932.92"}}]
[null,"dont revenus",{"v":111363.05,"d":"111,363.05"},{"v":92615.65,"d":"92,615.65"},{"v":164874,"d":"164,874.00"},{"v":207754.41,"d":"207,754.41"},{"v":184776.15,"d":"184,776.15"},{"$f":"G250-C250","v":{"v":73413.09999999999,"d":"73,413.10"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C253-C254","v":{"v":152399.41,"d":"152,399.41"}},{"$f":"D253-D254","v":{"v":242072.22999999998,"d":"242,072.23"}},{"v":223090,"d":"223,090.00"},{"v":270451.06,"d":"270,451.06"},{"v":315906.65,"d":"315,906.65"},{"$f":"G252-C252","v":{"v":163507.24000000002,"d":"163,507.24"}}]
[null,"dont charges",{"v":196052.76,"d":"196,052.76"},{"v":261898.33,"d":"261,898.33"},{"v":274733,"d":"274,733.00"},{"v":312013.81,"d":"312,013.81"},{"v":348971.15,"d":"348,971.15"},{"$f":"G253-C253","v":{"v":152918.39,"d":"152,918.39"}}]
[null,"dont revenus",{"v":43653.35,"d":"43,653.35"},{"v":19826.1,"d":"19,826.10"},{"v":51643,"d":"51,643.00"},{"v":41562.75,"d":"41,562.75"},{"v":33064.5,"d":"33,064.50"},{"$f":"G254-C254","v":{"v":-10588.849999999999,"d":"-10,588.85 "}}]
[]
[4,"Santé",{"$f":"C257-C258","v":{"v":27828.05,"d":"27,828.05"}},{"$f":"D257-D258","v":{"v":26967.75,"d":"26,967.75"}},{"v":23284,"d":"23,284.00"},{"v":27959.45,"d":"27,959.45"},{"v":28770.8,"d":"28,770.80"},{"$f":"G256-C256","v":942.75}]
[null,"dont charges",{"v":27828.05,"d":"27,828.05"},{"v":26967.75,"d":"26,967.75"},{"v":23284,"d":"23,284.00"},{"v":27959.45,"d":"27,959.45"},{"v":28770.8,"d":"28,770.80"},{"$f":"G257-C257","v":942.75}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G258-C258","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C261-C262","v":{"v":2456722.43,"d":"2,456,722.43"}},{"$f":"D261-D262","v":{"v":2616330.92,"d":"2,616,330.92"}},{"v":2669577,"d":"2,669,577.00"},{"v":2831936.1100000003,"d":"2,831,936.11"},{"v":3191046.46,"d":"3,191,046.46"},{"$f":"G260-C260","v":{"v":734324.0299999998,"d":"734,324.03"}}]
[null,"dont charges",{"v":3929125.08,"d":"3,929,125.08"},{"v":3967773.72,"d":"3,967,773.72"},{"v":3881157,"d":"3,881,157.00"},{"v":3983538.83,"d":"3,983,538.83"},{"v":4158767.86,"d":"4,158,767.86"},{"$f":"G261-C261","v":{"v":229642.7799999998,"d":"229,642.78"}}]
[null,"dont revenus",{"v":1472402.65,"d":"1,472,402.65"},{"v":1351442.8,"d":"1,351,442.80"},{"v":1211580,"d":"1,211,580.00"},{"v":1151602.72,"d":"1,151,602.72"},{"v":967721.4,"d":"967,721.40"},{"$f":"G262-C262","v":{"v":-504681.2499999999,"d":"-504,681.25 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C265-C266","v":{"v":659322.56,"d":"659,322.56"}},{"$f":"D265-D266","v":{"v":695270.04,"d":"695,270.04"}},{"v":766282,"d":"766,282.00"},{"v":694690.71,"d":"694,690.71"},{"v":664150.8300000001,"d":"664,150.83"},{"$f":"G264-C264","v":{"v":4828.270000000019,"d":"4,828.27"}}]
[null,"dont charges",{"v":968953.41,"d":"968,953.41"},{"v":990007.49,"d":"990,007.49"},{"v":1054722,"d":"1,054,722.00"},{"v":998366.75,"d":"998,366.75"},{"v":1039843.38,"d":"1,039,843.38"},{"$f":"G265-C265","v":{"v":70889.96999999997,"d":"70,889.97"}}]
[null,"dont revenus",{"v":309630.85,"d":"309,630.85"},{"v":294737.45,"d":"294,737.45"},{"v":288440,"d":"288,440.00"},{"v":303676.04,"d":"303,676.04"},{"v":375692.55,"d":"375,692.55"},{"$f":"G266-C266","v":{"v":66061.70000000001,"d":"66,061.70"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C269-C270","v":{"v":-161684.67999999993,"d":"-161,684.68 "}},{"$f":"D269-D270","v":{"v":-156089.24999999988,"d":"-156,089.25 "}},{"v":-10229,"d":"-10,229.00 "},{"v":360595.1200000001,"d":"360,595.12"},{"v":93395.47999999998,"d":"93,395.48"},{"$f":"G268-C268","v":{"v":255080.15999999992,"d":"255,080.16"}}]
[null,"dont charges",{"v":1127251.34,"d":"1,127,251.34"},{"v":1030021.18,"d":"1,030,021.18"},{"v":1219013,"d":"1,219,013.00"},{"v":1602758.61,"d":"1,602,758.61"},{"v":1801724.15,"d":"1,801,724.15"},{"$f":"G269-C269","v":{"v":674472.8099999998,"d":"674,472.81"}}]
[null,"dont revenus",{"v":1288936.02,"d":"1,288,936.02"},{"v":1186110.43,"d":"1,186,110.43"},{"v":1229242,"d":"1,229,242.00"},{"v":1242163.49,"d":"1,242,163.49"},{"v":1708328.67,"d":"1,708,328.67"},{"$f":"G270-C270","v":{"v":419392.6499999999,"d":"419,392.65"}}]
[]
[8,"Economie publique",{"$f":"C273-C274","v":{"v":-162537.19999999995,"d":"-162,537.20 "}},{"$f":"D273-D274","v":{"v":-14201.630000000005,"d":"-14,201.63 "}},{"v":-223257,"d":"-223,257.00 "},{"v":-69853.75,"d":"-69,853.75 "},{"v":121590.17000000004,"d":"121,590.17"},{"$f":"G272-C272","v":{"v":284127.37,"d":"284,127.37"}}]
[null,"dont charges",{"v":565728.28,"d":"565,728.28"},{"v":709162.89,"d":"709,162.89"},{"v":1399543,"d":"1,399,543.00"},{"v":1456984.92,"d":"1,456,984.92"},{"v":795306.43,"d":"795,306.43"},{"$f":"G273-C273","v":{"v":229578.15000000002,"d":"229,578.15"}}]
[null,"dont revenus",{"v":728265.48,"d":"728,265.48"},{"v":723364.52,"d":"723,364.52"},{"v":1622800,"d":"1,622,800.00"},{"v":1526838.67,"d":"1,526,838.67"},{"v":673716.26,"d":"673,716.26"},{"$f":"G274-C274","v":{"v":-54549.21999999997,"d":"-54,549.22 "}}]
[]
[9,"Finances - Impôts",{"$f":"C277-C278","v":{"v":-8868571.700000001,"d":"-8,868,571.70 "}},{"$f":"D277-D278","v":{"v":-8665932.05,"d":"-8,665,932.05 "}},{"v":-8884109,"d":"-8,884,109.00 "},{"v":-9444393.9,"d":"-9,444,393.90 "},{"v":-9812194.64,"d":"-9,812,194.64 "},{"$f":"G276-C276","v":{"v":-943622.9399999995,"d":"-943,622.94 "}}]
[null,"dont charges",{"v":1587165.19,"d":"1,587,165.19"},{"v":1625429.63,"d":"1,625,429.63"},{"v":1713040,"d":"1,713,040.00"},{"v":3024784.65,"d":"3,024,784.65"},{"v":2734771.74,"d":"2,734,771.74"},{"$f":"G277-C277","v":{"v":1147606.5500000003,"d":"1,147,606.55"}}]
[null,"dont revenus",{"v":10455736.89,"d":"10,455,736.89"},{"v":10291361.68,"d":"10,291,361.68"},{"v":10597149,"d":"10,597,149.00"},{"v":12469178.55,"d":"12,469,178.55"},{"v":12546966.38,"d":"12,546,966.38"},{"$f":"G278-C278","v":{"v":2091229.4900000002,"d":"2,091,229.49"}}]
[]
[null,"Récapitulation générale",{"$f":"C240+C244+C248+C252+C256+C260+C264+C268+C272+C276","v":{"v":-643336.21,"d":"-643,336.21 "}},{"v":0,"d":"0.00"},{"v":-127035,"d":"-127,035.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G280-C280","v":{"v":643336.21,"d":"643,336.21"}}]
[null,"dont charges",{"v":14188705.669999998,"d":"14,188,705.67"},{"v":14348231.73,"d":"14,348,231.73"},{"v":15430901,"d":"15,430,901.00"},{"v":17339632.33,"d":"17,339,632.33"},{"v":16885416.25,"d":"16,885,416.25"},{"$f":"G281-C281","v":{"v":2696710.580000002,"d":"2,696,710.58"}}]
[null,"dont revenus",{"v":14832041.88,"d":"14,832,041.88"},{"v":14348231.73,"d":"14,348,231.73"},{"v":15557936,"d":"15,557,936.00"},{"v":17339632.330000002,"d":"17,339,632.33"},{"v":16885416.25,"d":"16,885,416.25"},{"$f":"G282-C282","v":{"v":2053374.3699999992,"d":"2,053,374.37"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F284+1","v":2024},"Variation"]
["Courtételle",null,{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"G285-C285","v":144}]
[null,null,"Courtételle","Courtételle","Courtételle","Courtételle",{"$f":"F286","v":"Courtételle"},"Courtételle"]
[0,"Administration générale",{"$f":"C288-C289","v":{"v":749772.8300000001,"d":"749,772.83"}},{"$f":"D288-D289","v":{"v":816964.41,"d":"816,964.41"}},{"v":841534.59,"d":"841,534.59"},{"v":848930.03,"d":"848,930.03"},{"v":1027204.8699999999,"d":"1,027,204.87"},{"$f":"G287-C287","v":{"v":277432.0399999998,"d":"277,432.04"}}]
[null,"dont charges",{"v":769485.28,"d":"769,485.28"},{"v":839297.11,"d":"839,297.11"},{"v":873282.24,"d":"873,282.24"},{"v":886919.13,"d":"886,919.13"},{"v":1087512.67,"d":"1,087,512.67"},{"$f":"G288-C288","v":{"v":318027.3899999999,"d":"318,027.39"}}]
[null,"dont revenus",{"v":19712.45,"d":"19,712.45"},{"v":22332.7,"d":"22,332.70"},{"v":31747.65,"d":"31,747.65"},{"v":37989.1,"d":"37,989.10"},{"v":60307.8,"d":"60,307.80"},{"$f":"G289-C289","v":{"v":40595.350000000006,"d":"40,595.35"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C292-C293","v":{"v":-23362.429999999993,"d":"-23,362.43 "}},{"$f":"D292-D293","v":{"v":-6884.600000000035,"d":"-6,884.60 "}},{"v":-39218.54999999999,"d":"-39,218.55 "},{"v":-40559.32000000001,"d":"-40,559.32 "},{"v":-14611.869999999995,"d":"-14,611.87 "},{"$f":"G291-C291","v":{"v":8750.559999999998,"d":"8,750.56"}}]
[null,"dont charges",{"v":196874.1,"d":"196,874.10"},{"v":311205.1,"d":"311,205.10"},{"v":175706.85,"d":"175,706.85"},{"v":214541.18,"d":"214,541.18"},{"v":203027.78,"d":"203,027.78"},{"$f":"G292-C292","v":{"v":6153.679999999993,"d":"6,153.68"}}]
[null,"dont revenus",{"v":220236.53,"d":"220,236.53"},{"v":318089.7,"d":"318,089.70"},{"v":214925.4,"d":"214,925.40"},{"v":255100.5,"d":"255,100.50"},{"v":217639.65,"d":"217,639.65"},{"$f":"G293-C293","v":{"v":-2596.8800000000047,"d":"-2,596.88 "}}]
[]
[2,"Formation",{"$f":"C296-C297","v":{"v":3443468.33,"d":"3,443,468.33"}},{"$f":"D296-D297","v":{"v":3416693.38,"d":"3,416,693.38"}},{"v":3531830.99,"d":"3,531,830.99"},{"v":3564111.19,"d":"3,564,111.19"},{"v":3821388.81,"d":"3,821,388.81"},{"$f":"G295-C295","v":{"v":377920.48,"d":"377,920.48"}}]
[null,"dont charges",{"v":3468818.08,"d":"3,468,818.08"},{"v":3442661.78,"d":"3,442,661.78"},{"v":3563510.04,"d":"3,563,510.04"},{"v":3594143.54,"d":"3,594,143.54"},{"v":3852106.81,"d":"3,852,106.81"},{"$f":"G296-C296","v":{"v":383288.73,"d":"383,288.73"}}]
[null,"dont revenus",{"v":25349.75,"d":"25,349.75"},{"v":25968.4,"d":"25,968.40"},{"v":31679.05,"d":"31,679.05"},{"v":30032.35,"d":"30,032.35"},{"v":30718,"d":"30,718.00"},{"$f":"G297-C297","v":{"v":5368.25,"d":"5,368.25"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C300-C301","v":{"v":283259.89,"d":"283,259.89"}},{"$f":"D300-D301","v":{"v":204754.35,"d":"204,754.35"}},{"v":238750.99999999997,"d":"238,751.00"},{"v":262376.31,"d":"262,376.31"},{"v":290018.76999999996,"d":"290,018.77"},{"$f":"G299-C299","v":{"v":6758.879999999946,"d":"6,758.88"}}]
[null,"dont charges",{"v":315309.89,"d":"315,309.89"},{"v":241712.95,"d":"241,712.95"},{"v":285717.6,"d":"285,717.60"},{"v":317038.26,"d":"317,038.26"},{"v":342451.67,"d":"342,451.67"},{"$f":"G300-C300","v":{"v":27141.77999999997,"d":"27,141.78"}}]
[null,"dont revenus",{"v":32050,"d":"32,050.00"},{"v":36958.6,"d":"36,958.60"},{"v":46966.6,"d":"46,966.60"},{"v":54661.95,"d":"54,661.95"},{"v":52432.9,"d":"52,432.90"},{"$f":"G301-C301","v":{"v":20382.9,"d":"20,382.90"}}]
[]
[4,"Santé",{"$f":"C304-C305","v":{"v":26698.72,"d":"26,698.72"}},{"$f":"D304-D305","v":{"v":28207.87,"d":"28,207.87"}},{"v":26113.81,"d":"26,113.81"},{"v":29787.17,"d":"29,787.17"},{"v":38500.49,"d":"38,500.49"},{"$f":"G303-C303","v":{"v":11801.769999999997,"d":"11,801.77"}}]
[null,"dont charges",{"v":26698.72,"d":"26,698.72"},{"v":28432.87,"d":"28,432.87"},{"v":26113.81,"d":"26,113.81"},{"v":29787.17,"d":"29,787.17"},{"v":38500.49,"d":"38,500.49"},{"$f":"G304-C304","v":{"v":11801.769999999997,"d":"11,801.77"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G305-C305","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C308-C309","v":{"v":1963671.48,"d":"1,963,671.48"}},{"$f":"D308-D309","v":{"v":1947605.19,"d":"1,947,605.19"}},{"v":2109412.2800000003,"d":"2,109,412.28"},{"v":2015587.14,"d":"2,015,587.14"},{"v":2891127.65,"d":"2,891,127.65"},{"$f":"G307-C307","v":{"v":927456.1699999999,"d":"927,456.17"}}]
[null,"dont charges",{"v":2758537.13,"d":"2,758,537.13"},{"v":2776879.78,"d":"2,776,879.78"},{"v":2906033.2,"d":"2,906,033.20"},{"v":2912556.94,"d":"2,912,556.94"},{"v":4445046.75,"d":"4,445,046.75"},{"$f":"G308-C308","v":{"v":1686509.62,"d":"1,686,509.62"}}]
[null,"dont revenus",{"v":794865.65,"d":"794,865.65"},{"v":829274.59,"d":"829,274.59"},{"v":796620.92,"d":"796,620.92"},{"v":896969.8,"d":"896,969.80"},{"v":1553919.1,"d":"1,553,919.10"},{"$f":"G309-C309","v":{"v":759053.4500000001,"d":"759,053.45"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C312-C313","v":{"v":381081.44999999995,"d":"381,081.45"}},{"$f":"D312-D313","v":{"v":451203.1,"d":"451,203.10"}},{"v":470309.88000000006,"d":"470,309.88"},{"v":428721.22000000003,"d":"428,721.22"},{"v":479104.87,"d":"479,104.87"},{"$f":"G311-C311","v":{"v":98023.42000000004,"d":"98,023.42"}}]
[null,"dont charges",{"v":738693.2,"d":"738,693.20"},{"v":840972.35,"d":"840,972.35"},{"v":868964.43,"d":"868,964.43"},{"v":800646.77,"d":"800,646.77"},{"v":813653.97,"d":"813,653.97"},{"$f":"G312-C312","v":{"v":74960.77000000002,"d":"74,960.77"}}]
[null,"dont revenus",{"v":357611.75,"d":"357,611.75"},{"v":389769.25,"d":"389,769.25"},{"v":398654.55,"d":"398,654.55"},{"v":371925.55,"d":"371,925.55"},{"v":334549.1,"d":"334,549.10"},{"$f":"G313-C313","v":{"v":-23062.650000000023,"d":"-23,062.65 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C316-C317","v":{"v":-59647.78000000003,"d":"-59,647.78 "}},{"$f":"D316-D317","v":{"v":-330718.0800000001,"d":"-330,718.08 "}},{"v":-234495.3799999999,"d":"-234,495.38 "},{"v":112088.40999999992,"d":"112,088.41"},{"v":-155999.20999999996,"d":"-155,999.21 "},{"$f":"G315-C315","v":{"v":-96351.42999999993,"d":"-96,351.43 "}}]
[null,"dont charges",{"v":1318667.77,"d":"1,318,667.77"},{"v":864384.99,"d":"864,384.99"},{"v":1313923.84,"d":"1,313,923.84"},{"v":1459311.96,"d":"1,459,311.96"},{"v":1430889.6,"d":"1,430,889.60"},{"$f":"G316-C316","v":{"v":112221.83000000007,"d":"112,221.83"}}]
[null,"dont revenus",{"v":1378315.55,"d":"1,378,315.55"},{"v":1195103.07,"d":"1,195,103.07"},{"v":1548419.22,"d":"1,548,419.22"},{"v":1347223.55,"d":"1,347,223.55"},{"v":1586888.81,"d":"1,586,888.81"},{"$f":"G317-C317","v":{"v":208573.26,"d":"208,573.26"}}]
[]
[8,"Economie publique",{"$f":"C320-C321","v":{"v":-6591.679999999993,"d":"-6,591.68 "}},{"$f":"D320-D321","v":{"v":-24091.100000000035,"d":"-24,091.10 "}},{"v":-7307.110000000102,"d":"-7,307.11 "},{"v":2461.6199999999953,"d":"2,461.62"},{"v":68037.37,"d":"68,037.37"},{"$f":"G319-C319","v":{"v":74629.04999999999,"d":"74,629.05"}}]
[null,"dont charges",{"v":348379.77,"d":"348,379.77"},{"v":360219.55,"d":"360,219.55"},{"v":558352.19,"d":"558,352.19"},{"v":424016.45,"d":"424,016.45"},{"v":352054.65,"d":"352,054.65"},{"$f":"G320-C320","v":{"v":3674.8800000000047,"d":"3,674.88"}}]
[null,"dont revenus",{"v":354971.45,"d":"354,971.45"},{"v":384310.65,"d":"384,310.65"},{"v":565659.3,"d":"565,659.30"},{"v":421554.83,"d":"421,554.83"},{"v":284017.28,"d":"284,017.28"},{"$f":"G321-C321","v":{"v":-70954.16999999998,"d":"-70,954.17 "}}]
[]
[9,"Finances - Impôts",{"$f":"C324-C325","v":{"v":-6791870.78,"d":"-6,791,870.78 "}},{"$f":"D324-D325","v":{"v":-6503734.52,"d":"-6,503,734.52 "}},{"v":-6936931.510000001,"d":"-6,936,931.51 "},{"v":-7223503.77,"d":"-7,223,503.77 "},{"v":-8444771.75,"d":"-8,444,771.75 "},{"$f":"G323-C323","v":{"v":-1652900.9699999997,"d":"-1,652,900.97 "}}]
[null,"dont charges",{"v":996075.96,"d":"996,075.96"},{"v":1275288.75,"d":"1,275,288.75"},{"v":1750972.38,"d":"1,750,972.38"},{"v":2054074.68,"d":"2,054,074.68"},{"v":2100615.09,"d":"2,100,615.09"},{"$f":"G324-C324","v":{"v":1104539.13,"d":"1,104,539.13"}}]
[null,"dont revenus",{"v":7787946.74,"d":"7,787,946.74"},{"v":7779023.27,"d":"7,779,023.27"},{"v":8687903.89,"d":"8,687,903.89"},{"v":9277578.45,"d":"9,277,578.45"},{"v":10545386.84,"d":"10,545,386.84"},{"$f":"G325-C325","v":{"v":2757440.0999999996,"d":"2,757,440.10"}}]
[]
[null,"Récapitulation générale",{"$f":"C287+C291+C295+C299+C303+C307+C311+C315+C319+C323","v":{"v":-33519.96999999974,"d":"-33,519.97 "}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G327-C327","v":{"v":33519.96999999974,"d":"33,519.97"}}]
[null,"dont charges",{"v":10937539.899999999,"d":"10,937,539.90"},{"v":10981055.23,"d":"10,981,055.23"},{"v":12322576.579999998,"d":"12,322,576.58"},{"v":12693036.079999998,"d":"12,693,036.08"},{"v":14665859.48,"d":"14,665,859.48"},{"$f":"G328-C328","v":{"v":3728319.580000002,"d":"3,728,319.58"}}]
[null,"dont revenus",{"v":10971059.870000001,"d":"10,971,059.87"},{"v":10981055.23,"d":"10,981,055.23"},{"v":12322576.580000002,"d":"12,322,576.58"},{"v":12693036.079999998,"d":"12,693,036.08"},{"v":14665859.48,"d":"14,665,859.48"},{"$f":"G329-C329","v":{"v":3694799.6099999994,"d":"3,694,799.61"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F331+1","v":2024},"Variation"]
["Delémont",null,{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12739,"d":"12,739"},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"G332-C332","v":195}]
[null,null,"Delémont","Delémont","Delémont","Delémont",{"$f":"F333","v":"Delémont"},"Delémont"]
[0,"Administration générale",{"$f":"C335-C336","v":{"v":5292445.4,"d":"5,292,445.40"}},{"$f":"D335-D336","v":{"v":5519253.44,"d":"5,519,253.44"}},{"v":5883723.37,"d":"5,883,723.37"},{"v":5999727.89,"d":"5,999,727.89"},{"v":5717607.630000001,"d":"5,717,607.63"},{"$f":"G334-C334","v":{"v":425162.23000000045,"d":"425,162.23"}}]
[null,"dont charges",{"v":6187961.16,"d":"6,187,961.16"},{"v":6371151.11,"d":"6,371,151.11"},{"v":6872263.75,"d":"6,872,263.75"},{"v":6944703.46,"d":"6,944,703.46"},{"v":6860312.07,"d":"6,860,312.07"},{"$f":"G335-C335","v":{"v":672350.9100000001,"d":"672,350.91"}}]
[null,"dont revenus",{"v":895515.76,"d":"895,515.76"},{"v":851897.67,"d":"851,897.67"},{"v":988540.38,"d":"988,540.38"},{"v":944975.57,"d":"944,975.57"},{"v":1142704.44,"d":"1,142,704.44"},{"$f":"G336-C336","v":{"v":247188.67999999993,"d":"247,188.68"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C339-C340","v":{"v":1994671.65,"d":"1,994,671.65"}},{"$f":"D339-D340","v":{"v":2048207.73,"d":"2,048,207.73"}},{"v":1946632.9000000001,"d":"1,946,632.90"},{"v":1982805.13,"d":"1,982,805.13"},{"v":1923728.8199999998,"d":"1,923,728.82"},{"$f":"G338-C338","v":{"v":-70942.83000000007,"d":"-70,942.83 "}}]
[null,"dont charges",{"v":4035627.25,"d":"4,035,627.25"},{"v":4050893.02,"d":"4,050,893.02"},{"v":4030844.37,"d":"4,030,844.37"},{"v":4099957.17,"d":"4,099,957.17"},{"v":4022493.5,"d":"4,022,493.50"},{"$f":"G339-C339","v":{"v":-13133.75,"d":"-13,133.75 "}}]
[null,"dont revenus",{"v":2040955.6,"d":"2,040,955.60"},{"v":2002685.29,"d":"2,002,685.29"},{"v":2084211.47,"d":"2,084,211.47"},{"v":2117152.04,"d":"2,117,152.04"},{"v":2098764.68,"d":"2,098,764.68"},{"$f":"G340-C340","v":{"v":57809.080000000075,"d":"57,809.08"}}]
[]
[2,"Formation",{"$f":"C343-C344","v":{"v":16449187.39,"d":"16,449,187.39"}},{"$f":"D343-D344","v":{"v":16377369.05,"d":"16,377,369.05"}},{"v":16340285.790000001,"d":"16,340,285.79"},{"v":16896015.580000002,"d":"16,896,015.58"},{"v":16568668.64,"d":"16,568,668.64"},{"$f":"G342-C342","v":{"v":119481.25,"d":"119,481.25"}}]
[null,"dont charges",{"v":17636051.37,"d":"17,636,051.37"},{"v":17576525.32,"d":"17,576,525.32"},{"v":17536442.89,"d":"17,536,442.89"},{"v":18096754.28,"d":"18,096,754.28"},{"v":17832392.62,"d":"17,832,392.62"},{"$f":"G343-C343","v":{"v":196341.25,"d":"196,341.25"}}]
[null,"dont revenus",{"v":1186863.98,"d":"1,186,863.98"},{"v":1199156.27,"d":"1,199,156.27"},{"v":1196157.1,"d":"1,196,157.10"},{"v":1200738.7,"d":"1,200,738.70"},{"v":1263723.98,"d":"1,263,723.98"},{"$f":"G344-C344","v":{"v":76860,"d":"76,860.00"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C347-C348","v":{"v":4709971.33,"d":"4,709,971.33"}},{"$f":"D347-D348","v":{"v":4997380.52,"d":"4,997,380.52"}},{"v":5017183.68,"d":"5,017,183.68"},{"v":5101717.64,"d":"5,101,717.64"},{"v":5199167.75,"d":"5,199,167.75"},{"$f":"G346-C346","v":{"v":489196.4199999999,"d":"489,196.42"}}]
[null,"dont charges",{"v":5654955.58,"d":"5,654,955.58"},{"v":5750884.22,"d":"5,750,884.22"},{"v":5997756.47,"d":"5,997,756.47"},{"v":6227078.42,"d":"6,227,078.42"},{"v":6393380.36,"d":"6,393,380.36"},{"$f":"G347-C347","v":{"v":738424.7800000003,"d":"738,424.78"}}]
[null,"dont revenus",{"v":944984.25,"d":"944,984.25"},{"v":753503.7,"d":"753,503.70"},{"v":980572.79,"d":"980,572.79"},{"v":1125360.78,"d":"1,125,360.78"},{"v":1194212.61,"d":"1,194,212.61"},{"$f":"G348-C348","v":{"v":249228.3600000001,"d":"249,228.36"}}]
[]
[4,"Santé",{"$f":"C351-C352","v":{"v":137292.01,"d":"137,292.01"}},{"$f":"D351-D352","v":{"v":105365.25,"d":"105,365.25"}},{"v":92744,"d":"92,744.00"},{"v":107358.1,"d":"107,358.10"},{"v":115196.3,"d":"115,196.30"},{"$f":"G350-C350","v":{"v":-22095.710000000006,"d":"-22,095.71 "}}]
[null,"dont charges",{"v":147133.51,"d":"147,133.51"},{"v":188074.1,"d":"188,074.10"},{"v":108046.8,"d":"108,046.80"},{"v":117255.3,"d":"117,255.30"},{"v":125446.33,"d":"125,446.33"},{"$f":"G351-C351","v":{"v":-21687.180000000008,"d":"-21,687.18 "}}]
[null,"dont revenus",{"v":9841.5,"d":"9,841.50"},{"v":82708.85,"d":"82,708.85"},{"v":15302.8,"d":"15,302.80"},{"v":9897.2,"d":"9,897.20"},{"v":10250.03,"d":"10,250.03"},{"$f":"G352-C352","v":{"v":408.53000000000065,"d":"408.53"}}]
[]
[5,"Prévoyance sociale",{"$f":"C355-C356","v":{"v":9777395.010000002,"d":"9,777,395.01"}},{"$f":"D355-D356","v":{"v":9430192.559999999,"d":"9,430,192.56"}},{"v":10410699.889999999,"d":"10,410,699.89"},{"v":11540257.55,"d":"11,540,257.55"},{"v":10627637.149999999,"d":"10,627,637.15"},{"$f":"G354-C354","v":{"v":850242.1399999969,"d":"850,242.14"}}]
[null,"dont charges",{"v":22381762.53,"d":"22,381,762.53"},{"v":22302588.2,"d":"22,302,588.20"},{"v":22898799.45,"d":"22,898,799.45"},{"v":23206283.57,"d":"23,206,283.57"},{"v":22428048.63,"d":"22,428,048.63"},{"$f":"G355-C355","v":{"v":46286.099999997765,"d":"46,286.10"}}]
[null,"dont revenus",{"v":12604367.52,"d":"12,604,367.52"},{"v":12872395.64,"d":"12,872,395.64"},{"v":12488099.56,"d":"12,488,099.56"},{"v":11666026.02,"d":"11,666,026.02"},{"v":11800411.48,"d":"11,800,411.48"},{"$f":"G356-C356","v":{"v":-803956.0399999991,"d":"-803,956.04 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C359-C360","v":{"v":4627432.029999999,"d":"4,627,432.03"}},{"$f":"D359-D360","v":{"v":5397569.5600000005,"d":"5,397,569.56"}},{"v":5574243.390000001,"d":"5,574,243.39"},{"v":5525332.66,"d":"5,525,332.66"},{"v":5432661.93,"d":"5,432,661.93"},{"$f":"G358-C358","v":{"v":805229.9000000004,"d":"805,229.90"}}]
[null,"dont charges",{"v":6922362.68,"d":"6,922,362.68"},{"v":7106265.03,"d":"7,106,265.03"},{"v":7886777.92,"d":"7,886,777.92"},{"v":7813044.37,"d":"7,813,044.37"},{"v":7567796.68,"d":"7,567,796.68"},{"$f":"G359-C359","v":{"v":645434,"d":"645,434.00"}}]
[null,"dont revenus",{"v":2294930.65,"d":"2,294,930.65"},{"v":1708695.47,"d":"1,708,695.47"},{"v":2312534.53,"d":"2,312,534.53"},{"v":2287711.71,"d":"2,287,711.71"},{"v":2135134.75,"d":"2,135,134.75"},{"$f":"G360-C360","v":{"v":-159795.8999999999,"d":"-159,795.90 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C363-C364","v":{"v":-311887.22000000067,"d":"-311,887.22 "}},{"$f":"D363-D364","v":{"v":-606310.25,"d":"-606,310.25 "}},{"v":-984166.7000000011,"d":"-984,166.70 "},{"v":133661.77999999933,"d":"133,661.78"},{"v":-102877.34999999963,"d":"-102,877.35 "},{"$f":"G362-C362","v":{"v":209009.87000000104,"d":"209,009.87"}}]
[null,"dont charges",{"v":10183309.69,"d":"10,183,309.69"},{"v":9636575.98,"d":"9,636,575.98"},{"v":10402673.36,"d":"10,402,673.36"},{"v":12020417.84,"d":"12,020,417.84"},{"v":11468780.23,"d":"11,468,780.23"},{"$f":"G363-C363","v":{"v":1285470.540000001,"d":"1,285,470.54"}}]
[null,"dont revenus",{"v":10495196.91,"d":"10,495,196.91"},{"v":10242886.23,"d":"10,242,886.23"},{"v":11386840.06,"d":"11,386,840.06"},{"v":11886756.06,"d":"11,886,756.06"},{"v":11571657.58,"d":"11,571,657.58"},{"$f":"G364-C364","v":{"v":1076460.67,"d":"1,076,460.67"}}]
[]
[8,"Economie publique",{"$f":"C367-C368","v":{"v":-287348.25,"d":"-287,348.25 "}},{"$f":"D367-D368","v":{"v":-955061.75,"d":"-955,061.75 "}},{"v":978700.6300000027,"d":"978,700.63"},{"v":612043.8000000045,"d":"612,043.80"},{"v":676526.1000000015,"d":"676,526.10"},{"$f":"G366-C366","v":{"v":963874.3500000015,"d":"963,874.35"}}]
[null,"dont charges",{"v":24509229.13,"d":"24,509,229.13"},{"v":26161144.67,"d":"26,161,144.67"},{"v":31404276.85,"d":"31,404,276.85"},{"v":40725078.49,"d":"40,725,078.49"},{"v":42180513.53,"d":"42,180,513.53"},{"$f":"G367-C367","v":{"v":17671284.400000002,"d":"17,671,284.40"}}]
[null,"dont revenus",{"v":24796577.38,"d":"24,796,577.38"},{"v":27116206.42,"d":"27,116,206.42"},{"v":30425576.22,"d":"30,425,576.22"},{"v":40113034.69,"d":"40,113,034.69"},{"v":41503987.43,"d":"41,503,987.43"},{"$f":"G368-C368","v":{"v":16707410.05,"d":"16,707,410.05"}}]
[]
[9,"Finances - Impôts",{"$f":"C371-C372","v":{"v":-44478832.53,"d":"-44,478,832.53 "}},{"$f":"D371-D372","v":{"v":-42313966.11,"d":"-42,313,966.11 "}},{"v":-45260046.95,"d":"-45,260,046.95 "},{"v":-45724558.53,"d":"-45,724,558.53 "},{"v":-40980318.56,"d":"-40,980,318.56 "},{"$f":"G370-C370","v":{"v":3498513.969999999,"d":"3,498,513.97"}}]
[null,"dont charges",{"v":8776992.84,"d":"8,776,992.84"},{"v":10366093.95,"d":"10,366,093.95"},{"v":12724033.39,"d":"12,724,033.39"},{"v":14476722.19,"d":"14,476,722.19"},{"v":24883573.98,"d":"24,883,573.98"},{"$f":"G371-C371","v":{"v":16106581.14,"d":"16,106,581.14"}}]
[null,"dont revenus",{"v":53255825.37,"d":"53,255,825.37"},{"v":52680060.06,"d":"52,680,060.06"},{"v":57984080.34,"d":"57,984,080.34"},{"v":60201280.72,"d":"60,201,280.72"},{"v":65863892.54,"d":"65,863,892.54"},{"$f":"G372-C372","v":{"v":12608067.170000002,"d":"12,608,067.17"}}]
[]
[null,"Récapitulation générale",{"$f":"C334+C338+C342+C346+C350+C354+C358+C362+C366+C370","v":{"v":-2089673.1799999923,"d":"-2,089,673.18 "}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2174361.6000000015,"d":"2,174,361.60"},{"v":5177998.410000004,"d":"5,177,998.41"},{"$f":"G374-C374","v":{"v":7267671.589999996,"d":"7,267,671.59"}}]
[null,"dont charges",{"v":106435385.74,"d":"106,435,385.74"},{"v":109510195.60000001,"d":"109,510,195.60"},{"v":119861915.25000001,"d":"119,861,915.25"},{"v":133727295.09,"d":"133,727,295.09"},{"v":143762737.93,"d":"143,762,737.93"},{"$f":"G375-C375","v":{"v":37327352.19000001,"d":"37,327,352.19"}}]
[null,"dont revenus",{"v":108525058.91999999,"d":"108,525,058.92"},{"v":109510195.60000001,"d":"109,510,195.60"},{"v":119861915.25,"d":"119,861,915.25"},{"v":131552933.49,"d":"131,552,933.49"},{"v":138584739.51999998,"d":"138,584,739.52"},{"$f":"G376-C376","v":{"v":30059680.599999994,"d":"30,059,680.60"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F378+1","v":2024},"Variation"]
["Develier",null,{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"G379-C379","v":22}]
[null,null,"Develier","Develier","Develier","Develier",{"$f":"F380","v":"Develier"},"Develier"]
[0,"Administration générale",{"$f":"C382-C383","v":{"v":420029,"d":"420,029.00"}},{"$f":"D382-D383","v":{"v":416675.55000000005,"d":"416,675.55"}},{"v":424935.91,"d":"424,935.91"},{"v":448068.02,"d":"448,068.02"},{"v":476703.25,"d":"476,703.25"},{"$f":"G381-C381","v":{"v":56674.25,"d":"56,674.25"}}]
[null,"dont charges",{"v":659536.65,"d":"659,536.65"},{"v":640327.55,"d":"640,327.55"},{"v":648620.71,"d":"648,620.71"},{"v":689356.53,"d":"689,356.53"},{"v":713120.6,"d":"713,120.60"},{"$f":"G382-C382","v":{"v":53583.94999999995,"d":"53,583.95"}}]
[null,"dont revenus",{"v":239507.65,"d":"239,507.65"},{"v":223652,"d":"223,652.00"},{"v":223684.8,"d":"223,684.80"},{"v":241288.51,"d":"241,288.51"},{"v":236417.35,"d":"236,417.35"},{"$f":"G383-C383","v":{"v":-3090.2999999999884,"d":"-3,090.30 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C386-C387","v":{"v":38175.850000000006,"d":"38,175.85"}},{"$f":"D386-D387","v":{"v":47838.04999999999,"d":"47,838.05"}},{"v":42482.44999999998,"d":"42,482.45"},{"v":46140.999999999985,"d":"46,141.00"},{"v":41769.48999999999,"d":"41,769.49"},{"$f":"G385-C385","v":{"v":3593.639999999985,"d":"3,593.64"}}]
[null,"dont charges",{"v":127788.05,"d":"127,788.05"},{"v":144185.9,"d":"144,185.90"},{"v":146572.55,"d":"146,572.55"},{"v":145964.3,"d":"145,964.30"},{"v":143372.65,"d":"143,372.65"},{"$f":"G386-C386","v":{"v":15584.599999999991,"d":"15,584.60"}}]
[null,"dont revenus",{"v":89612.2,"d":"89,612.20"},{"v":96347.85,"d":"96,347.85"},{"v":104090.1,"d":"104,090.10"},{"v":99823.3,"d":"99,823.30"},{"v":101603.16,"d":"101,603.16"},{"$f":"G387-C387","v":{"v":11990.960000000006,"d":"11,990.96"}}]
[]
[2,"Formation",{"$f":"C390-C391","v":{"v":1862499.76,"d":"1,862,499.76"}},{"$f":"D390-D391","v":{"v":1817730.76,"d":"1,817,730.76"}},{"v":1859112.3099999998,"d":"1,859,112.31"},{"v":1852631.3099999998,"d":"1,852,631.31"},{"v":1819897.6400000001,"d":"1,819,897.64"},{"$f":"G389-C389","v":{"v":-42602.11999999988,"d":"-42,602.12 "}}]
[null,"dont charges",{"v":1906815.51,"d":"1,906,815.51"},{"v":1858640.81,"d":"1,858,640.81"},{"v":1903187.41,"d":"1,903,187.41"},{"v":1909320.66,"d":"1,909,320.66"},{"v":1886423.79,"d":"1,886,423.79"},{"$f":"G390-C390","v":{"v":-20391.719999999972,"d":"-20,391.72 "}}]
[null,"dont revenus",{"v":44315.75,"d":"44,315.75"},{"v":40910.05,"d":"40,910.05"},{"v":44075.1,"d":"44,075.10"},{"v":56689.35,"d":"56,689.35"},{"v":66526.15,"d":"66,526.15"},{"$f":"G391-C391","v":{"v":22210.399999999994,"d":"22,210.40"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C394-C395","v":{"v":56087.94,"d":"56,087.94"}},{"$f":"D394-D395","v":{"v":51895.05,"d":"51,895.05"}},{"v":80755.76000000001,"d":"80,755.76"},{"v":73479.29,"d":"73,479.29"},{"v":90551.01000000001,"d":"90,551.01"},{"$f":"G393-C393","v":{"v":34463.07000000001,"d":"34,463.07"}}]
[null,"dont charges",{"v":66389.94,"d":"66,389.94"},{"v":65897.05,"d":"65,897.05"},{"v":104811.86,"d":"104,811.86"},{"v":95183.09,"d":"95,183.09"},{"v":112327.96,"d":"112,327.96"},{"$f":"G394-C394","v":{"v":45938.020000000004,"d":"45,938.02"}}]
[null,"dont revenus",{"v":10302,"d":"10,302.00"},{"v":14002,"d":"14,002.00"},{"v":24056.1,"d":"24,056.10"},{"v":21703.8,"d":"21,703.80"},{"v":21776.95,"d":"21,776.95"},{"$f":"G395-C395","v":{"v":11474.95,"d":"11,474.95"}}]
[]
[4,"Santé",{"$f":"C398-C399","v":{"v":19467.87,"d":"19,467.87"}},{"$f":"D398-D399","v":{"v":12158.07,"d":"12,158.07"}},{"v":11106.630000000001,"d":"11,106.63"},{"v":9737.05,"d":"9,737.05"},{"v":12072.91,"d":"12,072.91"},{"$f":"G397-C397","v":{"v":-7394.959999999999,"d":"-7,394.96 "}}]
[null,"dont charges",{"v":19957.32,"d":"19,957.32"},{"v":12158.07,"d":"12,158.07"},{"v":11160.18,"d":"11,160.18"},{"v":9737.05,"d":"9,737.05"},{"v":12272.91,"d":"12,272.91"},{"$f":"G398-C398","v":{"v":-7684.41,"d":"-7,684.41 "}}]
[null,"dont revenus",489.45,{"v":0,"d":"0.00"},53.55,{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"$f":"G399-C399","v":{"v":-289.45,"d":"-289.45 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C402-C403","v":{"v":1014081.5099999999,"d":"1,014,081.51"}},{"$f":"D402-D403","v":{"v":1115717.89,"d":"1,115,717.89"}},{"v":1160971.44,"d":"1,160,971.44"},{"v":1305243.22,"d":"1,305,243.22"},{"v":1432463.7999999998,"d":"1,432,463.80"},{"$f":"G401-C401","v":{"v":418382.2899999999,"d":"418,382.29"}}]
[null,"dont charges",{"v":1596599.65,"d":"1,596,599.65"},{"v":1689054.64,"d":"1,689,054.64"},{"v":1617727.79,"d":"1,617,727.79"},{"v":1669934.17,"d":"1,669,934.17"},{"v":1696804.7,"d":"1,696,804.70"},{"$f":"G402-C402","v":{"v":100205.05000000005,"d":"100,205.05"}}]
[null,"dont revenus",{"v":582518.14,"d":"582,518.14"},{"v":573336.75,"d":"573,336.75"},{"v":456756.35,"d":"456,756.35"},{"v":364690.95,"d":"364,690.95"},{"v":264340.9,"d":"264,340.90"},{"$f":"G403-C403","v":{"v":-318177.24,"d":"-318,177.24 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C406-C407","v":{"v":250431.91999999998,"d":"250,431.92"}},{"$f":"D406-D407","v":{"v":241020.97000000003,"d":"241,020.97"}},{"v":263161.86,"d":"263,161.86"},{"v":250456.50999999995,"d":"250,456.51"},{"v":275033.87,"d":"275,033.87"},{"$f":"G405-C405","v":{"v":24601.95000000001,"d":"24,601.95"}}]
[null,"dont charges",{"v":496023.37,"d":"496,023.37"},{"v":533477.17,"d":"533,477.17"},{"v":512983.16,"d":"512,983.16"},{"v":523038.66,"d":"523,038.66"},{"v":556035.22,"d":"556,035.22"},{"$f":"G406-C406","v":{"v":60011.84999999998,"d":"60,011.85"}}]
[null,"dont revenus",{"v":245591.45,"d":"245,591.45"},{"v":292456.2,"d":"292,456.20"},{"v":249821.3,"d":"249,821.30"},{"v":272582.15,"d":"272,582.15"},{"v":281001.35,"d":"281,001.35"},{"$f":"G407-C407","v":{"v":35409.899999999965,"d":"35,409.90"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C410-C411","v":{"v":-80072.70999999996,"d":"-80,072.71 "}},{"$f":"D410-D411","v":{"v":-81149.81000000006,"d":"-81,149.81 "}},{"v":-81805.71999999997,"d":"-81,805.72 "},{"v":-81745.21999999997,"d":"-81,745.22 "},{"v":-13846.030000000028,"d":"-13,846.03 "},{"$f":"G409-C409","v":{"v":66226.67999999993,"d":"66,226.68"}}]
[null,"dont charges",{"v":610016.14,"d":"610,016.14"},{"v":666867.84,"d":"666,867.84"},{"v":1008027.55,"d":"1,008,027.55"},{"v":776248.66,"d":"776,248.66"},{"v":791175,"d":"791,175.00"},{"$f":"G410-C410","v":{"v":181158.86,"d":"181,158.86"}}]
[null,"dont revenus",{"v":690088.85,"d":"690,088.85"},{"v":748017.65,"d":"748,017.65"},{"v":1089833.27,"d":"1,089,833.27"},{"v":857993.88,"d":"857,993.88"},{"v":805021.03,"d":"805,021.03"},{"$f":"G411-C411","v":{"v":114932.18000000005,"d":"114,932.18"}}]
[]
[8,"Economie publique",{"$f":"C414-C415","v":{"v":-28060.860000000102,"d":"-28,060.86 "}},{"$f":"D414-D415","v":{"v":-73231.44999999995,"d":"-73,231.45 "}},{"v":-49759.22999999998,"d":"-49,759.23 "},{"v":-67268.7799999998,"d":"-67,268.78 "},{"v":-67874.92000000039,"d":"-67,874.92 "},{"$f":"G413-C413","v":{"v":-39814.06000000029,"d":"-39,814.06 "}}]
[null,"dont charges",{"v":1585275.4,"d":"1,585,275.40"},{"v":1681496.79,"d":"1,681,496.79"},{"v":1941112.93,"d":"1,941,112.93"},{"v":2420140.04,"d":"2,420,140.04"},{"v":3237904.51,"d":"3,237,904.51"},{"$f":"G414-C414","v":{"v":1652629.1099999999,"d":"1,652,629.11"}}]
[null,"dont revenus",{"v":1613336.26,"d":"1,613,336.26"},{"v":1754728.24,"d":"1,754,728.24"},{"v":1990872.16,"d":"1,990,872.16"},{"v":2487408.82,"d":"2,487,408.82"},{"v":3305779.43,"d":"3,305,779.43"},{"$f":"G415-C415","v":{"v":1692443.1700000002,"d":"1,692,443.17"}}]
[]
[9,"Finances - Impôts",{"$f":"C418-C419","v":{"v":-3551287.42,"d":"-3,551,287.42 "}},{"$f":"D418-D419","v":{"v":-3836913.17,"d":"-3,836,913.17 "}},{"v":-3597747.9699999997,"d":"-3,597,747.97 "},{"v":-4073227.6300000004,"d":"-4,073,227.63 "},{"v":-4025243.8600000003,"d":"-4,025,243.86 "},{"$f":"G417-C417","v":{"v":-473956.4400000004,"d":"-473,956.44 "}}]
[null,"dont charges",{"v":104238.63,"d":"104,238.63"},{"v":189185.99,"d":"189,185.99"},{"v":126926.87,"d":"126,926.87"},{"v":129551.1,"d":"129,551.10"},{"v":180129.84,"d":"180,129.84"},{"$f":"G418-C418","v":{"v":75891.20999999999,"d":"75,891.21"}}]
[null,"dont revenus",{"v":3655526.05,"d":"3,655,526.05"},{"v":4026099.16,"d":"4,026,099.16"},{"v":3724674.84,"d":"3,724,674.84"},{"v":4202778.73,"d":"4,202,778.73"},{"v":4205373.7,"d":"4,205,373.70"},{"$f":"G419-C419","v":{"v":549847.6500000004,"d":"549,847.65"}}]
[]
[null,"Récapitulation générale",{"$f":"C381+C385+C389+C393+C397+C401+C405+C409+C413+C417","v":{"v":1352.859999999404,"d":"1,352.86"}},{"v":-288258.0900000008,"d":"-288,258.09 "},{"v":113213.43999999994,"d":"113,213.44"},{"v":-236485.23000000045,"d":"-236,485.23 "},{"v":41527.15999999875,"d":"41,527.16"},{"$f":"G421-C421","v":{"v":40174.29999999935,"d":"40,174.30"}}]
[null,"dont charges",{"v":7172640.659999999,"d":"7,172,640.66"},{"v":7481291.81,"d":"7,481,291.81"},{"v":8021131.01,"d":"8,021,131.01"},{"v":8368474.26,"d":"8,368,474.26"},{"v":9329567.18,"d":"9,329,567.18"},{"$f":"G422-C422","v":{"v":2156926.5200000005,"d":"2,156,926.52"}}]
[null,"dont revenus",{"v":7171287.8,"d":"7,171,287.80"},{"v":7769549.9,"d":"7,769,549.90"},{"v":7907917.57,"d":"7,907,917.57"},{"v":8604959.49,"d":"8,604,959.49"},{"v":9288040.02,"d":"9,288,040.02"},{"$f":"G423-C423","v":{"v":2116752.2199999997,"d":"2,116,752.22"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F425+1","v":2024},"Variation"]
["Ederswiler",null,118,117,112,117,{"$f":"'Base de données pop.'!C11","v":115},{"$f":"G426-C426","v":{"v":-3,"d":"-3 "}}]
[null,null,"Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"F427","v":"Ederswiler"},"Ederswiler"]
[0,"Administration générale",{"$f":"C429-C430","v":{"v":41884.8,"d":"41,884.80"}},{"$f":"D429-D430","v":{"v":51185.549999999996,"d":"51,185.55"}},{"v":64376.59,"d":"64,376.59"},{"v":93623.56,"d":"93,623.56"},{"v":75065.87,"d":"75,065.87"},{"$f":"G428-C428","v":{"v":33181.06999999999,"d":"33,181.07"}}]
[null,"dont charges",{"v":63842.1,"d":"63,842.10"},{"v":70815.65,"d":"70,815.65"},{"v":83825.93,"d":"83,825.93"},{"v":112781.06,"d":"112,781.06"},{"v":93832.77,"d":"93,832.77"},{"$f":"G429-C429","v":{"v":29990.670000000006,"d":"29,990.67"}}]
[null,"dont revenus",{"v":21957.3,"d":"21,957.30"},{"v":19630.1,"d":"19,630.10"},{"v":19449.34,"d":"19,449.34"},{"v":19157.5,"d":"19,157.50"},{"v":18766.9,"d":"18,766.90"},{"$f":"G430-C430","v":{"v":-3190.399999999998,"d":"-3,190.40 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C433-C434","v":{"v":16106.2,"d":"16,106.20"}},{"$f":"D433-D434","v":{"v":12171.43,"d":"12,171.43"}},{"v":16740.89,"d":"16,740.89"},{"v":17061.56,"d":"17,061.56"},{"v":10413.05,"d":"10,413.05"},{"$f":"G432-C432","v":{"v":-5693.1500000000015,"d":"-5,693.15 "}}]
[null,"dont charges",{"v":17301.4,"d":"17,301.40"},{"v":13983.78,"d":"13,983.78"},{"v":18446.05,"d":"18,446.05"},{"v":19336.41,"d":"19,336.41"},{"v":12731.8,"d":"12,731.80"},{"$f":"G433-C433","v":{"v":-4569.600000000002,"d":"-4,569.60 "}}]
[null,"dont revenus",{"v":1195.2,"d":"1,195.20"},{"v":1812.35,"d":"1,812.35"},{"v":1705.16,"d":"1,705.16"},{"v":2274.85,"d":"2,274.85"},{"v":2318.75,"d":"2,318.75"},{"$f":"G434-C434","v":{"v":1123.55,"d":"1,123.55"}}]
[]
[2,"Formation",{"$f":"C437-C438","v":{"v":140899.30000000002,"d":"140,899.30"}},{"$f":"D437-D438","v":{"v":134846.4,"d":"134,846.40"}},{"v":135427,"d":"135,427.00"},{"v":135181.86,"d":"135,181.86"},{"v":151402.66,"d":"151,402.66"},{"$f":"G436-C436","v":{"v":10503.359999999986,"d":"10,503.36"}}]
[null,"dont charges",{"v":141092.35,"d":"141,092.35"},{"v":134981.4,"d":"134,981.40"},{"v":135584,"d":"135,584.00"},{"v":135316.86,"d":"135,316.86"},{"v":151536.66,"d":"151,536.66"},{"$f":"G437-C437","v":{"v":10444.309999999998,"d":"10,444.31"}}]
[null,"dont revenus",193.05,{"v":135,"d":"135.00"},{"v":157,"d":"157.00"},{"v":135,"d":"135.00"},{"v":134,"d":"134.00"},{"$f":"G438-C438","v":{"v":-59.05000000000001,"d":"-59.05 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C441-C442","v":{"v":0,"d":"0.00"}},{"$f":"D441-D442","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G440-C440","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G441-C441","v":{"v":0,"d":"0.00"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G442-C442","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C445-C446","v":{"v":0,"d":"0.00"}},{"$f":"D445-D446","v":486.95},{"v":1596.4,"d":"1,596.40"},{"v":1210.09,"d":"1,210.09"},{"v":1233.65,"d":"1,233.65"},{"$f":"G444-C444","v":{"v":1233.65,"d":"1,233.65"}}]
[null,"dont charges",{"v":0,"d":"0.00"},486.95,{"v":1596.4,"d":"1,596.40"},{"v":1210.09,"d":"1,210.09"},{"v":1233.65,"d":"1,233.65"},{"$f":"G445-C445","v":{"v":1233.65,"d":"1,233.65"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G446-C446","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C449-C450","v":{"v":112408.95,"d":"112,408.95"}},{"$f":"D449-D450","v":{"v":79792.3,"d":"79,792.30"}},{"v":87867.8,"d":"87,867.80"},{"v":63163.05,"d":"63,163.05"},{"v":92304.35,"d":"92,304.35"},{"$f":"G448-C448","v":{"v":-20104.59999999999,"d":"-20,104.60 "}}]
[null,"dont charges",{"v":150631.15,"d":"150,631.15"},{"v":196337.44,"d":"196,337.44"},{"v":88364.32,"d":"88,364.32"},{"v":109653.1,"d":"109,653.10"},{"v":111829.8,"d":"111,829.80"},{"$f":"G449-C449","v":{"v":-38801.34999999999,"d":"-38,801.35 "}}]
[null,"dont revenus",{"v":38222.2,"d":"38,222.20"},{"v":116545.14,"d":"116,545.14"},496.52,{"v":46490.05,"d":"46,490.05"},{"v":19525.45,"d":"19,525.45"},{"$f":"G450-C450","v":{"v":-18696.749999999996,"d":"-18,696.75 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C453-C454","v":{"v":8139.799999999996,"d":"8,139.80"}},{"$f":"D453-D454","v":{"v":22688.01,"d":"22,688.01"}},{"v":29986.73,"d":"29,986.73"},{"v":36392.34,"d":"36,392.34"},{"v":17604.550000000003,"d":"17,604.55"},{"$f":"G452-C452","v":{"v":9464.750000000007,"d":"9,464.75"}}]
[null,"dont charges",{"v":39850.95,"d":"39,850.95"},{"v":28664.01,"d":"28,664.01"},{"v":37432.18,"d":"37,432.18"},{"v":44442.49,"d":"44,442.49"},{"v":24064.9,"d":"24,064.90"},{"$f":"G453-C453","v":{"v":-15786.049999999996,"d":"-15,786.05 "}}]
[null,"dont revenus",{"v":31711.15,"d":"31,711.15"},{"v":5976,"d":"5,976.00"},{"v":7445.45,"d":"7,445.45"},{"v":8050.15,"d":"8,050.15"},{"v":6460.35,"d":"6,460.35"},{"$f":"G454-C454","v":{"v":-25250.800000000003,"d":"-25,250.80 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C457-C458","v":{"v":2353.9000000000015,"d":"2,353.90"}},{"$f":"D457-D458","v":{"v":-1338.8099999999977,"d":"-1,338.81 "}},{"v":1328.7200000000012,"d":"1,328.72"},{"v":15368.159999999996,"d":"15,368.16"},{"v":-4605.489999999998,"d":"-4,605.49 "},{"$f":"G456-C456","v":{"v":-6959.389999999999,"d":"-6,959.39 "}}]
[null,"dont charges",{"v":43666.25,"d":"43,666.25"},{"v":42756.79,"d":"42,756.79"},{"v":43173.62,"d":"43,173.62"},{"v":54900.31,"d":"54,900.31"},{"v":41650.91,"d":"41,650.91"},{"$f":"G457-C457","v":{"v":-2015.3399999999965,"d":"-2,015.34 "}}]
[null,"dont revenus",{"v":41312.35,"d":"41,312.35"},{"v":44095.6,"d":"44,095.60"},{"v":41844.9,"d":"41,844.90"},{"v":39532.15,"d":"39,532.15"},{"v":46256.4,"d":"46,256.40"},{"$f":"G458-C458","v":{"v":4944.050000000003,"d":"4,944.05"}}]
[]
[8,"Economie publique",{"$f":"C461-C462","v":{"v":2105.75,"d":"2,105.75"}},{"$f":"D461-D462","v":{"v":0,"d":"0.00"}},{"v":2329.2,"d":"2,329.20"},{"v":1834.9,"d":"1,834.90"},{"v":1858.3,"d":"1,858.30"},{"$f":"G460-C460","v":{"v":-247.45000000000005,"d":"-247.45 "}}]
[null,"dont charges",{"v":4182.55,"d":"4,182.55"},{"v":0,"d":"0.00"},{"v":2423.2,"d":"2,423.20"},{"v":1834.9,"d":"1,834.90"},{"v":1858.3,"d":"1,858.30"},{"$f":"G461-C461","v":{"v":-2324.25,"d":"-2,324.25 "}}]
[null,"dont revenus",{"v":2076.8,"d":"2,076.80"},{"v":0,"d":"0.00"},{"v":94,"d":"94.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G462-C462","v":{"v":-2076.8,"d":"-2,076.80 "}}]
[]
[9,"Finances - Impôts",{"$f":"C465-C466","v":{"v":-259979.78,"d":"-259,979.78 "}},{"$f":"D465-D466","v":{"v":-290599.71,"d":"-290,599.71 "}},{"v":-344754.39999999997,"d":"-344,754.40 "},{"v":-363835.52,"d":"-363,835.52 "},{"v":-345276.94,"d":"-345,276.94 "},{"$f":"G464-C464","v":{"v":-85297.16,"d":"-85,297.16 "}}]
[null,"dont charges",{"v":111909.34,"d":"111,909.34"},{"v":47994.63,"d":"47,994.63"},{"v":50574.83,"d":"50,574.83"},{"v":47695.61,"d":"47,695.61"},{"v":31286.04,"d":"31,286.04"},{"$f":"G465-C465","v":{"v":-80623.29999999999,"d":"-80,623.30 "}}]
[null,"dont revenus",{"v":371889.12,"d":"371,889.12"},{"v":338594.34,"d":"338,594.34"},{"v":395329.23,"d":"395,329.23"},{"v":411531.13,"d":"411,531.13"},{"v":376562.98,"d":"376,562.98"},{"$f":"G466-C466","v":{"v":4673.859999999986,"d":"4,673.86"}}]
[]
[null,"Récapitulation générale",{"$f":"C428+C432+C436+C440+C444+C448+C452+C456+C460+C464","v":{"v":63918.92000000001,"d":"63,918.92"}},{"v":9232.119999999995,"d":"9,232.12"},{"v":-5101.069999999949,"d":"-5,101.07 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G468-C468","v":{"v":-63918.92000000001,"d":"-63,918.92 "}}]
[null,"dont charges",{"v":572476.09,"d":"572,476.09"},{"v":536020.6499999999,"d":"536,020.65"},{"v":461420.52999999997,"d":"461,420.53"},{"v":527170.8300000001,"d":"527,170.83"},{"v":470024.82999999996,"d":"470,024.83"},{"$f":"G469-C469","v":{"v":-102451.26000000001,"d":"-102,451.26 "}}]
[null,"dont revenus",{"v":508557.17,"d":"508,557.17"},{"v":526788.53,"d":"526,788.53"},{"v":466521.6,"d":"466,521.60"},{"v":527170.83,"d":"527,170.83"},{"v":470024.82999999996,"d":"470,024.83"},{"$f":"G470-C470","v":{"v":-38532.340000000026,"d":"-38,532.34 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F472+1","v":2024},"Variation"]
["Haute-Sorne",null,{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"G473-C473","v":286}]
[null,null,"Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne",{"$f":"F474","v":"Haute-Sorne"},"Haute-Sorne"]
[0,"Administration générale",{"$f":"C476-C477","v":{"v":2250030.58,"d":"2,250,030.58"}},{"$f":"D476-D477","v":{"v":2505161.5,"d":"2,505,161.50"}},{"v":2577332.4,"d":"2,577,332.40"},{"v":2779561.2300000004,"d":"2,779,561.23"},{"v":2966968.67,"d":"2,966,968.67"},{"$f":"G475-C475","v":{"v":716938.0899999999,"d":"716,938.09"}}]
[null,"dont charges",{"v":2619574.71,"d":"2,619,574.71"},{"v":2884643.54,"d":"2,884,643.54"},{"v":3027368.73,"d":"3,027,368.73"},{"v":3324569.99,"d":"3,324,569.99"},{"v":3660138.58,"d":"3,660,138.58"},{"$f":"G476-C476","v":{"v":1040563.8700000001,"d":"1,040,563.87"}}]
[null,"dont revenus",{"v":369544.13,"d":"369,544.13"},{"v":379482.04,"d":"379,482.04"},{"v":450036.33,"d":"450,036.33"},{"v":545008.76,"d":"545,008.76"},{"v":693169.91,"d":"693,169.91"},{"$f":"G477-C477","v":{"v":323625.78,"d":"323,625.78"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C480-C481","v":{"v":15467.800000000047,"d":"15,467.80"}},{"$f":"D480-D481","v":{"v":11764.45000000007,"d":"11,764.45"}},{"v":-69580.79999999993,"d":"-69,580.80 "},{"v":-20402.699999999953,"d":"-20,402.70 "},{"v":-18519.70000000007,"d":"-18,519.70 "},{"$f":"G479-C479","v":{"v":-33987.50000000012,"d":"-33,987.50 "}}]
[null,"dont charges",{"v":596548.55,"d":"596,548.55"},{"v":637929.92,"d":"637,929.92"},{"v":636003.15,"d":"636,003.15"},{"v":677891.4,"d":"677,891.40"},{"v":697589.95,"d":"697,589.95"},{"$f":"G480-C480","v":{"v":101041.3999999999,"d":"101,041.40"}}]
[null,"dont revenus",{"v":581080.75,"d":"581,080.75"},{"v":626165.47,"d":"626,165.47"},{"v":705583.95,"d":"705,583.95"},{"v":698294.1,"d":"698,294.10"},{"v":716109.65,"d":"716,109.65"},{"$f":"G481-C481","v":{"v":135028.90000000002,"d":"135,028.90"}}]
[]
[2,"Formation",{"$f":"C484-C485","v":{"v":9143787.370000001,"d":"9,143,787.37"}},{"$f":"D484-D485","v":{"v":9213195.59,"d":"9,213,195.59"}},{"v":9514863.2,"d":"9,514,863.20"},{"v":9828768.78,"d":"9,828,768.78"},{"v":9825066.97,"d":"9,825,066.97"},{"$f":"G483-C483","v":{"v":681279.5999999996,"d":"681,279.60"}}]
[null,"dont charges",{"v":9606352.97,"d":"9,606,352.97"},{"v":9635551.09,"d":"9,635,551.09"},{"v":9961882.79,"d":"9,961,882.79"},{"v":10297464.68,"d":"10,297,464.68"},{"v":10357636.07,"d":"10,357,636.07"},{"$f":"G484-C484","v":{"v":751283.0999999996,"d":"751,283.10"}}]
[null,"dont revenus",{"v":462565.6,"d":"462,565.60"},{"v":422355.5,"d":"422,355.50"},{"v":447019.59,"d":"447,019.59"},{"v":468695.9,"d":"468,695.90"},{"v":532569.1,"d":"532,569.10"},{"$f":"G485-C485","v":{"v":70003.5,"d":"70,003.50"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C488-C489","v":{"v":670353.8099999999,"d":"670,353.81"}},{"$f":"D488-D489","v":{"v":641598.25,"d":"641,598.25"}},{"v":615835.58,"d":"615,835.58"},{"v":662026.32,"d":"662,026.32"},{"v":668133.55,"d":"668,133.55"},{"$f":"G487-C487","v":{"v":-2220.259999999893,"d":"-2,220.26 "}}]
[null,"dont charges",{"v":761298.6,"d":"761,298.60"},{"v":776422.5,"d":"776,422.50"},{"v":761014.85,"d":"761,014.85"},{"v":846257.95,"d":"846,257.95"},{"v":857192,"d":"857,192.00"},{"$f":"G488-C488","v":{"v":95893.40000000002,"d":"95,893.40"}}]
[null,"dont revenus",{"v":90944.79,"d":"90,944.79"},{"v":134824.25,"d":"134,824.25"},{"v":145179.27,"d":"145,179.27"},{"v":184231.63,"d":"184,231.63"},{"v":189058.45,"d":"189,058.45"},{"$f":"G489-C489","v":{"v":98113.66000000002,"d":"98,113.66"}}]
[]
[4,"Santé",{"$f":"C492-C493","v":{"v":46264.78,"d":"46,264.78"}},{"$f":"D492-D493","v":{"v":49631.86,"d":"49,631.86"}},{"v":59301.42,"d":"59,301.42"},{"v":69359.75,"d":"69,359.75"},{"v":63731.05,"d":"63,731.05"},{"$f":"G491-C491","v":{"v":17466.270000000004,"d":"17,466.27"}}]
[null,"dont charges",{"v":46264.78,"d":"46,264.78"},{"v":49631.86,"d":"49,631.86"},{"v":59301.42,"d":"59,301.42"},{"v":69359.75,"d":"69,359.75"},{"v":63731.05,"d":"63,731.05"},{"$f":"G492-C492","v":{"v":17466.270000000004,"d":"17,466.27"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G493-C493","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C496-C497","v":{"v":5470906.74,"d":"5,470,906.74"}},{"$f":"D496-D497","v":{"v":5811506.62,"d":"5,811,506.62"}},{"v":5830857.08,"d":"5,830,857.08"},{"v":6105131.010000001,"d":"6,105,131.01"},{"v":6019877.29,"d":"6,019,877.29"},{"$f":"G495-C495","v":{"v":548970.5499999998,"d":"548,970.55"}}]
[null,"dont charges",{"v":5831342.49,"d":"5,831,342.49"},{"v":6216929.65,"d":"6,216,929.65"},{"v":6264636.68,"d":"6,264,636.68"},{"v":6500133.65,"d":"6,500,133.65"},{"v":6618264.89,"d":"6,618,264.89"},{"$f":"G496-C496","v":{"v":786922.3999999994,"d":"786,922.40"}}]
[null,"dont revenus",{"v":360435.75,"d":"360,435.75"},{"v":405423.03,"d":"405,423.03"},{"v":433779.6,"d":"433,779.60"},{"v":395002.64,"d":"395,002.64"},{"v":598387.6,"d":"598,387.60"},{"$f":"G497-C497","v":{"v":237951.84999999998,"d":"237,951.85"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C500-C501","v":{"v":1367932.23,"d":"1,367,932.23"}},{"$f":"D500-D501","v":{"v":1353398.85,"d":"1,353,398.85"}},{"v":1150066.45,"d":"1,150,066.45"},{"v":1187253.5,"d":"1,187,253.50"},{"v":1340742.07,"d":"1,340,742.07"},{"$f":"G499-C499","v":{"v":-27190.159999999916,"d":"-27,190.16 "}}]
[null,"dont charges",{"v":1980129.54,"d":"1,980,129.54"},{"v":2023539.1,"d":"2,023,539.10"},{"v":1898096.65,"d":"1,898,096.65"},{"v":1964420,"d":"1,964,420.00"},{"v":2225135.29,"d":"2,225,135.29"},{"$f":"G500-C500","v":{"v":245005.75,"d":"245,005.75"}}]
[null,"dont revenus",{"v":612197.31,"d":"612,197.31"},{"v":670140.25,"d":"670,140.25"},{"v":748030.2,"d":"748,030.20"},{"v":777166.5,"d":"777,166.50"},{"v":884393.22,"d":"884,393.22"},{"$f":"G501-C501","v":{"v":272195.9099999999,"d":"272,195.91"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C504-C505","v":{"v":-174520.16999999993,"d":"-174,520.17 "}},{"$f":"D504-D505","v":{"v":-812595.2699999996,"d":"-812,595.27 "}},{"v":-605585.8399999999,"d":"-605,585.84 "},{"v":-93270.8200000003,"d":"-93,270.82 "},{"v":-29815.96999999974,"d":"-29,815.97 "},{"$f":"G503-C503","v":{"v":144704.2000000002,"d":"144,704.20"}}]
[null,"dont charges",{"v":3221540.67,"d":"3,221,540.67"},{"v":3220093.74,"d":"3,220,093.74"},{"v":3658409.08,"d":"3,658,409.08"},{"v":4067446.67,"d":"4,067,446.67"},{"v":4638408.63,"d":"4,638,408.63"},{"$f":"G504-C504","v":{"v":1416867.96,"d":"1,416,867.96"}}]
[null,"dont revenus",{"v":3396060.84,"d":"3,396,060.84"},{"v":4032689.01,"d":"4,032,689.01"},{"v":4263994.92,"d":"4,263,994.92"},{"v":4160717.49,"d":"4,160,717.49"},{"v":4668224.6,"d":"4,668,224.60"},{"$f":"G505-C505","v":{"v":1272163.7599999998,"d":"1,272,163.76"}}]
[]
[8,"Economie publique",{"$f":"C508-C509","v":{"v":48604.619999999995,"d":"48,604.62"}},{"$f":"D508-D509","v":{"v":-39196.98000000004,"d":"-39,196.98 "}},{"v":69358.39000000001,"d":"69,358.39"},{"v":154562.5,"d":"154,562.50"},{"v":-179844.15000000002,"d":"-179,844.15 "},{"$f":"G507-C507","v":{"v":-228448.77000000002,"d":"-228,448.77 "}}]
[null,"dont charges",{"v":317483.77,"d":"317,483.77"},{"v":345697.47,"d":"345,697.47"},{"v":362402.84,"d":"362,402.84"},{"v":900718.95,"d":"900,718.95"},{"v":754305.7,"d":"754,305.70"},{"$f":"G508-C508","v":{"v":436821.92999999993,"d":"436,821.93"}}]
[null,"dont revenus",{"v":268879.15,"d":"268,879.15"},{"v":384894.45,"d":"384,894.45"},{"v":293044.45,"d":"293,044.45"},{"v":746156.45,"d":"746,156.45"},{"v":934149.85,"d":"934,149.85"},{"$f":"G509-C509","v":{"v":665270.7,"d":"665,270.70"}}]
[]
[9,"Finances - Impôts",{"$f":"C512-C513","v":{"v":-18838827.759999998,"d":"-18,838,827.76 "}},{"$f":"D512-D513","v":{"v":-18734464.87,"d":"-18,734,464.87 "}},{"v":-19142447.88,"d":"-19,142,447.88 "},{"v":-20672989.57,"d":"-20,672,989.57 "},{"v":-20656339.78,"d":"-20,656,339.78 "},{"$f":"G511-C511","v":{"v":-1817512.0200000033,"d":"-1,817,512.02 "}}]
[null,"dont charges",{"v":875670.64,"d":"875,670.64"},{"v":1864099.7,"d":"1,864,099.70"},{"v":2249920.75,"d":"2,249,920.75"},{"v":1183935.74,"d":"1,183,935.74"},{"v":3310431.42,"d":"3,310,431.42"},{"$f":"G512-C512","v":{"v":2434760.78,"d":"2,434,760.78"}}]
[null,"dont revenus",{"v":19714498.4,"d":"19,714,498.40"},{"v":20598564.57,"d":"20,598,564.57"},{"v":21392368.63,"d":"21,392,368.63"},{"v":21856925.31,"d":"21,856,925.31"},{"v":23966771.2,"d":"23,966,771.20"},{"$f":"G513-C513","v":{"v":4252272.800000001,"d":"4,252,272.80"}}]
[]
[null,"Récapitulation générale",{"$f":"C475+C479+C483+C487+C491+C495+C499+C503+C507+C511","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G515-C515","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":25856206.720000003,"d":"25,856,206.72"},{"v":27654538.570000004,"d":"27,654,538.57"},{"v":28879036.939999994,"d":"28,879,036.94"},{"v":29832198.78,"d":"29,832,198.78"},{"v":33182833.58,"d":"33,182,833.58"},{"$f":"G516-C516","v":{"v":7326626.859999996,"d":"7,326,626.86"}}]
[null,"dont revenus",{"v":25856206.72,"d":"25,856,206.72"},{"v":27654538.57,"d":"27,654,538.57"},{"v":28879036.939999998,"d":"28,879,036.94"},{"v":29832198.779999997,"d":"29,832,198.78"},{"v":33182833.58,"d":"33,182,833.58"},{"$f":"G517-C517","v":{"v":7326626.859999999,"d":"7,326,626.86"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F519+1","v":2024},"Variation"]
["Mervelier",null,528,538,522,535,{"$f":"'Base de données pop.'!C13","v":526},{"$f":"G520-C520","v":{"v":-2,"d":"-2 "}}]
[null,null,"Mervelier","Mervelier","Mervelier","Mervelier",{"$f":"F521","v":"Mervelier"},"Mervelier"]
[0,"Administration générale",{"$f":"C523-C524","v":{"v":148482.24,"d":"148,482.24"}},{"$f":"D523-D524","v":{"v":148266.24,"d":"148,266.24"}},{"v":178020.84,"d":"178,020.84"},{"v":168681.81,"d":"168,681.81"},{"v":198596.97,"d":"198,596.97"},{"$f":"G522-C522","v":{"v":50114.73000000001,"d":"50,114.73"}}]
[null,"dont charges",{"v":180098.44,"d":"180,098.44"},{"v":194315.44,"d":"194,315.44"},{"v":222750.08,"d":"222,750.08"},{"v":205772.51,"d":"205,772.51"},{"v":230266.09,"d":"230,266.09"},{"$f":"G523-C523","v":{"v":50167.649999999994,"d":"50,167.65"}}]
[null,"dont revenus",{"v":31616.2,"d":"31,616.20"},{"v":46049.2,"d":"46,049.20"},{"v":44729.24,"d":"44,729.24"},{"v":37090.7,"d":"37,090.70"},{"v":31669.12,"d":"31,669.12"},{"$f":"G524-C524","v":{"v":52.919999999998254,"d":"52.92"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C527-C528","v":{"v":15495.550000000003,"d":"15,495.55"}},{"$f":"D527-D528","v":{"v":14207.800000000003,"d":"14,207.80"}},{"v":6417.25,"d":"6,417.25"},{"v":7897.8399999999965,"d":"7,897.84"},{"v":8273.720000000001,"d":"8,273.72"},{"$f":"G526-C526","v":{"v":-7221.830000000002,"d":"-7,221.83 "}}]
[null,"dont charges",{"v":63240.75,"d":"63,240.75"},{"v":64865.15,"d":"64,865.15"},{"v":53000.1,"d":"53,000.10"},{"v":54807.35,"d":"54,807.35"},{"v":53095.3,"d":"53,095.30"},{"$f":"G527-C527","v":{"v":-10145.449999999997,"d":"-10,145.45 "}}]
[null,"dont revenus",{"v":47745.2,"d":"47,745.20"},{"v":50657.35,"d":"50,657.35"},{"v":46582.85,"d":"46,582.85"},{"v":46909.51,"d":"46,909.51"},{"v":44821.58,"d":"44,821.58"},{"$f":"G528-C528","v":{"v":-2923.6199999999953,"d":"-2,923.62 "}}]
[]
[2,"Formation",{"$f":"C531-C532","v":{"v":737545.3400000001,"d":"737,545.34"}},{"$f":"D531-D532","v":{"v":749776.56,"d":"749,776.56"}},{"v":787066.05,"d":"787,066.05"},{"v":765734.63,"d":"765,734.63"},{"v":776328.38,"d":"776,328.38"},{"$f":"G530-C530","v":{"v":38783.03999999992,"d":"38,783.04"}}]
[null,"dont charges",{"v":766894.54,"d":"766,894.54"},{"v":777495.76,"d":"777,495.76"},{"v":833337,"d":"833,337.00"},{"v":800278.08,"d":"800,278.08"},{"v":817530.23,"d":"817,530.23"},{"$f":"G531-C531","v":{"v":50635.689999999944,"d":"50,635.69"}}]
[null,"dont revenus",{"v":29349.2,"d":"29,349.20"},{"v":27719.2,"d":"27,719.20"},{"v":46270.95,"d":"46,270.95"},{"v":34543.45,"d":"34,543.45"},{"v":41201.85,"d":"41,201.85"},{"$f":"G532-C532","v":{"v":11852.649999999998,"d":"11,852.65"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C535-C536","v":{"v":14160,"d":"14,160.00"}},{"$f":"D535-D536","v":{"v":13210,"d":"13,210.00"}},{"v":17317.899999999998,"d":"17,317.90"},{"v":17160.8,"d":"17,160.80"},{"v":16719.449999999997,"d":"16,719.45"},{"$f":"G534-C534","v":{"v":2559.449999999997,"d":"2,559.45"}}]
[null,"dont charges",{"v":14160,"d":"14,160.00"},{"v":13210,"d":"13,210.00"},{"v":19345.85,"d":"19,345.85"},{"v":17160.8,"d":"17,160.80"},{"v":18277.6,"d":"18,277.60"},{"$f":"G535-C535","v":{"v":4117.5999999999985,"d":"4,117.60"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2027.95,"d":"2,027.95"},{"v":0,"d":"0.00"},{"v":1558.15,"d":"1,558.15"},{"$f":"G536-C536","v":{"v":1558.15,"d":"1,558.15"}}]
[]
[4,"Santé",{"$f":"C539-C540","v":{"v":3551.96,"d":"3,551.96"}},{"$f":"D539-D540","v":{"v":3832.67,"d":"3,832.67"}},{"v":5713.67,"d":"5,713.67"},{"v":3560.77,"d":"3,560.77"},{"v":2983.02,"d":"2,983.02"},{"$f":"G538-C538","v":{"v":-568.94,"d":"-568.94 "}}]
[null,"dont charges",{"v":3551.96,"d":"3,551.96"},{"v":3832.67,"d":"3,832.67"},{"v":5713.67,"d":"5,713.67"},{"v":3560.77,"d":"3,560.77"},{"v":2983.02,"d":"2,983.02"},{"$f":"G539-C539","v":{"v":-568.94,"d":"-568.94 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G540-C540","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C543-C544","v":{"v":436440.64999999997,"d":"436,440.65"}},{"$f":"D543-D544","v":{"v":391413.55000000005,"d":"391,413.55"}},{"v":461211.6,"d":"461,211.60"},{"v":408968.4,"d":"408,968.40"},{"v":418965.3,"d":"418,965.30"},{"$f":"G542-C542","v":{"v":-17475.349999999977,"d":"-17,475.35 "}}]
[null,"dont charges",{"v":443500.8,"d":"443,500.80"},{"v":408224.65,"d":"408,224.65"},{"v":480240.5,"d":"480,240.50"},{"v":419561.5,"d":"419,561.50"},{"v":431558.7,"d":"431,558.70"},{"$f":"G543-C543","v":{"v":-11942.099999999977,"d":"-11,942.10 "}}]
[null,"dont revenus",{"v":7060.15,"d":"7,060.15"},{"v":16811.1,"d":"16,811.10"},{"v":19028.9,"d":"19,028.90"},{"v":10593.1,"d":"10,593.10"},{"v":12593.4,"d":"12,593.40"},{"$f":"G544-C544","v":{"v":5533.25,"d":"5,533.25"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C547-C548","v":{"v":24148.549999999996,"d":"24,148.55"}},{"$f":"D547-D548","v":{"v":34014.25,"d":"34,014.25"}},{"v":41290.5,"d":"41,290.50"},{"v":57879.05,"d":"57,879.05"},{"v":60917.229999999996,"d":"60,917.23"},{"$f":"G546-C546","v":{"v":36768.68,"d":"36,768.68"}}]
[null,"dont charges",{"v":77531.9,"d":"77,531.90"},{"v":84758.25,"d":"84,758.25"},{"v":88609.3,"d":"88,609.30"},{"v":88298.3,"d":"88,298.30"},{"v":91021.53,"d":"91,021.53"},{"$f":"G547-C547","v":{"v":13489.630000000005,"d":"13,489.63"}}]
[null,"dont revenus",{"v":53383.35,"d":"53,383.35"},{"v":50744,"d":"50,744.00"},{"v":47318.8,"d":"47,318.80"},{"v":30419.25,"d":"30,419.25"},{"v":30104.3,"d":"30,104.30"},{"$f":"G548-C548","v":{"v":-23279.05,"d":"-23,279.05 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C551-C552","v":{"v":9105.149999999994,"d":"9,105.15"}},{"$f":"D551-D552","v":{"v":-44390.19,"d":"-44,390.19 "}},{"v":23697.73999999999,"d":"23,697.74"},{"v":-21734.26000000001,"d":"-21,734.26 "},{"v":-19069.640000000014,"d":"-19,069.64 "},{"$f":"G550-C550","v":{"v":-28174.790000000008,"d":"-28,174.79 "}}]
[null,"dont charges",{"v":190227.07,"d":"190,227.07"},{"v":106135.65,"d":"106,135.65"},{"v":173215.78,"d":"173,215.78"},{"v":142961.41,"d":"142,961.41"},{"v":132454.65,"d":"132,454.65"},{"$f":"G551-C551","v":{"v":-57772.42000000001,"d":"-57,772.42 "}}]
[null,"dont revenus",{"v":181121.92,"d":"181,121.92"},{"v":150525.84,"d":"150,525.84"},{"v":149518.04,"d":"149,518.04"},{"v":164695.67,"d":"164,695.67"},{"v":151524.29,"d":"151,524.29"},{"$f":"G552-C552","v":{"v":-29597.630000000005,"d":"-29,597.63 "}}]
[]
[8,"Economie publique",{"$f":"C555-C556","v":{"v":24124.15000000001,"d":"24,124.15"}},{"$f":"D555-D556","v":{"v":-15081.799999999996,"d":"-15,081.80 "}},{"v":-16390.050000000003,"d":"-16,390.05 "},{"v":-4653.460000000006,"d":"-4,653.46 "},{"v":-32622.049999999996,"d":"-32,622.05 "},{"$f":"G554-C554","v":{"v":-56746.200000000004,"d":"-56,746.20 "}}]
[null,"dont charges",{"v":73425.85,"d":"73,425.85"},{"v":37428.4,"d":"37,428.40"},{"v":41056.35,"d":"41,056.35"},{"v":50632.84,"d":"50,632.84"},{"v":24565.65,"d":"24,565.65"},{"$f":"G555-C555","v":{"v":-48860.200000000004,"d":"-48,860.20 "}}]
[null,"dont revenus",{"v":49301.7,"d":"49,301.70"},{"v":52510.2,"d":"52,510.20"},{"v":57446.4,"d":"57,446.40"},{"v":55286.3,"d":"55,286.30"},{"v":57187.7,"d":"57,187.70"},{"$f":"G556-C556","v":{"v":7886,"d":"7,886.00"}}]
[]
[9,"Finances - Impôts",{"$f":"C559-C560","v":{"v":-1319321.79,"d":"-1,319,321.79 "}},{"$f":"D559-D560","v":{"v":-1393611.27,"d":"-1,393,611.27 "}},{"v":-1504345.5,"d":"-1,504,345.50 "},{"v":-1403495.5799999998,"d":"-1,403,495.58 "},{"v":-1431092.3800000001,"d":"-1,431,092.38 "},{"$f":"G558-C558","v":{"v":-111770.59000000008,"d":"-111,770.59 "}}]
[null,"dont charges",{"v":211757.81,"d":"211,757.81"},{"v":100726.38,"d":"100,726.38"},{"v":122502.02,"d":"122,502.02"},{"v":281198.08,"d":"281,198.08"},{"v":221722.97,"d":"221,722.97"},{"$f":"G559-C559","v":{"v":9965.160000000003,"d":"9,965.16"}}]
[null,"dont revenus",{"v":1531079.6,"d":"1,531,079.60"},{"v":1494337.65,"d":"1,494,337.65"},{"v":1626847.52,"d":"1,626,847.52"},{"v":1684693.66,"d":"1,684,693.66"},{"v":1652815.35,"d":"1,652,815.35"},{"$f":"G560-C560","v":{"v":121735.75,"d":"121,735.75"}}]
[]
[null,"Récapitulation générale",{"$f":"C522+C526+C530+C534+C538+C542+C546+C550+C554+C558","v":{"v":93731.79999999981,"d":"93,731.80"}},{"v":-98362.18999999971,"d":"-98,362.19 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G562-C562","v":{"v":-93731.79999999981,"d":"-93,731.80 "}}]
[null,"dont charges",{"v":2024389.12,"d":"2,024,389.12"},{"v":1790992.3499999996,"d":"1,790,992.35"},{"v":2039770.6500000001,"d":"2,039,770.65"},{"v":2064231.6400000001,"d":"2,064,231.64"},{"v":2023475.74,"d":"2,023,475.74"},{"$f":"G563-C563","v":{"v":-913.3800000001211,"d":"-913.38 "}}]
[null,"dont revenus",{"v":1930657.32,"d":"1,930,657.32"},{"v":1889354.5399999998,"d":"1,889,354.54"},{"v":2039770.65,"d":"2,039,770.65"},{"v":2064231.64,"d":"2,064,231.64"},{"v":2023475.74,"d":"2,023,475.74"},{"$f":"G564-C564","v":{"v":92818.41999999993,"d":"92,818.42"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F566+1","v":2024},"Variation"]
["Mettembert",null,108,111,106,112,{"$f":"'Base de données pop.'!C14","v":112},{"$f":"G567-C567","v":4}]
[null,null,"Mettembert","Mettembert","Mettembert","Mettembert",{"$f":"F568","v":"Mettembert"},"Mettembert"]
[0,"Administration générale",{"$f":"C570-C571","v":{"v":67486,"d":"67,486.00"}},{"$f":"D570-D571","v":{"v":67350.03,"d":"67,350.03"}},{"v":71390.63,"d":"71,390.63"},{"v":81242.8,"d":"81,242.80"},{"v":67137.86,"d":"67,137.86"},{"$f":"G569-C569","v":{"v":-348.1399999999994,"d":"-348.14 "}}]
[null,"dont charges",{"v":70563.95,"d":"70,563.95"},{"v":70738.28,"d":"70,738.28"},{"v":75370.03,"d":"75,370.03"},{"v":84414.1,"d":"84,414.10"},{"v":70724.21,"d":"70,724.21"},{"$f":"G570-C570","v":{"v":160.2600000000093,"d":"160.26"}}]
[null,"dont revenus",{"v":3077.95,"d":"3,077.95"},{"v":3388.25,"d":"3,388.25"},{"v":3979.4,"d":"3,979.40"},{"v":3171.3,"d":"3,171.30"},{"v":3586.35,"d":"3,586.35"},{"$f":"G571-C571","v":{"v":508.4000000000001,"d":"508.40"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C574-C575","v":{"v":2674.2300000000005,"d":"2,674.23"}},{"$f":"D574-D575","v":{"v":-4088.25,"d":"-4,088.25 "}},{"v":618.1000000000004,"d":"618.10"},{"v":-568.0799999999999,"d":"-568.08 "},{"v":1441.4799999999996,"d":"1,441.48"},{"$f":"G573-C573","v":{"v":-1232.750000000001,"d":"-1,232.75 "}}]
[null,"dont charges",{"v":10462.03,"d":"10,462.03"},{"v":5853.1,"d":"5,853.10"},{"v":6833.5,"d":"6,833.50"},{"v":6753.27,"d":"6,753.27"},{"v":8459.08,"d":"8,459.08"},{"$f":"G574-C574","v":{"v":-2002.9500000000007,"d":"-2,002.95 "}}]
[null,"dont revenus",{"v":7787.8,"d":"7,787.80"},{"v":9941.35,"d":"9,941.35"},{"v":6215.4,"d":"6,215.40"},{"v":7321.35,"d":"7,321.35"},{"v":7017.6,"d":"7,017.60"},{"$f":"G575-C575","v":{"v":-770.1999999999998,"d":"-770.20 "}}]
[]
[2,"Formation",{"$f":"C578-C579","v":{"v":139384.34,"d":"139,384.34"}},{"$f":"D578-D579","v":{"v":142350.29,"d":"142,350.29"}},{"v":144939.32,"d":"144,939.32"},{"v":138815.51,"d":"138,815.51"},{"v":151558.72,"d":"151,558.72"},{"$f":"G577-C577","v":{"v":12174.380000000005,"d":"12,174.38"}}]
[null,"dont charges",{"v":142196.99,"d":"142,196.99"},{"v":144021.69,"d":"144,021.69"},{"v":146546.04,"d":"146,546.04"},{"v":139115.51,"d":"139,115.51"},{"v":161731.37,"d":"161,731.37"},{"$f":"G578-C578","v":{"v":19534.380000000005,"d":"19,534.38"}}]
[null,"dont revenus",{"v":2812.65,"d":"2,812.65"},{"v":1671.4,"d":"1,671.40"},{"v":1606.72,"d":"1,606.72"},{"v":300,"d":"300.00"},{"v":10172.65,"d":"10,172.65"},{"$f":"G579-C579","v":{"v":7360,"d":"7,360.00"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C582-C583","v":{"v":2315.8500000000004,"d":"2,315.85"}},{"$f":"D582-D583","v":{"v":2919.3,"d":"2,919.30"}},{"v":2284.6499999999996,"d":"2,284.65"},{"v":1480.8000000000002,"d":"1,480.80"},{"v":1070.75,"d":"1,070.75"},{"$f":"G581-C581","v":{"v":-1245.1000000000004,"d":"-1,245.10 "}}]
[null,"dont charges",{"v":6179.85,"d":"6,179.85"},{"v":8024.3,"d":"8,024.30"},{"v":8967.65,"d":"8,967.65"},{"v":7139.8,"d":"7,139.80"},{"v":9833.75,"d":"9,833.75"},{"$f":"G582-C582","v":{"v":3653.8999999999996,"d":"3,653.90"}}]
[null,"dont revenus",{"v":3864,"d":"3,864.00"},{"v":5105,"d":"5,105.00"},{"v":6683,"d":"6,683.00"},{"v":5659,"d":"5,659.00"},{"v":8763,"d":"8,763.00"},{"$f":"G583-C583","v":{"v":4899,"d":"4,899.00"}}]
[]
[4,"Santé",{"$f":"C586-C587","v":{"v":10.5,"d":"10.50"}},{"$f":"D586-D587","v":{"v":2574.78,"d":"2,574.78"}},{"v":1192.29,"d":"1,192.29"},{"v":1213.29,"d":"1,213.29"},{"v":1240.17,"d":"1,240.17"},{"$f":"G585-C585","v":{"v":1229.67,"d":"1,229.67"}}]
[null,"dont charges",{"v":10.5,"d":"10.50"},{"v":2574.78,"d":"2,574.78"},{"v":1192.29,"d":"1,192.29"},{"v":1213.29,"d":"1,213.29"},{"v":1240.17,"d":"1,240.17"},{"$f":"G586-C586","v":{"v":1229.67,"d":"1,229.67"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G587-C587","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C590-C591","v":{"v":95512.2,"d":"95,512.20"}},{"$f":"D590-D591","v":{"v":86488.45,"d":"86,488.45"}},{"v":89787.75,"d":"89,787.75"},{"v":87845.05,"d":"87,845.05"},{"v":89940,"d":"89,940.00"},{"$f":"G589-C589","v":{"v":-5572.199999999997,"d":"-5,572.20 "}}]
[null,"dont charges",{"v":96908.2,"d":"96,908.20"},{"v":87968.45,"d":"87,968.45"},{"v":91242.05,"d":"91,242.05"},{"v":89307.85,"d":"89,307.85"},{"v":91351,"d":"91,351.00"},{"$f":"G590-C590","v":{"v":-5557.199999999997,"d":"-5,557.20 "}}]
[null,"dont revenus",{"v":1396,"d":"1,396.00"},{"v":1480,"d":"1,480.00"},{"v":1454.3,"d":"1,454.30"},{"v":1462.8,"d":"1,462.80"},{"v":1411,"d":"1,411.00"},{"$f":"G591-C591","v":{"v":15,"d":"15.00"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C594-C595","v":{"v":4682.4,"d":"4,682.40"}},{"$f":"D594-D595","v":{"v":8507.95,"d":"8,507.95"}},{"v":5926.650000000001,"d":"5,926.65"},{"v":6472.31,"d":"6,472.31"},{"v":8949.11,"d":"8,949.11"},{"$f":"G593-C593","v":{"v":4266.710000000001,"d":"4,266.71"}}]
[null,"dont charges",{"v":11659.5,"d":"11,659.50"},{"v":12923.95,"d":"12,923.95"},{"v":10055.35,"d":"10,055.35"},{"v":13111.36,"d":"13,111.36"},{"v":14319.81,"d":"14,319.81"},{"$f":"G594-C594","v":{"v":2660.3099999999995,"d":"2,660.31"}}]
[null,"dont revenus",{"v":6977.1,"d":"6,977.10"},{"v":4416,"d":"4,416.00"},{"v":4128.7,"d":"4,128.70"},{"v":6639.05,"d":"6,639.05"},{"v":5370.7,"d":"5,370.70"},{"$f":"G595-C595","v":{"v":-1606.4000000000005,"d":"-1,606.40 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C598-C599","v":{"v":-9661.86,"d":"-9,661.86 "}},{"$f":"D598-D599","v":{"v":4430.399999999994,"d":"4,430.40"}},{"v":-644.4000000000015,"d":"-644.40 "},{"v":-8773.870000000003,"d":"-8,773.87 "},{"v":113.81999999999971,"d":"113.82"},{"$f":"G597-C597","v":{"v":9775.68,"d":"9,775.68"}}]
[null,"dont charges",{"v":30045.14,"d":"30,045.14"},{"v":80997.65,"d":"80,997.65"},{"v":45504.85,"d":"45,504.85"},{"v":43830.18,"d":"43,830.18"},{"v":58236.52,"d":"58,236.52"},{"$f":"G598-C598","v":{"v":28191.379999999997,"d":"28,191.38"}}]
[null,"dont revenus",{"v":39707,"d":"39,707.00"},{"v":76567.25,"d":"76,567.25"},{"v":46149.25,"d":"46,149.25"},{"v":52604.05,"d":"52,604.05"},{"v":58122.7,"d":"58,122.70"},{"$f":"G599-C599","v":{"v":18415.699999999997,"d":"18,415.70"}}]
[]
[8,"Economie publique",{"$f":"C602-C603","v":{"v":-40711.799999999996,"d":"-40,711.80 "}},{"$f":"D602-D603","v":{"v":-5650.15,"d":"-5,650.15 "}},{"v":-6266.849999999999,"d":"-6,266.85 "},{"v":-3977.3499999999995,"d":"-3,977.35 "},{"v":-4163.97,"d":"-4,163.97 "},{"$f":"G601-C601","v":{"v":36547.829999999994,"d":"36,547.83"}}]
[null,"dont charges",{"v":412.8,"d":"412.80"},744.35,{"v":689.1,"d":"689.10"},{"v":2312.3,"d":"2,312.30"},{"v":2636.8,"d":"2,636.80"},{"$f":"G602-C602","v":{"v":2224,"d":"2,224.00"}}]
[null,"dont revenus",{"v":41124.6,"d":"41,124.60"},{"v":6394.5,"d":"6,394.50"},{"v":6955.95,"d":"6,955.95"},{"v":6289.65,"d":"6,289.65"},{"v":6800.77,"d":"6,800.77"},{"$f":"G603-C603","v":{"v":-34323.83,"d":"-34,323.83 "}}]
[]
[9,"Finances - Impôts",{"$f":"C606-C607","v":{"v":-252231.05,"d":"-252,231.05 "}},{"$f":"D606-D607","v":{"v":-300176.99,"d":"-300,176.99 "}},{"v":-336561.75,"d":"-336,561.75 "},{"v":-303750.45999999996,"d":"-303,750.46 "},{"v":-317287.94,"d":"-317,287.94 "},{"$f":"G605-C605","v":{"v":-65056.890000000014,"d":"-65,056.89 "}}]
[null,"dont charges",{"v":10176.32,"d":"10,176.32"},{"v":11687.78,"d":"11,687.78"},{"v":12989.09,"d":"12,989.09"},{"v":38737.66,"d":"38,737.66"},{"v":31037.62,"d":"31,037.62"},{"$f":"G606-C606","v":{"v":20861.3,"d":"20,861.30"}}]
[null,"dont revenus",{"v":262407.37,"d":"262,407.37"},{"v":311864.77,"d":"311,864.77"},{"v":349550.84,"d":"349,550.84"},{"v":342488.12,"d":"342,488.12"},{"v":348325.56,"d":"348,325.56"},{"$f":"G607-C607","v":{"v":85918.19,"d":"85,918.19"}}]
[]
[null,"Récapitulation générale",{"$f":"C569+C573+C577+C581+C585+C589+C593+C597+C601+C605","v":{"v":9460.810000000056,"d":"9,460.81"}},{"v":4705.8099999999395,"d":"4,705.81"},{"v":-27333.609999999986,"d":"-27,333.61 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G609-C609","v":{"v":-9460.810000000056,"d":"-9,460.81 "}}]
[null,"dont charges",{"v":378615.27999999997,"d":"378,615.28"},{"v":425534.32999999996,"d":"425,534.33"},{"v":399389.94999999995,"d":"399,389.95"},{"v":425935.31999999995,"d":"425,935.32"},{"v":449570.33,"d":"449,570.33"},{"$f":"G610-C610","v":{"v":70955.05000000005,"d":"70,955.05"}}]
[null,"dont revenus",{"v":369154.47,"d":"369,154.47"},{"v":420828.52,"d":"420,828.52"},{"v":426723.56,"d":"426,723.56"},{"v":425935.32,"d":"425,935.32"},{"v":449570.33,"d":"449,570.33"},{"$f":"G611-C611","v":{"v":80415.86000000004,"d":"80,415.86"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F613+1","v":2024},"Variation"]
["Movelier",null,415,421,425,420,{"$f":"'Base de données pop.'!C15","v":414},{"$f":"G614-C614","v":{"v":-1,"d":"-1 "}}]
[null,null,"Movelier","Movelier","Movelier","Movelier",{"$f":"F615","v":"Movelier"},"Movelier"]
[0,"Administration générale",{"$f":"C617-C618","v":{"v":184188.49,"d":"184,188.49"}},{"$f":"D617-D618","v":{"v":194145.22999999998,"d":"194,145.23"}},{"v":187242.25,"d":"187,242.25"},{"v":156192.62,"d":"156,192.62"},{"v":144230.03,"d":"144,230.03"},{"$f":"G616-C616","v":{"v":-39958.45999999999,"d":"-39,958.46 "}}]
[null,"dont charges",{"v":201370.96,"d":"201,370.96"},{"v":207960.08,"d":"207,960.08"},{"v":196545.3,"d":"196,545.30"},{"v":168753.87,"d":"168,753.87"},{"v":161578.03,"d":"161,578.03"},{"$f":"G617-C617","v":{"v":-39792.92999999999,"d":"-39,792.93 "}}]
[null,"dont revenus",{"v":17182.47,"d":"17,182.47"},{"v":13814.85,"d":"13,814.85"},{"v":9303.05,"d":"9,303.05"},{"v":12561.25,"d":"12,561.25"},{"v":17348,"d":"17,348.00"},{"$f":"G618-C618","v":{"v":165.52999999999884,"d":"165.53"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C621-C622","v":{"v":2335.2000000000007,"d":"2,335.20"}},{"$f":"D621-D622","v":{"v":11021.1,"d":"11,021.10"}},{"v":9491.75,"d":"9,491.75"},{"v":7779.260000000002,"d":"7,779.26"},{"v":17489.199999999997,"d":"17,489.20"},{"$f":"G620-C620","v":{"v":15153.999999999996,"d":"15,154.00"}}]
[null,"dont charges",{"v":19285.3,"d":"19,285.30"},{"v":26780.2,"d":"26,780.20"},{"v":31351.35,"d":"31,351.35"},{"v":29553.86,"d":"29,553.86"},{"v":39742.35,"d":"39,742.35"},{"$f":"G621-C621","v":{"v":20457.05,"d":"20,457.05"}}]
[null,"dont revenus",{"v":16950.1,"d":"16,950.10"},{"v":15759.1,"d":"15,759.10"},{"v":21859.6,"d":"21,859.60"},{"v":21774.6,"d":"21,774.60"},{"v":22253.15,"d":"22,253.15"},{"$f":"G622-C622","v":{"v":5303.050000000003,"d":"5,303.05"}}]
[]
[2,"Formation",{"$f":"C625-C626","v":{"v":554251.1,"d":"554,251.10"}},{"$f":"D625-D626","v":{"v":519836.35,"d":"519,836.35"}},{"v":537874.4500000001,"d":"537,874.45"},{"v":599251.2799999999,"d":"599,251.28"},{"v":540498.9,"d":"540,498.90"},{"$f":"G624-C624","v":{"v":-13752.199999999953,"d":"-13,752.20 "}}]
[null,"dont charges",{"v":570634.1,"d":"570,634.10"},{"v":530030.35,"d":"530,030.35"},{"v":548146.3,"d":"548,146.30"},{"v":606040.08,"d":"606,040.08"},{"v":599512.25,"d":"599,512.25"},{"$f":"G625-C625","v":{"v":28878.150000000023,"d":"28,878.15"}}]
[null,"dont revenus",{"v":16383,"d":"16,383.00"},{"v":10194,"d":"10,194.00"},{"v":10271.85,"d":"10,271.85"},{"v":6788.8,"d":"6,788.80"},{"v":59013.35,"d":"59,013.35"},{"$f":"G626-C626","v":{"v":42630.35,"d":"42,630.35"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C629-C630","v":{"v":16708.2,"d":"16,708.20"}},{"$f":"D629-D630","v":{"v":9212.5,"d":"9,212.50"}},{"v":8719.55,"d":"8,719.55"},{"v":7778.5,"d":"7,778.50"},{"v":8850.7,"d":"8,850.70"},{"$f":"G628-C628","v":{"v":-7857.5,"d":"-7,857.50 "}}]
[null,"dont charges",{"v":17130.2,"d":"17,130.20"},{"v":10226.55,"d":"10,226.55"},{"v":9529.15,"d":"9,529.15"},{"v":8425.6,"d":"8,425.60"},{"v":9479.6,"d":"9,479.60"},{"$f":"G629-C629","v":{"v":-7650.6,"d":"-7,650.60 "}}]
[null,"dont revenus",{"v":422,"d":"422.00"},{"v":1014.05,"d":"1,014.05"},{"v":809.6,"d":"809.60"},{"v":647.1,"d":"647.10"},{"v":628.9,"d":"628.90"},{"$f":"G630-C630","v":{"v":206.89999999999998,"d":"206.90"}}]
[]
[4,"Santé",{"$f":"C633-C634","v":{"v":600,"d":"600.00"}},{"$f":"D633-D634","v":{"v":975.1,"d":"975.10"}},{"v":2425.07,"d":"2,425.07"},{"v":2787.03,"d":"2,787.03"},{"v":3034.5,"d":"3,034.50"},{"$f":"G632-C632","v":{"v":2434.5,"d":"2,434.50"}}]
[null,"dont charges",{"v":600,"d":"600.00"},{"v":975.1,"d":"975.10"},{"v":2425.07,"d":"2,425.07"},{"v":2787.03,"d":"2,787.03"},{"v":3034.5,"d":"3,034.50"},{"$f":"G633-C633","v":{"v":2434.5,"d":"2,434.50"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G634-C634","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C637-C638","v":{"v":338940.2,"d":"338,940.20"}},{"$f":"D637-D638","v":{"v":339471.65,"d":"339,471.65"}},{"v":306477.5,"d":"306,477.50"},{"v":353749.6,"d":"353,749.60"},{"v":433802.1,"d":"433,802.10"},{"$f":"G636-C636","v":{"v":94861.89999999997,"d":"94,861.90"}}]
[null,"dont charges",{"v":341023.2,"d":"341,023.20"},{"v":347202.4,"d":"347,202.40"},{"v":313108.75,"d":"313,108.75"},{"v":357505.8,"d":"357,505.80"},{"v":443969.3,"d":"443,969.30"},{"$f":"G637-C637","v":{"v":102946.09999999998,"d":"102,946.10"}}]
[null,"dont revenus",{"v":2083,"d":"2,083.00"},{"v":7730.75,"d":"7,730.75"},{"v":6631.25,"d":"6,631.25"},{"v":3756.2,"d":"3,756.20"},{"v":10167.2,"d":"10,167.20"},{"$f":"G638-C638","v":{"v":8084.200000000001,"d":"8,084.20"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C641-C642","v":{"v":86398.04999999999,"d":"86,398.05"}},{"$f":"D641-D642","v":{"v":79512.95,"d":"79,512.95"}},{"v":75517.25,"d":"75,517.25"},{"v":89202.79999999999,"d":"89,202.80"},{"v":105188.35,"d":"105,188.35"},{"$f":"G640-C640","v":{"v":18790.300000000017,"d":"18,790.30"}}]
[null,"dont charges",{"v":155276.9,"d":"155,276.90"},{"v":151041.9,"d":"151,041.90"},{"v":180384.35,"d":"180,384.35"},{"v":188881.3,"d":"188,881.30"},{"v":198628.25,"d":"198,628.25"},{"$f":"G641-C641","v":{"v":43351.350000000006,"d":"43,351.35"}}]
[null,"dont revenus",{"v":68878.85,"d":"68,878.85"},{"v":71528.95,"d":"71,528.95"},{"v":104867.1,"d":"104,867.10"},{"v":99678.5,"d":"99,678.50"},{"v":93439.9,"d":"93,439.90"},{"$f":"G642-C642","v":{"v":24561.04999999999,"d":"24,561.05"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C645-C646","v":{"v":-16124.910000000003,"d":"-16,124.91 "}},{"$f":"D645-D646","v":{"v":-4664.119999999995,"d":"-4,664.12 "}},{"v":26514.869999999995,"d":"26,514.87"},{"v":55371.17000000001,"d":"55,371.17"},{"v":37945.54999999999,"d":"37,945.55"},{"$f":"G644-C644","v":{"v":54070.45999999999,"d":"54,070.46"}}]
[null,"dont charges",{"v":156926.15,"d":"156,926.15"},{"v":152713.48,"d":"152,713.48"},{"v":180641.5,"d":"180,641.50"},{"v":292204.82,"d":"292,204.82"},{"v":264148.04,"d":"264,148.04"},{"$f":"G645-C645","v":{"v":107221.88999999998,"d":"107,221.89"}}]
[null,"dont revenus",{"v":173051.06,"d":"173,051.06"},{"v":157377.6,"d":"157,377.60"},{"v":154126.63,"d":"154,126.63"},{"v":236833.65,"d":"236,833.65"},{"v":226202.49,"d":"226,202.49"},{"$f":"G646-C646","v":{"v":53151.42999999999,"d":"53,151.43"}}]
[]
[8,"Economie publique",{"$f":"C649-C650","v":{"v":-15959.199999999997,"d":"-15,959.20 "}},{"$f":"D649-D650","v":{"v":-19204.65,"d":"-19,204.65 "}},{"v":-10780.65,"d":"-10,780.65 "},{"v":-10103.65,"d":"-10,103.65 "},{"v":-10324,"d":"-10,324.00 "},{"$f":"G648-C648","v":{"v":5635.199999999997,"d":"5,635.20"}}]
[null,"dont charges",{"v":18546,"d":"18,546.00"},{"v":16098.75,"d":"16,098.75"},{"v":1684,"d":"1,684.00"},{"v":1700,"d":"1,700.00"},{"v":1676,"d":"1,676.00"},{"$f":"G649-C649","v":{"v":-16870,"d":"-16,870.00 "}}]
[null,"dont revenus",{"v":34505.2,"d":"34,505.20"},{"v":35303.4,"d":"35,303.40"},{"v":12464.65,"d":"12,464.65"},{"v":11803.65,"d":"11,803.65"},{"v":12000,"d":"12,000.00"},{"$f":"G650-C650","v":{"v":-22505.199999999997,"d":"-22,505.20 "}}]
[]
[9,"Finances - Impôts",{"$f":"C653-C654","v":{"v":-1151337.1300000001,"d":"-1,151,337.13 "}},{"$f":"D653-D654","v":{"v":-1130306.11,"d":"-1,130,306.11 "}},{"v":-1143482.04,"d":"-1,143,482.04 "},{"v":-1262008.6099999999,"d":"-1,262,008.61 "},{"v":-1280715.3299999998,"d":"-1,280,715.33 "},{"$f":"G652-C652","v":{"v":-129378.19999999972,"d":"-129,378.20 "}}]
[null,"dont charges",{"v":80755.48,"d":"80,755.48"},{"v":104295.76,"d":"104,295.76"},{"v":208102.42,"d":"208,102.42"},{"v":239058.11,"d":"239,058.11"},{"v":65985.08,"d":"65,985.08"},{"$f":"G653-C653","v":{"v":-14770.399999999994,"d":"-14,770.40 "}}]
[null,"dont revenus",{"v":1232092.61,"d":"1,232,092.61"},{"v":1234601.87,"d":"1,234,601.87"},{"v":1351584.46,"d":"1,351,584.46"},{"v":1501066.72,"d":"1,501,066.72"},{"v":1346700.41,"d":"1,346,700.41"},{"$f":"G654-C654","v":{"v":114607.79999999981,"d":"114,607.80"}}]
[]
[null,"Récapitulation générale",{"$f":"C616+C620+C624+C628+C632+C636+C640+C644+C648+C652","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G656-C656","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":1561548.2899999998,"d":"1,561,548.29"},{"v":1547324.57,"d":"1,547,324.57"},{"v":1671918.19,"d":"1,671,918.19"},{"v":1894910.4700000002,"d":"1,894,910.47"},{"v":1787753.4000000001,"d":"1,787,753.40"},{"$f":"G657-C657","v":{"v":226205.11000000034,"d":"226,205.11"}}]
[null,"dont revenus",{"v":1561548.29,"d":"1,561,548.29"},{"v":1547324.57,"d":"1,547,324.57"},{"v":1671918.19,"d":"1,671,918.19"},{"v":1894910.47,"d":"1,894,910.47"},{"v":1787753.4,"d":"1,787,753.40"},{"$f":"G658-C658","v":{"v":226205.10999999987,"d":"226,205.11"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F660+1","v":2024},"Variation"]
["Pleigne",null,349,346,350,349,{"$f":"'Base de données pop.'!C16","v":365},{"$f":"G661-C661","v":16}]
[null,null,"Pleigne","Pleigne","Pleigne","Pleigne",{"$f":"F662","v":"Pleigne"},"Pleigne"]
[0,"Administration générale",{"$f":"C664-C665","v":{"v":101632.08,"d":"101,632.08"}},{"$f":"D664-D665","v":{"v":123130.49,"d":"123,130.49"}},{"v":167454.38999999998,"d":"167,454.39"},{"v":131098.33000000002,"d":"131,098.33"},{"v":144430.79,"d":"144,430.79"},{"$f":"G663-C663","v":{"v":42798.71000000001,"d":"42,798.71"}}]
[null,"dont charges",{"v":106819.08,"d":"106,819.08"},{"v":229341.22,"d":"229,341.22"},{"v":207852.24,"d":"207,852.24"},{"v":174080.25,"d":"174,080.25"},{"v":177706.97,"d":"177,706.97"},{"$f":"G664-C664","v":{"v":70887.89,"d":"70,887.89"}}]
[null,"dont revenus",{"v":5187,"d":"5,187.00"},{"v":106210.73,"d":"106,210.73"},{"v":40397.85,"d":"40,397.85"},{"v":42981.92,"d":"42,981.92"},{"v":33276.18,"d":"33,276.18"},{"$f":"G665-C665","v":{"v":28089.18,"d":"28,089.18"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C668-C669","v":{"v":790.5999999999985,"d":"790.60"}},{"$f":"D668-D669","v":{"v":-2949.0499999999993,"d":"-2,949.05 "}},{"v":21759.5,"d":"21,759.50"},{"v":1119.1499999999978,"d":"1,119.15"},{"v":2512.25,"d":"2,512.25"},{"$f":"G667-C667","v":{"v":1721.6500000000015,"d":"1,721.65"}}]
[null,"dont charges",{"v":18069.3,"d":"18,069.30"},{"v":13903.5,"d":"13,903.50"},{"v":39258.75,"d":"39,258.75"},{"v":22143.55,"d":"22,143.55"},{"v":24245.15,"d":"24,245.15"},{"$f":"G668-C668","v":{"v":6175.850000000002,"d":"6,175.85"}}]
[null,"dont revenus",{"v":17278.7,"d":"17,278.70"},{"v":16852.55,"d":"16,852.55"},{"v":17499.25,"d":"17,499.25"},{"v":21024.4,"d":"21,024.40"},{"v":21732.9,"d":"21,732.90"},{"$f":"G669-C669","v":{"v":4454.200000000001,"d":"4,454.20"}}]
[]
[2,"Formation",{"$f":"C672-C673","v":{"v":445478.29999999993,"d":"445,478.30"}},{"$f":"D672-D673","v":{"v":457433.91000000003,"d":"457,433.91"}},{"v":489261.91000000003,"d":"489,261.91"},{"v":504869.57,"d":"504,869.57"},{"v":433779.72000000003,"d":"433,779.72"},{"$f":"G671-C671","v":{"v":-11698.5799999999,"d":"-11,698.58 "}}]
[null,"dont charges",{"v":525222.95,"d":"525,222.95"},{"v":537912.41,"d":"537,912.41"},{"v":563640.76,"d":"563,640.76"},{"v":549277.62,"d":"549,277.62"},{"v":495940.07,"d":"495,940.07"},{"$f":"G672-C672","v":{"v":-29282.879999999946,"d":"-29,282.88 "}}]
[null,"dont revenus",{"v":79744.65,"d":"79,744.65"},{"v":80478.5,"d":"80,478.50"},{"v":74378.85,"d":"74,378.85"},{"v":44408.05,"d":"44,408.05"},{"v":62160.35,"d":"62,160.35"},{"$f":"G673-C673","v":{"v":-17584.299999999996,"d":"-17,584.30 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C676-C677","v":{"v":35149.75,"d":"35,149.75"}},{"$f":"D676-D677","v":{"v":21435.800000000003,"d":"21,435.80"}},{"v":36553.65,"d":"36,553.65"},{"v":42658.35,"d":"42,658.35"},{"v":23526.649999999998,"d":"23,526.65"},{"$f":"G675-C675","v":{"v":-11623.100000000002,"d":"-11,623.10 "}}]
[null,"dont charges",{"v":36142.75,"d":"36,142.75"},{"v":39813.8,"d":"39,813.80"},{"v":37103.65,"d":"37,103.65"},{"v":43693.35,"d":"43,693.35"},{"v":26349.3,"d":"26,349.30"},{"$f":"G676-C676","v":{"v":-9793.45,"d":"-9,793.45 "}}]
[null,"dont revenus",{"v":993,"d":"993.00"},{"v":18378,"d":"18,378.00"},{"v":550,"d":"550.00"},{"v":1035,"d":"1,035.00"},{"v":2822.65,"d":"2,822.65"},{"$f":"G677-C677","v":{"v":1829.65,"d":"1,829.65"}}]
[]
[4,"Santé",{"$f":"C680-C681","v":{"v":8249.25,"d":"8,249.25"}},{"$f":"D680-D681","v":{"v":1964.95,"d":"1,964.95"}},{"v":3367.84,"d":"3,367.84"},{"v":3900.99,"d":"3,900.99"},{"v":3592.43,"d":"3,592.43"},{"$f":"G679-C679","v":{"v":-4656.82,"d":"-4,656.82 "}}]
[null,"dont charges",{"v":8249.25,"d":"8,249.25"},{"v":2231.54,"d":"2,231.54"},{"v":3367.84,"d":"3,367.84"},{"v":3900.99,"d":"3,900.99"},{"v":3592.43,"d":"3,592.43"},{"$f":"G680-C680","v":{"v":-4656.82,"d":"-4,656.82 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},266.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G681-C681","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C684-C685","v":{"v":261830.40000000002,"d":"261,830.40"}},{"$f":"D684-D685","v":{"v":259834.25,"d":"259,834.25"}},{"v":288327.44,"d":"288,327.44"},{"v":268914.58,"d":"268,914.58"},{"v":384372.35,"d":"384,372.35"},{"$f":"G683-C683","v":{"v":122541.94999999995,"d":"122,541.95"}}]
[null,"dont charges",{"v":268681.2,"d":"268,681.20"},{"v":295548.45,"d":"295,548.45"},{"v":290255.74,"d":"290,255.74"},{"v":270817.08,"d":"270,817.08"},{"v":388018.35,"d":"388,018.35"},{"$f":"G684-C684","v":{"v":119337.14999999997,"d":"119,337.15"}}]
[null,"dont revenus",{"v":6850.8,"d":"6,850.80"},{"v":35714.2,"d":"35,714.20"},{"v":1928.3,"d":"1,928.30"},{"v":1902.5,"d":"1,902.50"},{"v":3646,"d":"3,646.00"},{"$f":"G685-C685","v":{"v":-3204.8,"d":"-3,204.80 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C688-C689","v":{"v":126081.1,"d":"126,081.10"}},{"$f":"D688-D689","v":{"v":23407.949999999997,"d":"23,407.95"}},{"v":49579.65,"d":"49,579.65"},{"v":55486.259999999995,"d":"55,486.26"},{"v":61836.759999999995,"d":"61,836.76"},{"$f":"G687-C687","v":{"v":-64244.34000000001,"d":"-64,244.34 "}}]
[null,"dont charges",{"v":159484.1,"d":"159,484.10"},{"v":45889.45,"d":"45,889.45"},{"v":67838.05,"d":"67,838.05"},{"v":73890.06,"d":"73,890.06"},{"v":79899.31,"d":"79,899.31"},{"$f":"G688-C688","v":{"v":-79584.79000000001,"d":"-79,584.79 "}}]
[null,"dont revenus",{"v":33403,"d":"33,403.00"},{"v":22481.5,"d":"22,481.50"},{"v":18258.4,"d":"18,258.40"},{"v":18403.8,"d":"18,403.80"},{"v":18062.55,"d":"18,062.55"},{"$f":"G689-C689","v":{"v":-15340.45,"d":"-15,340.45 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C692-C693","v":{"v":-146222.22,"d":"-146,222.22 "}},{"$f":"D692-D693","v":{"v":-78688,"d":"-78,688.00 "}},{"v":-34845.28,"d":"-34,845.28 "},{"v":32756.160000000003,"d":"32,756.16"},{"v":42324.130000000005,"d":"42,324.13"},{"$f":"G691-C691","v":{"v":188546.35,"d":"188,546.35"}}]
[null,"dont charges",{"v":142442.08,"d":"142,442.08"},{"v":284096.07,"d":"284,096.07"},{"v":170888.92,"d":"170,888.92"},{"v":290960.33,"d":"290,960.33"},{"v":286116.89,"d":"286,116.89"},{"$f":"G692-C692","v":{"v":143674.81000000003,"d":"143,674.81"}}]
[null,"dont revenus",{"v":288664.3,"d":"288,664.30"},{"v":362784.07,"d":"362,784.07"},{"v":205734.2,"d":"205,734.20"},{"v":258204.17,"d":"258,204.17"},{"v":243792.76,"d":"243,792.76"},{"$f":"G693-C693","v":{"v":-44871.53999999998,"d":"-44,871.54 "}}]
[]
[8,"Economie publique",{"$f":"C696-C697","v":{"v":-16152.9,"d":"-16,152.90 "}},{"$f":"D696-D697","v":{"v":21539.9,"d":"21,539.90"}},{"v":-8358.449999999999,"d":"-8,358.45 "},{"v":-2113.380000000001,"d":"-2,113.38 "},{"v":-4966.210000000001,"d":"-4,966.21 "},{"$f":"G695-C695","v":{"v":11186.689999999999,"d":"11,186.69"}}]
[null,"dont charges",{"v":2304.65,"d":"2,304.65"},{"v":39978.15,"d":"39,978.15"},{"v":11236.65,"d":"11,236.65"},{"v":16731.43,"d":"16,731.43"},{"v":15783.65,"d":"15,783.65"},{"$f":"G696-C696","v":{"v":13479,"d":"13,479.00"}}]
[null,"dont revenus",{"v":18457.55,"d":"18,457.55"},{"v":18438.25,"d":"18,438.25"},{"v":19595.1,"d":"19,595.10"},{"v":18844.81,"d":"18,844.81"},{"v":20749.86,"d":"20,749.86"},{"$f":"G697-C697","v":{"v":2292.3100000000013,"d":"2,292.31"}}]
[]
[9,"Finances - Impôts",{"$f":"C700-C701","v":{"v":-803764.99,"d":"-803,764.99 "}},{"$f":"D700-D701","v":{"v":-876057.42,"d":"-876,057.42 "}},{"v":-1013100.6500000001,"d":"-1,013,100.65 "},{"v":-1038690.01,"d":"-1,038,690.01 "},{"v":-1091408.8699999999,"d":"-1,091,408.87 "},{"$f":"G699-C699","v":{"v":-287643.8799999999,"d":"-287,643.88 "}}]
[null,"dont charges",{"v":88937.06,"d":"88,937.06"},{"v":161279.99,"d":"161,279.99"},{"v":277753.18,"d":"277,753.18"},{"v":47042.48,"d":"47,042.48"},{"v":534909.76,"d":"534,909.76"},{"$f":"G700-C700","v":{"v":445972.7,"d":"445,972.70"}}]
[null,"dont revenus",{"v":892702.05,"d":"892,702.05"},{"v":1037337.41,"d":"1,037,337.41"},{"v":1290853.83,"d":"1,290,853.83"},{"v":1085732.49,"d":"1,085,732.49"},{"v":1626318.63,"d":"1,626,318.63"},{"$f":"G701-C701","v":{"v":733616.5799999998,"d":"733,616.58"}}]
[]
[null,"Récapitulation générale",{"$f":"C663+C667+C671+C675+C679+C683+C687+C691+C695+C699","v":{"v":13071.369999999995,"d":"13,071.37"}},{"v":-48947.21999999997,"d":"-48,947.22 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G703-C703","v":{"v":-13071.369999999995,"d":"-13,071.37 "}}]
[null,"dont charges",{"v":1356352.4200000002,"d":"1,356,352.42"},{"v":1649994.58,"d":"1,649,994.58"},{"v":1669195.7799999998,"d":"1,669,195.78"},{"v":1492537.14,"d":"1,492,537.14"},{"v":2032561.8800000001,"d":"2,032,561.88"},{"$f":"G704-C704","v":{"v":676209.46,"d":"676,209.46"}}]
[null,"dont revenus",{"v":1343281.05,"d":"1,343,281.05"},{"v":1698941.8,"d":"1,698,941.80"},{"v":1669195.78,"d":"1,669,195.78"},{"v":1492537.1400000001,"d":"1,492,537.14"},{"v":2032561.88,"d":"2,032,561.88"},{"$f":"G705-C705","v":{"v":689280.8299999998,"d":"689,280.83"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F707+1","v":2024},"Variation"]
["Rossemaison",null,687,710,733,733,{"$f":"'Base de données pop.'!C17","v":740},{"$f":"G708-C708","v":53}]
[null,null,"Rossemaison","Rossemaison","Rossemaison","Rossemaison",{"$f":"F709","v":"Rossemaison"},"Rossemaison"]
[0,"Administration générale",{"$f":"C711-C712","v":{"v":281444.11,"d":"281,444.11"}},{"$f":"D711-D712","v":{"v":242097.97,"d":"242,097.97"}},{"v":316840.14999999997,"d":"316,840.15"},{"v":252586.39999999997,"d":"252,586.40"},{"v":326830.11,"d":"326,830.11"},{"$f":"G710-C710","v":{"v":45386,"d":"45,386.00"}}]
[null,"dont charges",{"v":308316.2,"d":"308,316.20"},{"v":268213.25,"d":"268,213.25"},{"v":351567.55,"d":"351,567.55"},{"v":286164.72,"d":"286,164.72"},{"v":351929.58,"d":"351,929.58"},{"$f":"G711-C711","v":{"v":43613.380000000005,"d":"43,613.38"}}]
[null,"dont revenus",{"v":26872.09,"d":"26,872.09"},{"v":26115.28,"d":"26,115.28"},{"v":34727.4,"d":"34,727.40"},{"v":33578.32,"d":"33,578.32"},{"v":25099.47,"d":"25,099.47"},{"$f":"G712-C712","v":{"v":-1772.619999999999,"d":"-1,772.62 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C715-C716","v":{"v":-5803.700000000004,"d":"-5,803.70 "}},{"$f":"D715-D716","v":{"v":11155.299999999996,"d":"11,155.30"}},{"v":-1725.4500000000044,"d":"-1,725.45 "},{"v":1443.8499999999985,"d":"1,443.85"},{"v":2491.550000000003,"d":"2,491.55"},{"$f":"G714-C714","v":{"v":8295.250000000007,"d":"8,295.25"}}]
[null,"dont charges",{"v":44274.95,"d":"44,274.95"},{"v":63550.1,"d":"63,550.10"},{"v":56904.85,"d":"56,904.85"},{"v":59775.1,"d":"59,775.10"},{"v":63005.55,"d":"63,005.55"},{"$f":"G715-C715","v":{"v":18730.600000000006,"d":"18,730.60"}}]
[null,"dont revenus",{"v":50078.65,"d":"50,078.65"},{"v":52394.8,"d":"52,394.80"},{"v":58630.3,"d":"58,630.30"},{"v":58331.25,"d":"58,331.25"},{"v":60514,"d":"60,514.00"},{"$f":"G716-C716","v":{"v":10435.349999999999,"d":"10,435.35"}}]
[]
[2,"Formation",{"$f":"C719-C720","v":{"v":973384.4,"d":"973,384.40"}},{"$f":"D719-D720","v":{"v":990294.35,"d":"990,294.35"}},{"v":1019371.16,"d":"1,019,371.16"},{"v":1185842.3299999998,"d":"1,185,842.33"},{"v":1068406.08,"d":"1,068,406.08"},{"$f":"G718-C718","v":{"v":95021.68000000005,"d":"95,021.68"}}]
[null,"dont charges",{"v":1030539.4,"d":"1,030,539.40"},{"v":1013732.95,"d":"1,013,732.95"},{"v":1092508.82,"d":"1,092,508.82"},{"v":1244998.14,"d":"1,244,998.14"},{"v":1120901.59,"d":"1,120,901.59"},{"$f":"G719-C719","v":{"v":90362.19000000006,"d":"90,362.19"}}]
[null,"dont revenus",{"v":57155,"d":"57,155.00"},{"v":23438.6,"d":"23,438.60"},{"v":73137.66,"d":"73,137.66"},{"v":59155.81,"d":"59,155.81"},{"v":52495.51,"d":"52,495.51"},{"$f":"G720-C720","v":{"v":-4659.489999999998,"d":"-4,659.49 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C723-C724","v":{"v":18911.05,"d":"18,911.05"}},{"$f":"D723-D724","v":{"v":26222.65,"d":"26,222.65"}},{"v":18640.3,"d":"18,640.30"},{"v":22937.75,"d":"22,937.75"},{"v":20600.99,"d":"20,600.99"},{"$f":"G722-C722","v":{"v":1689.9400000000023,"d":"1,689.94"}}]
[null,"dont charges",{"v":19321.05,"d":"19,321.05"},{"v":26739.15,"d":"26,739.15"},{"v":18640.3,"d":"18,640.30"},{"v":22937.75,"d":"22,937.75"},{"v":26893.79,"d":"26,893.79"},{"$f":"G723-C723","v":{"v":7572.740000000002,"d":"7,572.74"}}]
[null,"dont revenus",{"v":410,"d":"410.00"},{"v":516.5,"d":"516.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6292.8,"d":"6,292.80"},{"$f":"G724-C724","v":{"v":5882.8,"d":"5,882.80"}}]
[]
[4,"Santé",{"$f":"C727-C728","v":{"v":142.3,"d":"142.30"}},{"$f":"D727-D728","v":{"v":1879.9,"d":"1,879.90"}},{"v":4876.1,"d":"4,876.10"},{"v":9312.85,"d":"9,312.85"},{"v":4475.76,"d":"4,475.76"},{"$f":"G726-C726","v":{"v":4333.46,"d":"4,333.46"}}]
[null,"dont charges",{"v":142.3,"d":"142.30"},{"v":1879.9,"d":"1,879.90"},{"v":4876.1,"d":"4,876.10"},{"v":9312.85,"d":"9,312.85"},{"v":4475.76,"d":"4,475.76"},{"$f":"G727-C727","v":{"v":4333.46,"d":"4,333.46"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G728-C728","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C731-C732","v":{"v":523146.89999999997,"d":"523,146.90"}},{"$f":"D731-D732","v":{"v":486869.3,"d":"486,869.30"}},{"v":840991,"d":"840,991.00"},{"v":611452.2,"d":"611,452.20"},{"v":580539.9,"d":"580,539.90"},{"$f":"G730-C730","v":{"v":57393.00000000006,"d":"57,393.00"}}]
[null,"dont charges",{"v":527216.95,"d":"527,216.95"},{"v":489485.35,"d":"489,485.35"},{"v":843512,"d":"843,512.00"},{"v":624895.7,"d":"624,895.70"},{"v":583896.9,"d":"583,896.90"},{"$f":"G731-C731","v":{"v":56679.95000000007,"d":"56,679.95"}}]
[null,"dont revenus",{"v":4070.05,"d":"4,070.05"},{"v":2616.05,"d":"2,616.05"},{"v":2521,"d":"2,521.00"},{"v":13443.5,"d":"13,443.50"},{"v":3357,"d":"3,357.00"},{"$f":"G732-C732","v":{"v":-713.0500000000002,"d":"-713.05 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C735-C736","v":{"v":36868.85,"d":"36,868.85"}},{"$f":"D735-D736","v":{"v":29428.450000000004,"d":"29,428.45"}},{"v":56224.700000000004,"d":"56,224.70"},{"v":67883.54999999999,"d":"67,883.55"},{"v":71200.05,"d":"71,200.05"},{"$f":"G734-C734","v":{"v":34331.200000000004,"d":"34,331.20"}}]
[null,"dont charges",{"v":61519.85,"d":"61,519.85"},{"v":66482.8,"d":"66,482.80"},{"v":82927.8,"d":"82,927.80"},{"v":95742.2,"d":"95,742.20"},{"v":97844.85,"d":"97,844.85"},{"$f":"G735-C735","v":{"v":36325.00000000001,"d":"36,325.00"}}]
[null,"dont revenus",{"v":24651,"d":"24,651.00"},{"v":37054.35,"d":"37,054.35"},{"v":26703.1,"d":"26,703.10"},{"v":27858.65,"d":"27,858.65"},{"v":26644.8,"d":"26,644.80"},{"$f":"G736-C736","v":{"v":1993.7999999999993,"d":"1,993.80"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C739-C740","v":{"v":-113710.18,"d":"-113,710.18 "}},{"$f":"D739-D740","v":{"v":-200167.83999999997,"d":"-200,167.84 "}},{"v":-170704.00999999998,"d":"-170,704.01 "},{"v":-16743.51000000001,"d":"-16,743.51 "},{"v":-43776.56,"d":"-43,776.56 "},{"$f":"G738-C738","v":{"v":69933.62,"d":"69,933.62"}}]
[null,"dont charges",{"v":267827.42,"d":"267,827.42"},{"v":208832.51,"d":"208,832.51"},{"v":236539.59,"d":"236,539.59"},{"v":443915.39,"d":"443,915.39"},{"v":431368.33,"d":"431,368.33"},{"$f":"G739-C739","v":{"v":163540.91000000003,"d":"163,540.91"}}]
[null,"dont revenus",{"v":381537.6,"d":"381,537.60"},{"v":409000.35,"d":"409,000.35"},{"v":407243.6,"d":"407,243.60"},{"v":460658.9,"d":"460,658.90"},{"v":475144.89,"d":"475,144.89"},{"$f":"G740-C740","v":{"v":93607.29000000004,"d":"93,607.29"}}]
[]
[8,"Economie publique",{"$f":"C743-C744","v":{"v":-44076.95000000001,"d":"-44,076.95 "}},{"$f":"D743-D744","v":{"v":-15969.880000000005,"d":"-15,969.88 "}},{"v":-5180.710000000021,"d":"-5,180.71 "},{"v":-18467.81999999995,"d":"-18,467.82 "},{"v":38268.889999999985,"d":"38,268.89"},{"$f":"G742-C742","v":{"v":82345.84,"d":"82,345.84"}}]
[null,"dont charges",{"v":176262,"d":"176,262.00"},{"v":201930.68,"d":"201,930.68"},{"v":355210.85,"d":"355,210.85"},{"v":373277.59,"d":"373,277.59"},{"v":242414.24,"d":"242,414.24"},{"$f":"G743-C743","v":{"v":66152.23999999999,"d":"66,152.24"}}]
[null,"dont revenus",{"v":220338.95,"d":"220,338.95"},{"v":217900.56,"d":"217,900.56"},{"v":360391.56,"d":"360,391.56"},{"v":391745.41,"d":"391,745.41"},{"v":204145.35,"d":"204,145.35"},{"$f":"G744-C744","v":{"v":-16193.600000000006,"d":"-16,193.60 "}}]
[]
[9,"Finances - Impôts",{"$f":"C747-C748","v":{"v":-1933064.1999999997,"d":"-1,933,064.20 "}},{"$f":"D747-D748","v":{"v":-2115821.0300000003,"d":"-2,115,821.03 "}},{"v":-2348805.33,"d":"-2,348,805.33 "},{"v":-2116247.6,"d":"-2,116,247.60 "},{"v":-2069036.77,"d":"-2,069,036.77 "},{"$f":"G746-C746","v":{"v":-135972.5700000003,"d":"-135,972.57 "}}]
[null,"dont charges",{"v":390370.35,"d":"390,370.35"},{"v":143830.46,"d":"143,830.46"},{"v":112497.8,"d":"112,497.80"},{"v":246228.32,"d":"246,228.32"},{"v":1669297.63,"d":"1,669,297.63"},{"$f":"G747-C747","v":{"v":1278927.2799999998,"d":"1,278,927.28"}}]
[null,"dont revenus",{"v":2323434.55,"d":"2,323,434.55"},{"v":2259651.49,"d":"2,259,651.49"},{"v":2461303.13,"d":"2,461,303.13"},{"v":2362475.92,"d":"2,362,475.92"},{"v":3738334.4,"d":"3,738,334.40"},{"$f":"G748-C748","v":{"v":1414899.85,"d":"1,414,899.85"}}]
[]
[null,"Récapitulation générale",{"$f":"C710+C714+C718+C722+C726+C730+C734+C738+C742+C746","v":{"v":-262757.41999999946,"d":"-262,757.42 "}},{"v":-544010.8300000005,"d":"-544,010.83 "},{"v":-269472.0900000001,"d":"-269,472.09 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G750-C750","v":{"v":262757.41999999946,"d":"262,757.42"}}]
[null,"dont charges",{"v":2825790.47,"d":"2,825,790.47"},{"v":2484677.15,"d":"2,484,677.15"},{"v":3155185.6599999997,"d":"3,155,185.66"},{"v":3407247.76,"d":"3,407,247.76"},{"v":4592028.220000001,"d":"4,592,028.22"},{"$f":"G751-C751","v":{"v":1766237.7500000005,"d":"1,766,237.75"}}]
[null,"dont revenus",{"v":3088547.8899999997,"d":"3,088,547.89"},{"v":3028687.9800000004,"d":"3,028,687.98"},{"v":3424657.75,"d":"3,424,657.75"},{"v":3407247.76,"d":"3,407,247.76"},{"v":4592028.22,"d":"4,592,028.22"},{"$f":"G752-C752","v":{"v":1503480.33,"d":"1,503,480.33"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F754+1","v":2024},"Variation"]
["Saulcy",null,255,269,270,273,{"$f":"'Base de données pop.'!C18","v":277},{"$f":"G755-C755","v":22}]
[null,null,"Saulcy","Saulcy","Saulcy","Saulcy",{"$f":"F756","v":"Saulcy"},"Saulcy"]
[0,"Administration générale",{"$f":"C758-C759","v":{"v":122291.39000000001,"d":"122,291.39"}},{"$f":"D758-D759","v":{"v":127878.04,"d":"127,878.04"}},{"v":119012.01000000001,"d":"119,012.01"},{"v":112999.93,"d":"112,999.93"},{"v":108273.64,"d":"108,273.64"},{"$f":"G757-C757","v":{"v":-14017.750000000015,"d":"-14,017.75 "}}]
[null,"dont charges",{"v":136888.04,"d":"136,888.04"},{"v":151419.59,"d":"151,419.59"},{"v":140985.91,"d":"140,985.91"},{"v":136646.28,"d":"136,646.28"},{"v":144508.44,"d":"144,508.44"},{"$f":"G758-C758","v":{"v":7620.399999999994,"d":"7,620.40"}}]
[null,"dont revenus",{"v":14596.65,"d":"14,596.65"},{"v":23541.55,"d":"23,541.55"},{"v":21973.9,"d":"21,973.90"},{"v":23646.35,"d":"23,646.35"},{"v":36234.8,"d":"36,234.80"},{"$f":"G759-C759","v":{"v":21638.15,"d":"21,638.15"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C762-C763","v":{"v":8826.189999999999,"d":"8,826.19"}},{"$f":"D762-D763","v":{"v":829.2000000000007,"d":"829.20"}},{"v":6747.25,"d":"6,747.25"},{"v":17639.92,"d":"17,639.92"},{"v":6886.709999999999,"d":"6,886.71"},{"$f":"G761-C761","v":{"v":-1939.4799999999996,"d":"-1,939.48 "}}]
[null,"dont charges",{"v":31725.39,"d":"31,725.39"},{"v":22699.9,"d":"22,699.90"},{"v":30624.1,"d":"30,624.10"},{"v":37865.27,"d":"37,865.27"},{"v":27329.66,"d":"27,329.66"},{"$f":"G762-C762","v":{"v":-4395.73,"d":"-4,395.73 "}}]
[null,"dont revenus",{"v":22899.2,"d":"22,899.20"},{"v":21870.7,"d":"21,870.70"},{"v":23876.85,"d":"23,876.85"},{"v":20225.35,"d":"20,225.35"},{"v":20442.95,"d":"20,442.95"},{"$f":"G763-C763","v":{"v":-2456.25,"d":"-2,456.25 "}}]
[]
[2,"Formation",{"$f":"C766-C767","v":{"v":311006.56,"d":"311,006.56"}},{"$f":"D766-D767","v":{"v":290803.64999999997,"d":"290,803.65"}},{"v":319243,"d":"319,243.00"},{"v":329601.73000000004,"d":"329,601.73"},{"v":338106.76,"d":"338,106.76"},{"$f":"G765-C765","v":{"v":27100.20000000001,"d":"27,100.20"}}]
[null,"dont charges",{"v":341656.06,"d":"341,656.06"},{"v":320548.3,"d":"320,548.30"},{"v":341150.45,"d":"341,150.45"},{"v":347903.28,"d":"347,903.28"},{"v":357761.03,"d":"357,761.03"},{"$f":"G766-C766","v":{"v":16104.97000000003,"d":"16,104.97"}}]
[null,"dont revenus",{"v":30649.5,"d":"30,649.50"},{"v":29744.65,"d":"29,744.65"},{"v":21907.45,"d":"21,907.45"},{"v":18301.55,"d":"18,301.55"},{"v":19654.27,"d":"19,654.27"},{"$f":"G767-C767","v":{"v":-10995.23,"d":"-10,995.23 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C770-C771","v":{"v":22789.8,"d":"22,789.80"}},{"$f":"D770-D771","v":{"v":21937.44,"d":"21,937.44"}},{"v":22869.09,"d":"22,869.09"},{"v":27423.39,"d":"27,423.39"},{"v":26856.6,"d":"26,856.60"},{"$f":"G769-C769","v":{"v":4066.7999999999993,"d":"4,066.80"}}]
[null,"dont charges",{"v":22789.8,"d":"22,789.80"},{"v":21937.44,"d":"21,937.44"},{"v":22869.09,"d":"22,869.09"},{"v":27423.39,"d":"27,423.39"},{"v":26856.6,"d":"26,856.60"},{"$f":"G770-C770","v":{"v":4066.7999999999993,"d":"4,066.80"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G771-C771","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C774-C775","v":{"v":3843.99,"d":"3,843.99"}},{"$f":"D774-D775","v":{"v":2035.49,"d":"2,035.49"}},{"v":2734.69,"d":"2,734.69"},{"v":2267.85,"d":"2,267.85"},{"v":3748.17,"d":"3,748.17"},{"$f":"G773-C773","v":{"v":-95.81999999999971,"d":"-95.82 "}}]
[null,"dont charges",{"v":5059.99,"d":"5,059.99"},{"v":2035.49,"d":"2,035.49"},{"v":2734.69,"d":"2,734.69"},{"v":2267.85,"d":"2,267.85"},{"v":3748.17,"d":"3,748.17"},{"$f":"G774-C774","v":{"v":-1311.8199999999997,"d":"-1,311.82 "}}]
[null,"dont revenus",{"v":1216,"d":"1,216.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G775-C775","v":{"v":-1216,"d":"-1,216.00 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C778-C779","v":{"v":205291.8,"d":"205,291.80"}},{"$f":"D778-D779","v":{"v":186498.35,"d":"186,498.35"}},{"v":197429.55000000002,"d":"197,429.55"},{"v":202480.95,"d":"202,480.95"},{"v":268934.7,"d":"268,934.70"},{"$f":"G777-C777","v":{"v":63642.90000000002,"d":"63,642.90"}}]
[null,"dont charges",{"v":213627,"d":"213,627.00"},{"v":197585.25,"d":"197,585.25"},{"v":227983.85,"d":"227,983.85"},{"v":205834.75,"d":"205,834.75"},{"v":271273.7,"d":"271,273.70"},{"$f":"G778-C778","v":{"v":57646.70000000001,"d":"57,646.70"}}]
[null,"dont revenus",{"v":8335.2,"d":"8,335.20"},{"v":11086.9,"d":"11,086.90"},{"v":30554.3,"d":"30,554.30"},{"v":3353.8,"d":"3,353.80"},{"v":2339,"d":"2,339.00"},{"$f":"G779-C779","v":{"v":-5996.200000000001,"d":"-5,996.20 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C782-C783","v":{"v":28467.899999999998,"d":"28,467.90"}},{"$f":"D782-D783","v":{"v":49936.07000000001,"d":"49,936.07"}},{"v":52789.58,"d":"52,789.58"},{"v":42743.399999999994,"d":"42,743.40"},{"v":28807.85,"d":"28,807.85"},{"$f":"G781-C781","v":{"v":339.9500000000007,"d":"339.95"}}]
[null,"dont charges",{"v":53154.31,"d":"53,154.31"},{"v":67586.07,"d":"67,586.07"},{"v":74295.38,"d":"74,295.38"},{"v":63955.35,"d":"63,955.35"},{"v":50944.25,"d":"50,944.25"},{"$f":"G782-C782","v":{"v":-2210.0599999999977,"d":"-2,210.06 "}}]
[null,"dont revenus",{"v":24686.41,"d":"24,686.41"},{"v":17650,"d":"17,650.00"},{"v":21505.8,"d":"21,505.80"},{"v":21211.95,"d":"21,211.95"},{"v":22136.4,"d":"22,136.40"},{"$f":"G783-C783","v":{"v":-2550.0099999999984,"d":"-2,550.01 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C786-C787","v":{"v":-8012.549999999988,"d":"-8,012.55 "}},{"$f":"D786-D787","v":{"v":-15072.640000000014,"d":"-15,072.64 "}},{"v":-35536.70000000001,"d":"-35,536.70 "},{"v":-2881.8399999999965,"d":"-2,881.84 "},{"v":-28515.630000000005,"d":"-28,515.63 "},{"$f":"G785-C785","v":{"v":-20503.080000000016,"d":"-20,503.08 "}}]
[null,"dont charges",{"v":153680.35,"d":"153,680.35"},{"v":135854.46,"d":"135,854.46"},{"v":136467.75,"d":"136,467.75"},{"v":154615.46,"d":"154,615.46"},{"v":198516.07,"d":"198,516.07"},{"$f":"G786-C786","v":{"v":44835.72,"d":"44,835.72"}}]
[null,"dont revenus",{"v":161692.9,"d":"161,692.90"},{"v":150927.1,"d":"150,927.10"},{"v":172004.45,"d":"172,004.45"},{"v":157497.3,"d":"157,497.30"},{"v":227031.7,"d":"227,031.70"},{"$f":"G787-C787","v":{"v":65338.80000000002,"d":"65,338.80"}}]
[]
[8,"Economie publique",{"$f":"C790-C791","v":{"v":3418.449999999999,"d":"3,418.45"}},{"$f":"D790-D791","v":{"v":3004.2,"d":"3,004.20"}},{"v":-488.8000000000002,"d":"-488.80 "},{"v":6180.200000000001,"d":"6,180.20"},{"v":12883.3,"d":"12,883.30"},{"$f":"G789-C789","v":{"v":9464.85,"d":"9,464.85"}}]
[null,"dont charges",{"v":8285.8,"d":"8,285.80"},{"v":7864.9,"d":"7,864.90"},{"v":4384.55,"d":"4,384.55"},{"v":11040.95,"d":"11,040.95"},{"v":17771.05,"d":"17,771.05"},{"$f":"G790-C790","v":{"v":9485.25,"d":"9,485.25"}}]
[null,"dont revenus",{"v":4867.35,"d":"4,867.35"},{"v":4860.7,"d":"4,860.70"},{"v":4873.35,"d":"4,873.35"},{"v":4860.75,"d":"4,860.75"},{"v":4887.75,"d":"4,887.75"},{"$f":"G791-C791","v":{"v":20.399999999999636,"d":"20.40"}}]
[]
[9,"Finances - Impôts",{"$f":"C794-C795","v":{"v":-706972.24,"d":"-706,972.24 "}},{"$f":"D794-D795","v":{"v":-652768.89,"d":"-652,768.89 "}},{"v":-592316.63,"d":"-592,316.63 "},{"v":-767068.37,"d":"-767,068.37 "},{"v":-751850.9900000001,"d":"-751,850.99 "},{"$f":"G793-C793","v":{"v":-44878.75000000012,"d":"-44,878.75 "}}]
[null,"dont charges",{"v":37751.31,"d":"37,751.31"},{"v":29370.58,"d":"29,370.58"},{"v":40995.99,"d":"40,995.99"},{"v":57255.52,"d":"57,255.52"},{"v":51203.57,"d":"51,203.57"},{"$f":"G794-C794","v":{"v":13452.260000000002,"d":"13,452.26"}}]
[null,"dont revenus",{"v":744723.55,"d":"744,723.55"},{"v":682139.47,"d":"682,139.47"},{"v":633312.62,"d":"633,312.62"},{"v":824323.89,"d":"824,323.89"},{"v":803054.56,"d":"803,054.56"},{"$f":"G795-C795","v":{"v":58331.01000000001,"d":"58,331.01"}}]
[]
[null,"Récapitulation générale",{"$f":"C757+C761+C765+C769+C773+C777+C781+C785+C789+C793","v":{"v":-9048.709999999963,"d":"-9,048.71 "}},{"v":15080.909999999916,"d":"15,080.91"},{"v":92483.03999999992,"d":"92,483.04"},{"v":-28612.839999999967,"d":"-28,612.84 "},{"v":14131.10999999987,"d":"14,131.11"},{"$f":"G797-C797","v":{"v":23179.819999999832,"d":"23,179.82"}}]
[null,"dont charges",{"v":1004618.05,"d":"1,004,618.05"},{"v":956901.98,"d":"956,901.98"},{"v":1022491.76,"d":"1,022,491.76"},{"v":1044808.0999999999,"d":"1,044,808.10"},{"v":1149912.5400000003,"d":"1,149,912.54"},{"$f":"G798-C798","v":{"v":145294.49000000022,"d":"145,294.49"}}]
[null,"dont revenus",{"v":1013666.76,"d":"1,013,666.76"},{"v":941821.07,"d":"941,821.07"},{"v":930008.72,"d":"930,008.72"},{"v":1073420.94,"d":"1,073,420.94"},{"v":1135781.4300000002,"d":"1,135,781.43"},{"$f":"G799-C799","v":{"v":122114.67000000016,"d":"122,114.67"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F801+1","v":2024},"Variation"]
["Soyhières",null,436,440,417,431,{"$f":"'Base de données pop.'!C19","v":453},{"$f":"G802-C802","v":17}]
[null,null,"Soyhières","Soyhières","Soyhières","Soyhières",{"$f":"F803","v":"Soyhières"},"Soyhières"]
[0,"Administration générale",{"$f":"C805-C806","v":{"v":276962.66,"d":"276,962.66"}},{"$f":"D805-D806","v":{"v":287027.1,"d":"287,027.10"}},{"v":267380.25,"d":"267,380.25"},{"v":226430.95,"d":"226,430.95"},{"v":268328.76,"d":"268,328.76"},{"$f":"G804-C804","v":{"v":-8633.899999999965,"d":"-8,633.90 "}}]
[null,"dont charges",{"v":302980.36,"d":"302,980.36"},{"v":310158.1,"d":"310,158.10"},{"v":294251.1,"d":"294,251.10"},{"v":254117.5,"d":"254,117.50"},{"v":296871.51,"d":"296,871.51"},{"$f":"G805-C805","v":{"v":-6108.849999999977,"d":"-6,108.85 "}}]
[null,"dont revenus",{"v":26017.7,"d":"26,017.70"},{"v":23131,"d":"23,131.00"},{"v":26870.85,"d":"26,870.85"},{"v":27686.55,"d":"27,686.55"},{"v":28542.75,"d":"28,542.75"},{"$f":"G806-C806","v":{"v":2525.0499999999993,"d":"2,525.05"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C809-C810","v":{"v":-399.75,"d":"-399.75 "}},{"$f":"D809-D810","v":{"v":-9866.600000000006,"d":"-9,866.60 "}},{"v":-1534.719999999994,"d":"-1,534.72 "},{"v":-7748.199999999997,"d":"-7,748.20 "},{"v":-17039.6,"d":"-17,039.60 "},{"$f":"G808-C808","v":{"v":-16639.85,"d":"-16,639.85 "}}]
[null,"dont charges",{"v":47457.55,"d":"47,457.55"},{"v":39456.95,"d":"39,456.95"},{"v":45046.3,"d":"45,046.30"},{"v":33557.8,"d":"33,557.80"},{"v":36344.55,"d":"36,344.55"},{"$f":"G809-C809","v":{"v":-11113,"d":"-11,113.00 "}}]
[null,"dont revenus",{"v":47857.3,"d":"47,857.30"},{"v":49323.55,"d":"49,323.55"},{"v":46581.02,"d":"46,581.02"},{"v":41306,"d":"41,306.00"},{"v":53384.15,"d":"53,384.15"},{"$f":"G810-C810","v":{"v":5526.8499999999985,"d":"5,526.85"}}]
[]
[2,"Formation",{"$f":"C813-C814","v":{"v":527678.1,"d":"527,678.10"}},{"$f":"D813-D814","v":{"v":564938.25,"d":"564,938.25"}},{"v":573321.5,"d":"573,321.50"},{"v":571632.9500000001,"d":"571,632.95"},{"v":537113.4,"d":"537,113.40"},{"$f":"G812-C812","v":{"v":9435.300000000047,"d":"9,435.30"}}]
[null,"dont charges",{"v":717403.1,"d":"717,403.10"},{"v":710520.5,"d":"710,520.50"},{"v":741074.2,"d":"741,074.20"},{"v":785469.3,"d":"785,469.30"},{"v":1038231.37,"d":"1,038,231.37"},{"$f":"G813-C813","v":{"v":320828.27,"d":"320,828.27"}}]
[null,"dont revenus",{"v":189725,"d":"189,725.00"},{"v":145582.25,"d":"145,582.25"},{"v":167752.7,"d":"167,752.70"},{"v":213836.35,"d":"213,836.35"},{"v":501117.97,"d":"501,117.97"},{"$f":"G814-C814","v":{"v":311392.97,"d":"311,392.97"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C817-C818","v":{"v":71678.79999999999,"d":"71,678.80"}},{"$f":"D817-D818","v":{"v":55766.7,"d":"55,766.70"}},{"v":50662.49999999999,"d":"50,662.50"},{"v":27241.690000000002,"d":"27,241.69"},{"v":44856.079999999994,"d":"44,856.08"},{"$f":"G816-C816","v":{"v":-26822.719999999994,"d":"-26,822.72 "}}]
[null,"dont charges",{"v":98391.15,"d":"98,391.15"},{"v":85386.7,"d":"85,386.70"},{"v":75199.9,"d":"75,199.90"},{"v":50221.19,"d":"50,221.19"},{"v":75413.73,"d":"75,413.73"},{"$f":"G817-C817","v":{"v":-22977.42,"d":"-22,977.42 "}}]
[null,"dont revenus",{"v":26712.35,"d":"26,712.35"},{"v":29620,"d":"29,620.00"},{"v":24537.4,"d":"24,537.40"},{"v":22979.5,"d":"22,979.50"},{"v":30557.65,"d":"30,557.65"},{"$f":"G818-C818","v":{"v":3845.300000000003,"d":"3,845.30"}}]
[]
[4,"Santé",{"$f":"C821-C822","v":{"v":3836.1,"d":"3,836.10"}},{"$f":"D821-D822","v":{"v":2201.35,"d":"2,201.35"}},{"v":3293.75,"d":"3,293.75"},{"v":2504.15,"d":"2,504.15"},{"v":2253.2999999999997,"d":"2,253.30"},{"$f":"G820-C820","v":{"v":-1582.8000000000002,"d":"-1,582.80 "}}]
[null,"dont charges",{"v":3836.1,"d":"3,836.10"},{"v":2201.35,"d":"2,201.35"},{"v":3293.75,"d":"3,293.75"},{"v":2504.15,"d":"2,504.15"},{"v":4318.45,"d":"4,318.45"},{"$f":"G821-C821","v":{"v":482.3499999999999,"d":"482.35"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2065.15,"d":"2,065.15"},{"$f":"G822-C822","v":{"v":2065.15,"d":"2,065.15"}}]
[]
[5,"Prévoyance sociale",{"$f":"C825-C826","v":{"v":333202.16000000003,"d":"333,202.16"}},{"$f":"D825-D826","v":{"v":345076.20999999996,"d":"345,076.21"}},{"v":376255.98000000004,"d":"376,255.98"},{"v":341354.07999999996,"d":"341,354.08"},{"v":370745.94999999995,"d":"370,745.95"},{"$f":"G824-C824","v":{"v":37543.78999999992,"d":"37,543.79"}}]
[null,"dont charges",{"v":665423.51,"d":"665,423.51"},{"v":672040.71,"d":"672,040.71"},{"v":638499.06,"d":"638,499.06"},{"v":773658.45,"d":"773,658.45"},{"v":1046636.35,"d":"1,046,636.35"},{"$f":"G825-C825","v":{"v":381212.83999999997,"d":"381,212.84"}}]
[null,"dont revenus",{"v":332221.35,"d":"332,221.35"},{"v":326964.5,"d":"326,964.50"},{"v":262243.08,"d":"262,243.08"},{"v":432304.37,"d":"432,304.37"},{"v":675890.4,"d":"675,890.40"},{"$f":"G826-C826","v":{"v":343669.05000000005,"d":"343,669.05"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C829-C830","v":{"v":136987.55,"d":"136,987.55"}},{"$f":"D829-D830","v":{"v":135300.40000000002,"d":"135,300.40"}},{"v":123527.15000000001,"d":"123,527.15"},{"v":130010.67000000001,"d":"130,010.67"},{"v":154559.85,"d":"154,559.85"},{"$f":"G828-C828","v":{"v":17572.300000000017,"d":"17,572.30"}}]
[null,"dont charges",{"v":208483.55,"d":"208,483.55"},{"v":223805.95,"d":"223,805.95"},{"v":191113.7,"d":"191,113.70"},{"v":211162.67,"d":"211,162.67"},{"v":225868.6,"d":"225,868.60"},{"$f":"G829-C829","v":{"v":17385.050000000017,"d":"17,385.05"}}]
[null,"dont revenus",{"v":71496,"d":"71,496.00"},{"v":88505.55,"d":"88,505.55"},{"v":67586.55,"d":"67,586.55"},{"v":81152,"d":"81,152.00"},{"v":71308.75,"d":"71,308.75"},{"$f":"G830-C830","v":{"v":-187.25,"d":"-187.25 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C833-C834","v":{"v":66806.98000000001,"d":"66,806.98"}},{"$f":"D833-D834","v":{"v":49565.98999999996,"d":"49,565.99"}},{"v":38569.72999999998,"d":"38,569.73"},{"v":51166.68999999997,"d":"51,166.69"},{"v":77920.09,"d":"77,920.09"},{"$f":"G832-C832","v":{"v":11113.109999999986,"d":"11,113.11"}}]
[null,"dont charges",{"v":231808.42,"d":"231,808.42"},{"v":286771.16,"d":"286,771.16"},{"v":242798.65,"d":"242,798.65"},{"v":237829.11,"d":"237,829.11"},{"v":329704.93,"d":"329,704.93"},{"$f":"G833-C833","v":{"v":97896.50999999998,"d":"97,896.51"}}]
[null,"dont revenus",{"v":165001.44,"d":"165,001.44"},{"v":237205.17,"d":"237,205.17"},{"v":204228.92,"d":"204,228.92"},{"v":186662.42,"d":"186,662.42"},{"v":251784.84,"d":"251,784.84"},{"$f":"G834-C834","v":{"v":86783.4,"d":"86,783.40"}}]
[]
[8,"Economie publique",{"$f":"C837-C838","v":{"v":-471.0499999999993,"d":"-471.05 "}},{"$f":"D837-D838","v":{"v":-5160.049999999999,"d":"-5,160.05 "}},{"v":-3762.3999999999996,"d":"-3,762.40 "},{"v":-5416.049999999999,"d":"-5,416.05 "},{"v":-1021.1499999999996,"d":"-1,021.15 "},{"$f":"G836-C836","v":{"v":-550.1000000000004,"d":"-550.10 "}}]
[null,"dont charges",{"v":21352.9,"d":"21,352.90"},{"v":16999.75,"d":"16,999.75"},{"v":11706.35,"d":"11,706.35"},{"v":9923.75,"d":"9,923.75"},{"v":14890.9,"d":"14,890.90"},{"$f":"G837-C837","v":{"v":-6462.000000000002,"d":"-6,462.00 "}}]
[null,"dont revenus",{"v":21823.95,"d":"21,823.95"},{"v":22159.8,"d":"22,159.80"},{"v":15468.75,"d":"15,468.75"},{"v":15339.8,"d":"15,339.80"},{"v":15912.05,"d":"15,912.05"},{"$f":"G838-C838","v":{"v":-5911.9000000000015,"d":"-5,911.90 "}}]
[]
[9,"Finances - Impôts",{"$f":"C841-C842","v":{"v":-1264474.45,"d":"-1,264,474.45 "}},{"$f":"D841-D842","v":{"v":-1424849.35,"d":"-1,424,849.35 "}},{"v":-1427713.74,"d":"-1,427,713.74 "},{"v":-1337176.9300000002,"d":"-1,337,176.93 "},{"v":-1437716.6800000002,"d":"-1,437,716.68 "},{"$f":"G840-C840","v":{"v":-173242.2300000002,"d":"-173,242.23 "}}]
[null,"dont charges",{"v":122480.58,"d":"122,480.58"},{"v":228592.47,"d":"228,592.47"},{"v":149499.58,"d":"149,499.58"},{"v":162828.62,"d":"162,828.62"},{"v":213007.91,"d":"213,007.91"},{"$f":"G841-C841","v":{"v":90527.33,"d":"90,527.33"}}]
[null,"dont revenus",{"v":1386955.03,"d":"1,386,955.03"},{"v":1653441.82,"d":"1,653,441.82"},{"v":1577213.32,"d":"1,577,213.32"},{"v":1500005.55,"d":"1,500,005.55"},{"v":1650724.59,"d":"1,650,724.59"},{"$f":"G842-C842","v":{"v":263769.56000000006,"d":"263,769.56"}}]
[]
[null,"Récapitulation générale",{"$f":"C804+C808+C812+C816+C820+C824+C828+C832+C836+C840","v":{"v":151807.1000000001,"d":"151,807.10"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G844-C844","v":{"v":-151807.1000000001,"d":"-151,807.10 "}}]
[null,"dont charges",{"v":2419617.22,"d":"2,419,617.22"},{"v":2575933.64,"d":"2,575,933.64"},{"v":2392482.59,"d":"2,392,482.59"},{"v":2521272.54,"d":"2,521,272.54"},{"v":3281288.3000000003,"d":"3,281,288.30"},{"$f":"G845-C845","v":{"v":861671.0800000001,"d":"861,671.08"}}]
[null,"dont revenus",{"v":2267810.12,"d":"2,267,810.12"},{"v":2575933.64,"d":"2,575,933.64"},{"v":2392482.5900000003,"d":"2,392,482.59"},{"v":2521272.54,"d":"2,521,272.54"},{"v":3281288.3000000003,"d":"3,281,288.30"},{"$f":"G846-C846","v":{"v":1013478.1800000002,"d":"1,013,478.18"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F848+1","v":2024},"Variation"]
["Val Terbi",null,{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"G849-C849","v":80}]
[null,null,"Val Terbi","Val Terbi","Val Terbi","Val Terbi",{"$f":"F850","v":"Val Terbi"},"Val Terbi"]
[0,"Administration générale",{"$f":"C852-C853","v":{"v":1039021.65,"d":"1,039,021.65"}},{"$f":"D852-D853","v":{"v":1004690.2799999999,"d":"1,004,690.28"}},{"v":985247.21,"d":"985,247.21"},{"v":1012986.8700000001,"d":"1,012,986.87"},{"v":1033822.1500000001,"d":"1,033,822.15"},{"$f":"G851-C851","v":{"v":-5199.499999999884,"d":"-5,199.50 "}}]
[null,"dont charges",{"v":1322558.5,"d":"1,322,558.50"},{"v":1288694.18,"d":"1,288,694.18"},{"v":1272908.75,"d":"1,272,908.75"},{"v":1327149.12,"d":"1,327,149.12"},{"v":1380859.6,"d":"1,380,859.60"},{"$f":"G852-C852","v":{"v":58301.10000000009,"d":"58,301.10"}}]
[null,"dont revenus",{"v":283536.85,"d":"283,536.85"},{"v":284003.9,"d":"284,003.90"},{"v":287661.54,"d":"287,661.54"},{"v":314162.25,"d":"314,162.25"},{"v":347037.45,"d":"347,037.45"},{"$f":"G853-C853","v":{"v":63500.600000000035,"d":"63,500.60"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C856-C857","v":{"v":28601.690000000002,"d":"28,601.69"}},{"$f":"D856-D857","v":{"v":37200.95000000001,"d":"37,200.95"}},{"v":27918.829999999987,"d":"27,918.83"},{"v":32643.660000000003,"d":"32,643.66"},{"v":36674.59,"d":"36,674.59"},{"$f":"G855-C855","v":{"v":8072.899999999994,"d":"8,072.90"}}]
[null,"dont charges",{"v":255803.54,"d":"255,803.54"},{"v":276863.7,"d":"276,863.70"},{"v":277304.25,"d":"277,304.25"},{"v":277866.31,"d":"277,866.31"},{"v":284082.74,"d":"284,082.74"},{"$f":"G856-C856","v":{"v":28279.199999999983,"d":"28,279.20"}}]
[null,"dont revenus",{"v":227201.85,"d":"227,201.85"},{"v":239662.75,"d":"239,662.75"},{"v":249385.42,"d":"249,385.42"},{"v":245222.65,"d":"245,222.65"},{"v":247408.15,"d":"247,408.15"},{"$f":"G857-C857","v":{"v":20206.29999999999,"d":"20,206.30"}}]
[]
[2,"Formation",{"$f":"C860-C861","v":{"v":4260307.04,"d":"4,260,307.04"}},{"$f":"D860-D861","v":{"v":4290993.1,"d":"4,290,993.10"}},{"v":4281903.23,"d":"4,281,903.23"},{"v":4491598.12,"d":"4,491,598.12"},{"v":4416348.45,"d":"4,416,348.45"},{"$f":"G859-C859","v":{"v":156041.41000000015,"d":"156,041.41"}}]
[null,"dont charges",{"v":4608618.53,"d":"4,608,618.53"},{"v":4673074.35,"d":"4,673,074.35"},{"v":4681920.32,"d":"4,681,920.32"},{"v":4899018.07,"d":"4,899,018.07"},{"v":4814921.11,"d":"4,814,921.11"},{"$f":"G860-C860","v":{"v":206302.58000000007,"d":"206,302.58"}}]
[null,"dont revenus",{"v":348311.49,"d":"348,311.49"},{"v":382081.25,"d":"382,081.25"},{"v":400017.09,"d":"400,017.09"},{"v":407419.95,"d":"407,419.95"},{"v":398572.66,"d":"398,572.66"},{"$f":"G861-C861","v":{"v":50261.169999999984,"d":"50,261.17"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C864-C865","v":{"v":82950.65,"d":"82,950.65"}},{"$f":"D864-D865","v":{"v":69137.45,"d":"69,137.45"}},{"v":83704.87,"d":"83,704.87"},{"v":90492.15,"d":"90,492.15"},{"v":96361.75,"d":"96,361.75"},{"$f":"G863-C863","v":{"v":13411.100000000006,"d":"13,411.10"}}]
[null,"dont charges",{"v":86010.65,"d":"86,010.65"},{"v":79677.45,"d":"79,677.45"},{"v":90909.87,"d":"90,909.87"},{"v":97217.15,"d":"97,217.15"},{"v":105391.75,"d":"105,391.75"},{"$f":"G864-C864","v":{"v":19381.100000000006,"d":"19,381.10"}}]
[null,"dont revenus",{"v":3060,"d":"3,060.00"},{"v":10540,"d":"10,540.00"},{"v":7205,"d":"7,205.00"},{"v":6725,"d":"6,725.00"},{"v":9030,"d":"9,030.00"},{"$f":"G865-C865","v":{"v":5970,"d":"5,970.00"}}]
[]
[4,"Santé",{"$f":"C868-C869","v":{"v":38170.91,"d":"38,170.91"}},{"$f":"D868-D869","v":{"v":35280.09,"d":"35,280.09"}},{"v":29772.81,"d":"29,772.81"},{"v":32867,"d":"32,867.00"},{"v":32755.8,"d":"32,755.80"},{"$f":"G867-C867","v":{"v":-5415.110000000004,"d":"-5,415.11 "}}]
[null,"dont charges",{"v":38170.91,"d":"38,170.91"},{"v":35280.09,"d":"35,280.09"},{"v":29772.81,"d":"29,772.81"},{"v":32867,"d":"32,867.00"},{"v":32755.8,"d":"32,755.80"},{"$f":"G868-C868","v":{"v":-5415.110000000004,"d":"-5,415.11 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G869-C869","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C872-C873","v":{"v":2548629.2600000002,"d":"2,548,629.26"}},{"$f":"D872-D873","v":{"v":2486492.69,"d":"2,486,492.69"}},{"v":2661484.61,"d":"2,661,484.61"},{"v":2622187.52,"d":"2,622,187.52"},{"v":2744638.41,"d":"2,744,638.41"},{"$f":"G871-C871","v":{"v":196009.1499999999,"d":"196,009.15"}}]
[null,"dont charges",{"v":3130803.2,"d":"3,130,803.20"},{"v":3259946.53,"d":"3,259,946.53"},{"v":3432578.26,"d":"3,432,578.26"},{"v":3545261.52,"d":"3,545,261.52"},{"v":3645521.71,"d":"3,645,521.71"},{"$f":"G872-C872","v":{"v":514718.5099999998,"d":"514,718.51"}}]
[null,"dont revenus",{"v":582173.94,"d":"582,173.94"},{"v":773453.84,"d":"773,453.84"},{"v":771093.65,"d":"771,093.65"},{"v":923074,"d":"923,074.00"},{"v":900883.3,"d":"900,883.30"},{"$f":"G873-C873","v":{"v":318709.3600000001,"d":"318,709.36"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C876-C877","v":{"v":724909.36,"d":"724,909.36"}},{"$f":"D876-D877","v":{"v":706336.48,"d":"706,336.48"}},{"v":663548.21,"d":"663,548.21"},{"v":708195.93,"d":"708,195.93"},{"v":642460.4500000001,"d":"642,460.45"},{"$f":"G875-C875","v":{"v":-82448.90999999992,"d":"-82,448.91 "}}]
[null,"dont charges",{"v":924060.96,"d":"924,060.96"},{"v":912820.48,"d":"912,820.48"},{"v":849812.86,"d":"849,812.86"},{"v":933700.28,"d":"933,700.28"},{"v":874460.3,"d":"874,460.30"},{"$f":"G876-C876","v":{"v":-49600.659999999916,"d":"-49,600.66 "}}]
[null,"dont revenus",{"v":199151.6,"d":"199,151.60"},{"v":206484,"d":"206,484.00"},{"v":186264.65,"d":"186,264.65"},{"v":225504.35,"d":"225,504.35"},{"v":231999.85,"d":"231,999.85"},{"$f":"G877-C877","v":{"v":32848.25,"d":"32,848.25"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C880-C881","v":{"v":-279078.07000000007,"d":"-279,078.07 "}},{"$f":"D880-D881","v":{"v":-285253.61,"d":"-285,253.61 "}},{"v":-342980.41000000003,"d":"-342,980.41 "},{"v":-26800.089999999967,"d":"-26,800.09 "},{"v":-75814.40999999992,"d":"-75,814.41 "},{"$f":"G879-C879","v":{"v":203263.66000000015,"d":"203,263.66"}}]
[null,"dont charges",{"v":745442.33,"d":"745,442.33"},{"v":638351.79,"d":"638,351.79"},{"v":1019333.13,"d":"1,019,333.13"},{"v":941554.42,"d":"941,554.42"},{"v":1132135.25,"d":"1,132,135.25"},{"$f":"G880-C880","v":{"v":386692.92000000004,"d":"386,692.92"}}]
[null,"dont revenus",{"v":1024520.4,"d":"1,024,520.40"},{"v":923605.4,"d":"923,605.40"},{"v":1362313.54,"d":"1,362,313.54"},{"v":968354.51,"d":"968,354.51"},{"v":1207949.66,"d":"1,207,949.66"},{"$f":"G881-C881","v":{"v":183429.2599999999,"d":"183,429.26"}}]
[]
[8,"Economie publique",{"$f":"C884-C885","v":{"v":-16933.149999999994,"d":"-16,933.15 "}},{"$f":"D884-D885","v":{"v":-18635.300000000003,"d":"-18,635.30 "}},{"v":9192.520000000004,"d":"9,192.52"},{"v":9978.169999999998,"d":"9,978.17"},{"v":-9175.959999999992,"d":"-9,175.96 "},{"$f":"G883-C883","v":{"v":7757.190000000002,"d":"7,757.19"}}]
[null,"dont charges",{"v":75295.85,"d":"75,295.85"},{"v":71561.5,"d":"71,561.50"},{"v":95974.27,"d":"95,974.27"},{"v":97595.58,"d":"97,595.58"},{"v":102132.91,"d":"102,132.91"},{"$f":"G884-C884","v":{"v":26837.059999999998,"d":"26,837.06"}}]
[null,"dont revenus",{"v":92229,"d":"92,229.00"},{"v":90196.8,"d":"90,196.80"},{"v":86781.75,"d":"86,781.75"},{"v":87617.41,"d":"87,617.41"},{"v":111308.87,"d":"111,308.87"},{"$f":"G885-C885","v":{"v":19079.869999999995,"d":"19,079.87"}}]
[]
[9,"Finances - Impôts",{"$f":"C888-C889","v":{"v":-8435576.79,"d":"-8,435,576.79 "}},{"$f":"D888-D889","v":{"v":-8326242.130000001,"d":"-8,326,242.13 "}},{"v":-8399791.88,"d":"-8,399,791.88 "},{"v":-8974149.33,"d":"-8,974,149.33 "},{"v":-8918071.23,"d":"-8,918,071.23 "},{"$f":"G887-C887","v":{"v":-482494.44000000134,"d":"-482,494.44 "}}]
[null,"dont charges",{"v":2064722.08,"d":"2,064,722.08"},{"v":1743206.76,"d":"1,743,206.76"},{"v":2326322.28,"d":"2,326,322.28"},{"v":2211556.74,"d":"2,211,556.74"},{"v":2823841.21,"d":"2,823,841.21"},{"$f":"G888-C888","v":{"v":759119.1299999999,"d":"759,119.13"}}]
[null,"dont revenus",{"v":10500298.87,"d":"10,500,298.87"},{"v":10069448.89,"d":"10,069,448.89"},{"v":10726114.16,"d":"10,726,114.16"},{"v":11185706.07,"d":"11,185,706.07"},{"v":11741912.44,"d":"11,741,912.44"},{"$f":"G889-C889","v":{"v":1241613.5700000003,"d":"1,241,613.57"}}]
[]
[null,"Récapitulation générale",{"$f":"C851+C855+C859+C863+C867+C871+C875+C879+C883+C887","v":{"v":-8997.449999999255,"d":"-8,997.45 "}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G891-C891","v":{"v":8997.449999999255,"d":"8,997.45"}}]
[null,"dont charges",{"v":13251486.550000003,"d":"13,251,486.55"},{"v":12979476.83,"d":"12,979,476.83"},{"v":14076836.799999999,"d":"14,076,836.80"},{"v":14363786.19,"d":"14,363,786.19"},{"v":15196102.380000003,"d":"15,196,102.38"},{"$f":"G892-C892","v":{"v":1944615.83,"d":"1,944,615.83"}}]
[null,"dont revenus",{"v":13260484,"d":"13,260,484.00"},{"v":12979476.83,"d":"12,979,476.83"},{"v":14076836.8,"d":"14,076,836.80"},{"v":14363786.190000001,"d":"14,363,786.19"},{"v":15196102.379999999,"d":"15,196,102.38"},{"$f":"G893-C893","v":{"v":1935618.379999999,"d":"1,935,618.38"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F895+1","v":2024},"Variation"]
["Le Bémont",null,324,310,308,305,{"$f":"'Base de données pop.'!C21","v":308},{"$f":"G896-C896","v":{"v":-16,"d":"-16 "}}]
[null,null,"Le Bémont","Le Bémont","Le Bémont","Le Bémont",{"$f":"F897","v":"Le Bémont"},"Le Bémont"]
[0,"Administration générale",{"$f":"C899-C900","v":{"v":105960.90000000001,"d":"105,960.90"}},{"$f":"D899-D900","v":{"v":116406.44,"d":"116,406.44"}},{"v":121079.81,"d":"121,079.81"},{"v":139132.15,"d":"139,132.15"},{"v":160608.93,"d":"160,608.93"},{"$f":"G898-C898","v":{"v":54648.029999999984,"d":"54,648.03"}}]
[null,"dont charges",{"v":109670.8,"d":"109,670.80"},{"v":119963.39,"d":"119,963.39"},{"v":124625.11,"d":"124,625.11"},{"v":143242.85,"d":"143,242.85"},{"v":164965.38,"d":"164,965.38"},{"$f":"G899-C899","v":{"v":55294.58,"d":"55,294.58"}}]
[null,"dont revenus",{"v":3709.9,"d":"3,709.90"},{"v":3556.95,"d":"3,556.95"},{"v":3545.3,"d":"3,545.30"},{"v":4110.7,"d":"4,110.70"},{"v":4356.45,"d":"4,356.45"},{"$f":"G900-C900","v":{"v":646.5499999999997,"d":"646.55"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C903-C904","v":{"v":12178.650000000001,"d":"12,178.65"}},{"$f":"D903-D904","v":{"v":5580.050000000001,"d":"5,580.05"}},{"v":8903.05,"d":"8,903.05"},{"v":7537.3499999999985,"d":"7,537.35"},{"v":7308.350000000002,"d":"7,308.35"},{"$f":"G902-C902","v":{"v":-4870.299999999999,"d":"-4,870.30 "}}]
[null,"dont charges",{"v":27080.7,"d":"27,080.70"},{"v":20622.9,"d":"20,622.90"},{"v":23479.35,"d":"23,479.35"},{"v":24554.5,"d":"24,554.50"},{"v":25800.65,"d":"25,800.65"},{"$f":"G903-C903","v":{"v":-1280.0499999999993,"d":"-1,280.05 "}}]
[null,"dont revenus",{"v":14902.05,"d":"14,902.05"},{"v":15042.85,"d":"15,042.85"},{"v":14576.3,"d":"14,576.30"},{"v":17017.15,"d":"17,017.15"},{"v":18492.3,"d":"18,492.30"},{"$f":"G904-C904","v":{"v":3590.25,"d":"3,590.25"}}]
[]
[2,"Formation",{"$f":"C907-C908","v":{"v":363193.08,"d":"363,193.08"}},{"$f":"D907-D908","v":{"v":370572.92000000004,"d":"370,572.92"}},{"v":350150.02999999997,"d":"350,150.03"},{"v":364807.52999999997,"d":"364,807.53"},{"v":347524.7,"d":"347,524.70"},{"$f":"G906-C906","v":{"v":-15668.380000000005,"d":"-15,668.38 "}}]
[null,"dont charges",{"v":422041.33,"d":"422,041.33"},{"v":426526.77,"d":"426,526.77"},{"v":401948.93,"d":"401,948.93"},{"v":417699.73,"d":"417,699.73"},{"v":405924.7,"d":"405,924.70"},{"$f":"G907-C907","v":{"v":-16116.630000000005,"d":"-16,116.63 "}}]
[null,"dont revenus",{"v":58848.25,"d":"58,848.25"},{"v":55953.85,"d":"55,953.85"},{"v":51798.9,"d":"51,798.90"},{"v":52892.2,"d":"52,892.20"},{"v":58400,"d":"58,400.00"},{"$f":"G908-C908","v":{"v":-448.25,"d":"-448.25 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C911-C912","v":{"v":25401.15,"d":"25,401.15"}},{"$f":"D911-D912","v":{"v":30390.45,"d":"30,390.45"}},{"v":30645.73,"d":"30,645.73"},{"v":42595.04,"d":"42,595.04"},{"v":39103.15,"d":"39,103.15"},{"$f":"G910-C910","v":{"v":13702,"d":"13,702.00"}}]
[null,"dont charges",{"v":25401.15,"d":"25,401.15"},{"v":30390.45,"d":"30,390.45"},{"v":30645.73,"d":"30,645.73"},{"v":42595.04,"d":"42,595.04"},{"v":39103.15,"d":"39,103.15"},{"$f":"G911-C911","v":{"v":13702,"d":"13,702.00"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G912-C912","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C915-C916","v":{"v":2408.76,"d":"2,408.76"}},{"$f":"D915-D916","v":{"v":2611.06,"d":"2,611.06"}},{"v":1490.24,"d":"1,490.24"},{"v":1447.7,"d":"1,447.70"},{"v":1693.2,"d":"1,693.20"},{"$f":"G914-C914","v":{"v":-715.5600000000002,"d":"-715.56 "}}]
[null,"dont charges",{"v":2408.76,"d":"2,408.76"},{"v":2611.06,"d":"2,611.06"},{"v":1490.24,"d":"1,490.24"},{"v":1447.7,"d":"1,447.70"},{"v":1693.2,"d":"1,693.20"},{"$f":"G915-C915","v":{"v":-715.5600000000002,"d":"-715.56 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G916-C916","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C919-C920","v":{"v":218743.6,"d":"218,743.60"}},{"$f":"D919-D920","v":{"v":236381.7,"d":"236,381.70"}},{"v":274912.4,"d":"274,912.40"},{"v":318246.45,"d":"318,246.45"},{"v":254850.5,"d":"254,850.50"},{"$f":"G918-C918","v":{"v":36106.899999999994,"d":"36,106.90"}}]
[null,"dont charges",{"v":220684.95,"d":"220,684.95"},{"v":238420.95,"d":"238,420.95"},{"v":276829.75,"d":"276,829.75"},{"v":340642.2,"d":"340,642.20"},{"v":265506.3,"d":"265,506.30"},{"$f":"G919-C919","v":{"v":44821.34999999998,"d":"44,821.35"}}]
[null,"dont revenus",{"v":1941.35,"d":"1,941.35"},{"v":2039.25,"d":"2,039.25"},{"v":1917.35,"d":"1,917.35"},{"v":22395.75,"d":"22,395.75"},{"v":10655.8,"d":"10,655.80"},{"$f":"G920-C920","v":{"v":8714.449999999999,"d":"8,714.45"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C923-C924","v":{"v":50349.35,"d":"50,349.35"}},{"$f":"D923-D924","v":{"v":67683.55,"d":"67,683.55"}},{"v":75574.65,"d":"75,574.65"},{"v":71444.6,"d":"71,444.60"},{"v":28666.649999999998,"d":"28,666.65"},{"$f":"G922-C922","v":{"v":-21682.7,"d":"-21,682.70 "}}]
[null,"dont charges",{"v":67046.5,"d":"67,046.50"},{"v":82222.55,"d":"82,222.55"},{"v":90089.95,"d":"90,089.95"},{"v":85553.8,"d":"85,553.80"},{"v":43332.35,"d":"43,332.35"},{"$f":"G923-C923","v":{"v":-23714.15,"d":"-23,714.15 "}}]
[null,"dont revenus",{"v":16697.15,"d":"16,697.15"},{"v":14539,"d":"14,539.00"},{"v":14515.3,"d":"14,515.30"},{"v":14109.2,"d":"14,109.20"},{"v":14665.7,"d":"14,665.70"},{"$f":"G924-C924","v":{"v":-2031.4500000000007,"d":"-2,031.45 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C927-C928","v":{"v":-6857.350000000006,"d":"-6,857.35 "}},{"$f":"D927-D928","v":{"v":-10951.949999999983,"d":"-10,951.95 "}},{"v":10624.819999999978,"d":"10,624.82"},{"v":-6491,"d":"-6,491.00 "},{"v":28050.849999999977,"d":"28,050.85"},{"$f":"G926-C926","v":{"v":34908.19999999998,"d":"34,908.20"}}]
[null,"dont charges",{"v":181796.3,"d":"181,796.30"},{"v":174645.7,"d":"174,645.70"},{"v":189774.55,"d":"189,774.55"},{"v":178516.65,"d":"178,516.65"},{"v":204966.8,"d":"204,966.80"},{"$f":"G927-C927","v":{"v":23170.5,"d":"23,170.50"}}]
[null,"dont revenus",{"v":188653.65,"d":"188,653.65"},{"v":185597.65,"d":"185,597.65"},{"v":179149.73,"d":"179,149.73"},{"v":185007.65,"d":"185,007.65"},{"v":176915.95,"d":"176,915.95"},{"$f":"G928-C928","v":{"v":-11737.699999999983,"d":"-11,737.70 "}}]
[]
[8,"Economie publique",{"$f":"C931-C932","v":{"v":-30340.04999999993,"d":"-30,340.05 "}},{"$f":"D931-D932","v":{"v":-2760.20000000007,"d":"-2,760.20 "}},{"v":-71253.90000000002,"d":"-71,253.90 "},{"v":-8693.48999999999,"d":"-8,693.49 "},{"v":-20201.119999999995,"d":"-20,201.12 "},{"$f":"G930-C930","v":{"v":10138.929999999935,"d":"10,138.93"}}]
[null,"dont charges",{"v":690806.8,"d":"690,806.80"},{"v":684027.84,"d":"684,027.84"},{"v":727437.32,"d":"727,437.32"},{"v":692878.96,"d":"692,878.96"},{"v":672174.15,"d":"672,174.15"},{"$f":"G931-C931","v":{"v":-18632.650000000023,"d":"-18,632.65 "}}]
[null,"dont revenus",{"v":721146.85,"d":"721,146.85"},{"v":686788.04,"d":"686,788.04"},{"v":798691.22,"d":"798,691.22"},{"v":701572.45,"d":"701,572.45"},{"v":692375.27,"d":"692,375.27"},{"$f":"G932-C932","v":{"v":-28771.579999999958,"d":"-28,771.58 "}}]
[]
[9,"Finances - Impôts",{"$f":"C935-C936","v":{"v":-767324.23,"d":"-767,324.23 "}},{"$f":"D935-D936","v":{"v":-954603.79,"d":"-954,603.79 "}},{"v":-866221.25,"d":"-866,221.25 "},{"v":-989162.7999999999,"d":"-989,162.80 "},{"v":-857256.5399999999,"d":"-857,256.54 "},{"$f":"G934-C934","v":{"v":-89932.30999999994,"d":"-89,932.31 "}}]
[null,"dont charges",{"v":100262.48,"d":"100,262.48"},{"v":22574.75,"d":"22,574.75"},{"v":9886.95,"d":"9,886.95"},{"v":21226.16,"d":"21,226.16"},{"v":118005.55,"d":"118,005.55"},{"$f":"G935-C935","v":{"v":17743.070000000007,"d":"17,743.07"}}]
[null,"dont revenus",{"v":867586.71,"d":"867,586.71"},{"v":977178.54,"d":"977,178.54"},{"v":876108.2,"d":"876,108.20"},{"v":1010388.96,"d":"1,010,388.96"},{"v":975262.09,"d":"975,262.09"},{"$f":"G936-C936","v":{"v":107675.38,"d":"107,675.38"}}]
[]
[null,"Récapitulation générale",{"$f":"C898+C902+C906+C910+C914+C918+C922+C926+C930+C934","v":{"v":-26286.139999999898,"d":"-26,286.14 "}},{"v":-138689.7699999999,"d":"-138,689.77 "},{"v":-64094.42000000004,"d":"-64,094.42 "},{"v":-59136.46999999997,"d":"-59,136.47 "},{"v":-9651.329999999958,"d":"-9,651.33 "},{"$f":"G938-C938","v":{"v":16634.80999999994,"d":"16,634.81"}}]
[null,"dont charges",{"v":1847199.7700000003,"d":"1,847,199.77"},{"v":1802006.3599999999,"d":"1,802,006.36"},{"v":1876207.8799999997,"d":"1,876,207.88"},{"v":1948357.5899999999,"d":"1,948,357.59"},{"v":1941472.2299999997,"d":"1,941,472.23"},{"$f":"G939-C939","v":{"v":94272.4599999995,"d":"94,272.46"}}]
[null,"dont revenus",{"v":1873485.91,"d":"1,873,485.91"},{"v":1940696.1300000001,"d":"1,940,696.13"},{"v":1940302.3,"d":"1,940,302.30"},{"v":2007494.06,"d":"2,007,494.06"},{"v":1951123.56,"d":"1,951,123.56"},{"$f":"G940-C940","v":{"v":77637.65000000014,"d":"77,637.65"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F942+1","v":2024},"Variation"]
["Les Bois",null,{"v":1246,"d":"1,246"},{"v":1270,"d":"1,270"},{"v":1258,"d":"1,258"},{"v":1252,"d":"1,252"},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"G943-C943","v":{"v":-2,"d":"-2 "}}]
[null,null,"Les Bois","Les Bois","Les Bois","Les Bois",{"$f":"F944","v":"Les Bois"},"Les Bois"]
[0,"Administration générale",{"$f":"C946-C947","v":{"v":470990.60000000003,"d":"470,990.60"}},{"$f":"D946-D947","v":{"v":443749.83,"d":"443,749.83"}},{"v":601750.33,"d":"601,750.33"},{"v":514610.80000000005,"d":"514,610.80"},{"v":641288.95,"d":"641,288.95"},{"$f":"G945-C945","v":{"v":170298.34999999992,"d":"170,298.35"}}]
[null,"dont charges",{"v":512721.95,"d":"512,721.95"},{"v":485849.63,"d":"485,849.63"},{"v":613018.38,"d":"613,018.38"},{"v":525181.4,"d":"525,181.40"},{"v":652842.7,"d":"652,842.70"},{"$f":"G946-C946","v":{"v":140120.74999999994,"d":"140,120.75"}}]
[null,"dont revenus",{"v":41731.35,"d":"41,731.35"},{"v":42099.8,"d":"42,099.80"},{"v":11268.05,"d":"11,268.05"},{"v":10570.6,"d":"10,570.60"},{"v":11553.75,"d":"11,553.75"},{"$f":"G947-C947","v":{"v":-30177.6,"d":"-30,177.60 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C950-C951","v":{"v":24795.050000000003,"d":"24,795.05"}},{"$f":"D950-D951","v":{"v":38522.87000000001,"d":"38,522.87"}},{"v":36200.509999999995,"d":"36,200.51"},{"v":42041.59999999999,"d":"42,041.60"},{"v":63142.149999999994,"d":"63,142.15"},{"$f":"G949-C949","v":{"v":38347.09999999999,"d":"38,347.10"}}]
[null,"dont charges",{"v":112532.8,"d":"112,532.80"},{"v":119225.27,"d":"119,225.27"},{"v":110114.2,"d":"110,114.20"},{"v":111166.9,"d":"111,166.90"},{"v":132355,"d":"132,355.00"},{"$f":"G950-C950","v":{"v":19822.199999999997,"d":"19,822.20"}}]
[null,"dont revenus",{"v":87737.75,"d":"87,737.75"},{"v":80702.4,"d":"80,702.40"},{"v":73913.69,"d":"73,913.69"},{"v":69125.3,"d":"69,125.30"},{"v":69212.85,"d":"69,212.85"},{"$f":"G951-C951","v":{"v":-18524.899999999994,"d":"-18,524.90 "}}]
[]
[2,"Formation",{"$f":"C954-C955","v":{"v":1585180.39,"d":"1,585,180.39"}},{"$f":"D954-D955","v":{"v":1558551.0799999998,"d":"1,558,551.08"}},{"v":1587108.81,"d":"1,587,108.81"},{"v":1618825.42,"d":"1,618,825.42"},{"v":1636308.77,"d":"1,636,308.77"},{"$f":"G953-C953","v":{"v":51128.38000000012,"d":"51,128.38"}}]
[null,"dont charges",{"v":1679553.95,"d":"1,679,553.95"},{"v":1640608.68,"d":"1,640,608.68"},{"v":1637047.87,"d":"1,637,047.87"},{"v":1698112.42,"d":"1,698,112.42"},{"v":1718119.78,"d":"1,718,119.78"},{"$f":"G954-C954","v":{"v":38565.830000000075,"d":"38,565.83"}}]
[null,"dont revenus",{"v":94373.56,"d":"94,373.56"},{"v":82057.6,"d":"82,057.60"},{"v":49939.06,"d":"49,939.06"},{"v":79287,"d":"79,287.00"},{"v":81811.01,"d":"81,811.01"},{"$f":"G955-C955","v":{"v":-12562.550000000003,"d":"-12,562.55 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C958-C959","v":{"v":322089,"d":"322,089.00"}},{"$f":"D958-D959","v":{"v":314126.4,"d":"314,126.40"}},{"v":367657.64999999997,"d":"367,657.65"},{"v":419759.6,"d":"419,759.60"},{"v":441968.14,"d":"441,968.14"},{"$f":"G957-C957","v":{"v":119879.14000000001,"d":"119,879.14"}}]
[null,"dont charges",{"v":338198.25,"d":"338,198.25"},{"v":319811.4,"d":"319,811.40"},{"v":379928.3,"d":"379,928.30"},{"v":431333.55,"d":"431,333.55"},{"v":456573.14,"d":"456,573.14"},{"$f":"G958-C958","v":{"v":118374.89000000001,"d":"118,374.89"}}]
[null,"dont revenus",{"v":16109.25,"d":"16,109.25"},{"v":5685,"d":"5,685.00"},{"v":12270.65,"d":"12,270.65"},{"v":11573.95,"d":"11,573.95"},{"v":14605,"d":"14,605.00"},{"$f":"G959-C959","v":{"v":-1504.25,"d":"-1,504.25 "}}]
[]
[4,"Santé",{"$f":"C962-C963","v":{"v":5901.78,"d":"5,901.78"}},{"$f":"D962-D963","v":{"v":7228.35,"d":"7,228.35"}},{"v":8636.95,"d":"8,636.95"},{"v":6902.22,"d":"6,902.22"},{"v":7324.56,"d":"7,324.56"},{"$f":"G961-C961","v":{"v":1422.7800000000007,"d":"1,422.78"}}]
[null,"dont charges",{"v":5901.78,"d":"5,901.78"},{"v":7228.35,"d":"7,228.35"},{"v":8636.95,"d":"8,636.95"},{"v":6902.22,"d":"6,902.22"},{"v":7324.56,"d":"7,324.56"},{"$f":"G962-C962","v":{"v":1422.7800000000007,"d":"1,422.78"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G963-C963","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C966-C967","v":{"v":897612.6300000001,"d":"897,612.63"}},{"$f":"D966-D967","v":{"v":1058420.7599999998,"d":"1,058,420.76"}},{"v":1078958.63,"d":"1,078,958.63"},{"v":936398.5700000001,"d":"936,398.57"},{"v":1118972.73,"d":"1,118,972.73"},{"$f":"G965-C965","v":{"v":221360.09999999986,"d":"221,360.10"}}]
[null,"dont charges",{"v":1762866.08,"d":"1,762,866.08"},{"v":1928610.91,"d":"1,928,610.91"},{"v":2075503.99,"d":"2,075,503.99"},{"v":2000540.08,"d":"2,000,540.08"},{"v":2037998.36,"d":"2,037,998.36"},{"$f":"G966-C966","v":{"v":275132.28,"d":"275,132.28"}}]
[null,"dont revenus",{"v":865253.45,"d":"865,253.45"},{"v":870190.15,"d":"870,190.15"},{"v":996545.36,"d":"996,545.36"},{"v":1064141.51,"d":"1,064,141.51"},{"v":919025.63,"d":"919,025.63"},{"$f":"G967-C967","v":{"v":53772.18000000005,"d":"53,772.18"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C970-C971","v":{"v":306116.23,"d":"306,116.23"}},{"$f":"D970-D971","v":{"v":304397.19,"d":"304,397.19"}},{"v":288631.85,"d":"288,631.85"},{"v":283847.55,"d":"283,847.55"},{"v":360231.65,"d":"360,231.65"},{"$f":"G969-C969","v":{"v":54115.42000000004,"d":"54,115.42"}}]
[null,"dont charges",{"v":347960.88,"d":"347,960.88"},{"v":343740.54,"d":"343,740.54"},{"v":340813.25,"d":"340,813.25"},{"v":331907.25,"d":"331,907.25"},{"v":404387.15,"d":"404,387.15"},{"$f":"G970-C970","v":{"v":56426.27000000002,"d":"56,426.27"}}]
[null,"dont revenus",{"v":41844.65,"d":"41,844.65"},{"v":39343.35,"d":"39,343.35"},{"v":52181.4,"d":"52,181.40"},{"v":48059.7,"d":"48,059.70"},{"v":44155.5,"d":"44,155.50"},{"$f":"G971-C971","v":{"v":2310.8499999999985,"d":"2,310.85"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C974-C975","v":{"v":-85727.04999999993,"d":"-85,727.05 "}},{"$f":"D974-D975","v":{"v":-103756.5,"d":"-103,756.50 "}},{"v":-83953.13,"d":"-83,953.13 "},{"v":-115876.93999999994,"d":"-115,876.94 "},{"v":-173332.32999999996,"d":"-173,332.33 "},{"$f":"G973-C973","v":{"v":-87605.28000000003,"d":"-87,605.28 "}}]
[null,"dont charges",{"v":683278.3,"d":"683,278.30"},{"v":703520.35,"d":"703,520.35"},{"v":745238.25,"d":"745,238.25"},{"v":698451.01,"d":"698,451.01"},{"v":690449.89,"d":"690,449.89"},{"$f":"G974-C974","v":{"v":7171.589999999967,"d":"7,171.59"}}]
[null,"dont revenus",{"v":769005.35,"d":"769,005.35"},{"v":807276.85,"d":"807,276.85"},{"v":829191.38,"d":"829,191.38"},{"v":814327.95,"d":"814,327.95"},{"v":863782.22,"d":"863,782.22"},{"$f":"G975-C975","v":{"v":94776.87,"d":"94,776.87"}}]
[]
[8,"Economie publique",{"$f":"C978-C979","v":{"v":22698.51,"d":"22,698.51"}},{"$f":"D978-D979","v":{"v":12653.710000000003,"d":"12,653.71"}},{"v":11237.199999999997,"d":"11,237.20"},{"v":22563.4,"d":"22,563.40"},{"v":-5436.7800000000025,"d":"-5,436.78 "},{"$f":"G977-C977","v":{"v":-28135.29,"d":"-28,135.29 "}}]
[null,"dont charges",{"v":24558.66,"d":"24,558.66"},{"v":38774.51,"d":"38,774.51"},{"v":36842.1,"d":"36,842.10"},{"v":55652,"d":"55,652.00"},{"v":26847.92,"d":"26,847.92"},{"$f":"G978-C978","v":{"v":2289.2599999999984,"d":"2,289.26"}}]
[null,"dont revenus",{"v":1860.15,"d":"1,860.15"},{"v":26120.8,"d":"26,120.80"},{"v":25604.9,"d":"25,604.90"},{"v":33088.6,"d":"33,088.60"},{"v":32284.7,"d":"32,284.70"},{"$f":"G979-C979","v":{"v":30424.55,"d":"30,424.55"}}]
[]
[9,"Finances - Impôts",{"$f":"C982-C983","v":{"v":-3728654.82,"d":"-3,728,654.82 "}},{"$f":"D982-D983","v":{"v":-5400243.149999999,"d":"-5,400,243.15 "}},{"v":-3896228.8,"d":"-3,896,228.80 "},{"v":-3729072.2199999997,"d":"-3,729,072.22 "},{"v":-4090467.8400000003,"d":"-4,090,467.84 "},{"$f":"G981-C981","v":{"v":-361813.0200000005,"d":"-361,813.02 "}}]
[null,"dont charges",{"v":195159.6,"d":"195,159.60"},{"v":165080.16,"d":"165,080.16"},{"v":1063675.42,"d":"1,063,675.42"},{"v":1476836.04,"d":"1,476,836.04"},{"v":1343438.02,"d":"1,343,438.02"},{"$f":"G982-C982","v":{"v":1148278.42,"d":"1,148,278.42"}}]
[null,"dont revenus",{"v":3923814.42,"d":"3,923,814.42"},{"v":5565323.31,"d":"5,565,323.31"},{"v":4959904.22,"d":"4,959,904.22"},{"v":5205908.26,"d":"5,205,908.26"},{"v":5433905.86,"d":"5,433,905.86"},{"$f":"G983-C983","v":{"v":1510091.4400000004,"d":"1,510,091.44"}}]
[]
[null,"Récapitulation générale",{"$f":"C945+C949+C953+C957+C961+C965+C969+C973+C977+C981","v":{"v":-178997.6799999997,"d":"-178,997.68 "}},{"v":-1766349.46,"d":"-1,766,349.46 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G985-C985","v":{"v":178997.6799999997,"d":"178,997.68"}}]
[null,"dont charges",{"v":5662732.25,"d":"5,662,732.25"},{"v":5752449.8,"d":"5,752,449.80"},{"v":7010818.71,"d":"7,010,818.71"},{"v":7336082.87,"d":"7,336,082.87"},{"v":7470336.52,"d":"7,470,336.52"},{"$f":"G986-C986","v":{"v":1807604.2699999996,"d":"1,807,604.27"}}]
[null,"dont revenus",{"v":5841729.93,"d":"5,841,729.93"},{"v":7518799.26,"d":"7,518,799.26"},{"v":7010818.709999999,"d":"7,010,818.71"},{"v":7336082.869999999,"d":"7,336,082.87"},{"v":7470336.5200000005,"d":"7,470,336.52"},{"$f":"G987-C987","v":{"v":1628606.5900000008,"d":"1,628,606.59"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F989+1","v":2024},"Variation"]
["Les Breuleux",null,{"v":1528,"d":"1,528"},{"v":1506,"d":"1,506"},{"v":1524,"d":"1,524"},{"v":1642,"d":"1,642"},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"G990-C990","v":99}]
[null,null,"Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux",{"$f":"F991","v":"Les Breuleux"},"Les Breuleux"]
[0,"Administration générale",{"$f":"C993-C994","v":{"v":488781.99999999994,"d":"488,782.00"}},{"$f":"D993-D994","v":{"v":470663.44,"d":"470,663.44"}},{"v":633786.1,"d":"633,786.10"},{"v":652754.98,"d":"652,754.98"},{"v":666915.7,"d":"666,915.70"},{"$f":"G992-C992","v":{"v":178133.7,"d":"178,133.70"}}]
[null,"dont charges",{"v":554828.45,"d":"554,828.45"},{"v":536781.49,"d":"536,781.49"},{"v":700069.5,"d":"700,069.50"},{"v":719484.83,"d":"719,484.83"},{"v":732708.6,"d":"732,708.60"},{"$f":"G993-C993","v":{"v":177880.15000000002,"d":"177,880.15"}}]
[null,"dont revenus",{"v":66046.45,"d":"66,046.45"},{"v":66118.05,"d":"66,118.05"},{"v":66283.4,"d":"66,283.40"},{"v":66729.85,"d":"66,729.85"},{"v":65792.9,"d":"65,792.90"},{"$f":"G994-C994","v":{"v":-253.5500000000029,"d":"-253.55 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C997-C998","v":{"v":18107.380000000005,"d":"18,107.38"}},{"$f":"D997-D998","v":{"v":8590.98999999999,"d":"8,590.99"}},{"v":33644.759999999995,"d":"33,644.76"},{"v":45180.19,"d":"45,180.19"},{"v":43091.95,"d":"43,091.95"},{"$f":"G996-C996","v":{"v":24984.569999999992,"d":"24,984.57"}}]
[null,"dont charges",{"v":120737.96,"d":"120,737.96"},{"v":109969.29,"d":"109,969.29"},{"v":140756.71,"d":"140,756.71"},{"v":154999.94,"d":"154,999.94"},{"v":158161.5,"d":"158,161.50"},{"$f":"G997-C997","v":{"v":37423.53999999999,"d":"37,423.54"}}]
[null,"dont revenus",{"v":102630.58,"d":"102,630.58"},{"v":101378.3,"d":"101,378.30"},{"v":107111.95,"d":"107,111.95"},{"v":109819.75,"d":"109,819.75"},{"v":115069.55,"d":"115,069.55"},{"$f":"G998-C998","v":{"v":12438.970000000001,"d":"12,438.97"}}]
[]
[2,"Formation",{"$f":"C1001-C1002","v":{"v":1900169.0099999998,"d":"1,900,169.01"}},{"$f":"D1001-D1002","v":{"v":2140562.79,"d":"2,140,562.79"}},{"v":1985618.9000000001,"d":"1,985,618.90"},{"v":2219534.8699999996,"d":"2,219,534.87"},{"v":2435588.54,"d":"2,435,588.54"},{"$f":"G1000-C1000","v":{"v":535419.5300000003,"d":"535,419.53"}}]
[null,"dont charges",{"v":2525529.82,"d":"2,525,529.82"},{"v":2685295.29,"d":"2,685,295.29"},{"v":2578392.45,"d":"2,578,392.45"},{"v":2686341.07,"d":"2,686,341.07"},{"v":2886692.39,"d":"2,886,692.39"},{"$f":"G1001-C1001","v":{"v":361162.5700000003,"d":"361,162.57"}}]
[null,"dont revenus",{"v":625360.81,"d":"625,360.81"},{"v":544732.5,"d":"544,732.50"},{"v":592773.55,"d":"592,773.55"},{"v":466806.2,"d":"466,806.20"},{"v":451103.85,"d":"451,103.85"},{"$f":"G1002-C1002","v":{"v":-174256.96000000008,"d":"-174,256.96 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1005-C1006","v":{"v":361805.15,"d":"361,805.15"}},{"$f":"D1005-D1006","v":{"v":374322.45,"d":"374,322.45"}},{"v":366870.68,"d":"366,870.68"},{"v":474650.86,"d":"474,650.86"},{"v":403078.89999999997,"d":"403,078.90"},{"$f":"G1004-C1004","v":{"v":41273.74999999994,"d":"41,273.75"}}]
[null,"dont charges",{"v":372314.75,"d":"372,314.75"},{"v":386277.55,"d":"386,277.55"},{"v":386025.83,"d":"386,025.83"},{"v":503476.16,"d":"503,476.16"},{"v":430683.85,"d":"430,683.85"},{"$f":"G1005-C1005","v":{"v":58369.09999999998,"d":"58,369.10"}}]
[null,"dont revenus",{"v":10509.6,"d":"10,509.60"},{"v":11955.1,"d":"11,955.10"},{"v":19155.15,"d":"19,155.15"},{"v":28825.3,"d":"28,825.30"},{"v":27604.95,"d":"27,604.95"},{"$f":"G1006-C1006","v":{"v":17095.35,"d":"17,095.35"}}]
[]
[4,"Santé",{"$f":"C1009-C1010","v":{"v":14787.17,"d":"14,787.17"}},{"$f":"D1009-D1010","v":{"v":12035.06,"d":"12,035.06"}},{"v":12264.58,"d":"12,264.58"},{"v":12105.75,"d":"12,105.75"},{"v":12623.75,"d":"12,623.75"},{"$f":"G1008-C1008","v":{"v":-2163.42,"d":"-2,163.42 "}}]
[null,"dont charges",{"v":14787.17,"d":"14,787.17"},{"v":12035.06,"d":"12,035.06"},{"v":12264.58,"d":"12,264.58"},{"v":12105.75,"d":"12,105.75"},{"v":12623.75,"d":"12,623.75"},{"$f":"G1009-C1009","v":{"v":-2163.42,"d":"-2,163.42 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1010-C1010","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1013-C1014","v":{"v":1156404.51,"d":"1,156,404.51"}},{"$f":"D1013-D1014","v":{"v":1235086.6300000001,"d":"1,235,086.63"}},{"v":1270959.05,"d":"1,270,959.05"},{"v":1366573.78,"d":"1,366,573.78"},{"v":1435113.3,"d":"1,435,113.30"},{"$f":"G1012-C1012","v":{"v":278708.79000000004,"d":"278,708.79"}}]
[null,"dont charges",{"v":2396627.79,"d":"2,396,627.79"},{"v":2486444.43,"d":"2,486,444.43"},{"v":2572559.23,"d":"2,572,559.23"},{"v":2684261.27,"d":"2,684,261.27"},{"v":2879236.79,"d":"2,879,236.79"},{"$f":"G1013-C1013","v":{"v":482609,"d":"482,609.00"}}]
[null,"dont revenus",{"v":1240223.28,"d":"1,240,223.28"},{"v":1251357.8,"d":"1,251,357.80"},{"v":1301600.18,"d":"1,301,600.18"},{"v":1317687.49,"d":"1,317,687.49"},{"v":1444123.49,"d":"1,444,123.49"},{"$f":"G1014-C1014","v":{"v":203900.20999999996,"d":"203,900.21"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1017-C1018","v":{"v":318746.68000000005,"d":"318,746.68"}},{"$f":"D1017-D1018","v":{"v":446874.45999999996,"d":"446,874.46"}},{"v":543124.3400000001,"d":"543,124.34"},{"v":465499.85,"d":"465,499.85"},{"v":506467.06000000006,"d":"506,467.06"},{"$f":"G1016-C1016","v":{"v":187720.38,"d":"187,720.38"}}]
[null,"dont charges",{"v":409870.58,"d":"409,870.58"},{"v":535424.11,"d":"535,424.11"},{"v":637164.04,"d":"637,164.04"},{"v":567406.85,"d":"567,406.85"},{"v":597900.06,"d":"597,900.06"},{"$f":"G1017-C1017","v":{"v":188029.48000000004,"d":"188,029.48"}}]
[null,"dont revenus",{"v":91123.9,"d":"91,123.90"},{"v":88549.65,"d":"88,549.65"},{"v":94039.7,"d":"94,039.70"},{"v":101907,"d":"101,907.00"},{"v":91433,"d":"91,433.00"},{"$f":"G1018-C1018","v":{"v":309.1000000000058,"d":"309.10"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1021-C1022","v":{"v":-152151.33999999997,"d":"-152,151.34 "}},{"$f":"D1021-D1022","v":{"v":-134989.69999999995,"d":"-134,989.70 "}},{"v":-240438.6000000001,"d":"-240,438.60 "},{"v":-295198.42000000016,"d":"-295,198.42 "},{"v":-166551.30000000005,"d":"-166,551.30 "},{"$f":"G1020-C1020","v":{"v":-14399.96000000008,"d":"-14,399.96 "}}]
[null,"dont charges",{"v":817613.48,"d":"817,613.48"},{"v":850880.9,"d":"850,880.90"},{"v":887963,"d":"887,963.00"},{"v":852554.95,"d":"852,554.95"},{"v":881392.75,"d":"881,392.75"},{"$f":"G1021-C1021","v":{"v":63779.27000000002,"d":"63,779.27"}}]
[null,"dont revenus",{"v":969764.82,"d":"969,764.82"},{"v":985870.6,"d":"985,870.60"},{"v":1128401.6,"d":"1,128,401.60"},{"v":1147753.37,"d":"1,147,753.37"},{"v":1047944.05,"d":"1,047,944.05"},{"$f":"G1022-C1022","v":{"v":78179.2300000001,"d":"78,179.23"}}]
[]
[8,"Economie publique",{"$f":"C1025-C1026","v":{"v":20250.540000000037,"d":"20,250.54"}},{"$f":"D1025-D1026","v":{"v":-76820.47999999998,"d":"-76,820.48 "}},{"v":-85852.75,"d":"-85,852.75 "},{"v":-86318.56000000006,"d":"-86,318.56 "},{"v":-39511.60000000009,"d":"-39,511.60 "},{"$f":"G1024-C1024","v":{"v":-59762.14000000013,"d":"-59,762.14 "}}]
[null,"dont charges",{"v":977561.75,"d":"977,561.75"},{"v":844340.97,"d":"844,340.97"},{"v":1033052.2,"d":"1,033,052.20"},{"v":1279797.03,"d":"1,279,797.03"},{"v":1334159.01,"d":"1,334,159.01"},{"$f":"G1025-C1025","v":{"v":356597.26,"d":"356,597.26"}}]
[null,"dont revenus",{"v":957311.21,"d":"957,311.21"},{"v":921161.45,"d":"921,161.45"},{"v":1118904.95,"d":"1,118,904.95"},{"v":1366115.59,"d":"1,366,115.59"},{"v":1373670.61,"d":"1,373,670.61"},{"$f":"G1026-C1026","v":{"v":416359.40000000014,"d":"416,359.40"}}]
[]
[9,"Finances - Impôts",{"$f":"C1029-C1030","v":{"v":-7644621.09,"d":"-7,644,621.09 "}},{"$f":"D1029-D1030","v":{"v":-5596424.72,"d":"-5,596,424.72 "}},{"v":-6386478.639999999,"d":"-6,386,478.64 "},{"v":-7531952.180000001,"d":"-7,531,952.18 "},{"v":-6720739.430000001,"d":"-6,720,739.43 "},{"$f":"G1028-C1028","v":{"v":923881.6599999992,"d":"923,881.66"}}]
[null,"dont charges",{"v":2646663.08,"d":"2,646,663.08"},{"v":1967055.99,"d":"1,967,055.99"},{"v":4649384.23,"d":"4,649,384.23"},{"v":7767920.31,"d":"7,767,920.31"},{"v":8156362.04,"d":"8,156,362.04"},{"$f":"G1029-C1029","v":{"v":5509698.96,"d":"5,509,698.96"}}]
[null,"dont revenus",{"v":10291284.17,"d":"10,291,284.17"},{"v":7563480.71,"d":"7,563,480.71"},{"v":11035862.87,"d":"11,035,862.87"},{"v":15299872.49,"d":"15,299,872.49"},{"v":14877101.47,"d":"14,877,101.47"},{"$f":"G1030-C1030","v":{"v":4585817.300000001,"d":"4,585,817.30"}}]
[]
[null,"Récapitulation générale",{"$f":"C992+C996+C1000+C1004+C1008+C1012+C1016+C1020+C1024+C1028","v":{"v":-3517719.99,"d":"-3,517,719.99 "}},{"v":-1120099.0799999991,"d":"-1,120,099.08 "},{"v":-1866501.5799999982,"d":"-1,866,501.58 "},{"v":-2677168.8800000018,"d":"-2,677,168.88 "},{"v":-1423923.1300000018,"d":"-1,423,923.13 "},{"$f":"G1032-C1032","v":{"v":2093796.8599999985,"d":"2,093,796.86"}}]
[null,"dont charges",{"v":10836534.83,"d":"10,836,534.83"},{"v":10414505.080000002,"d":"10,414,505.08"},{"v":13597631.770000001,"d":"13,597,631.77"},{"v":17228348.16,"d":"17,228,348.16"},{"v":18069920.74,"d":"18,069,920.74"},{"$f":"G1033-C1033","v":{"v":7233385.909999998,"d":"7,233,385.91"}}]
[null,"dont revenus",{"v":14354254.82,"d":"14,354,254.82"},{"v":11534604.16,"d":"11,534,604.16"},{"v":15464133.35,"d":"15,464,133.35"},{"v":19905517.04,"d":"19,905,517.04"},{"v":19493843.87,"d":"19,493,843.87"},{"$f":"G1034-C1034","v":{"v":5139589.050000001,"d":"5,139,589.05"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1036+1","v":2024},"Variation"]
["La Chaux-des-Breuleux",null,96,96,87,null,null,{"$f":"E1037-C1037","v":{"v":-9,"d":"-9 "}}]
[null,null,"La Chaux-des-Breuleux","La Chaux-des-Breuleux","La Chaux-des-Breuleux","Fusion","Fusion","La Chaux-des-Breuleux"]
[0,"Administration générale",{"$f":"C1040-C1041","v":{"v":70176.4,"d":"70,176.40"}},{"$f":"D1040-D1041","v":{"v":61896.15,"d":"61,896.15"}},{"v":61142.51000000001,"d":"61,142.51"},null,null,{"$f":"E1039-C1039","v":{"v":-9033.889999999985,"d":"-9,033.89 "}}]
[null,"dont charges",{"v":100427.45,"d":"100,427.45"},{"v":84676.8,"d":"84,676.80"},{"v":84731.71,"d":"84,731.71"},null,null,{"$f":"E1040-C1040","v":{"v":-15695.73999999999,"d":"-15,695.74 "}}]
[null,"dont revenus",{"v":30251.05,"d":"30,251.05"},{"v":22780.65,"d":"22,780.65"},{"v":23589.2,"d":"23,589.20"},null,null,{"v":-6661.8499999999985,"d":"-6,661.85 "}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1044-C1045","v":{"v":2401.5999999999995,"d":"2,401.60"}},{"$f":"D1044-D1045","v":{"v":-1368.35,"d":"-1,368.35 "}},{"v":3291.55,"d":"3,291.55"},null,null,{"v":889.9500000000007,"d":"889.95"}]
[null,"dont charges",{"v":4168.15,"d":"4,168.15"},{"v":1519.85,"d":"1,519.85"},{"v":7308.85,"d":"7,308.85"},null,null,{"v":3140.7000000000007,"d":"3,140.70"}]
[null,"dont revenus",{"v":1766.55,"d":"1,766.55"},{"v":2888.2,"d":"2,888.20"},{"v":4017.3,"d":"4,017.30"},null,null,{"v":2250.75,"d":"2,250.75"}]
[]
[2,"Formation",{"$f":"C1048-C1049","v":{"v":145136.65999999997,"d":"145,136.66"}},{"$f":"D1048-D1049","v":{"v":159068.47,"d":"159,068.47"}},{"v":166203.78,"d":"166,203.78"},null,null,{"v":21067.120000000024,"d":"21,067.12"}]
[null,"dont charges",{"v":187729.86,"d":"187,729.86"},{"v":165682.22,"d":"165,682.22"},{"v":170953.08,"d":"170,953.08"},null,null,{"v":-16776.78,"d":"-16,776.78 "}]
[null,"dont revenus",{"v":42593.2,"d":"42,593.20"},{"v":6613.75,"d":"6,613.75"},{"v":4749.3,"d":"4,749.30"},null,null,{"v":-37843.899999999994,"d":"-37,843.90 "}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1052-C1053","v":{"v":3625.45,"d":"3,625.45"}},{"$f":"D1052-D1053","v":{"v":6915.7,"d":"6,915.70"}},{"v":7589.64,"d":"7,589.64"},null,null,{"v":3964.1900000000005,"d":"3,964.19"}]
[null,"dont charges",{"v":3625.45,"d":"3,625.45"},{"v":6915.7,"d":"6,915.70"},{"v":7589.64,"d":"7,589.64"},null,null,{"v":3964.1900000000005,"d":"3,964.19"}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[4,"Santé",{"$f":"C1056-C1057","v":{"v":414.9,"d":"414.90"}},{"$f":"D1056-D1057","v":396.15},416.17,null,null,{"v":1.2700000000000387,"d":"1.27"}]
[null,"dont charges",{"v":414.9,"d":"414.90"},396.15,416.17,null,null,{"v":1.2700000000000387,"d":"1.27"}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[5,"Prévoyance sociale",{"$f":"C1060-C1061","v":{"v":69567.25,"d":"69,567.25"}},{"$f":"D1060-D1061","v":{"v":69983.5,"d":"69,983.50"}},{"v":74527.8,"d":"74,527.80"},null,null,{"v":4960.550000000003,"d":"4,960.55"}]
[null,"dont charges",{"v":73002.25,"d":"73,002.25"},{"v":71362.5,"d":"71,362.50"},{"v":74527.8,"d":"74,527.80"},null,null,{"v":1525.550000000003,"d":"1,525.55"}]
[null,"dont revenus",{"v":3435,"d":"3,435.00"},{"v":1379,"d":"1,379.00"},{"v":0,"d":"0.00"},null,null,{"v":-3435,"d":"-3,435.00 "}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1064-C1065","v":{"v":18313.35,"d":"18,313.35"}},{"$f":"D1064-D1065","v":{"v":33755.35,"d":"33,755.35"}},{"v":52802.6,"d":"52,802.60"},null,null,{"v":34489.25,"d":"34,489.25"}]
[null,"dont charges",{"v":20285.1,"d":"20,285.10"},{"v":32920.85,"d":"32,920.85"},{"v":51093.1,"d":"51,093.10"},null,null,{"v":30808,"d":"30,808.00"}]
[null,"dont revenus",{"v":1971.75,"d":"1,971.75"},{"v":-834.5,"d":"-834.50 "},{"v":-1709.5,"d":"-1,709.50 "},null,null,{"v":-3681.25,"d":"-3,681.25 "}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1068-C1069","v":{"v":18609.949999999997,"d":"18,609.95"}},{"$f":"D1068-D1069","v":{"v":11004.100000000006,"d":"11,004.10"}},{"v":9195.300000000003,"d":"9,195.30"},null,null,{"v":-9414.649999999994,"d":"-9,414.65 "}]
[null,"dont charges",{"v":86379.7,"d":"86,379.70"},{"v":79548.85,"d":"79,548.85"},{"v":73763.3,"d":"73,763.30"},null,null,{"v":-12616.399999999994,"d":"-12,616.40 "}]
[null,"dont revenus",{"v":67769.75,"d":"67,769.75"},{"v":68544.75,"d":"68,544.75"},{"v":64568,"d":"64,568.00"},null,null,{"v":-3201.75,"d":"-3,201.75 "}]
[]
[8,"Economie publique",{"$f":"C1072-C1073","v":{"v":10864.75,"d":"10,864.75"}},{"$f":"D1072-D1073","v":{"v":-9685.399999999994,"d":"-9,685.40 "}},{"v":28016.399999999994,"d":"28,016.40"},null,null,{"v":17151.649999999994,"d":"17,151.65"}]
[null,"dont charges",{"v":195647.45,"d":"195,647.45"},{"v":189923.65,"d":"189,923.65"},{"v":221085.5,"d":"221,085.50"},null,null,{"v":25438.04999999999,"d":"25,438.05"}]
[null,"dont revenus",{"v":184782.7,"d":"184,782.70"},{"v":199609.05,"d":"199,609.05"},{"v":193069.1,"d":"193,069.10"},null,null,{"v":8286.399999999994,"d":"8,286.40"}]
[]
[9,"Finances - Impôts",{"$f":"C1076-C1077","v":{"v":-327940.04,"d":"-327,940.04 "}},{"$f":"D1076-D1077","v":{"v":-345338.77999999997,"d":"-345,338.78 "}},{"v":-286608.2,"d":"-286,608.20 "},null,null,{"v":41331.83999999997,"d":"41,331.84"}]
[null,"dont charges",{"v":23883.63,"d":"23,883.63"},{"v":10050.94,"d":"10,050.94"},{"v":8068.95,"d":"8,068.95"},null,null,{"v":-15814.68,"d":"-15,814.68 "}]
[null,"dont revenus",{"v":351823.67,"d":"351,823.67"},{"v":355389.72,"d":"355,389.72"},{"v":294677.15,"d":"294,677.15"},null,null,{"v":-57146.51999999996,"d":"-57,146.52 "}]
[]
[null,"Récapitulation générale",{"$f":"C1039+C1043+C1047+C1051+C1055+C1059+C1063+C1067+C1071+C1075","v":{"v":11170.270000000019,"d":"11,170.27"}},{"v":-13373.110000000044,"d":"-13,373.11 "},{"v":116577.54999999999,"d":"116,577.55"},null,null,{"v":105407.27999999997,"d":"105,407.28"}]
[null,"dont charges",{"v":695563.9400000001,"d":"695,563.94"},{"v":642997.5099999999,"d":"642,997.51"},{"v":699538.0999999999,"d":"699,538.10"},null,null,{"v":3974.1599999997998,"d":"3,974.16"}]
[null,"dont revenus",{"v":684393.6699999999,"d":"684,393.67"},{"v":656370.62,"d":"656,370.62"},{"v":582960.55,"d":"582,960.55"},null,null,{"v":-101433.11999999988,"d":"-101,433.12 "}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1083+1","v":2024},"Variation"]
["Les Enfers",null,149,148,156,149,{"$f":"'Base de données pop.'!C24","v":151},{"$f":"G1084-C1084","v":2}]
[null,null,"Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"F1085","v":"Les Enfers"},{"$f":"G1085","v":"Les Enfers"}]
[0,"Administration générale",{"$f":"C1087-C1088","v":{"v":55572.41,"d":"55,572.41"}},{"$f":"D1087-D1088","v":{"v":57551.100000000006,"d":"57,551.10"}},{"v":60530,"d":"60,530.00"},{"v":66327.3,"d":"66,327.30"},{"v":63637.81,"d":"63,637.81"},{"$f":"G1086-C1086","v":{"v":8065.399999999994,"d":"8,065.40"}}]
[null,"dont charges",{"v":65337.51,"d":"65,337.51"},{"v":68952.55,"d":"68,952.55"},{"v":72636.3,"d":"72,636.30"},{"v":81669.25,"d":"81,669.25"},{"v":74582.06,"d":"74,582.06"},{"$f":"G1087-C1087","v":{"v":9244.549999999996,"d":"9,244.55"}}]
[null,"dont revenus",{"v":9765.1,"d":"9,765.10"},{"v":11401.45,"d":"11,401.45"},{"v":12106.3,"d":"12,106.30"},{"v":15341.95,"d":"15,341.95"},{"v":10944.25,"d":"10,944.25"},{"$f":"G1088-C1088","v":{"v":1179.1499999999996,"d":"1,179.15"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1091-C1092","v":{"v":-495.34999999999945,"d":"-495.35 "}},{"$f":"D1091-D1092","v":{"v":1939.4400000000005,"d":"1,939.44"}},{"v":8879.3,"d":"8,879.30"},{"v":4757.050000000001,"d":"4,757.05"},{"v":4688.4,"d":"4,688.40"},{"$f":"G1090-C1090","v":{"v":5183.749999999999,"d":"5,183.75"}}]
[null,"dont charges",{"v":8091.3,"d":"8,091.30"},{"v":12360.7,"d":"12,360.70"},{"v":19312.35,"d":"19,312.35"},{"v":14814.6,"d":"14,814.60"},{"v":14484.6,"d":"14,484.60"},{"$f":"G1091-C1091","v":{"v":6393.3,"d":"6,393.30"}}]
[null,"dont revenus",{"v":8586.65,"d":"8,586.65"},{"v":10421.26,"d":"10,421.26"},{"v":10433.05,"d":"10,433.05"},{"v":10057.55,"d":"10,057.55"},{"v":9796.2,"d":"9,796.20"},{"$f":"G1092-C1092","v":{"v":1209.550000000001,"d":"1,209.55"}}]
[]
[2,"Formation",{"$f":"C1095-C1096","v":{"v":182605.25,"d":"182,605.25"}},{"$f":"D1095-D1096","v":{"v":178646.09,"d":"178,646.09"}},{"v":184018.55,"d":"184,018.55"},{"v":202086,"d":"202,086.00"},{"v":188768.7,"d":"188,768.70"},{"$f":"G1094-C1094","v":{"v":6163.450000000012,"d":"6,163.45"}}]
[null,"dont charges",{"v":182829.25,"d":"182,829.25"},{"v":179445.54,"d":"179,445.54"},{"v":184220.55,"d":"184,220.55"},{"v":202221,"d":"202,221.00"},{"v":194704.2,"d":"194,704.20"},{"$f":"G1095-C1095","v":{"v":11874.950000000012,"d":"11,874.95"}}]
[null,"dont revenus",{"v":224,"d":"224.00"},799.45,{"v":202,"d":"202.00"},{"v":135,"d":"135.00"},{"v":5935.5,"d":"5,935.50"},{"$f":"G1096-C1096","v":{"v":5711.5,"d":"5,711.50"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1099-C1100","v":{"v":13378,"d":"13,378.00"}},{"$f":"D1099-D1100","v":{"v":15185.9,"d":"15,185.90"}},{"v":13594,"d":"13,594.00"},{"v":19278.85,"d":"19,278.85"},{"v":18055.4,"d":"18,055.40"},{"$f":"G1098-C1098","v":{"v":4677.4000000000015,"d":"4,677.40"}}]
[null,"dont charges",{"v":13378,"d":"13,378.00"},{"v":15185.9,"d":"15,185.90"},{"v":13594,"d":"13,594.00"},{"v":19278.85,"d":"19,278.85"},{"v":18055.4,"d":"18,055.40"},{"$f":"G1099-C1099","v":{"v":4677.4000000000015,"d":"4,677.40"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1100-C1100","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C1103-C1104","v":{"v":724.4,"d":"724.40"}},{"$f":"D1103-D1104","v":{"v":2145.51,"d":"2,145.51"}},{"v":641.6,"d":"641.60"},{"v":1664.5,"d":"1,664.50"},{"v":663.7,"d":"663.70"},{"$f":"G1102-C1102","v":{"v":-60.69999999999993,"d":"-60.70 "}}]
[null,"dont charges",{"v":724.4,"d":"724.40"},{"v":2145.51,"d":"2,145.51"},{"v":641.6,"d":"641.60"},{"v":1664.5,"d":"1,664.50"},828.75,{"$f":"G1103-C1103","v":{"v":104.35000000000002,"d":"104.35"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.05,{"$f":"G1104-C1104","v":165.05}]
[]
[5,"Prévoyance sociale",{"$f":"C1107-C1108","v":{"v":105809.9,"d":"105,809.90"}},{"$f":"D1107-D1108","v":{"v":176265.2,"d":"176,265.20"}},{"v":114861.75,"d":"114,861.75"},{"v":131157.35,"d":"131,157.35"},{"v":118898.4,"d":"118,898.40"},{"$f":"G1106-C1106","v":{"v":13088.5,"d":"13,088.50"}}]
[null,"dont charges",{"v":108097.9,"d":"108,097.90"},{"v":179695.2,"d":"179,695.20"},{"v":117800.75,"d":"117,800.75"},{"v":150716.6,"d":"150,716.60"},{"v":142525.3,"d":"142,525.30"},{"$f":"G1107-C1107","v":{"v":34427.399999999994,"d":"34,427.40"}}]
[null,"dont revenus",{"v":2288,"d":"2,288.00"},{"v":3430,"d":"3,430.00"},{"v":2939,"d":"2,939.00"},{"v":19559.25,"d":"19,559.25"},{"v":23626.9,"d":"23,626.90"},{"$f":"G1108-C1108","v":{"v":21338.9,"d":"21,338.90"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1111-C1112","v":{"v":-740.7000000000007,"d":"-740.70 "}},{"$f":"D1111-D1112","v":{"v":11593.099999999999,"d":"11,593.10"}},{"v":2597.25,"d":"2,597.25"},{"v":12265.020000000004,"d":"12,265.02"},{"v":22631.249999999996,"d":"22,631.25"},{"$f":"G1110-C1110","v":{"v":23371.949999999997,"d":"23,371.95"}}]
[null,"dont charges",{"v":27084.7,"d":"27,084.70"},{"v":48186.35,"d":"48,186.35"},{"v":197011.13,"d":"197,011.13"},{"v":43812.87,"d":"43,812.87"},{"v":49070.7,"d":"49,070.70"},{"$f":"G1111-C1111","v":{"v":21985.999999999996,"d":"21,986.00"}}]
[null,"dont revenus",{"v":27825.4,"d":"27,825.40"},{"v":36593.25,"d":"36,593.25"},{"v":194413.88,"d":"194,413.88"},{"v":31547.85,"d":"31,547.85"},{"v":26439.45,"d":"26,439.45"},{"$f":"G1112-C1112","v":{"v":-1385.9500000000007,"d":"-1,385.95 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1115-C1116","v":{"v":-14561.089999999997,"d":"-14,561.09 "}},{"$f":"D1115-D1116","v":{"v":-4593.300000000003,"d":"-4,593.30 "}},{"v":-26603.290000000008,"d":"-26,603.29 "},{"v":-18069.300000000003,"d":"-18,069.30 "},{"v":-19291.22,"d":"-19,291.22 "},{"$f":"G1114-C1114","v":{"v":-4730.130000000005,"d":"-4,730.13 "}}]
[null,"dont charges",{"v":99302.61,"d":"99,302.61"},{"v":91804.7,"d":"91,804.70"},{"v":101707.51,"d":"101,707.51"},{"v":72622.55,"d":"72,622.55"},{"v":77298.63,"d":"77,298.63"},{"$f":"G1115-C1115","v":{"v":-22003.979999999996,"d":"-22,003.98 "}}]
[null,"dont revenus",{"v":113863.7,"d":"113,863.70"},{"v":96398,"d":"96,398.00"},{"v":128310.8,"d":"128,310.80"},{"v":90691.85,"d":"90,691.85"},{"v":96589.85,"d":"96,589.85"},{"$f":"G1116-C1116","v":{"v":-17273.84999999999,"d":"-17,273.85 "}}]
[]
[8,"Economie publique",{"$f":"C1119-C1120","v":{"v":-17610.96000000002,"d":"-17,610.96 "}},{"$f":"D1119-D1120","v":{"v":-26254.29999999999,"d":"-26,254.30 "}},{"v":-13533.650000000023,"d":"-13,533.65 "},{"v":-21175.469999999972,"d":"-21,175.47 "},{"v":-17457.95000000001,"d":"-17,457.95 "},{"$f":"G1118-C1118","v":{"v":153.0100000000093,"d":"153.01"}}]
[null,"dont charges",{"v":297500.24,"d":"297,500.24"},{"v":258548.45,"d":"258,548.45"},{"v":324007.55,"d":"324,007.55"},{"v":280076.01,"d":"280,076.01"},{"v":258903.45,"d":"258,903.45"},{"$f":"G1119-C1119","v":{"v":-38596.78999999998,"d":"-38,596.79 "}}]
[null,"dont revenus",{"v":315111.2,"d":"315,111.20"},{"v":284802.75,"d":"284,802.75"},{"v":337541.2,"d":"337,541.20"},{"v":301251.48,"d":"301,251.48"},{"v":276361.4,"d":"276,361.40"},{"$f":"G1120-C1120","v":{"v":-38749.79999999999,"d":"-38,749.80 "}}]
[]
[9,"Finances - Impôts",{"$f":"C1123-C1124","v":{"v":-324681.86,"d":"-324,681.86 "}},{"$f":"D1123-D1124","v":{"v":-412478.74,"d":"-412,478.74 "}},{"v":-344985.51,"d":"-344,985.51 "},{"v":-398291.3,"d":"-398,291.30 "},{"v":-380594.49000000005,"d":"-380,594.49 "},{"$f":"G1122-C1122","v":{"v":-55912.63000000006,"d":"-55,912.63 "}}]
[null,"dont charges",{"v":75366.88,"d":"75,366.88"},{"v":63996.19,"d":"63,996.19"},{"v":113513,"d":"113,513.00"},{"v":45027.94,"d":"45,027.94"},{"v":143966.8,"d":"143,966.80"},{"$f":"G1123-C1123","v":{"v":68599.91999999998,"d":"68,599.92"}}]
[null,"dont revenus",{"v":400048.74,"d":"400,048.74"},{"v":476474.93,"d":"476,474.93"},{"v":458498.51,"d":"458,498.51"},{"v":443319.24,"d":"443,319.24"},{"v":524561.29,"d":"524,561.29"},{"$f":"G1124-C1124","v":{"v":124512.55000000005,"d":"124,512.55"}}]
[]
[null,"Récapitulation générale",{"$f":"C1086+C1090+C1094+C1098+C1102+C1106+C1110+C1114+C1118+C1122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1126-C1126","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":877712.7899999999,"d":"877,712.79"},{"v":920321.0899999999,"d":"920,321.09"},{"v":1144444.74,"d":"1,144,444.74"},{"v":911904.1699999999,"d":"911,904.17"},{"v":974419.8900000001,"d":"974,419.89"},{"$f":"G1127-C1127","v":{"v":96707.10000000021,"d":"96,707.10"}}]
[null,"dont revenus",{"v":877712.79,"d":"877,712.79"},{"v":920321.0900000001,"d":"920,321.09"},{"v":1144444.74,"d":"1,144,444.74"},{"v":911904.1699999999,"d":"911,904.17"},{"v":974419.8900000001,"d":"974,419.89"},{"$f":"G1128-C1128","v":{"v":96707.1000000001,"d":"96,707.10"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1130+1","v":2024},"Variation"]
["Les Genevez",null,516,518,510,510,{"$f":"'Base de données pop.'!C25","v":516},{"$f":"G1131-C1131","v":0}]
[null,null,"Les Genevez","Les Genevez","Les Genevez","Les Genevez",{"$f":"F1132","v":"Les Genevez"},"Les Genevez"]
[0,"Administration générale",{"$f":"C1134-C1135","v":{"v":270838.59,"d":"270,838.59"}},{"$f":"D1134-D1135","v":{"v":284150.69,"d":"284,150.69"}},{"v":242794.95,"d":"242,794.95"},{"v":257184.94999999998,"d":"257,184.95"},{"v":292110.1,"d":"292,110.10"},{"$f":"G1133-C1133","v":{"v":21271.50999999995,"d":"21,271.51"}}]
[null,"dont charges",{"v":327633.94,"d":"327,633.94"},{"v":294774.44,"d":"294,774.44"},{"v":261935.6,"d":"261,935.60"},{"v":273559.85,"d":"273,559.85"},{"v":310704.8,"d":"310,704.80"},{"$f":"G1134-C1134","v":{"v":-16929.140000000014,"d":"-16,929.14 "}}]
[null,"dont revenus",{"v":56795.35,"d":"56,795.35"},{"v":10623.75,"d":"10,623.75"},{"v":19140.65,"d":"19,140.65"},{"v":16374.9,"d":"16,374.90"},{"v":18594.7,"d":"18,594.70"},{"$f":"G1135-C1135","v":{"v":-38200.649999999994,"d":"-38,200.65 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1138-C1139","v":{"v":-6618.25,"d":"-6,618.25 "}},{"$f":"D1138-D1139","v":{"v":4105.299999999996,"d":"4,105.30"}},{"v":13942.200000000004,"d":"13,942.20"},{"v":23192.800000000003,"d":"23,192.80"},{"v":17264.200000000004,"d":"17,264.20"},{"$f":"G1137-C1137","v":{"v":23882.450000000004,"d":"23,882.45"}}]
[null,"dont charges",{"v":88967.35,"d":"88,967.35"},{"v":49736.7,"d":"49,736.70"},{"v":57503.9,"d":"57,503.90"},{"v":66139.3,"d":"66,139.30"},{"v":66269.55,"d":"66,269.55"},{"$f":"G1138-C1138","v":{"v":-22697.800000000003,"d":"-22,697.80 "}}]
[null,"dont revenus",{"v":95585.6,"d":"95,585.60"},{"v":45631.4,"d":"45,631.40"},{"v":43561.7,"d":"43,561.70"},{"v":42946.5,"d":"42,946.50"},{"v":49005.35,"d":"49,005.35"},{"$f":"G1139-C1139","v":{"v":-46580.25000000001,"d":"-46,580.25 "}}]
[]
[2,"Formation",{"$f":"C1142-C1143","v":{"v":666878.1900000001,"d":"666,878.19"}},{"$f":"D1142-D1143","v":{"v":662926.8,"d":"662,926.80"}},{"v":664195.5,"d":"664,195.50"},{"v":657192.08,"d":"657,192.08"},{"v":629548.27,"d":"629,548.27"},{"$f":"G1141-C1141","v":{"v":-37329.92000000004,"d":"-37,329.92 "}}]
[null,"dont charges",{"v":729845.89,"d":"729,845.89"},{"v":719923,"d":"719,923.00"},{"v":736424.3,"d":"736,424.30"},{"v":731778.83,"d":"731,778.83"},{"v":690981.08,"d":"690,981.08"},{"$f":"G1142-C1142","v":{"v":-38864.810000000056,"d":"-38,864.81 "}}]
[null,"dont revenus",{"v":62967.7,"d":"62,967.70"},{"v":56996.2,"d":"56,996.20"},{"v":72228.8,"d":"72,228.80"},{"v":74586.75,"d":"74,586.75"},{"v":61432.81,"d":"61,432.81"},{"$f":"G1143-C1143","v":{"v":-1534.8899999999994,"d":"-1,534.89 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1146-C1147","v":{"v":124487.74999999999,"d":"124,487.75"}},{"$f":"D1146-D1147","v":{"v":101057.65,"d":"101,057.65"}},{"v":90507.71,"d":"90,507.71"},{"v":107576.9,"d":"107,576.90"},{"v":118915.85,"d":"118,915.85"},{"$f":"G1145-C1145","v":{"v":-5571.89999999998,"d":"-5,571.90 "}}]
[null,"dont charges",{"v":158672.05,"d":"158,672.05"},{"v":123564.75,"d":"123,564.75"},{"v":117077.16,"d":"117,077.16"},{"v":126643.8,"d":"126,643.80"},{"v":141084.5,"d":"141,084.50"},{"$f":"G1146-C1146","v":{"v":-17587.54999999999,"d":"-17,587.55 "}}]
[null,"dont revenus",{"v":34184.3,"d":"34,184.30"},{"v":22507.1,"d":"22,507.10"},{"v":26569.45,"d":"26,569.45"},{"v":19066.9,"d":"19,066.90"},{"v":22168.65,"d":"22,168.65"},{"$f":"G1147-C1147","v":{"v":-12015.650000000001,"d":"-12,015.65 "}}]
[]
[4,"Santé",{"$f":"C1150-C1151","v":{"v":4402.4,"d":"4,402.40"}},{"$f":"D1150-D1151","v":{"v":4942,"d":"4,942.00"}},{"v":3611.55,"d":"3,611.55"},{"v":4161.97,"d":"4,161.97"},{"v":4387.08,"d":"4,387.08"},{"$f":"G1149-C1149","v":{"v":-15.319999999999709,"d":"-15.32 "}}]
[null,"dont charges",{"v":4402.4,"d":"4,402.40"},{"v":4942,"d":"4,942.00"},{"v":4760.85,"d":"4,760.85"},{"v":4161.97,"d":"4,161.97"},{"v":4387.08,"d":"4,387.08"},{"$f":"G1150-C1150","v":{"v":-15.319999999999709,"d":"-15.32 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1149.3,"d":"1,149.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1151-C1151","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1154-C1155","v":{"v":362683.5,"d":"362,683.50"}},{"$f":"D1154-D1155","v":{"v":424466.64999999997,"d":"424,466.65"}},{"v":404479.55,"d":"404,479.55"},{"v":415553.85000000003,"d":"415,553.85"},{"v":575576.3,"d":"575,576.30"},{"$f":"G1153-C1153","v":{"v":212892.80000000005,"d":"212,892.80"}}]
[null,"dont charges",{"v":404298.45,"d":"404,298.45"},{"v":442332.85,"d":"442,332.85"},{"v":417291.25,"d":"417,291.25"},{"v":443383.15,"d":"443,383.15"},{"v":579359.05,"d":"579,359.05"},{"$f":"G1154-C1154","v":{"v":175060.60000000003,"d":"175,060.60"}}]
[null,"dont revenus",{"v":41614.95,"d":"41,614.95"},{"v":17866.2,"d":"17,866.20"},{"v":12811.7,"d":"12,811.70"},{"v":27829.3,"d":"27,829.30"},{"v":3782.75,"d":"3,782.75"},{"$f":"G1155-C1155","v":{"v":-37832.2,"d":"-37,832.20 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1158-C1159","v":{"v":203058.36999999997,"d":"203,058.37"}},{"$f":"D1158-D1159","v":{"v":230188.94999999998,"d":"230,188.95"}},{"v":170714.2,"d":"170,714.20"},{"v":185517.30000000002,"d":"185,517.30"},{"v":181568.65000000002,"d":"181,568.65"},{"$f":"G1157-C1157","v":{"v":-21489.719999999943,"d":"-21,489.72 "}}]
[null,"dont charges",{"v":273527.72,"d":"273,527.72"},{"v":286171.35,"d":"286,171.35"},{"v":221638.35,"d":"221,638.35"},{"v":226166.7,"d":"226,166.70"},{"v":231091.45,"d":"231,091.45"},{"$f":"G1158-C1158","v":{"v":-42436.26999999996,"d":"-42,436.27 "}}]
[null,"dont revenus",{"v":70469.35,"d":"70,469.35"},{"v":55982.4,"d":"55,982.40"},{"v":50924.15,"d":"50,924.15"},{"v":40649.4,"d":"40,649.40"},{"v":49522.8,"d":"49,522.80"},{"$f":"G1159-C1159","v":{"v":-20946.550000000003,"d":"-20,946.55 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1162-C1163","v":{"v":12182.72000000003,"d":"12,182.72"}},{"$f":"D1162-D1163","v":{"v":108105.90000000002,"d":"108,105.90"}},{"v":3297.0599999999977,"d":"3,297.06"},{"v":-13111.320000000007,"d":"-13,111.32 "},{"v":-10058.590000000026,"d":"-10,058.59 "},{"$f":"G1161-C1161","v":{"v":-22241.310000000056,"d":"-22,241.31 "}}]
[null,"dont charges",{"v":435185.39,"d":"435,185.39"},{"v":468824.4,"d":"468,824.40"},{"v":433519.91,"d":"433,519.91"},{"v":469702.29,"d":"469,702.29"},{"v":483435.66,"d":"483,435.66"},{"$f":"G1162-C1162","v":{"v":48250.26999999996,"d":"48,250.27"}}]
[null,"dont revenus",{"v":423002.67,"d":"423,002.67"},{"v":360718.5,"d":"360,718.50"},{"v":430222.85,"d":"430,222.85"},{"v":482813.61,"d":"482,813.61"},{"v":493494.25,"d":"493,494.25"},{"$f":"G1163-C1163","v":{"v":70491.58000000002,"d":"70,491.58"}}]
[]
[8,"Economie publique",{"$f":"C1166-C1167","v":{"v":-31871.409999999974,"d":"-31,871.41 "}},{"$f":"D1166-D1167","v":{"v":-42516.04999999999,"d":"-42,516.05 "}},{"v":-32903.48999999999,"d":"-32,903.49 "},{"v":-40588.330000000016,"d":"-40,588.33 "},{"v":-37164.130000000005,"d":"-37,164.13 "},{"$f":"G1165-C1165","v":{"v":-5292.72000000003,"d":"-5,292.72 "}}]
[null,"dont charges",{"v":522170.92,"d":"522,170.92"},{"v":413590.95,"d":"413,590.95"},{"v":429042.71,"d":"429,042.71"},{"v":433156.81,"d":"433,156.81"},{"v":454644.8,"d":"454,644.80"},{"$f":"G1166-C1166","v":{"v":-67526.12,"d":"-67,526.12 "}}]
[null,"dont revenus",{"v":554042.33,"d":"554,042.33"},{"v":456107,"d":"456,107.00"},{"v":461946.2,"d":"461,946.20"},{"v":473745.14,"d":"473,745.14"},{"v":491808.93,"d":"491,808.93"},{"$f":"G1167-C1167","v":{"v":-62233.399999999965,"d":"-62,233.40 "}}]
[]
[9,"Finances - Impôts",{"$f":"C1170-C1171","v":{"v":-1491444.8900000001,"d":"-1,491,444.89 "}},{"$f":"D1170-D1171","v":{"v":-1480369.71,"d":"-1,480,369.71 "}},{"v":-1560639.23,"d":"-1,560,639.23 "},{"v":-1596680.2,"d":"-1,596,680.20 "},{"v":-1772147.73,"d":"-1,772,147.73 "},{"$f":"G1169-C1169","v":{"v":-280702.83999999985,"d":"-280,702.84 "}}]
[null,"dont charges",{"v":838675.58,"d":"838,675.58"},{"v":85561.06,"d":"85,561.06"},{"v":99323.2,"d":"99,323.20"},{"v":88976.85,"d":"88,976.85"},{"v":115693.94,"d":"115,693.94"},{"$f":"G1170-C1170","v":{"v":-722981.6399999999,"d":"-722,981.64 "}}]
[null,"dont revenus",{"v":2330120.47,"d":"2,330,120.47"},{"v":1565930.77,"d":"1,565,930.77"},{"v":1659962.43,"d":"1,659,962.43"},{"v":1685657.05,"d":"1,685,657.05"},{"v":1887841.67,"d":"1,887,841.67"},{"$f":"G1171-C1171","v":{"v":-442278.8000000003,"d":"-442,278.80 "}}]
[]
[null,"Récapitulation générale",{"$f":"C1133+C1137+C1141+C1145+C1149+C1153+C1157+C1161+C1165+C1169","v":{"v":114596.96999999974,"d":"114,596.97"}},{"v":297058.17999999993,"d":"297,058.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1173-C1173","v":{"v":-114596.96999999974,"d":"-114,596.97 "}}]
[null,"dont charges",{"v":3783379.69,"d":"3,783,379.69"},{"v":2889421.5000000005,"d":"2,889,421.50"},{"v":2778517.2300000004,"d":"2,778,517.23"},{"v":2863669.55,"d":"2,863,669.55"},{"v":3077651.9099999997,"d":"3,077,651.91"},{"$f":"G1174-C1174","v":{"v":-705727.7800000003,"d":"-705,727.78 "}}]
[null,"dont revenus",{"v":3668782.72,"d":"3,668,782.72"},{"v":2592363.3200000003,"d":"2,592,363.32"},{"v":2778517.23,"d":"2,778,517.23"},{"v":2863669.55,"d":"2,863,669.55"},{"v":3077651.91,"d":"3,077,651.91"},{"$f":"G1175-C1175","v":{"v":-591130.81,"d":"-591,130.81 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1177+1","v":2024},"Variation"]
["Lajoux",null,671,701,705,710,{"$f":"'Base de données pop.'!C26","v":720},{"$f":"G1178-C1178","v":49}]
[null,null,"Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"F1179","v":"Lajoux"},"Lajoux"]
[0,"Administration générale",{"$f":"C1181-C1182","v":{"v":375877.43000000005,"d":"375,877.43"}},{"$f":"D1181-D1182","v":{"v":399427.17000000004,"d":"399,427.17"}},{"v":330771.92000000004,"d":"330,771.92"},{"v":310608.15,"d":"310,608.15"},{"v":308306.66000000003,"d":"308,306.66"},{"$f":"G1180-C1180","v":{"v":-67570.77000000002,"d":"-67,570.77 "}}]
[null,"dont charges",{"v":439025.53,"d":"439,025.53"},{"v":435116.52,"d":"435,116.52"},{"v":370988.33,"d":"370,988.33"},{"v":352972.95,"d":"352,972.95"},{"v":350537.38,"d":"350,537.38"},{"$f":"G1181-C1181","v":{"v":-88488.15000000002,"d":"-88,488.15 "}}]
[null,"dont revenus",{"v":63148.1,"d":"63,148.10"},{"v":35689.35,"d":"35,689.35"},{"v":40216.41,"d":"40,216.41"},{"v":42364.8,"d":"42,364.80"},{"v":42230.72,"d":"42,230.72"},{"$f":"G1182-C1182","v":{"v":-20917.379999999997,"d":"-20,917.38 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1185-C1186","v":{"v":10571,"d":"10,571.00"}},{"$f":"D1185-D1186","v":{"v":-3590.720000000001,"d":"-3,590.72 "}},{"v":-6943.789999999994,"d":"-6,943.79 "},{"v":-2641.070000000007,"d":"-2,641.07 "},{"v":-1978.3099999999977,"d":"-1,978.31 "},{"$f":"G1184-C1184","v":{"v":-12549.309999999998,"d":"-12,549.31 "}}]
[null,"dont charges",{"v":75835.55,"d":"75,835.55"},{"v":58465.13,"d":"58,465.13"},{"v":72909.71,"d":"72,909.71"},{"v":76329.23,"d":"76,329.23"},{"v":78401.59,"d":"78,401.59"},{"$f":"G1185-C1185","v":{"v":2566.0399999999936,"d":"2,566.04"}}]
[null,"dont revenus",{"v":65264.55,"d":"65,264.55"},{"v":62055.85,"d":"62,055.85"},{"v":79853.5,"d":"79,853.50"},{"v":78970.3,"d":"78,970.30"},{"v":80379.9,"d":"80,379.90"},{"$f":"G1186-C1186","v":{"v":15115.349999999991,"d":"15,115.35"}}]
[]
[2,"Formation",{"$f":"C1189-C1190","v":{"v":878680.95,"d":"878,680.95"}},{"$f":"D1189-D1190","v":{"v":857377.25,"d":"857,377.25"}},{"v":907101.9799999999,"d":"907,101.98"},{"v":919317.8999999999,"d":"919,317.90"},{"v":887342.84,"d":"887,342.84"},{"$f":"G1188-C1188","v":{"v":8661.890000000014,"d":"8,661.89"}}]
[null,"dont charges",{"v":1206049.2,"d":"1,206,049.20"},{"v":1096622.23,"d":"1,096,622.23"},{"v":1117126.15,"d":"1,117,126.15"},{"v":1118946.96,"d":"1,118,946.96"},{"v":1096282.46,"d":"1,096,282.46"},{"$f":"G1189-C1189","v":{"v":-109766.73999999999,"d":"-109,766.74 "}}]
[null,"dont revenus",{"v":327368.25,"d":"327,368.25"},{"v":239244.98,"d":"239,244.98"},{"v":210024.17,"d":"210,024.17"},{"v":199629.06,"d":"199,629.06"},{"v":208939.62,"d":"208,939.62"},{"$f":"G1190-C1190","v":{"v":-118428.63,"d":"-118,428.63 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1193-C1194","v":{"v":50559.24999999999,"d":"50,559.25"}},{"$f":"D1193-D1194","v":{"v":143752.12,"d":"143,752.12"}},{"v":164666.25999999998,"d":"164,666.26"},{"v":139454.87,"d":"139,454.87"},{"v":159732.17,"d":"159,732.17"},{"$f":"G1192-C1192","v":{"v":109172.92000000001,"d":"109,172.92"}}]
[null,"dont charges",{"v":82457.9,"d":"82,457.90"},{"v":164734.88,"d":"164,734.88"},{"v":200860.27,"d":"200,860.27"},{"v":170580.53,"d":"170,580.53"},{"v":183954.69,"d":"183,954.69"},{"$f":"G1193-C1193","v":{"v":101496.79000000001,"d":"101,496.79"}}]
[null,"dont revenus",{"v":31898.65,"d":"31,898.65"},{"v":20982.76,"d":"20,982.76"},{"v":36194.01,"d":"36,194.01"},{"v":31125.66,"d":"31,125.66"},{"v":24222.52,"d":"24,222.52"},{"$f":"G1194-C1194","v":{"v":-7676.130000000001,"d":"-7,676.13 "}}]
[]
[4,"Santé",{"$f":"C1197-C1198","v":{"v":4608.2,"d":"4,608.20"}},{"$f":"D1197-D1198","v":{"v":3469,"d":"3,469.00"}},{"v":5122.65,"d":"5,122.65"},{"v":3866.99,"d":"3,866.99"},{"v":5228.3,"d":"5,228.30"},{"$f":"G1196-C1196","v":{"v":620.1000000000004,"d":"620.10"}}]
[null,"dont charges",{"v":4608.2,"d":"4,608.20"},{"v":3469,"d":"3,469.00"},{"v":5322.65,"d":"5,322.65"},{"v":3866.99,"d":"3,866.99"},{"v":5328.3,"d":"5,328.30"},{"$f":"G1197-C1197","v":{"v":720.1000000000004,"d":"720.10"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"$f":"G1198-C1198","v":{"v":100,"d":"100.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1201-C1202","v":{"v":501467.35,"d":"501,467.35"}},{"$f":"D1201-D1202","v":{"v":532152.5499999999,"d":"532,152.55"}},{"v":729818.25,"d":"729,818.25"},{"v":588809.05,"d":"588,809.05"},{"v":591687.2999999999,"d":"591,687.30"},{"$f":"G1200-C1200","v":{"v":90219.94999999995,"d":"90,219.95"}}]
[null,"dont charges",{"v":510357,"d":"510,357.00"},{"v":541169.2,"d":"541,169.20"},{"v":897361.75,"d":"897,361.75"},{"v":745937.55,"d":"745,937.55"},{"v":736704.2,"d":"736,704.20"},{"$f":"G1201-C1201","v":{"v":226347.19999999995,"d":"226,347.20"}}]
[null,"dont revenus",{"v":8889.65,"d":"8,889.65"},{"v":9016.65,"d":"9,016.65"},{"v":167543.5,"d":"167,543.50"},{"v":157128.5,"d":"157,128.50"},{"v":145016.9,"d":"145,016.90"},{"$f":"G1202-C1202","v":{"v":136127.25,"d":"136,127.25"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1205-C1206","v":{"v":75210.25,"d":"75,210.25"}},{"$f":"D1205-D1206","v":{"v":161213.08,"d":"161,213.08"}},{"v":200300.46000000002,"d":"200,300.46"},{"v":177098.92,"d":"177,098.92"},{"v":120629.05999999997,"d":"120,629.06"},{"$f":"G1204-C1204","v":{"v":45418.80999999997,"d":"45,418.81"}}]
[null,"dont charges",{"v":329591.05,"d":"329,591.05"},{"v":401839.93,"d":"401,839.93"},{"v":379225.82,"d":"379,225.82"},{"v":364255.57,"d":"364,255.57"},{"v":275214.98,"d":"275,214.98"},{"$f":"G1205-C1205","v":{"v":-54376.07000000001,"d":"-54,376.07 "}}]
[null,"dont revenus",{"v":254380.8,"d":"254,380.80"},{"v":240626.85,"d":"240,626.85"},{"v":178925.36,"d":"178,925.36"},{"v":187156.65,"d":"187,156.65"},{"v":154585.92,"d":"154,585.92"},{"$f":"G1206-C1206","v":{"v":-99794.87999999998,"d":"-99,794.88 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1209-C1210","v":{"v":-35840.19999999995,"d":"-35,840.20 "}},{"$f":"D1209-D1210","v":{"v":-39520.53999999998,"d":"-39,520.54 "}},{"v":-108161,"d":"-108,161.00 "},{"v":28277.21000000002,"d":"28,277.21"},{"v":48266.32999999996,"d":"48,266.33"},{"$f":"G1208-C1208","v":{"v":84106.52999999991,"d":"84,106.53"}}]
[null,"dont charges",{"v":407049.28,"d":"407,049.28"},{"v":391904.76,"d":"391,904.76"},{"v":416126.14,"d":"416,126.14"},{"v":510791.56,"d":"510,791.56"},{"v":509385.23,"d":"509,385.23"},{"$f":"G1209-C1209","v":{"v":102335.94999999995,"d":"102,335.95"}}]
[null,"dont revenus",{"v":442889.48,"d":"442,889.48"},{"v":431425.3,"d":"431,425.30"},{"v":524287.14,"d":"524,287.14"},{"v":482514.35,"d":"482,514.35"},{"v":461118.9,"d":"461,118.90"},{"$f":"G1210-C1210","v":{"v":18229.420000000042,"d":"18,229.42"}}]
[]
[8,"Economie publique",{"$f":"C1213-C1214","v":{"v":-23206.009999999995,"d":"-23,206.01 "}},{"$f":"D1213-D1214","v":{"v":448.97000000000116,"d":"448.97"}},{"v":-23519.04999999999,"d":"-23,519.05 "},{"v":-24689.28999999998,"d":"-24,689.29 "},{"v":-49971.31,"d":"-49,971.31 "},{"$f":"G1212-C1212","v":{"v":-26765.300000000003,"d":"-26,765.30 "}}]
[null,"dont charges",{"v":95191.35,"d":"95,191.35"},{"v":197772.52,"d":"197,772.52"},{"v":184481.54,"d":"184,481.54"},{"v":293005.26,"d":"293,005.26"},{"v":193996.19,"d":"193,996.19"},{"$f":"G1213-C1213","v":{"v":98804.84,"d":"98,804.84"}}]
[null,"dont revenus",{"v":118397.36,"d":"118,397.36"},{"v":197323.55,"d":"197,323.55"},{"v":208000.59,"d":"208,000.59"},{"v":317694.55,"d":"317,694.55"},{"v":243967.5,"d":"243,967.50"},{"$f":"G1214-C1214","v":{"v":125570.14,"d":"125,570.14"}}]
[]
[9,"Finances - Impôts",{"$f":"C1217-C1218","v":{"v":-1837928.22,"d":"-1,837,928.22 "}},{"$f":"D1217-D1218","v":{"v":-2054728.8800000001,"d":"-2,054,728.88 "}},{"v":-2199157.68,"d":"-2,199,157.68 "},{"v":-2140102.7299999995,"d":"-2,140,102.73 "},{"v":-2069243.04,"d":"-2,069,243.04 "},{"$f":"G1216-C1216","v":{"v":-231314.82000000007,"d":"-231,314.82 "}}]
[null,"dont charges",{"v":344385.78,"d":"344,385.78"},{"v":186664.24,"d":"186,664.24"},{"v":167337.06,"d":"167,337.06"},{"v":438302.03,"d":"438,302.03"},{"v":331120.96,"d":"331,120.96"},{"$f":"G1217-C1217","v":{"v":-13264.820000000007,"d":"-13,264.82 "}}]
[null,"dont revenus",{"v":2182314,"d":"2,182,314.00"},{"v":2241393.12,"d":"2,241,393.12"},{"v":2366494.74,"d":"2,366,494.74"},{"v":2578404.76,"d":"2,578,404.76"},{"v":2400364,"d":"2,400,364.00"},{"$f":"G1218-C1218","v":{"v":218050,"d":"218,050.00"}}]
[]
[null,"Récapitulation générale",{"$f":"C1180+C1184+C1188+C1192+C1196+C1200+C1204+C1208+C1212+C1216","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1220-C1220","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":3494550.84,"d":"3,494,550.84"},{"v":3477758.41,"d":"3,477,758.41"},{"v":3811739.42,"d":"3,811,739.42"},{"v":4074988.63,"d":"4,074,988.63"},{"v":3760925.98,"d":"3,760,925.98"},{"$f":"G1221-C1221","v":{"v":266375.14000000013,"d":"266,375.14"}}]
[null,"dont revenus",{"v":3494550.84,"d":"3,494,550.84"},{"v":3477758.41,"d":"3,477,758.41"},{"v":3811739.4200000004,"d":"3,811,739.42"},{"v":4074988.63,"d":"4,074,988.63"},{"v":3760925.98,"d":"3,760,925.98"},{"$f":"G1222-C1222","v":{"v":266375.14000000013,"d":"266,375.14"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1224+1","v":2024},"Variation"]
["Montfaucon",null,572,564,551,566,{"$f":"'Base de données pop.'!C27","v":564},{"$f":"G1225-C1225","v":{"v":-8,"d":"-8 "}}]
[null,null,"Montfaucon","Montfaucon","Montfaucon","Montfaucon",{"$f":"F1226","v":"Montfaucon"},{"$f":"G1226","v":"Montfaucon"}]
[0,"Administration générale",{"$f":"C1228-C1229","v":{"v":188463.73,"d":"188,463.73"}},{"$f":"D1228-D1229","v":{"v":220857.41,"d":"220,857.41"}},{"v":306221.86000000004,"d":"306,221.86"},{"v":323195.99,"d":"323,195.99"},{"v":292610.54000000004,"d":"292,610.54"},{"$f":"G1227-C1227","v":{"v":104146.81000000003,"d":"104,146.81"}}]
[null,"dont charges",{"v":207398.73,"d":"207,398.73"},{"v":238229.76,"d":"238,229.76"},{"v":334572.21,"d":"334,572.21"},{"v":330693.94,"d":"330,693.94"},{"v":308220.89,"d":"308,220.89"},{"$f":"G1228-C1228","v":{"v":100822.16,"d":"100,822.16"}}]
[null,"dont revenus",{"v":18935,"d":"18,935.00"},{"v":17372.35,"d":"17,372.35"},{"v":28350.35,"d":"28,350.35"},{"v":7497.95,"d":"7,497.95"},{"v":15610.35,"d":"15,610.35"},{"$f":"G1229-C1229","v":{"v":-3324.6499999999996,"d":"-3,324.65 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1232-C1233","v":{"v":-15721.150000000001,"d":"-15,721.15 "}},{"$f":"D1232-D1233","v":{"v":-14050.699999999997,"d":"-14,050.70 "}},{"v":-1328.0999999999985,"d":"-1,328.10 "},{"v":13640.400000000001,"d":"13,640.40"},{"v":5933.5999999999985,"d":"5,933.60"},{"$f":"G1231-C1231","v":{"v":21654.75,"d":"21,654.75"}}]
[null,"dont charges",{"v":34839.42,"d":"34,839.42"},{"v":37747.05,"d":"37,747.05"},{"v":48126.35,"d":"48,126.35"},{"v":49254.85,"d":"49,254.85"},{"v":48814.75,"d":"48,814.75"},{"$f":"G1232-C1232","v":{"v":13975.330000000002,"d":"13,975.33"}}]
[null,"dont revenus",{"v":50560.57,"d":"50,560.57"},{"v":51797.75,"d":"51,797.75"},{"v":49454.45,"d":"49,454.45"},{"v":35614.45,"d":"35,614.45"},{"v":42881.15,"d":"42,881.15"},{"$f":"G1233-C1233","v":{"v":-7679.419999999998,"d":"-7,679.42 "}}]
[]
[2,"Formation",{"$f":"C1236-C1237","v":{"v":726807.7,"d":"726,807.70"}},{"$f":"D1236-D1237","v":{"v":685656.71,"d":"685,656.71"}},{"v":699953.03,"d":"699,953.03"},{"v":704877.3300000001,"d":"704,877.33"},{"v":742082.95,"d":"742,082.95"},{"$f":"G1235-C1235","v":{"v":15275.25,"d":"15,275.25"}}]
[null,"dont charges",{"v":866705.65,"d":"866,705.65"},{"v":868296.01,"d":"868,296.01"},{"v":852360.53,"d":"852,360.53"},{"v":854364.63,"d":"854,364.63"},{"v":907542.7,"d":"907,542.70"},{"$f":"G1236-C1236","v":{"v":40837.04999999993,"d":"40,837.05"}}]
[null,"dont revenus",{"v":139897.95,"d":"139,897.95"},{"v":182639.3,"d":"182,639.30"},{"v":152407.5,"d":"152,407.50"},{"v":149487.3,"d":"149,487.30"},{"v":165459.75,"d":"165,459.75"},{"$f":"G1237-C1237","v":{"v":25561.79999999999,"d":"25,561.80"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1240-C1241","v":{"v":44122.35,"d":"44,122.35"}},{"$f":"D1240-D1241","v":{"v":53846.85,"d":"53,846.85"}},{"v":80960.9,"d":"80,960.90"},{"v":63370.3,"d":"63,370.30"},{"v":74386.21,"d":"74,386.21"},{"$f":"G1239-C1239","v":{"v":30263.860000000008,"d":"30,263.86"}}]
[null,"dont charges",{"v":44122.35,"d":"44,122.35"},{"v":53846.85,"d":"53,846.85"},{"v":80960.9,"d":"80,960.90"},{"v":63370.3,"d":"63,370.30"},{"v":74386.21,"d":"74,386.21"},{"$f":"G1240-C1240","v":{"v":30263.860000000008,"d":"30,263.86"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1241-C1241","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C1244-C1245","v":{"v":2701.45,"d":"2,701.45"}},{"$f":"D1244-D1245","v":{"v":3510.34,"d":"3,510.34"}},{"v":2432,"d":"2,432.00"},{"v":2751.67,"d":"2,751.67"},{"v":2543.65,"d":"2,543.65"},{"$f":"G1243-C1243","v":{"v":-157.79999999999973,"d":"-157.80 "}}]
[null,"dont charges",{"v":2701.45,"d":"2,701.45"},{"v":3510.34,"d":"3,510.34"},{"v":2432,"d":"2,432.00"},{"v":2751.67,"d":"2,751.67"},{"v":2543.65,"d":"2,543.65"},{"$f":"G1244-C1244","v":{"v":-157.79999999999973,"d":"-157.80 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1245-C1245","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1248-C1249","v":{"v":428214.2,"d":"428,214.20"}},{"$f":"D1248-D1249","v":{"v":460800.7,"d":"460,800.70"}},{"v":414974.69999999995,"d":"414,974.70"},{"v":443918.10000000003,"d":"443,918.10"},{"v":592780.5,"d":"592,780.50"},{"$f":"G1247-C1247","v":{"v":164566.3,"d":"164,566.30"}}]
[null,"dont charges",{"v":446513.55,"d":"446,513.55"},{"v":464372.7,"d":"464,372.70"},{"v":441583.1,"d":"441,583.10"},{"v":486153.45,"d":"486,153.45"},{"v":616534.45,"d":"616,534.45"},{"$f":"G1248-C1248","v":{"v":170020.89999999997,"d":"170,020.90"}}]
[null,"dont revenus",{"v":18299.35,"d":"18,299.35"},{"v":3572,"d":"3,572.00"},{"v":26608.4,"d":"26,608.40"},{"v":42235.35,"d":"42,235.35"},{"v":23753.95,"d":"23,753.95"},{"$f":"G1249-C1249","v":{"v":5454.600000000002,"d":"5,454.60"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1252-C1253","v":{"v":164985.84999999998,"d":"164,985.85"}},{"$f":"D1252-D1253","v":{"v":164714.15,"d":"164,714.15"}},{"v":184451.31,"d":"184,451.31"},{"v":80704.20000000001,"d":"80,704.20"},{"v":154692.8,"d":"154,692.80"},{"$f":"G1251-C1251","v":{"v":-10293.049999999988,"d":"-10,293.05 "}}]
[null,"dont charges",{"v":275989.05,"d":"275,989.05"},{"v":268625,"d":"268,625.00"},{"v":240343.51,"d":"240,343.51"},{"v":118666.35,"d":"118,666.35"},{"v":181700.25,"d":"181,700.25"},{"$f":"G1252-C1252","v":{"v":-94288.79999999999,"d":"-94,288.80 "}}]
[null,"dont revenus",{"v":111003.2,"d":"111,003.20"},{"v":103910.85,"d":"103,910.85"},{"v":55892.2,"d":"55,892.20"},{"v":37962.15,"d":"37,962.15"},{"v":27007.45,"d":"27,007.45"},{"$f":"G1253-C1253","v":{"v":-83995.75,"d":"-83,995.75 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1256-C1257","v":{"v":53612.20000000001,"d":"53,612.20"}},{"$f":"D1256-D1257","v":{"v":108491.46000000002,"d":"108,491.46"}},{"v":122947.39000000001,"d":"122,947.39"},{"v":22079,"d":"22,079.00"},{"v":-89670.77000000002,"d":"-89,670.77 "},{"$f":"G1255-C1255","v":{"v":-143282.97000000003,"d":"-143,282.97 "}}]
[null,"dont charges",{"v":462684.19,"d":"462,684.19"},{"v":547289.79,"d":"547,289.79"},{"v":497152.03,"d":"497,152.03"},{"v":457823.63,"d":"457,823.63"},{"v":390519.48,"d":"390,519.48"},{"$f":"G1256-C1256","v":{"v":-72164.71000000002,"d":"-72,164.71 "}}]
[null,"dont revenus",{"v":409071.99,"d":"409,071.99"},{"v":438798.33,"d":"438,798.33"},{"v":374204.64,"d":"374,204.64"},{"v":435744.63,"d":"435,744.63"},{"v":480190.25,"d":"480,190.25"},{"$f":"G1257-C1257","v":{"v":71118.26000000001,"d":"71,118.26"}}]
[]
[8,"Economie publique",{"$f":"C1260-C1261","v":{"v":2390.399999999994,"d":"2,390.40"}},{"$f":"D1260-D1261","v":{"v":7256.700000000012,"d":"7,256.70"}},{"v":-23611.28999999998,"d":"-23,611.29 "},{"v":-50498.56,"d":"-50,498.56 "},{"v":-53715.25,"d":"-53,715.25 "},{"$f":"G1259-C1259","v":{"v":-56105.649999999994,"d":"-56,105.65 "}}]
[null,"dont charges",{"v":209731.36,"d":"209,731.36"},{"v":384892.3,"d":"384,892.30"},{"v":485925.71,"d":"485,925.71"},{"v":372064.59,"d":"372,064.59"},{"v":407772.4,"d":"407,772.40"},{"$f":"G1260-C1260","v":{"v":198041.04000000004,"d":"198,041.04"}}]
[null,"dont revenus",{"v":207340.96,"d":"207,340.96"},{"v":377635.6,"d":"377,635.60"},{"v":509537,"d":"509,537.00"},{"v":422563.15,"d":"422,563.15"},{"v":461487.65,"d":"461,487.65"},{"$f":"G1261-C1261","v":{"v":254146.69000000003,"d":"254,146.69"}}]
[]
[9,"Finances - Impôts",{"$f":"C1264-C1265","v":{"v":-1401303.05,"d":"-1,401,303.05 "}},{"$f":"D1264-D1265","v":{"v":-1441699.44,"d":"-1,441,699.44 "}},{"v":-1787001.8,"d":"-1,787,001.80 "},{"v":-1604038.4300000002,"d":"-1,604,038.43 "},{"v":-1721644.23,"d":"-1,721,644.23 "},{"$f":"G1263-C1263","v":{"v":-320341.17999999993,"d":"-320,341.18 "}}]
[null,"dont charges",{"v":132620.4,"d":"132,620.40"},{"v":161114.01,"d":"161,114.01"},{"v":140659.17,"d":"140,659.17"},{"v":193953.39,"d":"193,953.39"},{"v":485675.87,"d":"485,675.87"},{"$f":"G1264-C1264","v":{"v":353055.47,"d":"353,055.47"}}]
[null,"dont revenus",{"v":1533923.45,"d":"1,533,923.45"},{"v":1602813.45,"d":"1,602,813.45"},{"v":1927660.97,"d":"1,927,660.97"},{"v":1797991.82,"d":"1,797,991.82"},{"v":2207320.1,"d":"2,207,320.10"},{"$f":"G1265-C1265","v":{"v":673396.6500000001,"d":"673,396.65"}}]
[]
[null,"Récapitulation générale",{"$f":"C1227+C1231+C1235+C1239+C1243+C1247+C1251+C1255+C1259+C1263","v":{"v":194273.6799999997,"d":"194,273.68"}},{"v":249384.1799999997,"d":"249,384.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1267-C1267","v":{"v":-194273.6799999997,"d":"-194,273.68 "}}]
[null,"dont charges",{"v":2683306.15,"d":"2,683,306.15"},{"v":3027923.8099999996,"d":"3,027,923.81"},{"v":3124115.51,"d":"3,124,115.51"},{"v":2929096.8,"d":"2,929,096.80"},{"v":3423710.6499999994,"d":"3,423,710.65"},{"$f":"G1268-C1268","v":{"v":740404.4999999995,"d":"740,404.50"}}]
[null,"dont revenus",{"v":2489032.4699999997,"d":"2,489,032.47"},{"v":2778539.63,"d":"2,778,539.63"},{"v":3124115.51,"d":"3,124,115.51"},{"v":2929096.8,"d":"2,929,096.80"},{"v":3423710.6500000004,"d":"3,423,710.65"},{"$f":"G1269-C1269","v":{"v":934678.1800000006,"d":"934,678.18"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1271+1","v":2024},"Variation"]
["Muriaux",null,490,525,511,508,{"$f":"'Base de données pop.'!C28","v":518},{"$f":"G1272-C1272","v":28}]
[null,null,"Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"F1273","v":"Muriaux"},"Muriaux"]
[0,"Administration générale",{"$f":"C1275-C1276","v":{"v":204145.29,"d":"204,145.29"}},{"$f":"D1275-D1276","v":{"v":205127.62,"d":"205,127.62"}},{"v":216926.45,"d":"216,926.45"},{"v":276565.41,"d":"276,565.41"},{"v":274751.62,"d":"274,751.62"},{"$f":"G1274-C1274","v":{"v":70606.32999999999,"d":"70,606.33"}}]
[null,"dont charges",{"v":232237.69,"d":"232,237.69"},{"v":230866.52,"d":"230,866.52"},{"v":267083.9,"d":"267,083.90"},{"v":317336.36,"d":"317,336.36"},{"v":339653.65,"d":"339,653.65"},{"$f":"G1275-C1275","v":{"v":107415.96000000002,"d":"107,415.96"}}]
[null,"dont revenus",{"v":28092.4,"d":"28,092.40"},{"v":25738.9,"d":"25,738.90"},{"v":50157.45,"d":"50,157.45"},{"v":40770.95,"d":"40,770.95"},{"v":64902.03,"d":"64,902.03"},{"$f":"G1276-C1276","v":{"v":36809.63,"d":"36,809.63"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1279-C1280","v":{"v":-6933.0999999999985,"d":"-6,933.10 "}},{"$f":"D1279-D1280","v":{"v":-7178,"d":"-7,178.00 "}},{"v":-4696.049999999996,"d":"-4,696.05 "},{"v":500.29999999999563,"d":"500.30"},{"v":-9668.800000000003,"d":"-9,668.80 "},{"$f":"G1278-C1278","v":{"v":-2735.7000000000044,"d":"-2,735.70 "}}]
[null,"dont charges",{"v":37968.15,"d":"37,968.15"},{"v":36015.25,"d":"36,015.25"},{"v":36749.8,"d":"36,749.80"},{"v":38943.2,"d":"38,943.20"},{"v":37115,"d":"37,115.00"},{"$f":"G1279-C1279","v":{"v":-853.1500000000015,"d":"-853.15 "}}]
[null,"dont revenus",{"v":44901.25,"d":"44,901.25"},{"v":43193.25,"d":"43,193.25"},{"v":41445.85,"d":"41,445.85"},{"v":38442.9,"d":"38,442.90"},{"v":46783.8,"d":"46,783.80"},{"$f":"G1280-C1280","v":{"v":1882.550000000003,"d":"1,882.55"}}]
[]
[2,"Formation",{"$f":"C1283-C1284","v":{"v":666368.33,"d":"666,368.33"}},{"$f":"D1283-D1284","v":{"v":652092.63,"d":"652,092.63"}},{"v":709814.52,"d":"709,814.52"},{"v":697477.7300000001,"d":"697,477.73"},{"v":648733.64,"d":"648,733.64"},{"$f":"G1282-C1282","v":{"v":-17634.689999999944,"d":"-17,634.69 "}}]
[null,"dont charges",{"v":676867.33,"d":"676,867.33"},{"v":652936.63,"d":"652,936.63"},{"v":723461.52,"d":"723,461.52"},{"v":702723.06,"d":"702,723.06"},{"v":697044.64,"d":"697,044.64"},{"$f":"G1283-C1283","v":{"v":20177.310000000056,"d":"20,177.31"}}]
[null,"dont revenus",{"v":10499,"d":"10,499.00"},{"v":844,"d":"844.00"},{"v":13647,"d":"13,647.00"},{"v":5245.33,"d":"5,245.33"},{"v":48311,"d":"48,311.00"},{"$f":"G1284-C1284","v":{"v":37812,"d":"37,812.00"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1287-C1288","v":{"v":33866.45,"d":"33,866.45"}},{"$f":"D1287-D1288","v":{"v":43313.75,"d":"43,313.75"}},{"v":43722.52,"d":"43,722.52"},{"v":75933.18,"d":"75,933.18"},{"v":87098.64,"d":"87,098.64"},{"$f":"G1286-C1286","v":{"v":53232.19,"d":"53,232.19"}}]
[null,"dont charges",{"v":33866.45,"d":"33,866.45"},{"v":43313.75,"d":"43,313.75"},{"v":43722.52,"d":"43,722.52"},{"v":76933.18,"d":"76,933.18"},{"v":88697.19,"d":"88,697.19"},{"$f":"G1287-C1287","v":{"v":54830.740000000005,"d":"54,830.74"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1598.55,"d":"1,598.55"},{"$f":"G1288-C1288","v":{"v":1598.55,"d":"1,598.55"}}]
[]
[4,"Santé",{"$f":"C1291-C1292","v":{"v":9307.23,"d":"9,307.23"}},{"$f":"D1291-D1292","v":{"v":7702.95,"d":"7,702.95"}},{"v":5467.27,"d":"5,467.27"},{"v":8627.09,"d":"8,627.09"},{"v":2904.47,"d":"2,904.47"},{"$f":"G1290-C1290","v":{"v":-6402.76,"d":"-6,402.76 "}}]
[null,"dont charges",{"v":9307.23,"d":"9,307.23"},{"v":7702.95,"d":"7,702.95"},{"v":5467.27,"d":"5,467.27"},{"v":8627.09,"d":"8,627.09"},{"v":2904.47,"d":"2,904.47"},{"$f":"G1291-C1291","v":{"v":-6402.76,"d":"-6,402.76 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1292-C1292","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1295-C1296","v":{"v":361973.2,"d":"361,973.20"}},{"$f":"D1295-D1296","v":{"v":383053.95,"d":"383,053.95"}},{"v":390862.25,"d":"390,862.25"},{"v":413229.9,"d":"413,229.90"},{"v":636658.15,"d":"636,658.15"},{"$f":"G1294-C1294","v":{"v":274684.95,"d":"274,684.95"}}]
[null,"dont charges",{"v":364651.2,"d":"364,651.20"},{"v":389014.95,"d":"389,014.95"},{"v":393345.25,"d":"393,345.25"},{"v":415379.9,"d":"415,379.90"},{"v":639018.9,"d":"639,018.90"},{"$f":"G1295-C1295","v":{"v":274367.7,"d":"274,367.70"}}]
[null,"dont revenus",{"v":2678,"d":"2,678.00"},{"v":5961,"d":"5,961.00"},{"v":2483,"d":"2,483.00"},{"v":2150,"d":"2,150.00"},{"v":2360.75,"d":"2,360.75"},{"$f":"G1296-C1296","v":{"v":-317.25,"d":"-317.25 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1299-C1300","v":{"v":146432.5,"d":"146,432.50"}},{"$f":"D1299-D1300","v":{"v":181765.21000000002,"d":"181,765.21"}},{"v":183414.86,"d":"183,414.86"},{"v":138382.40999999997,"d":"138,382.41"},{"v":108531.08999999998,"d":"108,531.09"},{"$f":"G1298-C1298","v":{"v":-37901.41000000002,"d":"-37,901.41 "}}]
[null,"dont charges",{"v":227553.8,"d":"227,553.80"},{"v":272589.21,"d":"272,589.21"},{"v":295565.31,"d":"295,565.31"},{"v":230760.36,"d":"230,760.36"},{"v":204535.83,"d":"204,535.83"},{"$f":"G1299-C1299","v":{"v":-23017.97,"d":"-23,017.97 "}}]
[null,"dont revenus",{"v":81121.3,"d":"81,121.30"},{"v":90824,"d":"90,824.00"},{"v":112150.45,"d":"112,150.45"},{"v":92377.95,"d":"92,377.95"},{"v":96004.74,"d":"96,004.74"},{"$f":"G1300-C1300","v":{"v":14883.440000000002,"d":"14,883.44"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1303-C1304","v":{"v":1341.1900000000023,"d":"1,341.19"}},{"$f":"D1303-D1304","v":{"v":20327.77999999997,"d":"20,327.78"}},{"v":-126.02000000001863,"d":"-126.02 "},{"v":-17135.189999999973,"d":"-17,135.19 "},{"v":-26104.800000000017,"d":"-26,104.80 "},{"$f":"G1302-C1302","v":{"v":-27445.99000000002,"d":"-27,445.99 "}}]
[null,"dont charges",{"v":263336.3,"d":"263,336.30"},{"v":289601.18,"d":"289,601.18"},{"v":262689.42,"d":"262,689.42"},{"v":254327.97,"d":"254,327.97"},{"v":258406.53,"d":"258,406.53"},{"$f":"G1303-C1303","v":{"v":-4929.7699999999895,"d":"-4,929.77 "}}]
[null,"dont revenus",{"v":261995.11,"d":"261,995.11"},{"v":269273.4,"d":"269,273.40"},{"v":262815.44,"d":"262,815.44"},{"v":271463.16,"d":"271,463.16"},{"v":284511.33,"d":"284,511.33"},{"$f":"G1304-C1304","v":{"v":22516.22000000003,"d":"22,516.22"}}]
[]
[8,"Economie publique",{"$f":"C1307-C1308","v":{"v":-72258.8500000001,"d":"-72,258.85 "}},{"$f":"D1307-D1308","v":{"v":-189403.2000000002,"d":"-189,403.20 "}},{"v":-78972.05000000005,"d":"-78,972.05 "},{"v":-7019.819999999832,"d":"-7,019.82 "},{"v":-23612.189999999944,"d":"-23,612.19 "},{"$f":"G1306-C1306","v":{"v":48646.66000000015,"d":"48,646.66"}}]
[null,"dont charges",{"v":1370143.71,"d":"1,370,143.71"},{"v":1224709.88,"d":"1,224,709.88"},{"v":1343683.52,"d":"1,343,683.52"},{"v":1644857.81,"d":"1,644,857.81"},{"v":1258637.11,"d":"1,258,637.11"},{"$f":"G1307-C1307","v":{"v":-111506.59999999986,"d":"-111,506.60 "}}]
[null,"dont revenus",{"v":1442402.56,"d":"1,442,402.56"},{"v":1414113.08,"d":"1,414,113.08"},{"v":1422655.57,"d":"1,422,655.57"},{"v":1651877.63,"d":"1,651,877.63"},{"v":1282249.3,"d":"1,282,249.30"},{"$f":"G1308-C1308","v":{"v":-160153.26,"d":"-160,153.26 "}}]
[]
[9,"Finances - Impôts",{"$f":"C1311-C1312","v":{"v":-1466781,"d":"-1,466,781.00 "}},{"$f":"D1311-D1312","v":{"v":-1373208.27,"d":"-1,373,208.27 "}},{"v":-1340451.02,"d":"-1,340,451.02 "},{"v":-1586561.01,"d":"-1,586,561.01 "},{"v":-1699291.82,"d":"-1,699,291.82 "},{"$f":"G1310-C1310","v":{"v":-232510.82000000007,"d":"-232,510.82 "}}]
[null,"dont charges",{"v":498502.7,"d":"498,502.70"},{"v":243635.39,"d":"243,635.39"},{"v":287137.99,"d":"287,137.99"},{"v":680064.76,"d":"680,064.76"},{"v":164399.41,"d":"164,399.41"},{"$f":"G1311-C1311","v":{"v":-334103.29000000004,"d":"-334,103.29 "}}]
[null,"dont revenus",{"v":1965283.7,"d":"1,965,283.70"},{"v":1616843.66,"d":"1,616,843.66"},{"v":1627589.01,"d":"1,627,589.01"},{"v":2266625.77,"d":"2,266,625.77"},{"v":1863691.23,"d":"1,863,691.23"},{"$f":"G1312-C1312","v":{"v":-101592.46999999997,"d":"-101,592.47 "}}]
[]
[null,"Récapitulation générale",{"$f":"C1274+C1278+C1282+C1286+C1290+C1294+C1298+C1302+C1306+C1310","v":{"v":-122538.76000000024,"d":"-122,538.76 "}},{"v":-76405.58000000031,"d":"-76,405.58 "},{"v":125962.72999999975,"d":"125,962.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1314-C1314","v":{"v":122538.76000000024,"d":"122,538.76"}}]
[null,"dont charges",{"v":3714434.56,"d":"3,714,434.56"},{"v":3390385.71,"d":"3,390,385.71"},{"v":3658906.5,"d":"3,658,906.50"},{"v":4369953.6899999995,"d":"4,369,953.69"},{"v":3690412.7300000004,"d":"3,690,412.73"},{"$f":"G1315-C1315","v":{"v":-24021.82999999961,"d":"-24,021.83 "}}]
[null,"dont revenus",{"v":3836973.3200000003,"d":"3,836,973.32"},{"v":3466791.29,"d":"3,466,791.29"},{"v":3532943.77,"d":"3,532,943.77"},{"v":4369953.6899999995,"d":"4,369,953.69"},{"v":3690412.73,"d":"3,690,412.73"},{"$f":"G1316-C1316","v":{"v":-146560.59000000032,"d":"-146,560.59 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1318+1","v":2024},"Variation"]
["Le Noirmont",null,{"v":1914,"d":"1,914"},{"v":1909,"d":"1,909"},{"v":1902,"d":"1,902"},{"v":1957,"d":"1,957"},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"G1319-C1319","v":20}]
[null,null,"Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont",{"$f":"F1320","v":"Le Noirmont"},"Le Noirmont"]
[0,"Administration générale",{"$f":"C1322-C1323","v":{"v":543356.28,"d":"543,356.28"}},{"$f":"D1322-D1323","v":{"v":558853.84,"d":"558,853.84"}},{"v":694781.5599999999,"d":"694,781.56"},{"v":665009.89,"d":"665,009.89"},{"v":748623.87,"d":"748,623.87"},{"$f":"G1321-C1321","v":{"v":205267.58999999997,"d":"205,267.59"}}]
[null,"dont charges",{"v":588040.49,"d":"588,040.49"},{"v":604645.01,"d":"604,645.01"},{"v":748065.97,"d":"748,065.97"},{"v":715266.86,"d":"715,266.86"},{"v":801292.11,"d":"801,292.11"},{"$f":"G1322-C1322","v":{"v":213251.62,"d":"213,251.62"}}]
[null,"dont revenus",{"v":44684.21,"d":"44,684.21"},{"v":45791.17,"d":"45,791.17"},{"v":53284.41,"d":"53,284.41"},{"v":50256.97,"d":"50,256.97"},{"v":52668.24,"d":"52,668.24"},{"$f":"G1323-C1323","v":{"v":7984.029999999999,"d":"7,984.03"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1326-C1327","v":{"v":-1991.1699999999837,"d":"-1,991.17 "}},{"$f":"D1326-D1327","v":{"v":-19992.95000000001,"d":"-19,992.95 "}},{"v":-20961.25,"d":"-20,961.25 "},{"v":-19966.099999999977,"d":"-19,966.10 "},{"v":-35191,"d":"-35,191.00 "},{"$f":"G1325-C1325","v":{"v":-33199.830000000016,"d":"-33,199.83 "}}]
[null,"dont charges",{"v":184008.63,"d":"184,008.63"},{"v":157975.9,"d":"157,975.90"},{"v":168355.55,"d":"168,355.55"},{"v":172496.73,"d":"172,496.73"},{"v":164134.85,"d":"164,134.85"},{"$f":"G1326-C1326","v":{"v":-19873.78,"d":"-19,873.78 "}}]
[null,"dont revenus",{"v":185999.8,"d":"185,999.80"},{"v":177968.85,"d":"177,968.85"},{"v":189316.8,"d":"189,316.80"},{"v":192462.83,"d":"192,462.83"},{"v":199325.85,"d":"199,325.85"},{"$f":"G1327-C1327","v":{"v":13326.050000000017,"d":"13,326.05"}}]
[]
[2,"Formation",{"$f":"C1330-C1331","v":{"v":2673934.04,"d":"2,673,934.04"}},{"$f":"D1330-D1331","v":{"v":2722992.35,"d":"2,722,992.35"}},{"v":2713482.72,"d":"2,713,482.72"},{"v":2698523.32,"d":"2,698,523.32"},{"v":2668833.44,"d":"2,668,833.44"},{"$f":"G1329-C1329","v":{"v":-5100.600000000093,"d":"-5,100.60 "}}]
[null,"dont charges",{"v":2776229.29,"d":"2,776,229.29"},{"v":2831989.95,"d":"2,831,989.95"},{"v":2855749.62,"d":"2,855,749.62"},{"v":2832174.3,"d":"2,832,174.30"},{"v":2822358.94,"d":"2,822,358.94"},{"$f":"G1330-C1330","v":{"v":46129.64999999991,"d":"46,129.65"}}]
[null,"dont revenus",{"v":102295.25,"d":"102,295.25"},{"v":108997.6,"d":"108,997.60"},{"v":142266.9,"d":"142,266.90"},{"v":133650.98,"d":"133,650.98"},{"v":153525.5,"d":"153,525.50"},{"$f":"G1331-C1331","v":{"v":51230.25,"d":"51,230.25"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1334-C1335","v":{"v":207510.33000000002,"d":"207,510.33"}},{"$f":"D1334-D1335","v":{"v":237875.46000000002,"d":"237,875.46"}},{"v":252469.82,"d":"252,469.82"},{"v":313129.32999999996,"d":"313,129.33"},{"v":299063.24,"d":"299,063.24"},{"$f":"G1333-C1333","v":{"v":91552.90999999997,"d":"91,552.91"}}]
[null,"dont charges",{"v":218807.63,"d":"218,807.63"},{"v":248594.01,"d":"248,594.01"},{"v":266498.37,"d":"266,498.37"},{"v":326213.48,"d":"326,213.48"},{"v":311762.44,"d":"311,762.44"},{"$f":"G1334-C1334","v":{"v":92954.81,"d":"92,954.81"}}]
[null,"dont revenus",{"v":11297.3,"d":"11,297.30"},{"v":10718.55,"d":"10,718.55"},{"v":14028.55,"d":"14,028.55"},{"v":13084.15,"d":"13,084.15"},{"v":12699.2,"d":"12,699.20"},{"$f":"G1335-C1335","v":{"v":1401.9000000000015,"d":"1,401.90"}}]
[]
[4,"Santé",{"$f":"C1338-C1339","v":{"v":22430.43,"d":"22,430.43"}},{"$f":"D1338-D1339","v":{"v":17028.74,"d":"17,028.74"}},{"v":17390.54,"d":"17,390.54"},{"v":16755.64,"d":"16,755.64"},{"v":15140.63,"d":"15,140.63"},{"$f":"G1337-C1337","v":{"v":-7289.800000000001,"d":"-7,289.80 "}}]
[null,"dont charges",{"v":22430.43,"d":"22,430.43"},{"v":17028.74,"d":"17,028.74"},{"v":17390.54,"d":"17,390.54"},{"v":16755.64,"d":"16,755.64"},{"v":15140.63,"d":"15,140.63"},{"$f":"G1338-C1338","v":{"v":-7289.800000000001,"d":"-7,289.80 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1339-C1339","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1342-C1343","v":{"v":1476039.8199999998,"d":"1,476,039.82"}},{"$f":"D1342-D1343","v":{"v":1525833.6700000002,"d":"1,525,833.67"}},{"v":1533401.5,"d":"1,533,401.50"},{"v":1570091.47,"d":"1,570,091.47"},{"v":1664095.97,"d":"1,664,095.97"},{"$f":"G1341-C1341","v":{"v":188056.15000000014,"d":"188,056.15"}}]
[null,"dont charges",{"v":1747397.97,"d":"1,747,397.97"},{"v":1810025.87,"d":"1,810,025.87"},{"v":1891963.95,"d":"1,891,963.95"},{"v":2057345.97,"d":"2,057,345.97"},{"v":2062759.17,"d":"2,062,759.17"},{"$f":"G1342-C1342","v":{"v":315361.19999999995,"d":"315,361.20"}}]
[null,"dont revenus",{"v":271358.15,"d":"271,358.15"},{"v":284192.2,"d":"284,192.20"},{"v":358562.45,"d":"358,562.45"},{"v":487254.5,"d":"487,254.50"},{"v":398663.2,"d":"398,663.20"},{"$f":"G1343-C1343","v":{"v":127305.04999999999,"d":"127,305.05"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1346-C1347","v":{"v":596450.93,"d":"596,450.93"}},{"$f":"D1346-D1347","v":{"v":678090.48,"d":"678,090.48"}},{"v":627333.0700000001,"d":"627,333.07"},{"v":672473.13,"d":"672,473.13"},{"v":654688.95,"d":"654,688.95"},{"$f":"G1345-C1345","v":{"v":58238.0199999999,"d":"58,238.02"}}]
[null,"dont charges",{"v":720340.68,"d":"720,340.68"},{"v":835227.88,"d":"835,227.88"},{"v":768082.42,"d":"768,082.42"},{"v":804620.03,"d":"804,620.03"},{"v":781957.85,"d":"781,957.85"},{"$f":"G1346-C1346","v":{"v":61617.169999999925,"d":"61,617.17"}}]
[null,"dont revenus",{"v":123889.75,"d":"123,889.75"},{"v":157137.4,"d":"157,137.40"},{"v":140749.35,"d":"140,749.35"},{"v":132146.9,"d":"132,146.90"},{"v":127268.9,"d":"127,268.90"},{"$f":"G1347-C1347","v":{"v":3379.149999999994,"d":"3,379.15"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1350-C1351","v":{"v":-107874.42000000016,"d":"-107,874.42 "}},{"$f":"D1350-D1351","v":{"v":-44671.279999999795,"d":"-44,671.28 "}},{"v":-532378.5899999999,"d":"-532,378.59 "},{"v":-245855.58999999985,"d":"-245,855.59 "},{"v":385838.06000000006,"d":"385,838.06"},{"$f":"G1349-C1349","v":{"v":493712.4800000002,"d":"493,712.48"}}]
[null,"dont charges",{"v":1159039.19,"d":"1,159,039.19"},{"v":1247732.11,"d":"1,247,732.11"},{"v":1220165.62,"d":"1,220,165.62"},{"v":1332925.34,"d":"1,332,925.34"},{"v":1787089.04,"d":"1,787,089.04"},{"$f":"G1350-C1350","v":{"v":628049.8500000001,"d":"628,049.85"}}]
[null,"dont revenus",{"v":1266913.61,"d":"1,266,913.61"},{"v":1292403.39,"d":"1,292,403.39"},{"v":1752544.21,"d":"1,752,544.21"},{"v":1578780.93,"d":"1,578,780.93"},{"v":1401250.98,"d":"1,401,250.98"},{"$f":"G1351-C1351","v":{"v":134337.36999999988,"d":"134,337.37"}}]
[]
[8,"Economie publique",{"$f":"C1354-C1355","v":{"v":82061.68000000005,"d":"82,061.68"}},{"$f":"D1354-D1355","v":{"v":11142.780000000028,"d":"11,142.78"}},{"v":17580,"d":"17,580.00"},{"v":16879.369999999995,"d":"16,879.37"},{"v":16676.72999999998,"d":"16,676.73"},{"$f":"G1353-C1353","v":{"v":-65384.95000000007,"d":"-65,384.95 "}}]
[null,"dont charges",{"v":885610.68,"d":"885,610.68"},{"v":868230.76,"d":"868,230.76"},{"v":832013.1,"d":"832,013.10"},{"v":963744.43,"d":"963,744.43"},{"v":945944.74,"d":"945,944.74"},{"$f":"G1354-C1354","v":{"v":60334.05999999994,"d":"60,334.06"}}]
[null,"dont revenus",{"v":803549,"d":"803,549.00"},{"v":857087.98,"d":"857,087.98"},{"v":814433.1,"d":"814,433.10"},{"v":946865.06,"d":"946,865.06"},{"v":929268.01,"d":"929,268.01"},{"$f":"G1355-C1355","v":{"v":125719.01000000001,"d":"125,719.01"}}]
[]
[9,"Finances - Impôts",{"$f":"C1358-C1359","v":{"v":-6599128.22,"d":"-6,599,128.22 "}},{"$f":"D1358-D1359","v":{"v":-6591680.79,"d":"-6,591,680.79 "}},{"v":-5303099.37,"d":"-5,303,099.37 "},{"v":-5687040.46,"d":"-5,687,040.46 "},{"v":-6417769.89,"d":"-6,417,769.89 "},{"$f":"G1357-C1357","v":{"v":181358.33000000007,"d":"181,358.33"}}]
[null,"dont charges",{"v":520030.78,"d":"520,030.78"},{"v":631513.7,"d":"631,513.70"},{"v":1633026.67,"d":"1,633,026.67"},{"v":2385618.25,"d":"2,385,618.25"},{"v":4563481.3,"d":"4,563,481.30"},{"$f":"G1358-C1358","v":{"v":4043450.5199999996,"d":"4,043,450.52"}}]
[null,"dont revenus",{"v":7119159,"d":"7,119,159.00"},{"v":7223194.49,"d":"7,223,194.49"},{"v":6936126.04,"d":"6,936,126.04"},{"v":8072658.71,"d":"8,072,658.71"},{"v":10981251.19,"d":"10,981,251.19"},{"$f":"G1359-C1359","v":{"v":3862092.1899999995,"d":"3,862,092.19"}}]
[]
[null,"Récapitulation générale",{"$f":"C1321+C1325+C1329+C1333+C1337+C1341+C1345+C1349+C1353+C1357","v":{"v":-1107210.2999999998,"d":"-1,107,210.30 "}},{"v":-904527.6999999993,"d":"-904,527.70 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1361-C1361","v":{"v":1107210.2999999998,"d":"1,107,210.30"}}]
[null,"dont charges",{"v":8821935.77,"d":"8,821,935.77"},{"v":9252963.93,"d":"9,252,963.93"},{"v":10401311.81,"d":"10,401,311.81"},{"v":11607161.03,"d":"11,607,161.03"},{"v":14255921.07,"d":"14,255,921.07"},{"$f":"G1362-C1362","v":{"v":5433985.300000001,"d":"5,433,985.30"}}]
[null,"dont revenus",{"v":9929146.07,"d":"9,929,146.07"},{"v":10157491.629999999,"d":"10,157,491.63"},{"v":10401311.81,"d":"10,401,311.81"},{"v":11607161.03,"d":"11,607,161.03"},{"v":14255921.07,"d":"14,255,921.07"},{"$f":"G1363-C1363","v":{"v":4326775,"d":"4,326,775.00"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1365+1","v":2024},"Variation"]
["Saignelégier",null,{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"G1366-C1366","v":{"v":-84,"d":"-84 "}}]
[null,null,"Saignelégier","Saignelégier","Saignelégier","Saignelégier",{"$f":"F1367","v":"Saignelégier"},"Saignelégier"]
[0,"Administration générale",{"$f":"C1369-C1370","v":{"v":758087.69,"d":"758,087.69"}},{"$f":"D1369-D1370","v":{"v":650115.64,"d":"650,115.64"}},{"v":598081.77,"d":"598,081.77"},{"v":679012.83,"d":"679,012.83"},{"v":736106.95,"d":"736,106.95"},{"$f":"G1368-C1368","v":{"v":-21980.73999999999,"d":"-21,980.74 "}}]
[null,"dont charges",{"v":863138.1,"d":"863,138.10"},{"v":756356.18,"d":"756,356.18"},{"v":724743.67,"d":"724,743.67"},{"v":787593.98,"d":"787,593.98"},{"v":839898.35,"d":"839,898.35"},{"$f":"G1369-C1369","v":{"v":-23239.75,"d":"-23,239.75 "}}]
[null,"dont revenus",{"v":105050.41,"d":"105,050.41"},{"v":106240.54,"d":"106,240.54"},{"v":126661.9,"d":"126,661.90"},{"v":108581.15,"d":"108,581.15"},{"v":103791.4,"d":"103,791.40"},{"$f":"G1370-C1370","v":{"v":-1259.0100000000093,"d":"-1,259.01 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1373-C1374","v":{"v":42501.05000000002,"d":"42,501.05"}},{"$f":"D1373-D1374","v":{"v":34810.5,"d":"34,810.50"}},{"v":-6105.3399999999965,"d":"-6,105.34 "},{"v":-4497.100000000006,"d":"-4,497.10 "},{"v":-6266.299999999988,"d":"-6,266.30 "},{"$f":"G1372-C1372","v":{"v":-48767.350000000006,"d":"-48,767.35 "}}]
[null,"dont charges",{"v":238139.7,"d":"238,139.70"},{"v":224610.35,"d":"224,610.35"},{"v":212679,"d":"212,679.00"},{"v":203704.4,"d":"203,704.40"},{"v":201165.6,"d":"201,165.60"},{"$f":"G1373-C1373","v":{"v":-36974.100000000006,"d":"-36,974.10 "}}]
[null,"dont revenus",{"v":195638.65,"d":"195,638.65"},{"v":189799.85,"d":"189,799.85"},{"v":218784.34,"d":"218,784.34"},{"v":208201.5,"d":"208,201.50"},{"v":207431.9,"d":"207,431.90"},{"$f":"G1374-C1374","v":{"v":11793.25,"d":"11,793.25"}}]
[]
[2,"Formation",{"$f":"C1377-C1378","v":{"v":3468644.54,"d":"3,468,644.54"}},{"$f":"D1377-D1378","v":{"v":3174762.89,"d":"3,174,762.89"}},{"v":3209252.74,"d":"3,209,252.74"},{"v":3245960.26,"d":"3,245,960.26"},{"v":3197630.03,"d":"3,197,630.03"},{"$f":"G1376-C1376","v":{"v":-271014.51000000024,"d":"-271,014.51 "}}]
[null,"dont charges",{"v":3557428.79,"d":"3,557,428.79"},{"v":3304714.64,"d":"3,304,714.64"},{"v":3354218.04,"d":"3,354,218.04"},{"v":3424839.63,"d":"3,424,839.63"},{"v":3388394.73,"d":"3,388,394.73"},{"$f":"G1377-C1377","v":{"v":-169034.06000000006,"d":"-169,034.06 "}}]
[null,"dont revenus",{"v":88784.25,"d":"88,784.25"},{"v":129951.75,"d":"129,951.75"},{"v":144965.3,"d":"144,965.30"},{"v":178879.37,"d":"178,879.37"},{"v":190764.7,"d":"190,764.70"},{"$f":"G1378-C1378","v":{"v":101980.45000000001,"d":"101,980.45"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1381-C1382","v":{"v":475587.55,"d":"475,587.55"}},{"$f":"D1381-D1382","v":{"v":615727.55,"d":"615,727.55"}},{"v":604607.5,"d":"604,607.50"},{"v":799332.8,"d":"799,332.80"},{"v":761313.64,"d":"761,313.64"},{"$f":"G1380-C1380","v":{"v":285726.09,"d":"285,726.09"}}]
[null,"dont charges",{"v":475587.55,"d":"475,587.55"},{"v":615727.55,"d":"615,727.55"},{"v":604607.5,"d":"604,607.50"},{"v":799632.8,"d":"799,632.80"},{"v":761613.64,"d":"761,613.64"},{"$f":"G1381-C1381","v":{"v":286026.09,"d":"286,026.09"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"$f":"G1382-C1382","v":{"v":300,"d":"300.00"}}]
[]
[4,"Santé",{"$f":"C1385-C1386","v":{"v":12863.4,"d":"12,863.40"}},{"$f":"D1385-D1386","v":{"v":12777.1,"d":"12,777.10"}},{"v":13677.15,"d":"13,677.15"},{"v":12838.4,"d":"12,838.40"},{"v":17874.55,"d":"17,874.55"},{"$f":"G1384-C1384","v":{"v":5011.15,"d":"5,011.15"}}]
[null,"dont charges",{"v":12863.4,"d":"12,863.40"},{"v":12777.1,"d":"12,777.10"},{"v":13677.15,"d":"13,677.15"},{"v":12838.4,"d":"12,838.40"},{"v":17874.55,"d":"17,874.55"},{"$f":"G1385-C1385","v":{"v":5011.15,"d":"5,011.15"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1386-C1386","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1389-C1390","v":{"v":1898835.9,"d":"1,898,835.90"}},{"$f":"D1389-D1390","v":{"v":2142040.52,"d":"2,142,040.52"}},{"v":2292154.0900000003,"d":"2,292,154.09"},{"v":2000241.25,"d":"2,000,241.25"},{"v":2160022.1599999997,"d":"2,160,022.16"},{"$f":"G1388-C1388","v":{"v":261186.25999999978,"d":"261,186.26"}}]
[null,"dont charges",{"v":2411276.4,"d":"2,411,276.40"},{"v":2587558.82,"d":"2,587,558.82"},{"v":2780459.99,"d":"2,780,459.99"},{"v":2798648.25,"d":"2,798,648.25"},{"v":2954076.76,"d":"2,954,076.76"},{"$f":"G1389-C1389","v":{"v":542800.3599999999,"d":"542,800.36"}}]
[null,"dont revenus",{"v":512440.5,"d":"512,440.50"},{"v":445518.3,"d":"445,518.30"},{"v":488305.9,"d":"488,305.90"},{"v":798407,"d":"798,407.00"},{"v":794054.6,"d":"794,054.60"},{"$f":"G1390-C1390","v":{"v":281614.1,"d":"281,614.10"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1393-C1394","v":{"v":782864.88,"d":"782,864.88"}},{"$f":"D1393-D1394","v":{"v":755665.05,"d":"755,665.05"}},{"v":670328.48,"d":"670,328.48"},{"v":737959.9299999999,"d":"737,959.93"},{"v":713682.1500000001,"d":"713,682.15"},{"$f":"G1392-C1392","v":{"v":-69182.72999999986,"d":"-69,182.73 "}}]
[null,"dont charges",{"v":980152.48,"d":"980,152.48"},{"v":1043261.65,"d":"1,043,261.65"},{"v":996839.03,"d":"996,839.03"},{"v":1074639.76,"d":"1,074,639.76"},{"v":1075666.85,"d":"1,075,666.85"},{"$f":"G1393-C1393","v":{"v":95514.37000000011,"d":"95,514.37"}}]
[null,"dont revenus",{"v":197287.6,"d":"197,287.60"},{"v":287596.6,"d":"287,596.60"},{"v":326510.55,"d":"326,510.55"},{"v":336679.83,"d":"336,679.83"},{"v":361984.7,"d":"361,984.70"},{"$f":"G1394-C1394","v":{"v":164697.1,"d":"164,697.10"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1397-C1398","v":{"v":-193982.8999999999,"d":"-193,982.90 "}},{"$f":"D1397-D1398","v":{"v":-817335.6799999999,"d":"-817,335.68 "}},{"v":-373695.44999999995,"d":"-373,695.45 "},{"v":-354100.0099999998,"d":"-354,100.01 "},{"v":-354264.8600000001,"d":"-354,264.86 "},{"$f":"G1396-C1396","v":{"v":-160281.9600000002,"d":"-160,281.96 "}}]
[null,"dont charges",{"v":1576822.1,"d":"1,576,822.10"},{"v":1513166.47,"d":"1,513,166.47"},{"v":1702945.5,"d":"1,702,945.50"},{"v":1803013.52,"d":"1,803,013.52"},{"v":1767260.07,"d":"1,767,260.07"},{"$f":"G1397-C1397","v":{"v":190437.96999999997,"d":"190,437.97"}}]
[null,"dont revenus",{"v":1770805,"d":"1,770,805.00"},{"v":2330502.15,"d":"2,330,502.15"},{"v":2076640.95,"d":"2,076,640.95"},{"v":2157113.53,"d":"2,157,113.53"},{"v":2121524.93,"d":"2,121,524.93"},{"$f":"G1398-C1398","v":{"v":350719.93000000017,"d":"350,719.93"}}]
[]
[8,"Economie publique",{"$f":"C1401-C1402","v":{"v":-16147.199999999953,"d":"-16,147.20 "}},{"$f":"D1401-D1402","v":{"v":-40002.7699999999,"d":"-40,002.77 "}},{"v":2428.7299999999814,"d":"2,428.73"},{"v":84239.90999999992,"d":"84,239.91"},{"v":-110332.08000000007,"d":"-110,332.08 "},{"$f":"G1400-C1400","v":{"v":-94184.88000000012,"d":"-94,184.88 "}}]
[null,"dont charges",{"v":913765.05,"d":"913,765.05"},{"v":918278.43,"d":"918,278.43"},{"v":1016934.88,"d":"1,016,934.88"},{"v":1064984.17,"d":"1,064,984.17"},{"v":1128889.95,"d":"1,128,889.95"},{"$f":"G1401-C1401","v":{"v":215124.8999999999,"d":"215,124.90"}}]
[null,"dont revenus",{"v":929912.25,"d":"929,912.25"},{"v":958281.2,"d":"958,281.20"},{"v":1014506.15,"d":"1,014,506.15"},{"v":980744.26,"d":"980,744.26"},{"v":1239222.03,"d":"1,239,222.03"},{"$f":"G1402-C1402","v":{"v":309309.78,"d":"309,309.78"}}]
[]
[9,"Finances - Impôts",{"$f":"C1405-C1406","v":{"v":-7473142.26,"d":"-7,473,142.26 "}},{"$f":"D1405-D1406","v":{"v":-7398295.56,"d":"-7,398,295.56 "}},{"v":-7506365.12,"d":"-7,506,365.12 "},{"v":-7200988.2700000005,"d":"-7,200,988.27 "},{"v":-7115766.239999999,"d":"-7,115,766.24 "},{"$f":"G1404-C1404","v":{"v":357376.0200000005,"d":"357,376.02"}}]
[null,"dont charges",{"v":555578.91,"d":"555,578.91"},{"v":854226.03,"d":"854,226.03"},{"v":557255.54,"d":"557,255.54"},{"v":1663165.47,"d":"1,663,165.47"},{"v":3074957.3,"d":"3,074,957.30"},{"$f":"G1405-C1405","v":{"v":2519378.3899999997,"d":"2,519,378.39"}}]
[null,"dont revenus",{"v":8028721.17,"d":"8,028,721.17"},{"v":8252521.59,"d":"8,252,521.59"},{"v":8063620.66,"d":"8,063,620.66"},{"v":8864153.74,"d":"8,864,153.74"},{"v":10190723.54,"d":"10,190,723.54"},{"$f":"G1406-C1406","v":{"v":2162002.369999999,"d":"2,162,002.37"}}]
[]
[null,"Récapitulation générale",{"$f":"C1368+C1372+C1376+C1380+C1384+C1388+C1392+C1396+C1400+C1404","v":{"v":-243887.3499999987,"d":"-243,887.35 "}},{"v":-869734.7599999998,"d":"-869,734.76 "},{"v":-495635.4500000002,"d":"-495,635.45 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1408-C1408","v":{"v":243887.3499999987,"d":"243,887.35"}}]
[null,"dont charges",{"v":11584752.48,"d":"11,584,752.48"},{"v":11830677.219999999,"d":"11,830,677.22"},{"v":11964360.3,"d":"11,964,360.30"},{"v":13633060.38,"d":"13,633,060.38"},{"v":15209797.799999997,"d":"15,209,797.80"},{"$f":"G1409-C1409","v":{"v":3625045.3199999966,"d":"3,625,045.32"}}]
[null,"dont revenus",{"v":11828639.83,"d":"11,828,639.83"},{"v":12700411.98,"d":"12,700,411.98"},{"v":12459995.75,"d":"12,459,995.75"},{"v":13633060.379999999,"d":"13,633,060.38"},{"v":15209797.8,"d":"15,209,797.80"},{"$f":"G1410-C1410","v":{"v":3381157.9700000007,"d":"3,381,157.97"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1412+1","v":2024},"Variation"]
["Saint-Brais",null,227,222,228,239,{"$f":"'Base de données pop.'!C31","v":237},{"$f":"G1413-C1413","v":10}]
[null,null,"Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais",{"$f":"F1414","v":"Saint-Brais"},"Saint-Brais"]
[0,"Administration générale",{"$f":"C1416-C1417","v":{"v":105275.79999999999,"d":"105,275.80"}},{"$f":"D1416-D1417","v":{"v":135392.25,"d":"135,392.25"}},{"v":118240,"d":"118,240.00"},{"v":100903.79,"d":"100,903.79"},{"v":123458.12999999999,"d":"123,458.13"},{"$f":"G1415-C1415","v":{"v":18182.33,"d":"18,182.33"}}]
[null,"dont charges",{"v":126523.2,"d":"126,523.20"},{"v":156765.5,"d":"156,765.50"},{"v":138087.6,"d":"138,087.60"},{"v":117807.79,"d":"117,807.79"},{"v":142301.68,"d":"142,301.68"},{"$f":"G1416-C1416","v":{"v":15778.479999999996,"d":"15,778.48"}}]
[null,"dont revenus",{"v":21247.4,"d":"21,247.40"},{"v":21373.25,"d":"21,373.25"},{"v":19847.6,"d":"19,847.60"},{"v":16904,"d":"16,904.00"},{"v":18843.55,"d":"18,843.55"},{"$f":"G1417-C1417","v":{"v":-2403.850000000002,"d":"-2,403.85 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1420-C1421","v":{"v":-4007.699999999999,"d":"-4,007.70 "}},{"$f":"D1420-D1421","v":{"v":-4560.35,"d":"-4,560.35 "}},{"v":-2578.8500000000004,"d":"-2,578.85 "},{"v":-497.2000000000007,"d":"-497.20 "},{"v":1547.7999999999993,"d":"1,547.80"},{"$f":"G1419-C1419","v":{"v":5555.499999999998,"d":"5,555.50"}}]
[null,"dont charges",{"v":9503.45,"d":"9,503.45"},{"v":10218.8,"d":"10,218.80"},{"v":12983.3,"d":"12,983.30"},{"v":14782.8,"d":"14,782.80"},{"v":16724,"d":"16,724.00"},{"$f":"G1420-C1420","v":{"v":7220.549999999999,"d":"7,220.55"}}]
[null,"dont revenus",{"v":13511.15,"d":"13,511.15"},{"v":14779.15,"d":"14,779.15"},{"v":15562.15,"d":"15,562.15"},{"v":15280,"d":"15,280.00"},{"v":15176.2,"d":"15,176.20"},{"$f":"G1421-C1421","v":{"v":1665.050000000001,"d":"1,665.05"}}]
[]
[2,"Formation",{"$f":"C1424-C1425","v":{"v":271906.27,"d":"271,906.27"}},{"$f":"D1424-D1425","v":{"v":261596.55,"d":"261,596.55"}},{"v":267521.2,"d":"267,521.20"},{"v":289537.24,"d":"289,537.24"},{"v":282963.99,"d":"282,963.99"},{"$f":"G1423-C1423","v":{"v":11057.719999999972,"d":"11,057.72"}}]
[null,"dont charges",{"v":290202.07,"d":"290,202.07"},{"v":292815.35,"d":"292,815.35"},{"v":307642,"d":"307,642.00"},{"v":329437.04,"d":"329,437.04"},{"v":325076.82,"d":"325,076.82"},{"$f":"G1424-C1424","v":{"v":34874.75,"d":"34,874.75"}}]
[null,"dont revenus",{"v":18295.8,"d":"18,295.80"},{"v":31218.8,"d":"31,218.80"},{"v":40120.8,"d":"40,120.80"},{"v":39899.8,"d":"39,899.80"},{"v":42112.83,"d":"42,112.83"},{"$f":"G1425-C1425","v":{"v":23817.030000000002,"d":"23,817.03"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1428-C1429","v":{"v":13519.15,"d":"13,519.15"}},{"$f":"D1428-D1429","v":{"v":14935.5,"d":"14,935.50"}},{"v":16532.55,"d":"16,532.55"},{"v":20735.55,"d":"20,735.55"},{"v":19492.67,"d":"19,492.67"},{"$f":"G1427-C1427","v":{"v":5973.519999999999,"d":"5,973.52"}}]
[null,"dont charges",{"v":13519.15,"d":"13,519.15"},{"v":14935.5,"d":"14,935.50"},{"v":16532.55,"d":"16,532.55"},{"v":20735.55,"d":"20,735.55"},{"v":19492.67,"d":"19,492.67"},{"$f":"G1428-C1428","v":{"v":5973.519999999999,"d":"5,973.52"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1429-C1429","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C1432-C1433","v":{"v":1336.18,"d":"1,336.18"}},{"$f":"D1432-D1433","v":{"v":1136.76,"d":"1,136.76"}},{"v":2185.87,"d":"2,185.87"},{"v":1636.55,"d":"1,636.55"},{"v":1998.37,"d":"1,998.37"},{"$f":"G1431-C1431","v":{"v":662.1899999999998,"d":"662.19"}}]
[null,"dont charges",{"v":1336.18,"d":"1,336.18"},{"v":1136.76,"d":"1,136.76"},{"v":2185.87,"d":"2,185.87"},{"v":1636.55,"d":"1,636.55"},{"v":1998.37,"d":"1,998.37"},{"$f":"G1432-C1432","v":{"v":662.1899999999998,"d":"662.19"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1433-C1433","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1436-C1437","v":{"v":169392.85,"d":"169,392.85"}},{"$f":"D1436-D1437","v":{"v":171883.15,"d":"171,883.15"}},{"v":180631.5,"d":"180,631.50"},{"v":185599,"d":"185,599.00"},{"v":273773,"d":"273,773.00"},{"$f":"G1435-C1435","v":{"v":104380.15,"d":"104,380.15"}}]
[null,"dont charges",{"v":176610.7,"d":"176,610.70"},{"v":174006.15,"d":"174,006.15"},{"v":183582.65,"d":"183,582.65"},{"v":188845.2,"d":"188,845.20"},{"v":275924,"d":"275,924.00"},{"$f":"G1436-C1436","v":{"v":99313.29999999999,"d":"99,313.30"}}]
[null,"dont revenus",{"v":7217.85,"d":"7,217.85"},{"v":2123,"d":"2,123.00"},{"v":2951.15,"d":"2,951.15"},{"v":3246.2,"d":"3,246.20"},{"v":2151,"d":"2,151.00"},{"$f":"G1437-C1437","v":{"v":-5066.85,"d":"-5,066.85 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1440-C1441","v":{"v":21834.5,"d":"21,834.50"}},{"$f":"D1440-D1441","v":{"v":15509.100000000006,"d":"15,509.10"}},{"v":-5967.519999999997,"d":"-5,967.52 "},{"v":-11775.629999999997,"d":"-11,775.63 "},{"v":-2187.840000000004,"d":"-2,187.84 "},{"$f":"G1439-C1439","v":{"v":-24022.340000000004,"d":"-24,022.34 "}}]
[null,"dont charges",{"v":73298.3,"d":"73,298.30"},{"v":102588.3,"d":"102,588.30"},{"v":51016.23,"d":"51,016.23"},{"v":47713.93,"d":"47,713.93"},{"v":41044.95,"d":"41,044.95"},{"$f":"G1440-C1440","v":{"v":-32253.350000000006,"d":"-32,253.35 "}}]
[null,"dont revenus",{"v":51463.8,"d":"51,463.80"},{"v":87079.2,"d":"87,079.20"},{"v":56983.75,"d":"56,983.75"},{"v":59489.56,"d":"59,489.56"},{"v":43232.79,"d":"43,232.79"},{"$f":"G1441-C1441","v":{"v":-8231.010000000002,"d":"-8,231.01 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1444-C1445","v":{"v":-4538.25,"d":"-4,538.25 "}},{"$f":"D1444-D1445","v":{"v":-5081.5899999999965,"d":"-5,081.59 "}},{"v":-35482.44999999998,"d":"-35,482.45 "},{"v":-7373.970000000001,"d":"-7,373.97 "},{"v":-5237.170000000013,"d":"-5,237.17 "},{"$f":"G1443-C1443","v":{"v":-698.9200000000128,"d":"-698.92 "}}]
[null,"dont charges",{"v":169395.64,"d":"169,395.64"},{"v":170179.66,"d":"170,179.66"},{"v":168809.85,"d":"168,809.85"},{"v":162957.28,"d":"162,957.28"},{"v":158386.56,"d":"158,386.56"},{"$f":"G1444-C1444","v":{"v":-11009.080000000016,"d":"-11,009.08 "}}]
[null,"dont revenus",{"v":173933.89,"d":"173,933.89"},{"v":175261.25,"d":"175,261.25"},{"v":204292.3,"d":"204,292.30"},{"v":170331.25,"d":"170,331.25"},{"v":163623.73,"d":"163,623.73"},{"$f":"G1445-C1445","v":{"v":-10310.160000000003,"d":"-10,310.16 "}}]
[]
[8,"Economie publique",{"$f":"C1448-C1449","v":{"v":-1984.8499999999913,"d":"-1,984.85 "}},{"$f":"D1448-D1449","v":{"v":48046.14,"d":"48,046.14"}},{"v":2580.4000000000087,"d":"2,580.40"},{"v":2885.9199999999983,"d":"2,885.92"},{"v":9660.01999999999,"d":"9,660.02"},{"$f":"G1447-C1447","v":{"v":11644.86999999998,"d":"11,644.87"}}]
[null,"dont charges",{"v":74994.58,"d":"74,994.58"},{"v":120063.79,"d":"120,063.79"},{"v":78090.3,"d":"78,090.30"},{"v":100430.17,"d":"100,430.17"},{"v":109158.15,"d":"109,158.15"},{"$f":"G1448-C1448","v":{"v":34163.56999999999,"d":"34,163.57"}}]
[null,"dont revenus",{"v":76979.43,"d":"76,979.43"},{"v":72017.65,"d":"72,017.65"},{"v":75509.9,"d":"75,509.90"},{"v":97544.25,"d":"97,544.25"},{"v":99498.13,"d":"99,498.13"},{"$f":"G1449-C1449","v":{"v":22518.70000000001,"d":"22,518.70"}}]
[]
[9,"Finances - Impôts",{"$f":"C1452-C1453","v":{"v":-570377.99,"d":"-570,377.99 "}},{"$f":"D1452-D1453","v":{"v":-601788.61,"d":"-601,788.61 "}},{"v":-592294.81,"d":"-592,294.81 "},{"v":-563349.6,"d":"-563,349.60 "},{"v":-705468.9700000001,"d":"-705,468.97 "},{"$f":"G1451-C1451","v":{"v":-135090.9800000001,"d":"-135,090.98 "}}]
[null,"dont charges",{"v":213816.53,"d":"213,816.53"},{"v":89086.97,"d":"89,086.97"},{"v":115621.75,"d":"115,621.75"},{"v":150570.51,"d":"150,570.51"},{"v":115986.95,"d":"115,986.95"},{"$f":"G1452-C1452","v":{"v":-97829.58,"d":"-97,829.58 "}}]
[null,"dont revenus",{"v":784194.52,"d":"784,194.52"},{"v":690875.58,"d":"690,875.58"},{"v":707916.56,"d":"707,916.56"},{"v":713920.11,"d":"713,920.11"},{"v":821455.92,"d":"821,455.92"},{"$f":"G1453-C1453","v":{"v":37261.40000000002,"d":"37,261.40"}}]
[]
[null,"Récapitulation générale",{"$f":"C1415+C1419+C1423+C1427+C1431+C1435+C1439+C1443+C1447+C1451","v":{"v":2355.960000000079,"d":"2,355.96"}},{"v":37068.90000000002,"d":"37,068.90"},{"v":-48632.109999999986,"d":"-48,632.11 "},{"v":18301.650000000023,"d":"18,301.65"},{"v":0,"d":"0.00"},{"$f":"G1455-C1455","v":{"v":-2355.960000000079,"d":"-2,355.96 "}}]
[null,"dont charges",{"v":1149199.8,"d":"1,149,199.80"},{"v":1131796.78,"d":"1,131,796.78"},{"v":1074552.1,"d":"1,074,552.10"},{"v":1134916.82,"d":"1,134,916.82"},{"v":1206094.15,"d":"1,206,094.15"},{"$f":"G1456-C1456","v":{"v":56894.34999999986,"d":"56,894.35"}}]
[null,"dont revenus",{"v":1146843.84,"d":"1,146,843.84"},{"v":1094727.88,"d":"1,094,727.88"},{"v":1123184.21,"d":"1,123,184.21"},{"v":1116615.17,"d":"1,116,615.17"},{"v":1206094.15,"d":"1,206,094.15"},{"$f":"G1457-C1457","v":{"v":59250.30999999982,"d":"59,250.31"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1459+1","v":2024},"Variation"]
["Soubey",null,131,129,118,125,{"$f":"'Base de données pop.'!C32","v":125},{"$f":"G1460-C1460","v":{"v":-6,"d":"-6 "}}]
[null,null,"Soubey","Soubey","Soubey","Soubey",{"$f":"F1461","v":"Soubey"},"Soubey"]
[0,"Administration générale",{"$f":"C1463-C1464","v":{"v":74188.09999999999,"d":"74,188.10"}},{"$f":"D1463-D1464","v":{"v":74267.24,"d":"74,267.24"}},{"v":82069.85,"d":"82,069.85"},{"v":76088.92,"d":"76,088.92"},{"v":88482.45,"d":"88,482.45"},{"$f":"G1462-C1462","v":{"v":14294.350000000006,"d":"14,294.35"}}]
[null,"dont charges",{"v":82680.95,"d":"82,680.95"},{"v":85657.16,"d":"85,657.16"},{"v":89874.55,"d":"89,874.55"},{"v":83759.2,"d":"83,759.20"},{"v":96689.15,"d":"96,689.15"},{"$f":"G1463-C1463","v":{"v":14008.199999999997,"d":"14,008.20"}}]
[null,"dont revenus",{"v":8492.85,"d":"8,492.85"},{"v":11389.92,"d":"11,389.92"},{"v":7804.7,"d":"7,804.70"},{"v":7670.28,"d":"7,670.28"},{"v":8206.7,"d":"8,206.70"},{"$f":"G1464-C1464","v":{"v":-286.14999999999964,"d":"-286.15 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1467-C1468","v":{"v":-8274.6,"d":"-8,274.60 "}},{"$f":"D1467-D1468","v":{"v":-2196,"d":"-2,196.00 "}},{"v":-8000.449999999999,"d":"-8,000.45 "},{"v":-6525.249999999998,"d":"-6,525.25 "},{"v":1512.4000000000015,"d":"1,512.40"},{"$f":"G1466-C1466","v":{"v":9787.000000000002,"d":"9,787.00"}}]
[null,"dont charges",{"v":10482.4,"d":"10,482.40"},{"v":17926.7,"d":"17,926.70"},{"v":10483.35,"d":"10,483.35"},{"v":12016.35,"d":"12,016.35"},{"v":26624.45,"d":"26,624.45"},{"$f":"G1467-C1467","v":{"v":16142.050000000001,"d":"16,142.05"}}]
[null,"dont revenus",{"v":18757,"d":"18,757.00"},{"v":20122.7,"d":"20,122.70"},{"v":18483.8,"d":"18,483.80"},{"v":18541.6,"d":"18,541.60"},{"v":25112.05,"d":"25,112.05"},{"$f":"G1468-C1468","v":{"v":6355.049999999999,"d":"6,355.05"}}]
[]
[2,"Formation",{"$f":"C1471-C1472","v":{"v":137494.65,"d":"137,494.65"}},{"$f":"D1471-D1472","v":{"v":141372.5,"d":"141,372.50"}},{"v":140486.35,"d":"140,486.35"},{"v":133745.5,"d":"133,745.50"},{"v":143369.7,"d":"143,369.70"},{"$f":"G1470-C1470","v":{"v":5875.0500000000175,"d":"5,875.05"}}]
[null,"dont charges",{"v":137494.65,"d":"137,494.65"},{"v":141417.5,"d":"141,417.50"},{"v":140529.35,"d":"140,529.35"},{"v":133809.5,"d":"133,809.50"},{"v":143800.95,"d":"143,800.95"},{"$f":"G1471-C1471","v":{"v":6306.3000000000175,"d":"6,306.30"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":43,"d":"43.00"},{"v":64,"d":"64.00"},431.25,{"$f":"G1472-C1472","v":431.25}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1475-C1476","v":{"v":6752.45,"d":"6,752.45"}},{"$f":"D1475-D1476","v":{"v":7849.2,"d":"7,849.20"}},{"v":10434.15,"d":"10,434.15"},{"v":8477.15,"d":"8,477.15"},{"v":9290.4,"d":"9,290.40"},{"$f":"G1474-C1474","v":{"v":2537.95,"d":"2,537.95"}}]
[null,"dont charges",{"v":6752.45,"d":"6,752.45"},{"v":7849.2,"d":"7,849.20"},{"v":10434.15,"d":"10,434.15"},{"v":8477.15,"d":"8,477.15"},{"v":9290.4,"d":"9,290.40"},{"$f":"G1475-C1475","v":{"v":2537.95,"d":"2,537.95"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1476-C1476","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C1479-C1480","v":{"v":515.4,"d":"515.40"}},{"$f":"D1479-D1480","v":{"v":540.6,"d":"540.60"}},{"v":559.2,"d":"559.20"},{"v":524.2,"d":"524.20"},{"v":556.8,"d":"556.80"},{"$f":"G1478-C1478","v":{"v":41.39999999999998,"d":"41.40"}}]
[null,"dont charges",{"v":515.4,"d":"515.40"},{"v":540.6,"d":"540.60"},{"v":559.2,"d":"559.20"},{"v":524.2,"d":"524.20"},{"v":556.8,"d":"556.80"},{"$f":"G1479-C1479","v":{"v":41.39999999999998,"d":"41.40"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1480-C1480","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1483-C1484","v":{"v":89306.55,"d":"89,306.55"}},{"$f":"D1483-D1484","v":{"v":157182.6,"d":"157,182.60"}},{"v":105363.05,"d":"105,363.05"},{"v":93802.25,"d":"93,802.25"},{"v":108131.04999999999,"d":"108,131.05"},{"$f":"G1482-C1482","v":{"v":18824.499999999985,"d":"18,824.50"}}]
[null,"dont charges",{"v":94192.3,"d":"94,192.30"},{"v":158903.1,"d":"158,903.10"},{"v":129639,"d":"129,639.00"},{"v":97455.7,"d":"97,455.70"},{"v":147839.15,"d":"147,839.15"},{"$f":"G1483-C1483","v":{"v":53646.84999999999,"d":"53,646.85"}}]
[null,"dont revenus",{"v":4885.75,"d":"4,885.75"},{"v":1720.5,"d":"1,720.50"},{"v":24275.95,"d":"24,275.95"},{"v":3653.45,"d":"3,653.45"},{"v":39708.1,"d":"39,708.10"},{"$f":"G1484-C1484","v":{"v":34822.35,"d":"34,822.35"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1487-C1488","v":{"v":40358.2,"d":"40,358.20"}},{"$f":"D1487-D1488","v":{"v":33009.2,"d":"33,009.20"}},{"v":27065,"d":"27,065.00"},{"v":23858.449999999997,"d":"23,858.45"},{"v":35509.600000000006,"d":"35,509.60"},{"$f":"G1486-C1486","v":{"v":-4848.599999999991,"d":"-4,848.60 "}}]
[null,"dont charges",{"v":63592.2,"d":"63,592.20"},{"v":44849.2,"d":"44,849.20"},{"v":38311,"d":"38,311.00"},{"v":34754.6,"d":"34,754.60"},{"v":46261.8,"d":"46,261.80"},{"$f":"G1487-C1487","v":{"v":-17330.399999999994,"d":"-17,330.40 "}}]
[null,"dont revenus",{"v":23234,"d":"23,234.00"},{"v":11840,"d":"11,840.00"},{"v":11246,"d":"11,246.00"},{"v":10896.15,"d":"10,896.15"},{"v":10752.2,"d":"10,752.20"},{"$f":"G1488-C1488","v":{"v":-12481.8,"d":"-12,481.80 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1491-C1492","v":{"v":4593.050000000003,"d":"4,593.05"}},{"$f":"D1491-D1492","v":{"v":5441.050000000003,"d":"5,441.05"}},{"v":-9569.919999999998,"d":"-9,569.92 "},{"v":-40743.18000000001,"d":"-40,743.18 "},{"v":10694.850000000006,"d":"10,694.85"},{"$f":"G1490-C1490","v":{"v":6101.800000000003,"d":"6,101.80"}}]
[null,"dont charges",{"v":120992.25,"d":"120,992.25"},{"v":124410.95,"d":"124,410.95"},{"v":100856.28,"d":"100,856.28"},{"v":76062.7,"d":"76,062.70"},{"v":157219.95,"d":"157,219.95"},{"$f":"G1491-C1491","v":{"v":36227.70000000001,"d":"36,227.70"}}]
[null,"dont revenus",{"v":116399.2,"d":"116,399.20"},{"v":118969.9,"d":"118,969.90"},{"v":110426.2,"d":"110,426.20"},{"v":116805.88,"d":"116,805.88"},{"v":146525.1,"d":"146,525.10"},{"$f":"G1492-C1492","v":{"v":30125.90000000001,"d":"30,125.90"}}]
[]
[8,"Economie publique",{"$f":"C1495-C1496","v":{"v":-12756.329999999987,"d":"-12,756.33 "}},{"$f":"D1495-D1496","v":{"v":-27099,"d":"-27,099.00 "}},{"v":-20466.689999999973,"d":"-20,466.69 "},{"v":-64664.560000000005,"d":"-64,664.56 "},{"v":-40683.45999999999,"d":"-40,683.46 "},{"$f":"G1494-C1494","v":{"v":-27927.130000000005,"d":"-27,927.13 "}}]
[null,"dont charges",{"v":76243.57,"d":"76,243.57"},{"v":71653.3,"d":"71,653.30"},{"v":234049.92,"d":"234,049.92"},{"v":44686.74,"d":"44,686.74"},{"v":45605.94,"d":"45,605.94"},{"$f":"G1495-C1495","v":{"v":-30637.630000000005,"d":"-30,637.63 "}}]
[null,"dont revenus",{"v":88999.9,"d":"88,999.90"},{"v":98752.3,"d":"98,752.30"},{"v":254516.61,"d":"254,516.61"},{"v":109351.3,"d":"109,351.30"},{"v":86289.4,"d":"86,289.40"},{"$f":"G1496-C1496","v":{"v":-2710.5,"d":"-2,710.50 "}}]
[]
[9,"Finances - Impôts",{"$f":"C1499-C1500","v":{"v":-332177.47,"d":"-332,177.47 "}},{"$f":"D1499-D1500","v":{"v":-390367.39,"d":"-390,367.39 "}},{"v":-327940.54000000004,"d":"-327,940.54 "},{"v":-224563.48000000004,"d":"-224,563.48 "},{"v":-356863.79000000004,"d":"-356,863.79 "},{"$f":"G1498-C1498","v":{"v":-24686.320000000065,"d":"-24,686.32 "}}]
[null,"dont charges",{"v":114016.88,"d":"114,016.88"},{"v":102073.41,"d":"102,073.41"},{"v":263610.5,"d":"263,610.50"},{"v":210279.36,"d":"210,279.36"},{"v":108570.91,"d":"108,570.91"},{"$f":"G1499-C1499","v":{"v":-5445.970000000001,"d":"-5,445.97 "}}]
[null,"dont revenus",{"v":446194.35,"d":"446,194.35"},{"v":492440.8,"d":"492,440.80"},{"v":591551.04,"d":"591,551.04"},{"v":434842.84,"d":"434,842.84"},{"v":465434.7,"d":"465,434.70"},{"$f":"G1500-C1500","v":{"v":19240.350000000035,"d":"19,240.35"}}]
[]
[null,"Récapitulation générale",{"$f":"C1462+C1466+C1470+C1474+C1478+C1482+C1486+C1490+C1494+C1498","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1502-C1502","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":706963.05,"d":"706,963.05"},{"v":755281.1200000001,"d":"755,281.12"},{"v":1018347.3,"d":"1,018,347.30"},{"v":701825.5,"d":"701,825.50"},{"v":782459.5000000001,"d":"782,459.50"},{"$f":"G1503-C1503","v":{"v":75496.45000000007,"d":"75,496.45"}}]
[null,"dont revenus",{"v":706963.0499999999,"d":"706,963.05"},{"v":755281.12,"d":"755,281.12"},{"v":1018347.3,"d":"1,018,347.30"},{"v":701825.5,"d":"701,825.50"},{"v":782459.5,"d":"782,459.50"},{"$f":"G1504-C1504","v":{"v":75496.45000000007,"d":"75,496.45"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1506+1","v":2024},"Variation"]
["Alle",null,{"v":1895,"d":"1,895"},{"v":1891,"d":"1,891"},{"v":1882,"d":"1,882"},{"v":1907,"d":"1,907"},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"G1507-C1507","v":51}]
[null,null,"Alle","Alle","Alle","Alle",{"$f":"F1508","v":"Alle"},"Alle"]
[0,"Administration générale",{"$f":"C1510-C1511","v":{"v":721365.28,"d":"721,365.28"}},{"$f":"D1510-D1511","v":{"v":827770.36,"d":"827,770.36"}},{"v":827650.75,"d":"827,650.75"},{"v":762480,"d":"762,480.00"},{"v":803668.22,"d":"803,668.22"},{"$f":"G1509-C1509","v":{"v":82302.93999999994,"d":"82,302.94"}}]
[null,"dont charges",{"v":763769.38,"d":"763,769.38"},{"v":881341.09,"d":"881,341.09"},{"v":894330.77,"d":"894,330.77"},{"v":828790.43,"d":"828,790.43"},{"v":866133.47,"d":"866,133.47"},{"$f":"G1510-C1510","v":{"v":102364.08999999997,"d":"102,364.09"}}]
[null,"dont revenus",{"v":42404.1,"d":"42,404.10"},{"v":53570.73,"d":"53,570.73"},{"v":66680.02,"d":"66,680.02"},{"v":66310.43,"d":"66,310.43"},{"v":62465.25,"d":"62,465.25"},{"$f":"G1511-C1511","v":{"v":20061.15,"d":"20,061.15"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1514-C1515","v":{"v":32917.600000000006,"d":"32,917.60"}},{"$f":"D1514-D1515","v":{"v":67141.94,"d":"67,141.94"}},{"v":49660.54999999999,"d":"49,660.55"},{"v":43003.94999999998,"d":"43,003.95"},{"v":66292.93,"d":"66,292.93"},{"$f":"G1513-C1513","v":{"v":33375.32999999999,"d":"33,375.33"}}]
[null,"dont charges",{"v":149932.35,"d":"149,932.35"},{"v":165590.44,"d":"165,590.44"},{"v":151441.3,"d":"151,441.30"},{"v":146789.55,"d":"146,789.55"},{"v":170479.78,"d":"170,479.78"},{"$f":"G1514-C1514","v":{"v":20547.429999999993,"d":"20,547.43"}}]
[null,"dont revenus",{"v":117014.75,"d":"117,014.75"},{"v":98448.5,"d":"98,448.50"},{"v":101780.75,"d":"101,780.75"},{"v":103785.6,"d":"103,785.60"},{"v":104186.85,"d":"104,186.85"},{"$f":"G1515-C1515","v":{"v":-12827.899999999994,"d":"-12,827.90 "}}]
[]
[2,"Formation",{"$f":"C1518-C1519","v":{"v":2390084.35,"d":"2,390,084.35"}},{"$f":"D1518-D1519","v":{"v":2416524.76,"d":"2,416,524.76"}},{"v":2428933.19,"d":"2,428,933.19"},{"v":2427683.56,"d":"2,427,683.56"},{"v":2377952.89,"d":"2,377,952.89"},{"$f":"G1517-C1517","v":{"v":-12131.459999999963,"d":"-12,131.46 "}}]
[null,"dont charges",{"v":2418661.9,"d":"2,418,661.90"},{"v":2443323.36,"d":"2,443,323.36"},{"v":2506216.61,"d":"2,506,216.61"},{"v":2472127.56,"d":"2,472,127.56"},{"v":2393904.89,"d":"2,393,904.89"},{"$f":"G1518-C1518","v":{"v":-24757.009999999776,"d":"-24,757.01 "}}]
[null,"dont revenus",{"v":28577.55,"d":"28,577.55"},{"v":26798.6,"d":"26,798.60"},{"v":77283.42,"d":"77,283.42"},{"v":44444,"d":"44,444.00"},{"v":15952,"d":"15,952.00"},{"$f":"G1519-C1519","v":{"v":-12625.55,"d":"-12,625.55 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1522-C1523","v":{"v":69018.45,"d":"69,018.45"}},{"$f":"D1522-D1523","v":{"v":182873.05,"d":"182,873.05"}},{"v":248008.97,"d":"248,008.97"},{"v":233794.65,"d":"233,794.65"},{"v":267377.17,"d":"267,377.17"},{"$f":"G1521-C1521","v":{"v":198358.71999999997,"d":"198,358.72"}}]
[null,"dont charges",{"v":69018.45,"d":"69,018.45"},{"v":182873.05,"d":"182,873.05"},{"v":248008.97,"d":"248,008.97"},{"v":233794.65,"d":"233,794.65"},{"v":267377.17,"d":"267,377.17"},{"$f":"G1522-C1522","v":{"v":198358.71999999997,"d":"198,358.72"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1523-C1523","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C1526-C1527","v":{"v":11244.5,"d":"11,244.50"}},{"$f":"D1526-D1527","v":{"v":17895.49,"d":"17,895.49"}},{"v":20018.14,"d":"20,018.14"},{"v":19181.42,"d":"19,181.42"},{"v":22904.15,"d":"22,904.15"},{"$f":"G1525-C1525","v":{"v":11659.650000000001,"d":"11,659.65"}}]
[null,"dont charges",{"v":11244.5,"d":"11,244.50"},{"v":17895.49,"d":"17,895.49"},{"v":20018.14,"d":"20,018.14"},{"v":19181.42,"d":"19,181.42"},{"v":22904.15,"d":"22,904.15"},{"$f":"G1526-C1526","v":{"v":11659.650000000001,"d":"11,659.65"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1527-C1527","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1530-C1531","v":{"v":1326036.96,"d":"1,326,036.96"}},{"$f":"D1530-D1531","v":{"v":1480538.29,"d":"1,480,538.29"}},{"v":1472058.3200000003,"d":"1,472,058.32"},{"v":1525641.55,"d":"1,525,641.55"},{"v":1525297.52,"d":"1,525,297.52"},{"$f":"G1529-C1529","v":{"v":199260.56000000006,"d":"199,260.56"}}]
[null,"dont charges",{"v":2095588.81,"d":"2,095,588.81"},{"v":2213910.29,"d":"2,213,910.29"},{"v":2206555.91,"d":"2,206,555.91"},{"v":2209728.25,"d":"2,209,728.25"},{"v":1532332.17,"d":"1,532,332.17"},{"$f":"G1530-C1530","v":{"v":-563256.6400000001,"d":"-563,256.64 "}}]
[null,"dont revenus",{"v":769551.85,"d":"769,551.85"},{"v":733372,"d":"733,372.00"},{"v":734497.59,"d":"734,497.59"},{"v":684086.7,"d":"684,086.70"},{"v":7034.65,"d":"7,034.65"},{"$f":"G1531-C1531","v":{"v":-762517.2,"d":"-762,517.20 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1534-C1535","v":{"v":189123.65999999997,"d":"189,123.66"}},{"$f":"D1534-D1535","v":{"v":326436.75,"d":"326,436.75"}},{"v":244597.84999999998,"d":"244,597.85"},{"v":241784.43,"d":"241,784.43"},{"v":322900.08999999997,"d":"322,900.09"},{"$f":"G1533-C1533","v":{"v":133776.43,"d":"133,776.43"}}]
[null,"dont charges",{"v":311831.86,"d":"311,831.86"},{"v":487047.2,"d":"487,047.20"},{"v":396169.3,"d":"396,169.30"},{"v":394051.48,"d":"394,051.48"},{"v":483207.74,"d":"483,207.74"},{"$f":"G1534-C1534","v":{"v":171375.88,"d":"171,375.88"}}]
[null,"dont revenus",{"v":122708.2,"d":"122,708.20"},{"v":160610.45,"d":"160,610.45"},{"v":151571.45,"d":"151,571.45"},{"v":152267.05,"d":"152,267.05"},{"v":160307.65,"d":"160,307.65"},{"$f":"G1535-C1535","v":{"v":37599.45,"d":"37,599.45"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1538-C1539","v":{"v":-40300,"d":"-40,300.00 "}},{"$f":"D1538-D1539","v":{"v":-5536.04999999993,"d":"-5,536.05 "}},{"v":-148961.12,"d":"-148,961.12 "},{"v":-185209.56999999995,"d":"-185,209.57 "},{"v":-44336.929999999935,"d":"-44,336.93 "},{"$f":"G1537-C1537","v":{"v":-4036.929999999935,"d":"-4,036.93 "}}]
[null,"dont charges",{"v":912529.9,"d":"912,529.90"},{"v":942690.9,"d":"942,690.90"},{"v":872653.21,"d":"872,653.21"},{"v":962712.12,"d":"962,712.12"},{"v":1076444.55,"d":"1,076,444.55"},{"$f":"G1538-C1538","v":{"v":163914.65000000002,"d":"163,914.65"}}]
[null,"dont revenus",{"v":952829.9,"d":"952,829.90"},{"v":948226.95,"d":"948,226.95"},{"v":1021614.33,"d":"1,021,614.33"},{"v":1147921.69,"d":"1,147,921.69"},{"v":1120781.48,"d":"1,120,781.48"},{"$f":"G1539-C1539","v":{"v":167951.57999999996,"d":"167,951.58"}}]
[]
[8,"Economie publique",{"$f":"C1542-C1543","v":{"v":-16217.700000000012,"d":"-16,217.70 "}},{"$f":"D1542-D1543","v":{"v":-20432.199999999983,"d":"-20,432.20 "}},{"v":-30692.540000000008,"d":"-30,692.54 "},{"v":-17971.199999999983,"d":"-17,971.20 "},{"v":-45054.31,"d":"-45,054.31 "},{"$f":"G1541-C1541","v":{"v":-28836.609999999986,"d":"-28,836.61 "}}]
[null,"dont charges",{"v":197705.96,"d":"197,705.96"},{"v":187370.1,"d":"187,370.10"},{"v":156464.75,"d":"156,464.75"},{"v":169296.2,"d":"169,296.20"},{"v":183176.5,"d":"183,176.50"},{"$f":"G1542-C1542","v":{"v":-14529.459999999992,"d":"-14,529.46 "}}]
[null,"dont revenus",{"v":213923.66,"d":"213,923.66"},{"v":207802.3,"d":"207,802.30"},{"v":187157.29,"d":"187,157.29"},{"v":187267.4,"d":"187,267.40"},{"v":228230.81,"d":"228,230.81"},{"$f":"G1543-C1543","v":{"v":14307.149999999994,"d":"14,307.15"}}]
[]
[9,"Finances - Impôts",{"$f":"C1546-C1547","v":{"v":-4683273.100000001,"d":"-4,683,273.10 "}},{"$f":"D1546-D1547","v":{"v":-5293212.39,"d":"-5,293,212.39 "}},{"v":-5111274.109999999,"d":"-5,111,274.11 "},{"v":-5050388.79,"d":"-5,050,388.79 "},{"v":-5297001.73,"d":"-5,297,001.73 "},{"$f":"G1545-C1545","v":{"v":-613728.6299999999,"d":"-613,728.63 "}}]
[null,"dont charges",{"v":1221628.72,"d":"1,221,628.72"},{"v":1213103.71,"d":"1,213,103.71"},{"v":1287662.11,"d":"1,287,662.11"},{"v":1208107.3,"d":"1,208,107.30"},{"v":1666573.3,"d":"1,666,573.30"},{"$f":"G1546-C1546","v":{"v":444944.5800000001,"d":"444,944.58"}}]
[null,"dont revenus",{"v":5904901.82,"d":"5,904,901.82"},{"v":6506316.1,"d":"6,506,316.10"},{"v":6398936.22,"d":"6,398,936.22"},{"v":6258496.09,"d":"6,258,496.09"},{"v":6963575.03,"d":"6,963,575.03"},{"$f":"G1547-C1547","v":{"v":1058673.21,"d":"1,058,673.21"}}]
[]
[null,"Récapitulation générale",{"$f":"C1509+C1513+C1517+C1521+C1525+C1529+C1533+C1537+C1541+C1545","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1549-C1549","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":8151911.830000001,"d":"8,151,911.83"},{"v":8735145.629999999,"d":"8,735,145.63"},{"v":8739521.07,"d":"8,739,521.07"},{"v":8644578.96,"d":"8,644,578.96"},{"v":8662533.72,"d":"8,662,533.72"},{"$f":"G1550-C1550","v":{"v":510621.88999999966,"d":"510,621.89"}}]
[null,"dont revenus",{"v":8151911.83,"d":"8,151,911.83"},{"v":8735145.629999999,"d":"8,735,145.63"},{"v":8739521.07,"d":"8,739,521.07"},{"v":8644578.959999999,"d":"8,644,578.96"},{"v":8662533.72,"d":"8,662,533.72"},{"$f":"G1551-C1551","v":{"v":510621.8900000006,"d":"510,621.89"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1553+1","v":2024},"Variation"]
["La Baroche",null,{"v":1135,"d":"1,135"},{"v":1126,"d":"1,126"},{"v":1114,"d":"1,114"},{"v":1134,"d":"1,134"},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"G1554-C1554","v":0}]
[null,null,"La Baroche","La Baroche","La Baroche","La Baroche",{"$f":"F1555","v":"La Baroche"},"La Baroche"]
[0,"Administration générale",{"$f":"C1557-C1558","v":{"v":416557.04000000004,"d":"416,557.04"}},{"$f":"D1557-D1558","v":{"v":412449.66,"d":"412,449.66"}},{"v":420846.87,"d":"420,846.87"},{"v":413091.19,"d":"413,091.19"},{"v":437801.98000000004,"d":"437,801.98"},{"$f":"G1556-C1556","v":{"v":21244.940000000002,"d":"21,244.94"}}]
[null,"dont charges",{"v":567815.52,"d":"567,815.52"},{"v":571962.96,"d":"571,962.96"},{"v":427109.57,"d":"427,109.57"},{"v":420139.86,"d":"420,139.86"},{"v":440461.64,"d":"440,461.64"},{"$f":"G1557-C1557","v":{"v":-127353.88,"d":"-127,353.88 "}}]
[null,"dont revenus",{"v":151258.48,"d":"151,258.48"},{"v":159513.3,"d":"159,513.30"},{"v":6262.7,"d":"6,262.70"},{"v":7048.67,"d":"7,048.67"},{"v":2659.66,"d":"2,659.66"},{"$f":"G1558-C1558","v":{"v":-148598.82,"d":"-148,598.82 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1561-C1562","v":{"v":-18242.190000000002,"d":"-18,242.19 "}},{"$f":"D1561-D1562","v":{"v":3320.100000000006,"d":"3,320.10"}},{"v":-5781.630000000005,"d":"-5,781.63 "},{"v":-8071.220000000001,"d":"-8,071.22 "},{"v":-28996.089999999997,"d":"-28,996.09 "},{"$f":"G1560-C1560","v":{"v":-10753.899999999994,"d":"-10,753.90 "}}]
[null,"dont charges",{"v":99363.26,"d":"99,363.26"},{"v":125754.85,"d":"125,754.85"},{"v":114577.22,"d":"114,577.22"},{"v":117905.1,"d":"117,905.10"},{"v":105690.31,"d":"105,690.31"},{"$f":"G1561-C1561","v":{"v":6327.050000000003,"d":"6,327.05"}}]
[null,"dont revenus",{"v":117605.45,"d":"117,605.45"},{"v":122434.75,"d":"122,434.75"},{"v":120358.85,"d":"120,358.85"},{"v":125976.32,"d":"125,976.32"},{"v":134686.4,"d":"134,686.40"},{"$f":"G1562-C1562","v":{"v":17080.949999999997,"d":"17,080.95"}}]
[]
[2,"Formation",{"$f":"C1565-C1566","v":{"v":1512385.44,"d":"1,512,385.44"}},{"$f":"D1565-D1566","v":{"v":1469762.49,"d":"1,469,762.49"}},{"v":1474534.15,"d":"1,474,534.15"},{"v":1480167.15,"d":"1,480,167.15"},{"v":1482303.32,"d":"1,482,303.32"},{"$f":"G1564-C1564","v":{"v":-30082.11999999988,"d":"-30,082.12 "}}]
[null,"dont charges",{"v":1602463.74,"d":"1,602,463.74"},{"v":1556315.6,"d":"1,556,315.60"},{"v":1564945.52,"d":"1,564,945.52"},{"v":1562973.65,"d":"1,562,973.65"},{"v":1563742.98,"d":"1,563,742.98"},{"$f":"G1565-C1565","v":{"v":-38720.76000000001,"d":"-38,720.76 "}}]
[null,"dont revenus",{"v":90078.3,"d":"90,078.30"},{"v":86553.11,"d":"86,553.11"},{"v":90411.37,"d":"90,411.37"},{"v":82806.5,"d":"82,806.50"},{"v":81439.66,"d":"81,439.66"},{"$f":"G1566-C1566","v":{"v":-8638.64,"d":"-8,638.64 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1569-C1570","v":{"v":47327.97,"d":"47,327.97"}},{"$f":"D1569-D1570","v":{"v":54880.75,"d":"54,880.75"}},{"v":81810,"d":"81,810.00"},{"v":76338.8,"d":"76,338.80"},{"v":87366.6,"d":"87,366.60"},{"$f":"G1568-C1568","v":{"v":40038.630000000005,"d":"40,038.63"}}]
[null,"dont charges",{"v":49802.97,"d":"49,802.97"},{"v":56855.75,"d":"56,855.75"},{"v":125335,"d":"125,335.00"},{"v":78888.8,"d":"78,888.80"},{"v":89691.6,"d":"89,691.60"},{"$f":"G1569-C1569","v":{"v":39888.630000000005,"d":"39,888.63"}}]
[null,"dont revenus",{"v":2475,"d":"2,475.00"},{"v":1975,"d":"1,975.00"},{"v":43525,"d":"43,525.00"},{"v":2550,"d":"2,550.00"},{"v":2325,"d":"2,325.00"},{"$f":"G1570-C1570","v":{"v":-150,"d":"-150.00 "}}]
[]
[4,"Santé",{"$f":"C1573-C1574","v":{"v":7912.599999999999,"d":"7,912.60"}},{"$f":"D1573-D1574","v":{"v":9025.64,"d":"9,025.64"}},{"v":6780.05,"d":"6,780.05"},{"v":9681.15,"d":"9,681.15"},{"v":8159.24,"d":"8,159.24"},{"$f":"G1572-C1572","v":{"v":246.64000000000033,"d":"246.64"}}]
[null,"dont charges",{"v":8454.15,"d":"8,454.15"},{"v":9025.64,"d":"9,025.64"},{"v":6780.05,"d":"6,780.05"},{"v":9681.15,"d":"9,681.15"},{"v":8159.24,"d":"8,159.24"},{"$f":"G1573-C1573","v":{"v":-294.90999999999985,"d":"-294.91 "}}]
[null,"dont revenus",541.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1574-C1574","v":{"v":-541.55,"d":"-541.55 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C1577-C1578","v":{"v":738214.7500000001,"d":"738,214.75"}},{"$f":"D1577-D1578","v":{"v":976688.31,"d":"976,688.31"}},{"v":852282.7000000001,"d":"852,282.70"},{"v":1049209.56,"d":"1,049,209.56"},{"v":1356774.17,"d":"1,356,774.17"},{"$f":"G1576-C1576","v":{"v":618559.4199999998,"d":"618,559.42"}}]
[null,"dont charges",{"v":1310465.82,"d":"1,310,465.82"},{"v":1283538.05,"d":"1,283,538.05"},{"v":1284671.85,"d":"1,284,671.85"},{"v":1287764.26,"d":"1,287,764.26"},{"v":1617396.77,"d":"1,617,396.77"},{"$f":"G1577-C1577","v":{"v":306930.94999999995,"d":"306,930.95"}}]
[null,"dont revenus",{"v":572251.07,"d":"572,251.07"},{"v":306849.74,"d":"306,849.74"},{"v":432389.15,"d":"432,389.15"},{"v":238554.7,"d":"238,554.70"},{"v":260622.6,"d":"260,622.60"},{"$f":"G1578-C1578","v":{"v":-311628.47,"d":"-311,628.47 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1581-C1582","v":{"v":297103,"d":"297,103.00"}},{"$f":"D1581-D1582","v":{"v":236358.08000000002,"d":"236,358.08"}},{"v":236740.77,"d":"236,740.77"},{"v":277927.92,"d":"277,927.92"},{"v":294734.02999999997,"d":"294,734.03"},{"$f":"G1580-C1580","v":{"v":-2368.9700000000303,"d":"-2,368.97 "}}]
[null,"dont charges",{"v":361347,"d":"361,347.00"},{"v":309346.53,"d":"309,346.53"},{"v":303042.17,"d":"303,042.17"},{"v":341085.92,"d":"341,085.92"},{"v":358578.98,"d":"358,578.98"},{"$f":"G1581-C1581","v":{"v":-2768.0200000000186,"d":"-2,768.02 "}}]
[null,"dont revenus",{"v":64244,"d":"64,244.00"},{"v":72988.45,"d":"72,988.45"},{"v":66301.4,"d":"66,301.40"},{"v":63158,"d":"63,158.00"},{"v":63844.95,"d":"63,844.95"},{"$f":"G1582-C1582","v":{"v":-399.0500000000029,"d":"-399.05 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1585-C1586","v":{"v":105735.84999999998,"d":"105,735.85"}},{"$f":"D1585-D1586","v":{"v":11469.890000000014,"d":"11,469.89"}},{"v":-24205.599999999977,"d":"-24,205.60 "},{"v":19831.30999999994,"d":"19,831.31"},{"v":21284.01000000001,"d":"21,284.01"},{"$f":"G1584-C1584","v":{"v":-84451.83999999997,"d":"-84,451.84 "}}]
[null,"dont charges",{"v":814717.9,"d":"814,717.90"},{"v":621646.77,"d":"621,646.77"},{"v":663955.3,"d":"663,955.30"},{"v":695938.24,"d":"695,938.24"},{"v":643213.56,"d":"643,213.56"},{"$f":"G1585-C1585","v":{"v":-171504.33999999997,"d":"-171,504.34 "}}]
[null,"dont revenus",{"v":708982.05,"d":"708,982.05"},{"v":610176.88,"d":"610,176.88"},{"v":688160.9,"d":"688,160.90"},{"v":676106.93,"d":"676,106.93"},{"v":621929.55,"d":"621,929.55"},{"$f":"G1586-C1586","v":{"v":-87052.5,"d":"-87,052.50 "}}]
[]
[8,"Economie publique",{"$f":"C1589-C1590","v":{"v":-62877.69999999995,"d":"-62,877.70 "}},{"$f":"D1589-D1590","v":{"v":-55177.05999999994,"d":"-55,177.06 "}},{"v":-102054.53000000003,"d":"-102,054.53 "},{"v":-148827.96999999997,"d":"-148,827.97 "},{"v":2145.9400000000605,"d":"2,145.94"},{"$f":"G1588-C1588","v":{"v":65023.640000000014,"d":"65,023.64"}}]
[null,"dont charges",{"v":670289.05,"d":"670,289.05"},{"v":553727.89,"d":"553,727.89"},{"v":700082.08,"d":"700,082.08"},{"v":663652,"d":"663,652.00"},{"v":941561.17,"d":"941,561.17"},{"$f":"G1589-C1589","v":{"v":271272.12,"d":"271,272.12"}}]
[null,"dont revenus",{"v":733166.75,"d":"733,166.75"},{"v":608904.95,"d":"608,904.95"},{"v":802136.61,"d":"802,136.61"},{"v":812479.97,"d":"812,479.97"},{"v":939415.23,"d":"939,415.23"},{"$f":"G1590-C1590","v":{"v":206248.47999999998,"d":"206,248.48"}}]
[]
[9,"Finances - Impôts",{"$f":"C1593-C1594","v":{"v":-3011292.17,"d":"-3,011,292.17 "}},{"$f":"D1593-D1594","v":{"v":-3163865.7,"d":"-3,163,865.70 "}},{"v":-3041394.6,"d":"-3,041,394.60 "},{"v":-3188291.14,"d":"-3,188,291.14 "},{"v":-3682090.55,"d":"-3,682,090.55 "},{"$f":"G1592-C1592","v":{"v":-670798.3799999999,"d":"-670,798.38 "}}]
[null,"dont charges",{"v":296182.16,"d":"296,182.16"},{"v":545615.22,"d":"545,615.22"},{"v":359011.06,"d":"359,011.06"},{"v":907451.75,"d":"907,451.75"},{"v":214196.89,"d":"214,196.89"},{"$f":"G1593-C1593","v":{"v":-81985.26999999996,"d":"-81,985.27 "}}]
[null,"dont revenus",{"v":3307474.33,"d":"3,307,474.33"},{"v":3709480.92,"d":"3,709,480.92"},{"v":3400405.66,"d":"3,400,405.66"},{"v":4095742.89,"d":"4,095,742.89"},{"v":3896287.44,"d":"3,896,287.44"},{"$f":"G1594-C1594","v":{"v":588813.1099999999,"d":"588,813.11"}}]
[]
[null,"Récapitulation générale",{"$f":"C1556+C1560+C1564+C1568+C1572+C1576+C1580+C1584+C1588+C1592","v":{"v":32824.59000000078,"d":"32,824.59"}},{"v":-45087.83999999985,"d":"-45,087.84 "},{"v":-100441.81999999983,"d":"-100,441.82 "},{"v":-18943.250000000466,"d":"-18,943.25 "},{"v":-20517.350000000093,"d":"-20,517.35 "},{"$f":"G1596-C1596","v":{"v":-53341.940000000875,"d":"-53,341.94 "}}]
[null,"dont charges",{"v":5780901.57,"d":"5,780,901.57"},{"v":5633789.26,"d":"5,633,789.26"},{"v":5549509.819999999,"d":"5,549,509.82"},{"v":6085480.7299999995,"d":"6,085,480.73"},{"v":5982693.14,"d":"5,982,693.14"},{"$f":"G1597-C1597","v":{"v":201791.56999999937,"d":"201,791.57"}}]
[null,"dont revenus",{"v":5748076.98,"d":"5,748,076.98"},{"v":5678877.1,"d":"5,678,877.10"},{"v":5649951.640000001,"d":"5,649,951.64"},{"v":6104423.98,"d":"6,104,423.98"},{"v":6003210.49,"d":"6,003,210.49"},{"$f":"G1598-C1598","v":{"v":255133.50999999978,"d":"255,133.51"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1600+1","v":2024},"Variation"]
["Basse-Allaine",null,{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"G1601-C1601","v":{"v":-44,"d":"-44 "}}]
[null,null,"Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine",{"$f":"F1602","v":"Basse-Allaine"},"Basse-Allaine"]
[0,"Administration générale",{"$f":"C1604-C1605","v":{"v":394751.21,"d":"394,751.21"}},{"$f":"D1604-D1605","v":{"v":396820.19999999995,"d":"396,820.20"}},{"v":386164.84,"d":"386,164.84"},{"v":420697.89,"d":"420,697.89"},{"v":417921.13,"d":"417,921.13"},{"$f":"G1603-C1603","v":{"v":23169.919999999984,"d":"23,169.92"}}]
[null,"dont charges",{"v":413928.01,"d":"413,928.01"},{"v":424164.1,"d":"424,164.10"},{"v":418849.94,"d":"418,849.94"},{"v":448985.08,"d":"448,985.08"},{"v":455467.33,"d":"455,467.33"},{"$f":"G1604-C1604","v":{"v":41539.32000000001,"d":"41,539.32"}}]
[null,"dont revenus",{"v":19176.8,"d":"19,176.80"},{"v":27343.9,"d":"27,343.90"},{"v":32685.1,"d":"32,685.10"},{"v":28287.19,"d":"28,287.19"},{"v":37546.2,"d":"37,546.20"},{"$f":"G1605-C1605","v":{"v":18369.399999999998,"d":"18,369.40"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1608-C1609","v":{"v":48317.25,"d":"48,317.25"}},{"$f":"D1608-D1609","v":{"v":37649.200000000004,"d":"37,649.20"}},{"v":31245.479999999996,"d":"31,245.48"},{"v":-34432.59999999999,"d":"-34,432.60 "},{"v":24461.410000000003,"d":"24,461.41"},{"$f":"G1607-C1607","v":{"v":-23855.839999999997,"d":"-23,855.84 "}}]
[null,"dont charges",{"v":104443.55,"d":"104,443.55"},{"v":98724.3,"d":"98,724.30"},{"v":121501.33,"d":"121,501.33"},{"v":125767.45,"d":"125,767.45"},{"v":171856.91,"d":"171,856.91"},{"$f":"G1608-C1608","v":{"v":67413.36,"d":"67,413.36"}}]
[null,"dont revenus",{"v":56126.3,"d":"56,126.30"},{"v":61075.1,"d":"61,075.10"},{"v":90255.85,"d":"90,255.85"},{"v":160200.05,"d":"160,200.05"},{"v":147395.5,"d":"147,395.50"},{"$f":"G1609-C1609","v":{"v":91269.2,"d":"91,269.20"}}]
[]
[2,"Formation",{"$f":"C1612-C1613","v":{"v":1658435.8499999999,"d":"1,658,435.85"}},{"$f":"D1612-D1613","v":{"v":1645338.5,"d":"1,645,338.50"}},{"v":1610859.9000000001,"d":"1,610,859.90"},{"v":1685699.8599999999,"d":"1,685,699.86"},{"v":1629698.68,"d":"1,629,698.68"},{"$f":"G1611-C1611","v":{"v":-28737.169999999925,"d":"-28,737.17 "}}]
[null,"dont charges",{"v":1857587.4,"d":"1,857,587.40"},{"v":1880254.65,"d":"1,880,254.65"},{"v":1866963.35,"d":"1,866,963.35"},{"v":1977184.46,"d":"1,977,184.46"},{"v":1954148.52,"d":"1,954,148.52"},{"$f":"G1612-C1612","v":{"v":96561.12000000011,"d":"96,561.12"}}]
[null,"dont revenus",{"v":199151.55,"d":"199,151.55"},{"v":234916.15,"d":"234,916.15"},{"v":256103.45,"d":"256,103.45"},{"v":291484.6,"d":"291,484.60"},{"v":324449.84,"d":"324,449.84"},{"$f":"G1613-C1613","v":{"v":125298.29000000004,"d":"125,298.29"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1616-C1617","v":{"v":46844.95,"d":"46,844.95"}},{"$f":"D1616-D1617","v":{"v":76500.38,"d":"76,500.38"}},{"v":119889.78,"d":"119,889.78"},{"v":105641.56,"d":"105,641.56"},{"v":98219.57,"d":"98,219.57"},{"$f":"G1615-C1615","v":{"v":51374.62000000001,"d":"51,374.62"}}]
[null,"dont charges",{"v":54604.95,"d":"54,604.95"},{"v":86160.38,"d":"86,160.38"},{"v":129239.78,"d":"129,239.78"},{"v":114211.56,"d":"114,211.56"},{"v":107609.57,"d":"107,609.57"},{"$f":"G1616-C1616","v":{"v":53004.62000000001,"d":"53,004.62"}}]
[null,"dont revenus",{"v":7760,"d":"7,760.00"},{"v":9660,"d":"9,660.00"},{"v":9350,"d":"9,350.00"},{"v":8570,"d":"8,570.00"},{"v":9390,"d":"9,390.00"},{"$f":"G1617-C1617","v":{"v":1630,"d":"1,630.00"}}]
[]
[4,"Santé",{"$f":"C1620-C1621","v":{"v":11500.45,"d":"11,500.45"}},{"$f":"D1620-D1621","v":{"v":16469.1,"d":"16,469.10"}},{"v":10212.2,"d":"10,212.20"},{"v":15101.23,"d":"15,101.23"},{"v":48548.54,"d":"48,548.54"},{"$f":"G1619-C1619","v":{"v":37048.09,"d":"37,048.09"}}]
[null,"dont charges",{"v":11500.45,"d":"11,500.45"},{"v":16469.1,"d":"16,469.10"},{"v":10212.2,"d":"10,212.20"},{"v":15101.23,"d":"15,101.23"},{"v":48548.54,"d":"48,548.54"},{"$f":"G1620-C1620","v":{"v":37048.09,"d":"37,048.09"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1621-C1621","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1624-C1625","v":{"v":980198.4500000001,"d":"980,198.45"}},{"$f":"D1624-D1625","v":{"v":1065007.76,"d":"1,065,007.76"}},{"v":1011888.1100000001,"d":"1,011,888.11"},{"v":982726.49,"d":"982,726.49"},{"v":976305.3800000001,"d":"976,305.38"},{"$f":"G1623-C1623","v":{"v":-3893.069999999949,"d":"-3,893.07 "}}]
[null,"dont charges",{"v":1014705.65,"d":"1,014,705.65"},{"v":1459217.26,"d":"1,459,217.26"},{"v":1359825.78,"d":"1,359,825.78"},{"v":1347633.94,"d":"1,347,633.94"},{"v":1338765.84,"d":"1,338,765.84"},{"$f":"G1624-C1624","v":{"v":324060.19000000006,"d":"324,060.19"}}]
[null,"dont revenus",{"v":34507.2,"d":"34,507.20"},{"v":394209.5,"d":"394,209.50"},{"v":347937.67,"d":"347,937.67"},{"v":364907.45,"d":"364,907.45"},{"v":362460.46,"d":"362,460.46"},{"$f":"G1625-C1625","v":{"v":327953.26,"d":"327,953.26"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1628-C1629","v":{"v":266393.72,"d":"266,393.72"}},{"$f":"D1628-D1629","v":{"v":329056.73,"d":"329,056.73"}},{"v":331074.01999999996,"d":"331,074.02"},{"v":358069.15,"d":"358,069.15"},{"v":343677.51,"d":"343,677.51"},{"$f":"G1627-C1627","v":{"v":77283.79000000004,"d":"77,283.79"}}]
[null,"dont charges",{"v":308571.12,"d":"308,571.12"},{"v":383548.62,"d":"383,548.62"},{"v":371821.6,"d":"371,821.60"},{"v":400993.59,"d":"400,993.59"},{"v":487548.26,"d":"487,548.26"},{"$f":"G1628-C1628","v":{"v":178977.14,"d":"178,977.14"}}]
[null,"dont revenus",{"v":42177.4,"d":"42,177.40"},{"v":54491.89,"d":"54,491.89"},{"v":40747.58,"d":"40,747.58"},{"v":42924.44,"d":"42,924.44"},{"v":143870.75,"d":"143,870.75"},{"$f":"G1629-C1629","v":{"v":101693.35,"d":"101,693.35"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1632-C1633","v":{"v":-35250.47999999998,"d":"-35,250.48 "}},{"$f":"D1632-D1633","v":{"v":28297.719999999972,"d":"28,297.72"}},{"v":15310.119999999995,"d":"15,310.12"},{"v":21594.170000000042,"d":"21,594.17"},{"v":1559.8099999999395,"d":"1,559.81"},{"$f":"G1631-C1631","v":{"v":36810.28999999992,"d":"36,810.29"}}]
[null,"dont charges",{"v":551743.17,"d":"551,743.17"},{"v":588905.77,"d":"588,905.77"},{"v":671877.87,"d":"671,877.87"},{"v":666773.11,"d":"666,773.11"},{"v":931751.87,"d":"931,751.87"},{"$f":"G1632-C1632","v":{"v":380008.69999999995,"d":"380,008.70"}}]
[null,"dont revenus",{"v":586993.65,"d":"586,993.65"},{"v":560608.05,"d":"560,608.05"},{"v":656567.75,"d":"656,567.75"},{"v":645178.94,"d":"645,178.94"},{"v":930192.06,"d":"930,192.06"},{"$f":"G1633-C1633","v":{"v":343198.41000000003,"d":"343,198.41"}}]
[]
[8,"Economie publique",{"$f":"C1636-C1637","v":{"v":-50174.3,"d":"-50,174.30 "}},{"$f":"D1636-D1637","v":{"v":-235918.33999999997,"d":"-235,918.34 "}},{"v":-137243.68,"d":"-137,243.68 "},{"v":-63350.57999999999,"d":"-63,350.58 "},{"v":-134590.8,"d":"-134,590.80 "},{"$f":"G1635-C1635","v":{"v":-84416.49999999999,"d":"-84,416.50 "}}]
[null,"dont charges",{"v":74818.7,"d":"74,818.70"},{"v":83388.07,"d":"83,388.07"},{"v":59781.42,"d":"59,781.42"},{"v":139613.57,"d":"139,613.57"},{"v":20087.2,"d":"20,087.20"},{"$f":"G1636-C1636","v":{"v":-54731.5,"d":"-54,731.50 "}}]
[null,"dont revenus",{"v":124993,"d":"124,993.00"},{"v":319306.41,"d":"319,306.41"},{"v":197025.1,"d":"197,025.10"},{"v":202964.15,"d":"202,964.15"},{"v":154678,"d":"154,678.00"},{"$f":"G1637-C1637","v":{"v":29685,"d":"29,685.00"}}]
[]
[9,"Finances - Impôts",{"$f":"C1640-C1641","v":{"v":-3315427.33,"d":"-3,315,427.33 "}},{"$f":"D1640-D1641","v":{"v":-3482989.92,"d":"-3,482,989.92 "}},{"v":-3356974.26,"d":"-3,356,974.26 "},{"v":-3564945.17,"d":"-3,564,945.17 "},{"v":-3540040.54,"d":"-3,540,040.54 "},{"$f":"G1639-C1639","v":{"v":-224613.20999999996,"d":"-224,613.21 "}}]
[null,"dont charges",{"v":228067.83,"d":"228,067.83"},{"v":314042.66,"d":"314,042.66"},{"v":200549.04,"d":"200,549.04"},{"v":172320.87,"d":"172,320.87"},{"v":538906.58,"d":"538,906.58"},{"$f":"G1640-C1640","v":{"v":310838.75,"d":"310,838.75"}}]
[null,"dont revenus",{"v":3543495.16,"d":"3,543,495.16"},{"v":3797032.58,"d":"3,797,032.58"},{"v":3557523.3,"d":"3,557,523.30"},{"v":3737266.04,"d":"3,737,266.04"},{"v":4078947.12,"d":"4,078,947.12"},{"$f":"G1641-C1641","v":{"v":535451.96,"d":"535,451.96"}}]
[]
[null,"Récapitulation générale",{"$f":"C1603+C1607+C1611+C1615+C1619+C1623+C1627+C1631+C1635+C1639","v":{"v":5589.77000000095,"d":"5,589.77"}},{"v":-123768.66999999993,"d":"-123,768.67 "},{"v":22426.510000000708,"d":"22,426.51"},{"v":-73198.00000000047,"d":"-73,198.00 "},{"v":-134239.31000000006,"d":"-134,239.31 "},{"$f":"G1643-C1643","v":{"v":-139829.080000001,"d":"-139,829.08 "}}]
[null,"dont charges",{"v":4619970.830000001,"d":"4,619,970.83"},{"v":5334874.91,"d":"5,334,874.91"},{"v":5210622.31,"d":"5,210,622.31"},{"v":5408584.860000001,"d":"5,408,584.86"},{"v":6054690.62,"d":"6,054,690.62"},{"$f":"G1644-C1644","v":{"v":1434719.789999999,"d":"1,434,719.79"}}]
[null,"dont revenus",{"v":4614381.0600000005,"d":"4,614,381.06"},{"v":5458643.58,"d":"5,458,643.58"},{"v":5188195.8,"d":"5,188,195.80"},{"v":5481782.859999999,"d":"5,481,782.86"},{"v":6188929.93,"d":"6,188,929.93"},{"$f":"G1645-C1645","v":{"v":1574548.8699999992,"d":"1,574,548.87"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1647+1","v":2024},"Variation"]
["Basse-Vendline",{"$nulls":5},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"G1648-C1648","v":736}]
[null,null,"Fusion Beurnevésin-Bonfol",{"$nulls":3},"Basse-Vendline","Basse-Vendline"]
[0,"Administration générale",{"$nulls":4},{"v":428247.13,"d":"428,247.13"},{"$f":"G1650-C1650","v":{"v":428247.13,"d":"428,247.13"}}]
[null,"dont charges",{"$nulls":4},{"v":468518.53,"d":"468,518.53"},{"$f":"G1651-C1651","v":{"v":468518.53,"d":"468,518.53"}}]
[null,"dont revenus",{"$nulls":4},{"v":40271.4,"d":"40,271.40"},{"$f":"G1652-C1652","v":{"v":40271.4,"d":"40,271.40"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$nulls":4},{"v":-13878.410000000003,"d":"-13,878.41 "},{"$f":"G1654-C1654","v":{"v":-13878.410000000003,"d":"-13,878.41 "}}]
[null,"dont charges",{"$nulls":4},{"v":52239.39,"d":"52,239.39"},{"$f":"G1655-C1655","v":{"v":52239.39,"d":"52,239.39"}}]
[null,"dont revenus",{"$nulls":4},{"v":66117.8,"d":"66,117.80"},{"$f":"G1656-C1656","v":{"v":66117.8,"d":"66,117.80"}}]
[]
[2,"Formation",{"$nulls":4},{"v":982359.61,"d":"982,359.61"},{"$f":"G1658-C1658","v":{"v":982359.61,"d":"982,359.61"}}]
[null,"dont charges",{"$nulls":4},{"v":1079041.71,"d":"1,079,041.71"},{"$f":"G1659-C1659","v":{"v":1079041.71,"d":"1,079,041.71"}}]
[null,"dont revenus",{"$nulls":4},{"v":96682.1,"d":"96,682.10"},{"$f":"G1660-C1660","v":{"v":96682.1,"d":"96,682.10"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$nulls":4},{"v":75561.2,"d":"75,561.20"},{"$f":"G1662-C1662","v":{"v":75561.2,"d":"75,561.20"}}]
[null,"dont charges",{"$nulls":4},{"v":82056.2,"d":"82,056.20"},{"$f":"G1663-C1663","v":{"v":82056.2,"d":"82,056.20"}}]
[null,"dont revenus",{"$nulls":4},{"v":6495,"d":"6,495.00"},{"$f":"G1664-C1664","v":{"v":6495,"d":"6,495.00"}}]
[]
[4,"Santé",{"$nulls":4},{"v":4716.43,"d":"4,716.43"},{"$f":"G1666-C1666","v":{"v":4716.43,"d":"4,716.43"}}]
[null,"dont charges",{"$nulls":4},{"v":4716.43,"d":"4,716.43"},{"$f":"G1667-C1667","v":{"v":4716.43,"d":"4,716.43"}}]
[null,"dont revenus",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"G1668-C1668","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$nulls":4},{"v":989477.8899999999,"d":"989,477.89"},{"$f":"G1670-C1670","v":{"v":989477.8899999999,"d":"989,477.89"}}]
[null,"dont charges",{"$nulls":4},{"v":2217646.3,"d":"2,217,646.30"},{"$f":"G1671-C1671","v":{"v":2217646.3,"d":"2,217,646.30"}}]
[null,"dont revenus",{"$nulls":4},{"v":1228168.41,"d":"1,228,168.41"},{"$f":"G1672-C1672","v":{"v":1228168.41,"d":"1,228,168.41"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$nulls":4},{"v":251522.13999999998,"d":"251,522.14"},{"$f":"G1674-C1674","v":{"v":251522.13999999998,"d":"251,522.14"}}]
[null,"dont charges",{"$nulls":4},{"v":346280.54,"d":"346,280.54"},{"$f":"G1675-C1675","v":{"v":346280.54,"d":"346,280.54"}}]
[null,"dont revenus",{"$nulls":4},{"v":94758.4,"d":"94,758.40"},{"$f":"G1676-C1676","v":{"v":94758.4,"d":"94,758.40"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$nulls":4},{"v":-12741.880000000005,"d":"-12,741.88 "},{"$f":"G1678-C1678","v":{"v":-12741.880000000005,"d":"-12,741.88 "}}]
[null,"dont charges",{"$nulls":4},{"v":470597.26,"d":"470,597.26"},{"$f":"G1679-C1679","v":{"v":470597.26,"d":"470,597.26"}}]
[null,"dont revenus",{"$nulls":4},{"v":483339.14,"d":"483,339.14"},{"$f":"G1680-C1680","v":{"v":483339.14,"d":"483,339.14"}}]
[]
[8,"Economie publique",{"$nulls":4},{"v":-182694.34999999998,"d":"-182,694.35 "},{"$f":"G1682-C1682","v":{"v":-182694.34999999998,"d":"-182,694.35 "}}]
[null,"dont charges",{"$nulls":4},{"v":394139.73,"d":"394,139.73"},{"$f":"G1683-C1683","v":{"v":394139.73,"d":"394,139.73"}}]
[null,"dont revenus",{"$nulls":4},{"v":576834.08,"d":"576,834.08"},{"$f":"G1684-C1684","v":{"v":576834.08,"d":"576,834.08"}}]
[]
[9,"Finances - Impôts",{"$nulls":4},{"v":-2749649.23,"d":"-2,749,649.23 "},{"$f":"G1686-C1686","v":{"v":-2749649.23,"d":"-2,749,649.23 "}}]
[null,"dont charges",{"$nulls":4},{"v":162640.47,"d":"162,640.47"},{"$f":"G1687-C1687","v":{"v":162640.47,"d":"162,640.47"}}]
[null,"dont revenus",{"$nulls":4},{"v":2912289.7,"d":"2,912,289.70"},{"$f":"G1688-C1688","v":{"v":2912289.7,"d":"2,912,289.70"}}]
[]
[null,"Récapitulation générale",{"$nulls":4},{"v":-227079.4700000002,"d":"-227,079.47 "},{"$f":"G1690-C1690","v":{"v":-227079.4700000002,"d":"-227,079.47 "}}]
[null,"dont charges",{"$nulls":4},{"v":5277876.56,"d":"5,277,876.56"},{"$f":"G1691-C1691","v":{"v":5277876.56,"d":"5,277,876.56"}}]
[null,"dont revenus",{"$nulls":4},{"v":5504956.03,"d":"5,504,956.03"},{"$f":"G1692-C1692","v":{"v":5504956.03,"d":"5,504,956.03"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1694+1","v":2024},"Variation"]
["Beurnevésin",null,119,117,117,112,null,{"$f":"F1695-C1695","v":{"v":-7,"d":"-7 "}}]
[null,null,"Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Fusion","Beurnevésin"]
[0,"Administration générale",{"$f":"C1698-C1699","v":{"v":88458.91,"d":"88,458.91"}},{"$f":"D1698-D1699","v":{"v":84219.5,"d":"84,219.50"}},{"v":79607.77,"d":"79,607.77"},{"v":80276.85,"d":"80,276.85"},null,{"$f":"F1697-C1697","v":{"v":-8182.059999999998,"d":"-8,182.06 "}}]
[null,"dont charges",{"v":88558.91,"d":"88,558.91"},{"v":86900.75,"d":"86,900.75"},{"v":84414.47,"d":"84,414.47"},{"v":98354.99,"d":"98,354.99"},null,{"$f":"F1698-C1698","v":{"v":9796.080000000002,"d":"9,796.08"}}]
[null,"dont revenus",{"v":100,"d":"100.00"},{"v":2681.25,"d":"2,681.25"},{"v":4806.7,"d":"4,806.70"},{"v":18078.14,"d":"18,078.14"},null,{"$f":"F1699-C1699","v":{"v":17978.14,"d":"17,978.14"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1702-C1703","v":{"v":4930.3,"d":"4,930.30"}},{"$f":"D1702-D1703","v":{"v":16375.199999999999,"d":"16,375.20"}},{"v":4125.349999999999,"d":"4,125.35"},{"v":6829.839999999999,"d":"6,829.84"},null,{"$f":"F1701-C1701","v":{"v":1899.539999999999,"d":"1,899.54"}}]
[null,"dont charges",{"v":12151.25,"d":"12,151.25"},{"v":21187.55,"d":"21,187.55"},{"v":9069.55,"d":"9,069.55"},{"v":9855.39,"d":"9,855.39"},null,{"$f":"F1702-C1702","v":{"v":-2295.8600000000006,"d":"-2,295.86 "}}]
[null,"dont revenus",{"v":7220.95,"d":"7,220.95"},{"v":4812.35,"d":"4,812.35"},{"v":4944.2,"d":"4,944.20"},{"v":3025.55,"d":"3,025.55"},null,{"$f":"F1703-C1703","v":{"v":-4195.4,"d":"-4,195.40 "}}]
[]
[2,"Formation",{"$f":"C1706-C1707","v":{"v":127471.42,"d":"127,471.42"}},{"$f":"D1706-D1707","v":{"v":130642,"d":"130,642.00"}},{"v":128229.1,"d":"128,229.10"},{"v":133093.45,"d":"133,093.45"},null,{"$f":"F1705-C1705","v":{"v":5622.030000000013,"d":"5,622.03"}}]
[null,"dont charges",{"v":127538.42,"d":"127,538.42"},{"v":130710,"d":"130,710.00"},{"v":128296.1,"d":"128,296.10"},{"v":133160.45,"d":"133,160.45"},null,{"$f":"F1706-C1706","v":{"v":5622.030000000013,"d":"5,622.03"}}]
[null,"dont revenus",{"v":67,"d":"67.00"},{"v":68,"d":"68.00"},{"v":67,"d":"67.00"},{"v":67,"d":"67.00"},null,{"$f":"F1707-C1707","v":{"v":0,"d":"0.00"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1710-C1711","v":{"v":4200.2,"d":"4,200.20"}},{"$f":"D1710-D1711","v":{"v":8260.9,"d":"8,260.90"}},{"v":8143.549999999999,"d":"8,143.55"},{"v":12296.47,"d":"12,296.47"},null,{"$f":"F1709-C1709","v":{"v":8096.2699999999995,"d":"8,096.27"}}]
[null,"dont charges",{"v":4680.2,"d":"4,680.20"},{"v":9090.9,"d":"9,090.90"},{"v":9033.55,"d":"9,033.55"},{"v":13246.47,"d":"13,246.47"},null,{"$f":"F1710-C1710","v":{"v":8566.27,"d":"8,566.27"}}]
[null,"dont revenus",{"v":480,"d":"480.00"},{"v":830,"d":"830.00"},{"v":890,"d":"890.00"},{"v":950,"d":"950.00"},null,{"$f":"F1711-C1711","v":{"v":470,"d":"470.00"}}]
[]
[4,"Santé",{"$f":"C1714-C1715","v":490.33},{"$f":"D1714-D1715","v":491.05},{"v":507.2,"d":"507.20"},{"v":2170.3,"d":"2,170.30"},null,{"$f":"F1713-C1713","v":{"v":1679.9700000000003,"d":"1,679.97"}}]
[null,"dont charges",490.33,491.05,{"v":507.2,"d":"507.20"},{"v":2170.3,"d":"2,170.30"},null,{"$f":"F1714-C1714","v":{"v":1679.9700000000003,"d":"1,679.97"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"F1715-C1715","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1718-C1719","v":{"v":131779.69999999998,"d":"131,779.70"}},{"$f":"D1718-D1719","v":{"v":136733.45,"d":"136,733.45"}},{"v":88082.15,"d":"88,082.15"},{"v":69856.63,"d":"69,856.63"},null,{"$f":"F1717-C1717","v":{"v":-61923.06999999998,"d":"-61,923.07 "}}]
[null,"dont charges",{"v":133277.65,"d":"133,277.65"},{"v":138288.7,"d":"138,288.70"},{"v":93089.2,"d":"93,089.20"},{"v":116836.88,"d":"116,836.88"},null,{"$f":"F1718-C1718","v":{"v":-16440.76999999999,"d":"-16,440.77 "}}]
[null,"dont revenus",{"v":1497.95,"d":"1,497.95"},{"v":1555.25,"d":"1,555.25"},{"v":5007.05,"d":"5,007.05"},{"v":46980.25,"d":"46,980.25"},null,{"$f":"F1719-C1719","v":{"v":45482.3,"d":"45,482.30"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1722-C1723","v":{"v":26168.46,"d":"26,168.46"}},{"$f":"D1722-D1723","v":{"v":31951,"d":"31,951.00"}},{"v":33598.45,"d":"33,598.45"},{"v":61767.009999999995,"d":"61,767.01"},null,{"$f":"F1721-C1721","v":{"v":35598.549999999996,"d":"35,598.55"}}]
[null,"dont charges",{"v":32947.46,"d":"32,947.46"},{"v":41979,"d":"41,979.00"},{"v":44219.7,"d":"44,219.70"},{"v":73508.56,"d":"73,508.56"},null,{"$f":"F1722-C1722","v":{"v":40561.1,"d":"40,561.10"}}]
[null,"dont revenus",{"v":6779,"d":"6,779.00"},{"v":10028,"d":"10,028.00"},{"v":10621.25,"d":"10,621.25"},{"v":11741.55,"d":"11,741.55"},null,{"$f":"F1723-C1723","v":{"v":4962.549999999999,"d":"4,962.55"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1726-C1727","v":{"v":-13.880000000004657,"d":"-13.88 "}},{"$f":"D1726-D1727","v":{"v":18584.339999999997,"d":"18,584.34"}},{"v":25655.839999999997,"d":"25,655.84"},{"v":60463.740000000005,"d":"60,463.74"},null,{"$f":"F1725-C1725","v":{"v":60477.62000000001,"d":"60,477.62"}}]
[null,"dont charges",{"v":74709.62,"d":"74,709.62"},{"v":87226.19,"d":"87,226.19"},{"v":113965.89,"d":"113,965.89"},{"v":147027.04,"d":"147,027.04"},null,{"$f":"F1726-C1726","v":{"v":72317.42000000001,"d":"72,317.42"}}]
[null,"dont revenus",{"v":74723.5,"d":"74,723.50"},{"v":68641.85,"d":"68,641.85"},{"v":88310.05,"d":"88,310.05"},{"v":86563.3,"d":"86,563.30"},null,{"$f":"F1727-C1727","v":{"v":11839.800000000003,"d":"11,839.80"}}]
[]
[8,"Economie publique",{"$f":"C1730-C1731","v":{"v":-17203.93,"d":"-17,203.93 "}},{"$f":"D1730-D1731","v":{"v":-61173.420000000006,"d":"-61,173.42 "}},{"v":-38776.25,"d":"-38,776.25 "},{"v":-5854.3399999999965,"d":"-5,854.34 "},null,{"$f":"F1729-C1729","v":{"v":11349.590000000004,"d":"11,349.59"}}]
[null,"dont charges",{"v":57455.37,"d":"57,455.37"},{"v":62875.6,"d":"62,875.60"},{"v":74229.3,"d":"74,229.30"},{"v":73745.67,"d":"73,745.67"},null,{"$f":"F1730-C1730","v":{"v":16290.299999999996,"d":"16,290.30"}}]
[null,"dont revenus",{"v":74659.3,"d":"74,659.30"},{"v":124049.02,"d":"124,049.02"},{"v":113005.55,"d":"113,005.55"},{"v":79600.01,"d":"79,600.01"},null,{"$f":"F1731-C1731","v":{"v":4940.709999999992,"d":"4,940.71"}}]
[]
[9,"Finances - Impôts",{"$f":"C1734-C1735","v":{"v":-379992.56000000006,"d":"-379,992.56 "}},{"$f":"D1734-D1735","v":{"v":-372313.76,"d":"-372,313.76 "}},{"v":-319730.92,"d":"-319,730.92 "},{"v":-393660.47,"d":"-393,660.47 "},null,{"$f":"F1733-C1733","v":{"v":-13667.909999999916,"d":"-13,667.91 "}}]
[null,"dont charges",{"v":46866.03,"d":"46,866.03"},{"v":28375.02,"d":"28,375.02"},{"v":61469.2,"d":"61,469.20"},{"v":27217.38,"d":"27,217.38"},null,{"$f":"F1734-C1734","v":{"v":-19648.649999999998,"d":"-19,648.65 "}}]
[null,"dont revenus",{"v":426858.59,"d":"426,858.59"},{"v":400688.78,"d":"400,688.78"},{"v":381200.12,"d":"381,200.12"},{"v":420877.85,"d":"420,877.85"},null,{"$f":"F1735-C1735","v":{"v":-5980.740000000049,"d":"-5,980.74 "}}]
[]
[null,"Récapitulation générale",{"$f":"C1697+C1701+C1705+C1709+C1713+C1717+C1721+C1725+C1729+C1733","v":{"v":-13711.050000000047,"d":"-13,711.05 "}},{"v":-6229.740000000049,"d":"-6,229.74 "},{"v":9442.240000000049,"d":"9,442.24"},{"v":27239.480000000098,"d":"27,239.48"},null,{"$f":"F1737-C1737","v":{"v":40950.530000000144,"d":"40,950.53"}}]
[null,"dont charges",{"v":578675.2400000001,"d":"578,675.24"},{"v":607124.76,"d":"607,124.76"},{"v":618294.16,"d":"618,294.16"},{"v":695123.13,"d":"695,123.13"},null,{"$f":"F1738-C1738","v":{"v":116447.8899999999,"d":"116,447.89"}}]
[null,"dont revenus",{"v":592386.29,"d":"592,386.29"},{"v":613354.5,"d":"613,354.50"},{"v":608851.9199999999,"d":"608,851.92"},{"v":667883.6499999999,"d":"667,883.65"},null,{"$f":"F1739-C1739","v":{"v":75497.35999999987,"d":"75,497.36"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1741+1","v":2024},"Variation"]
["Boncourt",null,{"v":1195,"d":"1,195"},{"v":1185,"d":"1,185"},{"v":1205,"d":"1,205"},{"v":1171,"d":"1,171"},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"G1742-C1742","v":{"v":-25,"d":"-25 "}}]
[null,null,"Boncourt","Boncourt","Boncourt","Boncourt",{"$f":"F1743","v":"Boncourt"},"Boncourt"]
[0,"Administration générale",{"$f":"C1745-C1746","v":{"v":777158.9099999999,"d":"777,158.91"}},{"$f":"D1745-D1746","v":{"v":687699.52,"d":"687,699.52"}},{"v":766832.79,"d":"766,832.79"},{"v":681164.17,"d":"681,164.17"},{"v":737318.27,"d":"737,318.27"},{"$f":"G1744-C1744","v":{"v":-39840.6399999999,"d":"-39,840.64 "}}]
[null,"dont charges",{"v":819494.72,"d":"819,494.72"},{"v":757589.48,"d":"757,589.48"},{"v":803839.02,"d":"803,839.02"},{"v":707770.99,"d":"707,770.99"},{"v":780547.34,"d":"780,547.34"},{"$f":"G1745-C1745","v":{"v":-38947.380000000005,"d":"-38,947.38 "}}]
[null,"dont revenus",{"v":42335.81,"d":"42,335.81"},{"v":69889.96,"d":"69,889.96"},{"v":37006.23,"d":"37,006.23"},{"v":26606.82,"d":"26,606.82"},{"v":43229.07,"d":"43,229.07"},{"$f":"G1746-C1746","v":{"v":893.260000000002,"d":"893.26"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1749-C1750","v":{"v":50187.29999999999,"d":"50,187.30"}},{"$f":"D1749-D1750","v":{"v":76377.62000000001,"d":"76,377.62"}},{"v":56240.1,"d":"56,240.10"},{"v":7794,"d":"7,794.00"},{"v":67732.45000000001,"d":"67,732.45"},{"$f":"G1748-C1748","v":{"v":17545.150000000023,"d":"17,545.15"}}]
[null,"dont charges",{"v":133390.65,"d":"133,390.65"},{"v":133030.82,"d":"133,030.82"},{"v":101883.5,"d":"101,883.50"},{"v":94735.4,"d":"94,735.40"},{"v":136597.7,"d":"136,597.70"},{"$f":"G1749-C1749","v":{"v":3207.0500000000175,"d":"3,207.05"}}]
[null,"dont revenus",{"v":83203.35,"d":"83,203.35"},{"v":56653.2,"d":"56,653.20"},{"v":45643.4,"d":"45,643.40"},{"v":86941.4,"d":"86,941.40"},{"v":68865.25,"d":"68,865.25"},{"$f":"G1750-C1750","v":{"v":-14338.100000000006,"d":"-14,338.10 "}}]
[]
[2,"Formation",{"$f":"C1753-C1754","v":{"v":1711743.23,"d":"1,711,743.23"}},{"$f":"D1753-D1754","v":{"v":2550436.88,"d":"2,550,436.88"}},{"v":3632547.74,"d":"3,632,547.74"},{"v":3066559.46,"d":"3,066,559.46"},{"v":1660562.93,"d":"1,660,562.93"},{"$f":"G1752-C1752","v":{"v":-51180.30000000005,"d":"-51,180.30 "}}]
[null,"dont charges",{"v":1738093.18,"d":"1,738,093.18"},{"v":2581269.62,"d":"2,581,269.62"},{"v":3667757.64,"d":"3,667,757.64"},{"v":3083126.52,"d":"3,083,126.52"},{"v":1675947.63,"d":"1,675,947.63"},{"$f":"G1753-C1753","v":{"v":-62145.55000000005,"d":"-62,145.55 "}}]
[null,"dont revenus",{"v":26349.95,"d":"26,349.95"},{"v":30832.74,"d":"30,832.74"},{"v":35209.9,"d":"35,209.90"},{"v":16567.06,"d":"16,567.06"},{"v":15384.7,"d":"15,384.70"},{"$f":"G1754-C1754","v":{"v":-10965.25,"d":"-10,965.25 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1757-C1758","v":{"v":748695.88,"d":"748,695.88"}},{"$f":"D1757-D1758","v":{"v":781924.47,"d":"781,924.47"}},{"v":798497.16,"d":"798,497.16"},{"v":804895.74,"d":"804,895.74"},{"v":869404.52,"d":"869,404.52"},{"$f":"G1756-C1756","v":{"v":120708.64000000001,"d":"120,708.64"}}]
[null,"dont charges",{"v":830970.88,"d":"830,970.88"},{"v":874857.52,"d":"874,857.52"},{"v":897104.91,"d":"897,104.91"},{"v":851421.87,"d":"851,421.87"},{"v":934895.52,"d":"934,895.52"},{"$f":"G1757-C1757","v":{"v":103924.64000000001,"d":"103,924.64"}}]
[null,"dont revenus",{"v":82275,"d":"82,275.00"},{"v":92933.05,"d":"92,933.05"},{"v":98607.75,"d":"98,607.75"},{"v":46526.13,"d":"46,526.13"},{"v":65491,"d":"65,491.00"},{"$f":"G1758-C1758","v":{"v":-16784,"d":"-16,784.00 "}}]
[]
[4,"Santé",{"$f":"C1761-C1762","v":{"v":27809.66,"d":"27,809.66"}},{"$f":"D1761-D1762","v":{"v":10169.09,"d":"10,169.09"}},{"v":10768.48,"d":"10,768.48"},{"v":7662.54,"d":"7,662.54"},{"v":7343.29,"d":"7,343.29"},{"$f":"G1760-C1760","v":{"v":-20466.37,"d":"-20,466.37 "}}]
[null,"dont charges",{"v":27849.66,"d":"27,849.66"},{"v":10319.09,"d":"10,319.09"},{"v":10768.48,"d":"10,768.48"},{"v":7662.54,"d":"7,662.54"},{"v":7343.29,"d":"7,343.29"},{"$f":"G1761-C1761","v":{"v":-20506.37,"d":"-20,506.37 "}}]
[null,"dont revenus",{"v":40,"d":"40.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1762-C1762","v":{"v":-40,"d":"-40.00 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C1765-C1766","v":{"v":1062938.91,"d":"1,062,938.91"}},{"$f":"D1765-D1766","v":{"v":922797.3,"d":"922,797.30"}},{"v":747215.6299999999,"d":"747,215.63"},{"v":1034713.4600000001,"d":"1,034,713.46"},{"v":1088125.41,"d":"1,088,125.41"},{"$f":"G1764-C1764","v":{"v":25186.5,"d":"25,186.50"}}]
[null,"dont charges",{"v":1485130.93,"d":"1,485,130.93"},{"v":1414145.55,"d":"1,414,145.55"},{"v":1356172.88,"d":"1,356,172.88"},{"v":1288904.56,"d":"1,288,904.56"},{"v":1346572.51,"d":"1,346,572.51"},{"$f":"G1765-C1765","v":{"v":-138558.41999999993,"d":"-138,558.42 "}}]
[null,"dont revenus",{"v":422192.02,"d":"422,192.02"},{"v":491348.25,"d":"491,348.25"},{"v":608957.25,"d":"608,957.25"},{"v":254191.1,"d":"254,191.10"},{"v":258447.1,"d":"258,447.10"},{"$f":"G1766-C1766","v":{"v":-163744.92,"d":"-163,744.92 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1769-C1770","v":{"v":577170.0700000001,"d":"577,170.07"}},{"$f":"D1769-D1770","v":{"v":742277.04,"d":"742,277.04"}},{"v":673647.26,"d":"673,647.26"},{"v":644537.54,"d":"644,537.54"},{"v":598592.72,"d":"598,592.72"},{"$f":"G1768-C1768","v":{"v":21422.649999999907,"d":"21,422.65"}}]
[null,"dont charges",{"v":635779.76,"d":"635,779.76"},{"v":775383.12,"d":"775,383.12"},{"v":720725.81,"d":"720,725.81"},{"v":694482.89,"d":"694,482.89"},{"v":636720.22,"d":"636,720.22"},{"$f":"G1769-C1769","v":{"v":940.4599999999627,"d":"940.46"}}]
[null,"dont revenus",{"v":58609.69,"d":"58,609.69"},{"v":33106.08,"d":"33,106.08"},{"v":47078.55,"d":"47,078.55"},{"v":49945.35,"d":"49,945.35"},{"v":38127.5,"d":"38,127.50"},{"$f":"G1770-C1770","v":{"v":-20482.190000000002,"d":"-20,482.19 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1773-C1774","v":{"v":71045.67000000004,"d":"71,045.67"}},{"$f":"D1773-D1774","v":{"v":-36334.53000000003,"d":"-36,334.53 "}},{"v":84738.59999999998,"d":"84,738.60"},{"v":138057.22999999998,"d":"138,057.23"},{"v":-95276.84999999998,"d":"-95,276.85 "},{"$f":"G1772-C1772","v":{"v":-166322.52000000002,"d":"-166,322.52 "}}]
[null,"dont charges",{"v":855196.39,"d":"855,196.39"},{"v":855144.03,"d":"855,144.03"},{"v":917289.03,"d":"917,289.03"},{"v":920841.6,"d":"920,841.60"},{"v":865919.5,"d":"865,919.50"},{"$f":"G1773-C1773","v":{"v":10723.109999999986,"d":"10,723.11"}}]
[null,"dont revenus",{"v":784150.72,"d":"784,150.72"},{"v":891478.56,"d":"891,478.56"},{"v":832550.43,"d":"832,550.43"},{"v":782784.37,"d":"782,784.37"},{"v":961196.35,"d":"961,196.35"},{"$f":"G1774-C1774","v":{"v":177045.63,"d":"177,045.63"}}]
[]
[8,"Economie publique",{"$f":"C1777-C1778","v":{"v":133528.44999999998,"d":"133,528.45"}},{"$f":"D1777-D1778","v":{"v":20284.350000000035,"d":"20,284.35"}},{"v":74879.63,"d":"74,879.63"},{"v":6965.059999999998,"d":"6,965.06"},{"v":5474.809999999998,"d":"5,474.81"},{"$f":"G1776-C1776","v":{"v":-128053.63999999998,"d":"-128,053.64 "}}]
[null,"dont charges",{"v":310968.35,"d":"310,968.35"},{"v":308982.32,"d":"308,982.32"},{"v":311209.43,"d":"311,209.43"},{"v":250440.61,"d":"250,440.61"},{"v":278137.91,"d":"278,137.91"},{"$f":"G1777-C1777","v":{"v":-32830.44,"d":"-32,830.44 "}}]
[null,"dont revenus",{"v":177439.9,"d":"177,439.90"},{"v":288697.97,"d":"288,697.97"},{"v":236329.8,"d":"236,329.80"},{"v":243475.55,"d":"243,475.55"},{"v":272663.1,"d":"272,663.10"},{"$f":"G1778-C1778","v":{"v":95223.19999999998,"d":"95,223.20"}}]
[]
[9,"Finances - Impôts",{"$f":"C1781-C1782","v":{"v":-5160278.08,"d":"-5,160,278.08 "}},{"$f":"D1781-D1782","v":{"v":-5755631.74,"d":"-5,755,631.74 "}},{"v":-6845367.390000001,"d":"-6,845,367.39 "},{"v":-6392349.199999999,"d":"-6,392,349.20 "},{"v":-4939277.549999999,"d":"-4,939,277.55 "},{"$f":"G1780-C1780","v":{"v":221000.5300000012,"d":"221,000.53"}}]
[null,"dont charges",{"v":2868701.55,"d":"2,868,701.55"},{"v":2756109.93,"d":"2,756,109.93"},{"v":2570238.11,"d":"2,570,238.11"},{"v":3403633.48,"d":"3,403,633.48"},{"v":5037940.48,"d":"5,037,940.48"},{"$f":"G1781-C1781","v":{"v":2169238.9300000006,"d":"2,169,238.93"}}]
[null,"dont revenus",{"v":8028979.63,"d":"8,028,979.63"},{"v":8511741.67,"d":"8,511,741.67"},{"v":9415605.5,"d":"9,415,605.50"},{"v":9795982.68,"d":"9,795,982.68"},{"v":9977218.03,"d":"9,977,218.03"},{"$f":"G1782-C1782","v":{"v":1948238.3999999994,"d":"1,948,238.40"}}]
[]
[null,"Récapitulation générale",{"$f":"C1744+C1748+C1752+C1756+C1760+C1764+C1768+C1772+C1776+C1780","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1784-C1784","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":9705576.069999998,"d":"9,705,576.07"},{"v":10466831.48,"d":"10,466,831.48"},{"v":11356988.809999999,"d":"11,356,988.81"},{"v":11303020.46,"d":"11,303,020.46"},{"v":11700622.100000001,"d":"11,700,622.10"},{"$f":"G1785-C1785","v":{"v":1995046.030000003,"d":"1,995,046.03"}}]
[null,"dont revenus",{"v":9705576.07,"d":"9,705,576.07"},{"v":10466831.48,"d":"10,466,831.48"},{"v":11356988.81,"d":"11,356,988.81"},{"v":11303020.459999999,"d":"11,303,020.46"},{"v":11700622.1,"d":"11,700,622.10"},{"$f":"G1786-C1786","v":{"v":1995046.0299999993,"d":"1,995,046.03"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1788+1","v":2024},"Variation"]
["Bonfol",null,663,642,625,655,null,{"$f":"F1789-C1789","v":{"v":-8,"d":"-8 "}}]
[null,null,"Bonfol","Bonfol","Bonfol","Bonfol","Fusion",{"$f":"F1790","v":"Bonfol"}]
[0,"Administration générale",{"$f":"C1792-C1793","v":{"v":258510.06,"d":"258,510.06"}},{"$f":"D1792-D1793","v":{"v":263428.07,"d":"263,428.07"}},{"v":277496.56,"d":"277,496.56"},{"v":297544.61,"d":"297,544.61"},null,{"$f":"F1791-C1791","v":{"v":39034.54999999999,"d":"39,034.55"}}]
[null,"dont charges",{"v":300286.76,"d":"300,286.76"},{"v":306959.82,"d":"306,959.82"},{"v":321346.31,"d":"321,346.31"},{"v":344910.41,"d":"344,910.41"},null,{"$f":"F1792-C1792","v":{"v":44623.649999999965,"d":"44,623.65"}}]
[null,"dont revenus",{"v":41776.7,"d":"41,776.70"},{"v":43531.75,"d":"43,531.75"},{"v":43849.75,"d":"43,849.75"},{"v":47365.8,"d":"47,365.80"},null,{"$f":"F1793-C1793","v":{"v":5589.100000000006,"d":"5,589.10"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1796-C1797","v":{"v":-8782.199999999997,"d":"-8,782.20 "}},{"$f":"D1796-D1797","v":{"v":-17879.35,"d":"-17,879.35 "}},{"v":-8229.82,"d":"-8,229.82 "},{"v":-18057.199999999997,"d":"-18,057.20 "},null,{"$f":"F1795-C1795","v":{"v":-9275,"d":"-9,275.00 "}}]
[null,"dont charges",{"v":44933,"d":"44,933.00"},{"v":37513.85,"d":"37,513.85"},{"v":46064.55,"d":"46,064.55"},{"v":43299.3,"d":"43,299.30"},null,{"$f":"F1796-C1796","v":{"v":-1633.699999999997,"d":"-1,633.70 "}}]
[null,"dont revenus",{"v":53715.2,"d":"53,715.20"},{"v":55393.2,"d":"55,393.20"},{"v":54294.37,"d":"54,294.37"},{"v":61356.5,"d":"61,356.50"},null,{"$f":"F1797-C1797","v":{"v":7641.300000000003,"d":"7,641.30"}}]
[]
[2,"Formation",{"$f":"C1800-C1801","v":{"v":797750.15,"d":"797,750.15"}},{"$f":"D1800-D1801","v":{"v":857664.8899999999,"d":"857,664.89"}},{"v":817045.05,"d":"817,045.05"},{"v":827006.55,"d":"827,006.55"},null,{"$f":"F1799-C1799","v":{"v":29256.400000000023,"d":"29,256.40"}}]
[null,"dont charges",{"v":882594.05,"d":"882,594.05"},{"v":954582.69,"d":"954,582.69"},{"v":909818.4,"d":"909,818.40"},{"v":924460.25,"d":"924,460.25"},null,{"$f":"F1800-C1800","v":{"v":41866.19999999995,"d":"41,866.20"}}]
[null,"dont revenus",{"v":84843.9,"d":"84,843.90"},{"v":96917.8,"d":"96,917.80"},{"v":92773.35,"d":"92,773.35"},{"v":97453.7,"d":"97,453.70"},null,{"$f":"F1801-C1801","v":{"v":12609.800000000003,"d":"12,609.80"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1804-C1805","v":{"v":35555.25,"d":"35,555.25"}},{"$f":"D1804-D1805","v":{"v":49256.33,"d":"49,256.33"}},{"v":73078.6,"d":"73,078.60"},{"v":72007.95,"d":"72,007.95"},null,{"$f":"F1803-C1803","v":{"v":36452.7,"d":"36,452.70"}}]
[null,"dont charges",{"v":41287.25,"d":"41,287.25"},{"v":56215.3,"d":"56,215.30"},{"v":77474.6,"d":"77,474.60"},{"v":75914.95,"d":"75,914.95"},null,{"$f":"F1804-C1804","v":{"v":34627.7,"d":"34,627.70"}}]
[null,"dont revenus",{"v":5732,"d":"5,732.00"},{"v":6958.97,"d":"6,958.97"},{"v":4396,"d":"4,396.00"},{"v":3907,"d":"3,907.00"},null,{"$f":"F1805-C1805","v":{"v":-1825,"d":"-1,825.00 "}}]
[]
[4,"Santé",{"$f":"C1808-C1809","v":{"v":5298.1,"d":"5,298.10"}},{"$f":"D1808-D1809","v":{"v":4700.81,"d":"4,700.81"}},{"v":3483.1,"d":"3,483.10"},{"v":6061.6,"d":"6,061.60"},null,{"$f":"F1807-C1807","v":{"v":763.5,"d":"763.50"}}]
[null,"dont charges",{"v":5298.1,"d":"5,298.10"},{"v":4700.81,"d":"4,700.81"},{"v":3483.1,"d":"3,483.10"},{"v":6061.6,"d":"6,061.60"},null,{"$f":"F1808-C1808","v":{"v":763.5,"d":"763.50"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"F1809-C1809","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1812-C1813","v":{"v":473268.94999999995,"d":"473,268.95"}},{"$f":"D1812-D1813","v":{"v":478087.16000000003,"d":"478,087.16"}},{"v":515196.44999999995,"d":"515,196.45"},{"v":399011.8500000001,"d":"399,011.85"},null,{"$f":"F1811-C1811","v":{"v":-74257.09999999986,"d":"-74,257.10 "}}]
[null,"dont charges",{"v":1391793.97,"d":"1,391,793.97"},{"v":1441505.29,"d":"1,441,505.29"},{"v":1412549.69,"d":"1,412,549.69"},{"v":1561059.11,"d":"1,561,059.11"},null,{"$f":"F1812-C1812","v":{"v":169265.14000000013,"d":"169,265.14"}}]
[null,"dont revenus",{"v":918525.02,"d":"918,525.02"},{"v":963418.13,"d":"963,418.13"},{"v":897353.24,"d":"897,353.24"},{"v":1162047.26,"d":"1,162,047.26"},null,{"$f":"F1813-C1813","v":{"v":243522.24,"d":"243,522.24"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1816-C1817","v":{"v":191160.85,"d":"191,160.85"}},{"$f":"D1816-D1817","v":{"v":153295.45,"d":"153,295.45"}},{"v":168837.25,"d":"168,837.25"},{"v":209384.81,"d":"209,384.81"},null,{"$f":"F1815-C1815","v":{"v":18223.959999999992,"d":"18,223.96"}}]
[null,"dont charges",{"v":277448,"d":"277,448.00"},{"v":225301.35,"d":"225,301.35"},{"v":258113.45,"d":"258,113.45"},{"v":293444.36,"d":"293,444.36"},null,{"$f":"F1816-C1816","v":{"v":15996.359999999986,"d":"15,996.36"}}]
[null,"dont revenus",{"v":86287.15,"d":"86,287.15"},{"v":72005.9,"d":"72,005.90"},{"v":89276.2,"d":"89,276.20"},{"v":84059.55,"d":"84,059.55"},null,{"$f":"F1817-C1817","v":{"v":-2227.5999999999913,"d":"-2,227.60 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1820-C1821","v":{"v":-23405.95000000001,"d":"-23,405.95 "}},{"$f":"D1820-D1821","v":{"v":-26782.73999999999,"d":"-26,782.74 "}},{"v":-18558.309999999998,"d":"-18,558.31 "},{"v":36626.46999999997,"d":"36,626.47"},null,{"$f":"F1819-C1819","v":{"v":60032.419999999984,"d":"60,032.42"}}]
[null,"dont charges",{"v":341095.95,"d":"341,095.95"},{"v":319031.81,"d":"319,031.81"},{"v":320091.84,"d":"320,091.84"},{"v":378310.06,"d":"378,310.06"},null,{"$f":"F1820-C1820","v":{"v":37214.109999999986,"d":"37,214.11"}}]
[null,"dont revenus",{"v":364501.9,"d":"364,501.90"},{"v":345814.55,"d":"345,814.55"},{"v":338650.15,"d":"338,650.15"},{"v":341683.59,"d":"341,683.59"},null,{"$f":"F1821-C1821","v":{"v":-22818.309999999998,"d":"-22,818.31 "}}]
[]
[8,"Economie publique",{"$f":"C1824-C1825","v":{"v":-60232.130000000005,"d":"-60,232.13 "}},{"$f":"D1824-D1825","v":{"v":-71814.63000000003,"d":"-71,814.63 "}},{"v":-130044.53,"d":"-130,044.53 "},{"v":-67427.88999999998,"d":"-67,427.89 "},null,{"$f":"F1823-C1823","v":{"v":-7195.75999999998,"d":"-7,195.76 "}}]
[null,"dont charges",{"v":231678.64,"d":"231,678.64"},{"v":231234.65,"d":"231,234.65"},{"v":248262.97,"d":"248,262.97"},{"v":259570.41,"d":"259,570.41"},null,{"$f":"F1824-C1824","v":{"v":27891.76999999999,"d":"27,891.77"}}]
[null,"dont revenus",{"v":291910.77,"d":"291,910.77"},{"v":303049.28,"d":"303,049.28"},{"v":378307.5,"d":"378,307.50"},{"v":326998.3,"d":"326,998.30"},null,{"$f":"F1825-C1825","v":{"v":35087.52999999997,"d":"35,087.53"}}]
[]
[9,"Finances - Impôts",{"$f":"C1828-C1829","v":{"v":-1866776.8199999998,"d":"-1,866,776.82 "}},{"$f":"D1828-D1829","v":{"v":-1890261.85,"d":"-1,890,261.85 "}},{"v":-1669839.1099999999,"d":"-1,669,839.11 "},{"v":-1294844.07,"d":"-1,294,844.07 "},null,{"$f":"F1827-C1827","v":{"v":571932.7499999998,"d":"571,932.75"}}]
[null,"dont charges",{"v":261542.46,"d":"261,542.46"},{"v":103529.22,"d":"103,529.22"},{"v":124801.28,"d":"124,801.28"},{"v":124201.3,"d":"124,201.30"},null,{"$f":"F1828-C1828","v":{"v":-137341.15999999997,"d":"-137,341.16 "}}]
[null,"dont revenus",{"v":2128319.28,"d":"2,128,319.28"},{"v":1993791.07,"d":"1,993,791.07"},{"v":1794640.39,"d":"1,794,640.39"},{"v":1419045.37,"d":"1,419,045.37"},null,{"$f":"F1829-C1829","v":{"v":-709273.9099999997,"d":"-709,273.91 "}}]
[]
[null,"Récapitulation générale",{"$f":"C1791+C1795+C1799+C1803+C1807+C1811+C1815+C1819+C1823+C1827","v":{"v":-197653.73999999976,"d":"-197,653.74 "}},{"v":-200305.8600000001,"d":"-200,305.86 "},{"v":28465.240000000224,"d":"28,465.24"},{"v":467314.68000000017,"d":"467,314.68"},null,{"$f":"F1831-C1831","v":{"v":664968.4199999999,"d":"664,968.42"}}]
[null,"dont charges",{"v":3777958.18,"d":"3,777,958.18"},{"v":3680574.79,"d":"3,680,574.79"},{"v":3722006.1900000004,"d":"3,722,006.19"},{"v":4011231.75,"d":"4,011,231.75"},null,{"$f":"F1832-C1832","v":{"v":233273.56999999983,"d":"233,273.57"}}]
[null,"dont revenus",{"v":3975611.92,"d":"3,975,611.92"},{"v":3880880.6500000004,"d":"3,880,880.65"},{"v":3693540.95,"d":"3,693,540.95"},{"v":3543917.0700000003,"d":"3,543,917.07"},null,{"$f":"F1833-C1833","v":{"v":-431694.8499999996,"d":"-431,694.85 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1835+1","v":2024},"Variation"]
["Bure",null,645,633,631,631,{"$f":"'Base de données pop.'!C38","v":645},{"$f":"G1836-C1836","v":0}]
[null,null,"Bure","Bure","Bure","Bure",{"$f":"F1837","v":"Bure"},"Bure"]
[0,"Administration générale",{"$f":"C1839-C1840","v":{"v":308530.43,"d":"308,530.43"}},{"$f":"D1839-D1840","v":{"v":270530.57,"d":"270,530.57"}},{"v":284253.37,"d":"284,253.37"},{"v":364415.17000000004,"d":"364,415.17"},{"v":320916.17,"d":"320,916.17"},{"$f":"G1838-C1838","v":{"v":12385.73999999999,"d":"12,385.74"}}]
[null,"dont charges",{"v":349716.88,"d":"349,716.88"},{"v":298987.52,"d":"298,987.52"},{"v":322393.32,"d":"322,393.32"},{"v":409779.02,"d":"409,779.02"},{"v":391194.75,"d":"391,194.75"},{"$f":"G1839-C1839","v":{"v":41477.869999999995,"d":"41,477.87"}}]
[null,"dont revenus",{"v":41186.45,"d":"41,186.45"},{"v":28456.95,"d":"28,456.95"},{"v":38139.95,"d":"38,139.95"},{"v":45363.85,"d":"45,363.85"},{"v":70278.58,"d":"70,278.58"},{"$f":"G1840-C1840","v":{"v":29092.130000000005,"d":"29,092.13"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1843-C1844","v":{"v":23900.83,"d":"23,900.83"}},{"$f":"D1843-D1844","v":{"v":13895.339999999997,"d":"13,895.34"}},{"v":13832.989999999998,"d":"13,832.99"},{"v":-64282.600000000006,"d":"-64,282.60 "},{"v":-82620.6,"d":"-82,620.60 "},{"$f":"G1842-C1842","v":{"v":-106521.43000000001,"d":"-106,521.43 "}}]
[null,"dont charges",{"v":64023.33,"d":"64,023.33"},{"v":56466.74,"d":"56,466.74"},{"v":62325.14,"d":"62,325.14"},{"v":48638,"d":"48,638.00"},{"v":42548.6,"d":"42,548.60"},{"$f":"G1843-C1843","v":{"v":-21474.730000000003,"d":"-21,474.73 "}}]
[null,"dont revenus",{"v":40122.5,"d":"40,122.50"},{"v":42571.4,"d":"42,571.40"},{"v":48492.15,"d":"48,492.15"},{"v":112920.6,"d":"112,920.60"},{"v":125169.2,"d":"125,169.20"},{"$f":"G1844-C1844","v":{"v":85046.7,"d":"85,046.70"}}]
[]
[2,"Formation",{"$f":"C1847-C1848","v":{"v":893284.9,"d":"893,284.90"}},{"$f":"D1847-D1848","v":{"v":862537.61,"d":"862,537.61"}},{"v":871415.45,"d":"871,415.45"},{"v":897683.8999999999,"d":"897,683.90"},{"v":1055634.7,"d":"1,055,634.70"},{"$f":"G1846-C1846","v":{"v":162349.79999999993,"d":"162,349.80"}}]
[null,"dont charges",{"v":895835.35,"d":"895,835.35"},{"v":863608.61,"d":"863,608.61"},{"v":882264.95,"d":"882,264.95"},{"v":927667.7,"d":"927,667.70"},{"v":1089027.8,"d":"1,089,027.80"},{"$f":"G1847-C1847","v":{"v":193192.45000000007,"d":"193,192.45"}}]
[null,"dont revenus",{"v":2550.45,"d":"2,550.45"},{"v":1071,"d":"1,071.00"},{"v":10849.5,"d":"10,849.50"},{"v":29983.8,"d":"29,983.80"},{"v":33393.1,"d":"33,393.10"},{"$f":"G1848-C1848","v":{"v":30842.649999999998,"d":"30,842.65"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1851-C1852","v":{"v":19740.3,"d":"19,740.30"}},{"$f":"D1851-D1852","v":{"v":25616.06,"d":"25,616.06"}},{"v":46816.15,"d":"46,816.15"},{"v":38956.3,"d":"38,956.30"},{"v":41336.35,"d":"41,336.35"},{"$f":"G1850-C1850","v":{"v":21596.05,"d":"21,596.05"}}]
[null,"dont charges",{"v":19740.3,"d":"19,740.30"},{"v":25616.06,"d":"25,616.06"},{"v":47383.15,"d":"47,383.15"},{"v":52473.3,"d":"52,473.30"},{"v":45690.85,"d":"45,690.85"},{"$f":"G1851-C1851","v":{"v":25950.55,"d":"25,950.55"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":567,"d":"567.00"},{"v":13517,"d":"13,517.00"},{"v":4354.5,"d":"4,354.50"},{"$f":"G1852-C1852","v":{"v":4354.5,"d":"4,354.50"}}]
[]
[4,"Santé",{"$f":"C1855-C1856","v":{"v":6670,"d":"6,670.00"}},{"$f":"D1855-D1856","v":{"v":5382.49,"d":"5,382.49"}},{"v":4585.65,"d":"4,585.65"},{"v":4483.55,"d":"4,483.55"},{"v":4810.65,"d":"4,810.65"},{"$f":"G1854-C1854","v":{"v":-1859.3500000000004,"d":"-1,859.35 "}}]
[null,"dont charges",{"v":6670,"d":"6,670.00"},{"v":5382.49,"d":"5,382.49"},{"v":4585.65,"d":"4,585.65"},{"v":4643.85,"d":"4,643.85"},{"v":4810.65,"d":"4,810.65"},{"$f":"G1855-C1855","v":{"v":-1859.3500000000004,"d":"-1,859.35 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160.3,"d":"160.30"},{"v":0,"d":"0.00"},{"$f":"G1856-C1856","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1859-C1860","v":{"v":436494.15,"d":"436,494.15"}},{"$f":"D1859-D1860","v":{"v":367622.45,"d":"367,622.45"}},{"v":571192,"d":"571,192.00"},{"v":505186.07000000007,"d":"505,186.07"},{"v":739451.25,"d":"739,451.25"},{"$f":"G1858-C1858","v":{"v":302957.1,"d":"302,957.10"}}]
[null,"dont charges",{"v":459136,"d":"459,136.00"},{"v":464736.45,"d":"464,736.45"},{"v":584607.65,"d":"584,607.65"},{"v":611660.8,"d":"611,660.80"},{"v":924578.46,"d":"924,578.46"},{"$f":"G1859-C1859","v":{"v":465442.45999999996,"d":"465,442.46"}}]
[null,"dont revenus",{"v":22641.85,"d":"22,641.85"},{"v":97114,"d":"97,114.00"},{"v":13415.65,"d":"13,415.65"},{"v":106474.73,"d":"106,474.73"},{"v":185127.21,"d":"185,127.21"},{"$f":"G1860-C1860","v":{"v":162485.36,"d":"162,485.36"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1863-C1864","v":{"v":141719.69999999998,"d":"141,719.70"}},{"$f":"D1863-D1864","v":{"v":149131.13,"d":"149,131.13"}},{"v":152762.63,"d":"152,762.63"},{"v":271816.48,"d":"271,816.48"},{"v":180308.68,"d":"180,308.68"},{"$f":"G1862-C1862","v":{"v":38588.98000000001,"d":"38,588.98"}}]
[null,"dont charges",{"v":177909.8,"d":"177,909.80"},{"v":189973.63,"d":"189,973.63"},{"v":188329.48,"d":"188,329.48"},{"v":306401.18,"d":"306,401.18"},{"v":217682.58,"d":"217,682.58"},{"$f":"G1863-C1863","v":{"v":39772.78,"d":"39,772.78"}}]
[null,"dont revenus",{"v":36190.1,"d":"36,190.10"},{"v":40842.5,"d":"40,842.50"},{"v":35566.85,"d":"35,566.85"},{"v":34584.7,"d":"34,584.70"},{"v":37373.9,"d":"37,373.90"},{"$f":"G1864-C1864","v":{"v":1183.800000000003,"d":"1,183.80"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1867-C1868","v":{"v":18588.559999999998,"d":"18,588.56"}},{"$f":"D1867-D1868","v":{"v":-19565.440000000002,"d":"-19,565.44 "}},{"v":12678.640000000014,"d":"12,678.64"},{"v":5161.02999999997,"d":"5,161.03"},{"v":86807.37,"d":"86,807.37"},{"$f":"G1866-C1866","v":{"v":68218.81,"d":"68,218.81"}}]
[null,"dont charges",{"v":374013.4,"d":"374,013.40"},{"v":297045.08,"d":"297,045.08"},{"v":350892.88,"d":"350,892.88"},{"v":338818.49,"d":"338,818.49"},{"v":469465.42,"d":"469,465.42"},{"$f":"G1867-C1867","v":{"v":95452.01999999996,"d":"95,452.02"}}]
[null,"dont revenus",{"v":355424.84,"d":"355,424.84"},{"v":316610.52,"d":"316,610.52"},{"v":338214.24,"d":"338,214.24"},{"v":333657.46,"d":"333,657.46"},{"v":382658.05,"d":"382,658.05"},{"$f":"G1868-C1868","v":{"v":27233.209999999963,"d":"27,233.21"}}]
[]
[8,"Economie publique",{"$f":"C1871-C1872","v":{"v":10744.539999999999,"d":"10,744.54"}},{"$f":"D1871-D1872","v":{"v":-35961.630000000005,"d":"-35,961.63 "}},{"v":-36885.03,"d":"-36,885.03 "},{"v":-40684.03,"d":"-40,684.03 "},{"v":-30612.47,"d":"-30,612.47 "},{"$f":"G1870-C1870","v":{"v":-41357.01,"d":"-41,357.01 "}}]
[null,"dont charges",{"v":16730.3,"d":"16,730.30"},{"v":15691.35,"d":"15,691.35"},{"v":5316.6,"d":"5,316.60"},{"v":6479,"d":"6,479.00"},{"v":21317.5,"d":"21,317.50"},{"$f":"G1871-C1871","v":{"v":4587.200000000001,"d":"4,587.20"}}]
[null,"dont revenus",{"v":5985.76,"d":"5,985.76"},{"v":51652.98,"d":"51,652.98"},{"v":42201.63,"d":"42,201.63"},{"v":47163.03,"d":"47,163.03"},{"v":51929.97,"d":"51,929.97"},{"$f":"G1872-C1872","v":{"v":45944.21,"d":"45,944.21"}}]
[]
[9,"Finances - Impôts",{"$f":"C1875-C1876","v":{"v":-1859673.4100000001,"d":"-1,859,673.41 "}},{"$f":"D1875-D1876","v":{"v":-1639188.58,"d":"-1,639,188.58 "}},{"v":-1920651.8499999999,"d":"-1,920,651.85 "},{"v":-1982735.87,"d":"-1,982,735.87 "},{"v":-2316032.0999999996,"d":"-2,316,032.10 "},{"$f":"G1874-C1874","v":{"v":-456358.6899999995,"d":"-456,358.69 "}}]
[null,"dont charges",{"v":402869.48,"d":"402,869.48"},{"v":191859.13,"d":"191,859.13"},{"v":200750.51,"d":"200,750.51"},{"v":457293.62,"d":"457,293.62"},{"v":382223.53,"d":"382,223.53"},{"$f":"G1875-C1875","v":{"v":-20645.949999999953,"d":"-20,645.95 "}}]
[null,"dont revenus",{"v":2262542.89,"d":"2,262,542.89"},{"v":1831047.71,"d":"1,831,047.71"},{"v":2121402.36,"d":"2,121,402.36"},{"v":2440029.49,"d":"2,440,029.49"},{"v":2698255.63,"d":"2,698,255.63"},{"$f":"G1876-C1876","v":{"v":435712.73999999976,"d":"435,712.74"}}]
[]
[null,"Récapitulation générale",{"$f":"C1838+C1842+C1846+C1850+C1854+C1858+C1862+C1866+C1870+C1874","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1878-C1878","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":2766644.84,"d":"2,766,644.84"},{"v":2409367.06,"d":"2,409,367.06"},{"v":2648849.33,"d":"2,648,849.33"},{"v":3163854.96,"d":"3,163,854.96"},{"v":3588540.1399999997,"d":"3,588,540.14"},{"$f":"G1879-C1879","v":{"v":821895.2999999998,"d":"821,895.30"}}]
[null,"dont revenus",{"v":2766644.8400000003,"d":"2,766,644.84"},{"v":2409367.06,"d":"2,409,367.06"},{"v":2648849.33,"d":"2,648,849.33"},{"v":3163854.96,"d":"3,163,854.96"},{"v":3588540.1399999997,"d":"3,588,540.14"},{"$f":"G1880-C1880","v":{"v":821895.2999999993,"d":"821,895.30"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1882+1","v":2024},"Variation"]
["Clos du Doubs",null,{"v":1263,"d":"1,263"},{"v":1284,"d":"1,284"},{"v":1275,"d":"1,275"},{"v":1294,"d":"1,294"},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"G1883-C1883","v":41}]
[null,null,"Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs",{"$f":"F1884","v":"Clos du Doubs"},"Clos du Doubs"]
[0,"Administration générale",{"$f":"C1886-C1887","v":{"v":493054.92,"d":"493,054.92"}},{"$f":"D1886-D1887","v":{"v":546538.8400000001,"d":"546,538.84"}},{"v":560621.5599999999,"d":"560,621.56"},{"v":527875.52,"d":"527,875.52"},{"v":518890.86,"d":"518,890.86"},{"$f":"G1885-C1885","v":{"v":25835.940000000002,"d":"25,835.94"}}]
[null,"dont charges",{"v":536413.22,"d":"536,413.22"},{"v":596656.17,"d":"596,656.17"},{"v":599259.96,"d":"599,259.96"},{"v":587320.62,"d":"587,320.62"},{"v":569195.01,"d":"569,195.01"},{"$f":"G1886-C1886","v":{"v":32781.79000000004,"d":"32,781.79"}}]
[null,"dont revenus",{"v":43358.3,"d":"43,358.30"},{"v":50117.33,"d":"50,117.33"},{"v":38638.4,"d":"38,638.40"},{"v":59445.1,"d":"59,445.10"},{"v":50304.15,"d":"50,304.15"},{"$f":"G1887-C1887","v":{"v":6945.8499999999985,"d":"6,945.85"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1890-C1891","v":{"v":7832.5,"d":"7,832.50"}},{"$f":"D1890-D1891","v":{"v":-6221.649999999994,"d":"-6,221.65 "}},{"v":-37035.32000000001,"d":"-37,035.32 "},{"v":-37227.09999999998,"d":"-37,227.10 "},{"v":-61089.020000000004,"d":"-61,089.02 "},{"$f":"G1889-C1889","v":{"v":-68921.52,"d":"-68,921.52 "}}]
[null,"dont charges",{"v":173920.2,"d":"173,920.20"},{"v":167263.95,"d":"167,263.95"},{"v":121869.34,"d":"121,869.34"},{"v":150191.7,"d":"150,191.70"},{"v":115944.2,"d":"115,944.20"},{"$f":"G1890-C1890","v":{"v":-57976.000000000015,"d":"-57,976.00 "}}]
[null,"dont revenus",{"v":166087.7,"d":"166,087.70"},{"v":173485.6,"d":"173,485.60"},{"v":158904.66,"d":"158,904.66"},{"v":187418.8,"d":"187,418.80"},{"v":177033.22,"d":"177,033.22"},{"$f":"G1891-C1891","v":{"v":10945.51999999999,"d":"10,945.52"}}]
[]
[2,"Formation",{"$f":"C1894-C1895","v":{"v":1614355.56,"d":"1,614,355.56"}},{"$f":"D1894-D1895","v":{"v":1603240.7999999998,"d":"1,603,240.80"}},{"v":1620087.03,"d":"1,620,087.03"},{"v":1660332.9,"d":"1,660,332.90"},{"v":1664168.7,"d":"1,664,168.70"},{"$f":"G1893-C1893","v":{"v":49813.1399999999,"d":"49,813.14"}}]
[null,"dont charges",{"v":1856319.36,"d":"1,856,319.36"},{"v":1882740.15,"d":"1,882,740.15"},{"v":1929816.58,"d":"1,929,816.58"},{"v":1975968.5,"d":"1,975,968.50"},{"v":2977444.65,"d":"2,977,444.65"},{"$f":"G1894-C1894","v":{"v":1121125.2899999998,"d":"1,121,125.29"}}]
[null,"dont revenus",{"v":241963.8,"d":"241,963.80"},{"v":279499.35,"d":"279,499.35"},{"v":309729.55,"d":"309,729.55"},{"v":315635.6,"d":"315,635.60"},{"v":1313275.95,"d":"1,313,275.95"},{"$f":"G1895-C1895","v":{"v":1071312.15,"d":"1,071,312.15"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1898-C1899","v":{"v":82099.8,"d":"82,099.80"}},{"$f":"D1898-D1899","v":{"v":80520.05,"d":"80,520.05"}},{"v":102432.9,"d":"102,432.90"},{"v":92204.35,"d":"92,204.35"},{"v":94509.25,"d":"94,509.25"},{"$f":"G1897-C1897","v":{"v":12409.449999999997,"d":"12,409.45"}}]
[null,"dont charges",{"v":82299.8,"d":"82,299.80"},{"v":80670.05,"d":"80,670.05"},{"v":148782.9,"d":"148,782.90"},{"v":103404.35,"d":"103,404.35"},{"v":114559.25,"d":"114,559.25"},{"$f":"G1898-C1898","v":{"v":32259.449999999997,"d":"32,259.45"}}]
[null,"dont revenus",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":46350,"d":"46,350.00"},{"v":11200,"d":"11,200.00"},{"v":20050,"d":"20,050.00"},{"$f":"G1899-C1899","v":{"v":19850,"d":"19,850.00"}}]
[]
[4,"Santé",{"$f":"C1902-C1903","v":{"v":8123.69,"d":"8,123.69"}},{"$f":"D1902-D1903","v":{"v":8609.2,"d":"8,609.20"}},{"v":7432.8,"d":"7,432.80"},{"v":8371.4,"d":"8,371.40"},{"v":12663.6,"d":"12,663.60"},{"$f":"G1901-C1901","v":{"v":4539.910000000001,"d":"4,539.91"}}]
[null,"dont charges",{"v":8123.69,"d":"8,123.69"},{"v":8609.2,"d":"8,609.20"},{"v":7432.8,"d":"7,432.80"},{"v":8371.4,"d":"8,371.40"},{"v":12663.6,"d":"12,663.60"},{"$f":"G1902-C1902","v":{"v":4539.910000000001,"d":"4,539.91"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1903-C1903","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1906-C1907","v":{"v":1001047.25,"d":"1,001,047.25"}},{"$f":"D1906-D1907","v":{"v":1005513.7,"d":"1,005,513.70"}},{"v":853198.1000000001,"d":"853,198.10"},{"v":1074341.55,"d":"1,074,341.55"},{"v":1526134.4000000001,"d":"1,526,134.40"},{"$f":"G1905-C1905","v":{"v":525087.1500000001,"d":"525,087.15"}}]
[null,"dont charges",{"v":1780960.95,"d":"1,780,960.95"},{"v":1785115.95,"d":"1,785,115.95"},{"v":1937101.05,"d":"1,937,101.05"},{"v":1874533.3,"d":"1,874,533.30"},{"v":1799672.85,"d":"1,799,672.85"},{"$f":"G1906-C1906","v":{"v":18711.90000000014,"d":"18,711.90"}}]
[null,"dont revenus",{"v":779913.7,"d":"779,913.70"},{"v":779602.25,"d":"779,602.25"},{"v":1083902.95,"d":"1,083,902.95"},{"v":800191.75,"d":"800,191.75"},{"v":273538.45,"d":"273,538.45"},{"$f":"G1907-C1907","v":{"v":-506375.24999999994,"d":"-506,375.25 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1910-C1911","v":{"v":191813.75,"d":"191,813.75"}},{"$f":"D1910-D1911","v":{"v":234384.09999999998,"d":"234,384.10"}},{"v":174987.33,"d":"174,987.33"},{"v":198930.49,"d":"198,930.49"},{"v":236699.1,"d":"236,699.10"},{"$f":"G1909-C1909","v":{"v":44885.350000000006,"d":"44,885.35"}}]
[null,"dont charges",{"v":753367.05,"d":"753,367.05"},{"v":412657.3,"d":"412,657.30"},{"v":373454.3,"d":"373,454.30"},{"v":405011.1,"d":"405,011.10"},{"v":444590,"d":"444,590.00"},{"$f":"G1910-C1910","v":{"v":-308777.05000000005,"d":"-308,777.05 "}}]
[null,"dont revenus",{"v":561553.3,"d":"561,553.30"},{"v":178273.2,"d":"178,273.20"},{"v":198466.97,"d":"198,466.97"},{"v":206080.61,"d":"206,080.61"},{"v":207890.9,"d":"207,890.90"},{"$f":"G1911-C1911","v":{"v":-353662.4,"d":"-353,662.40 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1914-C1915","v":{"v":43258.32999999996,"d":"43,258.33"}},{"$f":"D1914-D1915","v":{"v":-12910.150000000023,"d":"-12,910.15 "}},{"v":-4133.560000000056,"d":"-4,133.56 "},{"v":-78344.28000000003,"d":"-78,344.28 "},{"v":131512.5,"d":"131,512.50"},{"$f":"G1913-C1913","v":{"v":88254.17000000004,"d":"88,254.17"}}]
[null,"dont charges",{"v":701272.33,"d":"701,272.33"},{"v":598043.95,"d":"598,043.95"},{"v":1441407.5,"d":"1,441,407.50"},{"v":637656,"d":"637,656.00"},{"v":1128114.56,"d":"1,128,114.56"},{"$f":"G1914-C1914","v":{"v":426842.2300000001,"d":"426,842.23"}}]
[null,"dont revenus",{"v":658014,"d":"658,014.00"},{"v":610954.1,"d":"610,954.10"},{"v":1445541.06,"d":"1,445,541.06"},{"v":716000.28,"d":"716,000.28"},{"v":996602.06,"d":"996,602.06"},{"$f":"G1915-C1915","v":{"v":338588.06000000006,"d":"338,588.06"}}]
[]
[8,"Economie publique",{"$f":"C1918-C1919","v":{"v":121991.4,"d":"121,991.40"}},{"$f":"D1918-D1919","v":{"v":135668.2,"d":"135,668.20"}},{"v":118062.02000000002,"d":"118,062.02"},{"v":49375.7699999999,"d":"49,375.77"},{"v":-18867.170000000042,"d":"-18,867.17 "},{"$f":"G1917-C1917","v":{"v":-140858.57000000004,"d":"-140,858.57 "}}]
[null,"dont charges",{"v":346892.25,"d":"346,892.25"},{"v":369040.45,"d":"369,040.45"},{"v":508793.14,"d":"508,793.14"},{"v":615829.32,"d":"615,829.32"},{"v":926295.5,"d":"926,295.50"},{"$f":"G1918-C1918","v":{"v":579403.25,"d":"579,403.25"}}]
[null,"dont revenus",{"v":224900.85,"d":"224,900.85"},{"v":233372.25,"d":"233,372.25"},{"v":390731.12,"d":"390,731.12"},{"v":566453.55,"d":"566,453.55"},{"v":945162.67,"d":"945,162.67"},{"$f":"G1919-C1919","v":{"v":720261.8200000001,"d":"720,261.82"}}]
[]
[9,"Finances - Impôts",{"$f":"C1922-C1923","v":{"v":-3563577.2,"d":"-3,563,577.20 "}},{"$f":"D1922-D1923","v":{"v":-3595343.0900000003,"d":"-3,595,343.09 "}},{"v":-3395652.8600000003,"d":"-3,395,652.86 "},{"v":-3495860.6,"d":"-3,495,860.60 "},{"v":-4104622.2199999997,"d":"-4,104,622.22 "},{"$f":"G1921-C1921","v":{"v":-541045.0199999996,"d":"-541,045.02 "}}]
[null,"dont charges",{"v":1022378.8,"d":"1,022,378.80"},{"v":729227.9,"d":"729,227.90"},{"v":397796.55,"d":"397,796.55"},{"v":536319.64,"d":"536,319.64"},{"v":425187.54,"d":"425,187.54"},{"$f":"G1922-C1922","v":{"v":-597191.26,"d":"-597,191.26 "}}]
[null,"dont revenus",{"v":4585956,"d":"4,585,956.00"},{"v":4324570.99,"d":"4,324,570.99"},{"v":3793449.41,"d":"3,793,449.41"},{"v":4032180.24,"d":"4,032,180.24"},{"v":4529809.76,"d":"4,529,809.76"},{"$f":"G1923-C1923","v":{"v":-56146.24000000022,"d":"-56,146.24 "}}]
[]
[null,"Récapitulation générale",{"$f":"C1885+C1889+C1893+C1897+C1901+C1905+C1909+C1913+C1917+C1921","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1925-C1925","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":7261947.649999999,"d":"7,261,947.65"},{"v":6630025.07,"d":"6,630,025.07"},{"v":7465714.119999999,"d":"7,465,714.12"},{"v":6894605.93,"d":"6,894,605.93"},{"v":8513667.16,"d":"8,513,667.16"},{"$f":"G1926-C1926","v":{"v":1251719.5100000007,"d":"1,251,719.51"}}]
[null,"dont revenus",{"v":7261947.65,"d":"7,261,947.65"},{"v":6630025.07,"d":"6,630,025.07"},{"v":7465714.12,"d":"7,465,714.12"},{"v":6894605.93,"d":"6,894,605.93"},{"v":8513667.16,"d":"8,513,667.16"},{"$f":"G1927-C1927","v":{"v":1251719.5099999998,"d":"1,251,719.51"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1929+1","v":2024},"Variation"]
["Coeuve",null,740,731,718,721,{"$f":"'Base de données pop.'!C40","v":717},{"$f":"G1930-C1930","v":{"v":-23,"d":"-23 "}}]
[null,null,"Coeuve","Coeuve","Coeuve","Coeuve",{"$f":"F1931","v":"Coeuve"},"Coeuve"]
[0,"Administration générale",{"$f":"C1933-C1934","v":{"v":296941.22,"d":"296,941.22"}},{"$f":"D1933-D1934","v":{"v":290735.83999999997,"d":"290,735.84"}},{"v":340428.49,"d":"340,428.49"},{"v":395358.49000000005,"d":"395,358.49"},{"v":368571.43999999994,"d":"368,571.44"},{"$f":"G1932-C1932","v":{"v":71630.21999999997,"d":"71,630.22"}}]
[null,"dont charges",{"v":309494.72,"d":"309,494.72"},{"v":321438.73,"d":"321,438.73"},{"v":391534.69,"d":"391,534.69"},{"v":409863.34,"d":"409,863.34"},{"v":383259.47,"d":"383,259.47"},{"$f":"G1933-C1933","v":{"v":73764.75,"d":"73,764.75"}}]
[null,"dont revenus",{"v":12553.5,"d":"12,553.50"},{"v":30702.89,"d":"30,702.89"},{"v":51106.2,"d":"51,106.20"},{"v":14504.85,"d":"14,504.85"},{"v":14688.03,"d":"14,688.03"},{"$f":"G1934-C1934","v":{"v":2134.5300000000007,"d":"2,134.53"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1937-C1938","v":{"v":1228.4500000000044,"d":"1,228.45"}},{"$f":"D1937-D1938","v":{"v":-6648.8499999999985,"d":"-6,648.85 "}},{"v":821.0299999999988,"d":"821.03"},{"v":-5634.050000000003,"d":"-5,634.05 "},{"v":4091.239999999998,"d":"4,091.24"},{"$f":"G1936-C1936","v":{"v":2862.7899999999936,"d":"2,862.79"}}]
[null,"dont charges",{"v":49859.37,"d":"49,859.37"},{"v":41192.66,"d":"41,192.66"},{"v":52380.33,"d":"52,380.33"},{"v":45414.1,"d":"45,414.10"},{"v":55953.14,"d":"55,953.14"},{"$f":"G1937-C1937","v":{"v":6093.769999999997,"d":"6,093.77"}}]
[null,"dont revenus",{"v":48630.92,"d":"48,630.92"},{"v":47841.51,"d":"47,841.51"},{"v":51559.3,"d":"51,559.30"},{"v":51048.15,"d":"51,048.15"},{"v":51861.9,"d":"51,861.90"},{"$f":"G1938-C1938","v":{"v":3230.980000000003,"d":"3,230.98"}}]
[]
[2,"Formation",{"$f":"C1941-C1942","v":{"v":980297.69,"d":"980,297.69"}},{"$f":"D1941-D1942","v":{"v":1070596.1199999999,"d":"1,070,596.12"}},{"v":1018195.2999999999,"d":"1,018,195.30"},{"v":1009703.55,"d":"1,009,703.55"},{"v":1032009.99,"d":"1,032,009.99"},{"$f":"G1940-C1940","v":{"v":51712.30000000005,"d":"51,712.30"}}]
[null,"dont charges",{"v":1125920.51,"d":"1,125,920.51"},{"v":1177329.65,"d":"1,177,329.65"},{"v":1148963.65,"d":"1,148,963.65"},{"v":1101210.85,"d":"1,101,210.85"},{"v":1127396.05,"d":"1,127,396.05"},{"$f":"G1941-C1941","v":{"v":1475.5400000000373,"d":"1,475.54"}}]
[null,"dont revenus",{"v":145622.82,"d":"145,622.82"},{"v":106733.53,"d":"106,733.53"},{"v":130768.35,"d":"130,768.35"},{"v":91507.3,"d":"91,507.30"},{"v":95386.06,"d":"95,386.06"},{"$f":"G1942-C1942","v":{"v":-50236.76000000001,"d":"-50,236.76 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1945-C1946","v":{"v":31710.639999999996,"d":"31,710.64"}},{"$f":"D1945-D1946","v":{"v":33865.04,"d":"33,865.04"}},{"v":57474.590000000004,"d":"57,474.59"},{"v":61365.799999999996,"d":"61,365.80"},{"v":65472.73,"d":"65,472.73"},{"$f":"G1944-C1944","v":{"v":33762.09000000001,"d":"33,762.09"}}]
[null,"dont charges",{"v":53831.45,"d":"53,831.45"},{"v":44055.04,"d":"44,055.04"},{"v":69916.24,"d":"69,916.24"},{"v":76477.15,"d":"76,477.15"},{"v":82470.33,"d":"82,470.33"},{"$f":"G1945-C1945","v":{"v":28638.880000000005,"d":"28,638.88"}}]
[null,"dont revenus",{"v":22120.81,"d":"22,120.81"},{"v":10190,"d":"10,190.00"},{"v":12441.65,"d":"12,441.65"},{"v":15111.35,"d":"15,111.35"},{"v":16997.6,"d":"16,997.60"},{"$f":"G1946-C1946","v":{"v":-5123.210000000003,"d":"-5,123.21 "}}]
[]
[4,"Santé",{"$f":"C1949-C1950","v":{"v":5652.15,"d":"5,652.15"}},{"$f":"D1949-D1950","v":{"v":4865.37,"d":"4,865.37"}},{"v":4097.6,"d":"4,097.60"},{"v":5463.7,"d":"5,463.70"},{"v":8564.89,"d":"8,564.89"},{"$f":"G1948-C1948","v":{"v":2912.74,"d":"2,912.74"}}]
[null,"dont charges",{"v":5652.15,"d":"5,652.15"},{"v":4865.37,"d":"4,865.37"},{"v":4097.6,"d":"4,097.60"},{"v":5463.7,"d":"5,463.70"},{"v":8564.89,"d":"8,564.89"},{"$f":"G1949-C1949","v":{"v":2912.74,"d":"2,912.74"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1950-C1950","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C1953-C1954","v":{"v":396425.1,"d":"396,425.10"}},{"$f":"D1953-D1954","v":{"v":586163.05,"d":"586,163.05"}},{"v":657886.85,"d":"657,886.85"},{"v":625344.25,"d":"625,344.25"},{"v":730958.65,"d":"730,958.65"},{"$f":"G1952-C1952","v":{"v":334533.55000000005,"d":"334,533.55"}}]
[null,"dont charges",{"v":433054.75,"d":"433,054.75"},{"v":628819.15,"d":"628,819.15"},{"v":700446.85,"d":"700,446.85"},{"v":694614.45,"d":"694,614.45"},{"v":780922.6,"d":"780,922.60"},{"$f":"G1953-C1953","v":{"v":347867.85,"d":"347,867.85"}}]
[null,"dont revenus",{"v":36629.65,"d":"36,629.65"},{"v":42656.1,"d":"42,656.10"},{"v":42560,"d":"42,560.00"},{"v":69270.2,"d":"69,270.20"},{"v":49963.95,"d":"49,963.95"},{"$f":"G1954-C1954","v":{"v":13334.299999999996,"d":"13,334.30"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C1957-C1958","v":{"v":169589.39,"d":"169,589.39"}},{"$f":"D1957-D1958","v":{"v":229527.09000000003,"d":"229,527.09"}},{"v":164542.61,"d":"164,542.61"},{"v":231365.87000000002,"d":"231,365.87"},{"v":212694.53000000003,"d":"212,694.53"},{"$f":"G1956-C1956","v":{"v":43105.140000000014,"d":"43,105.14"}}]
[null,"dont charges",{"v":246599.19,"d":"246,599.19"},{"v":310601.77,"d":"310,601.77"},{"v":279879.16,"d":"279,879.16"},{"v":265929.02,"d":"265,929.02"},{"v":271845.03,"d":"271,845.03"},{"$f":"G1957-C1957","v":{"v":25245.840000000026,"d":"25,245.84"}}]
[null,"dont revenus",{"v":77009.8,"d":"77,009.80"},{"v":81074.68,"d":"81,074.68"},{"v":115336.55,"d":"115,336.55"},{"v":34563.15,"d":"34,563.15"},{"v":59150.5,"d":"59,150.50"},{"$f":"G1958-C1958","v":{"v":-17859.300000000003,"d":"-17,859.30 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C1961-C1962","v":{"v":-39524.17999999999,"d":"-39,524.18 "}},{"$f":"D1961-D1962","v":{"v":39227.360000000044,"d":"39,227.36"}},{"v":66871.27999999997,"d":"66,871.28"},{"v":116187.45000000001,"d":"116,187.45"},{"v":86844.73999999999,"d":"86,844.74"},{"$f":"G1960-C1960","v":{"v":126368.91999999998,"d":"126,368.92"}}]
[null,"dont charges",{"v":344803.2,"d":"344,803.20"},{"v":346690.33,"d":"346,690.33"},{"v":432547.05,"d":"432,547.05"},{"v":463321.05,"d":"463,321.05"},{"v":453584.69,"d":"453,584.69"},{"$f":"G1961-C1961","v":{"v":108781.48999999999,"d":"108,781.49"}}]
[null,"dont revenus",{"v":384327.38,"d":"384,327.38"},{"v":307462.97,"d":"307,462.97"},{"v":365675.77,"d":"365,675.77"},{"v":347133.6,"d":"347,133.60"},{"v":366739.95,"d":"366,739.95"},{"$f":"G1962-C1962","v":{"v":-17587.429999999993,"d":"-17,587.43 "}}]
[]
[8,"Economie publique",{"$f":"C1965-C1966","v":{"v":23248.159999999974,"d":"23,248.16"}},{"$f":"D1965-D1966","v":{"v":-42473.27000000002,"d":"-42,473.27 "}},{"v":-19084.330000000016,"d":"-19,084.33 "},{"v":-46156.25999999998,"d":"-46,156.26 "},{"v":-39994.630000000005,"d":"-39,994.63 "},{"$f":"G1964-C1964","v":{"v":-63242.78999999998,"d":"-63,242.79 "}}]
[null,"dont charges",{"v":319226.68,"d":"319,226.68"},{"v":313145.61,"d":"313,145.61"},{"v":252947.82,"d":"252,947.82"},{"v":223316.48,"d":"223,316.48"},{"v":293607.16,"d":"293,607.16"},{"$f":"G1965-C1965","v":{"v":-25619.52000000002,"d":"-25,619.52 "}}]
[null,"dont revenus",{"v":295978.52,"d":"295,978.52"},{"v":355618.88,"d":"355,618.88"},{"v":272032.15,"d":"272,032.15"},{"v":269472.74,"d":"269,472.74"},{"v":333601.79,"d":"333,601.79"},{"$f":"G1966-C1966","v":{"v":37623.26999999996,"d":"37,623.27"}}]
[]
[9,"Finances - Impôts",{"$f":"C1969-C1970","v":{"v":-1918119.72,"d":"-1,918,119.72 "}},{"$f":"D1969-D1970","v":{"v":-2207146.5,"d":"-2,207,146.50 "}},{"v":-2127712.44,"d":"-2,127,712.44 "},{"v":-2221654.46,"d":"-2,221,654.46 "},{"v":-2476662.53,"d":"-2,476,662.53 "},{"$f":"G1968-C1968","v":{"v":-558542.8099999998,"d":"-558,542.81 "}}]
[null,"dont charges",{"v":204974.16,"d":"204,974.16"},{"v":379514.68,"d":"379,514.68"},{"v":93544.09,"d":"93,544.09"},{"v":111532.94,"d":"111,532.94"},{"v":262914.31,"d":"262,914.31"},{"$f":"G1969-C1969","v":{"v":57940.149999999994,"d":"57,940.15"}}]
[null,"dont revenus",{"v":2123093.88,"d":"2,123,093.88"},{"v":2586661.18,"d":"2,586,661.18"},{"v":2221256.53,"d":"2,221,256.53"},{"v":2333187.4,"d":"2,333,187.40"},{"v":2739576.84,"d":"2,739,576.84"},{"$f":"G1970-C1970","v":{"v":616482.96,"d":"616,482.96"}}]
[]
[null,"Récapitulation générale",{"$f":"C1932+C1936+C1940+C1944+C1948+C1952+C1956+C1960+C1964+C1968","v":{"v":-52551.100000000326,"d":"-52,551.10 "}},{"v":-1288.75,"d":"-1,288.75 "},{"v":163520.97999999952,"d":"163,520.98"},{"v":171344.34000000078,"d":"171,344.34"},{"v":-7448.949999999721,"d":"-7,448.95 "},{"$f":"G1972-C1972","v":{"v":45102.150000000605,"d":"45,102.15"}}]
[null,"dont charges",{"v":3093416.1800000006,"d":"3,093,416.18"},{"v":3567652.99,"d":"3,567,652.99"},{"v":3426257.4799999995,"d":"3,426,257.48"},{"v":3397143.0799999996,"d":"3,397,143.08"},{"v":3720517.67,"d":"3,720,517.67"},{"$f":"G1973-C1973","v":{"v":627101.4899999993,"d":"627,101.49"}}]
[null,"dont revenus",{"v":3145967.28,"d":"3,145,967.28"},{"v":3568941.74,"d":"3,568,941.74"},{"v":3262736.5,"d":"3,262,736.50"},{"v":3225798.7399999998,"d":"3,225,798.74"},{"v":3727966.62,"d":"3,727,966.62"},{"$f":"G1974-C1974","v":{"v":581999.3400000003,"d":"581,999.34"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F1976+1","v":2024},"Variation"]
["Cornol",null,{"v":1028,"d":"1,028"},{"v":1016,"d":"1,016"},{"v":1018,"d":"1,018"},{"v":1060,"d":"1,060"},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"G1977-C1977","v":55}]
[null,null,"Cornol","Cornol","Cornol","Cornol",{"$f":"F1978","v":"Cornol"},"Cornol"]
[0,"Administration générale",{"$f":"C1980-C1981","v":{"v":348988.83,"d":"348,988.83"}},{"$f":"D1980-D1981","v":{"v":362882.91,"d":"362,882.91"}},{"v":465572.20999999996,"d":"465,572.21"},{"v":400539.12,"d":"400,539.12"},{"v":400669.79,"d":"400,669.79"},{"$f":"G1979-C1979","v":{"v":51680.95999999996,"d":"51,680.96"}}]
[null,"dont charges",{"v":377640.93,"d":"377,640.93"},{"v":383587.56,"d":"383,587.56"},{"v":487019.66,"d":"487,019.66"},{"v":418107.77,"d":"418,107.77"},{"v":425745.85,"d":"425,745.85"},{"$f":"G1980-C1980","v":{"v":48104.919999999984,"d":"48,104.92"}}]
[null,"dont revenus",{"v":28652.1,"d":"28,652.10"},{"v":20704.65,"d":"20,704.65"},{"v":21447.45,"d":"21,447.45"},{"v":17568.65,"d":"17,568.65"},{"v":25076.06,"d":"25,076.06"},{"$f":"G1981-C1981","v":{"v":-3576.0399999999972,"d":"-3,576.04 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C1984-C1985","v":{"v":18417.51999999999,"d":"18,417.52"}},{"$f":"D1984-D1985","v":{"v":6400.199999999997,"d":"6,400.20"}},{"v":29526.58,"d":"29,526.58"},{"v":58283.81999999999,"d":"58,283.82"},{"v":67982.2,"d":"67,982.20"},{"$f":"G1983-C1983","v":{"v":49564.68000000001,"d":"49,564.68"}}]
[null,"dont charges",{"v":107461.4,"d":"107,461.40"},{"v":103867.8,"d":"103,867.80"},{"v":117489.41,"d":"117,489.41"},{"v":174030.62,"d":"174,030.62"},{"v":197012.47,"d":"197,012.47"},{"$f":"G1984-C1984","v":{"v":89551.07,"d":"89,551.07"}}]
[null,"dont revenus",{"v":89043.88,"d":"89,043.88"},{"v":97467.6,"d":"97,467.60"},{"v":87962.83,"d":"87,962.83"},{"v":115746.8,"d":"115,746.80"},{"v":129030.27,"d":"129,030.27"},{"$f":"G1985-C1985","v":{"v":39986.39,"d":"39,986.39"}}]
[]
[2,"Formation",{"$f":"C1988-C1989","v":{"v":1353785.89,"d":"1,353,785.89"}},{"$f":"D1988-D1989","v":{"v":1336920.11,"d":"1,336,920.11"}},{"v":1349057.34,"d":"1,349,057.34"},{"v":1398760.0899999999,"d":"1,398,760.09"},{"v":1411370.48,"d":"1,411,370.48"},{"$f":"G1987-C1987","v":{"v":57584.590000000084,"d":"57,584.59"}}]
[null,"dont charges",{"v":1381401.49,"d":"1,381,401.49"},{"v":1364635.24,"d":"1,364,635.24"},{"v":1384900.84,"d":"1,384,900.84"},{"v":1442831.65,"d":"1,442,831.65"},{"v":1438853.78,"d":"1,438,853.78"},{"$f":"G1988-C1988","v":{"v":57452.29000000004,"d":"57,452.29"}}]
[null,"dont revenus",{"v":27615.6,"d":"27,615.60"},{"v":27715.13,"d":"27,715.13"},{"v":35843.5,"d":"35,843.50"},{"v":44071.56,"d":"44,071.56"},{"v":27483.3,"d":"27,483.30"},{"$f":"G1989-C1989","v":{"v":-132.29999999999927,"d":"-132.30 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C1992-C1993","v":{"v":30812.55,"d":"30,812.55"}},{"$f":"D1992-D1993","v":{"v":35932,"d":"35,932.00"}},{"v":62117.7,"d":"62,117.70"},{"v":52019.81999999999,"d":"52,019.82"},{"v":75889.85,"d":"75,889.85"},{"$f":"G1991-C1991","v":{"v":45077.3,"d":"45,077.30"}}]
[null,"dont charges",{"v":32306.55,"d":"32,306.55"},{"v":39519.65,"d":"39,519.65"},{"v":65569.15,"d":"65,569.15"},{"v":73458.2,"d":"73,458.20"},{"v":88172.1,"d":"88,172.10"},{"$f":"G1992-C1992","v":{"v":55865.55,"d":"55,865.55"}}]
[null,"dont revenus",{"v":1494,"d":"1,494.00"},{"v":3587.65,"d":"3,587.65"},{"v":3451.45,"d":"3,451.45"},{"v":21438.38,"d":"21,438.38"},{"v":12282.25,"d":"12,282.25"},{"$f":"G1993-C1993","v":{"v":10788.25,"d":"10,788.25"}}]
[]
[4,"Santé",{"$f":"C1996-C1997","v":{"v":7489.2,"d":"7,489.20"}},{"$f":"D1996-D1997","v":{"v":6849.44,"d":"6,849.44"}},{"v":6183.09,"d":"6,183.09"},{"v":11581.1,"d":"11,581.10"},{"v":8459.25,"d":"8,459.25"},{"$f":"G1995-C1995","v":{"v":970.0500000000002,"d":"970.05"}}]
[null,"dont charges",{"v":7489.2,"d":"7,489.20"},{"v":6849.44,"d":"6,849.44"},{"v":6183.09,"d":"6,183.09"},{"v":11581.1,"d":"11,581.10"},{"v":8459.25,"d":"8,459.25"},{"$f":"G1996-C1996","v":{"v":970.0500000000002,"d":"970.05"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1997-C1997","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2000-C2001","v":{"v":803431.6499999999,"d":"803,431.65"}},{"$f":"D2000-D2001","v":{"v":933182.6300000001,"d":"933,182.63"}},{"v":782392.2999999999,"d":"782,392.30"},{"v":882908.75,"d":"882,908.75"},{"v":931653.5000000001,"d":"931,653.50"},{"$f":"G1999-C1999","v":{"v":128221.85000000021,"d":"128,221.85"}}]
[null,"dont charges",{"v":1241718.2,"d":"1,241,718.20"},{"v":1202528.58,"d":"1,202,528.58"},{"v":1158020.7,"d":"1,158,020.70"},{"v":1337225.3,"d":"1,337,225.30"},{"v":1194719.35,"d":"1,194,719.35"},{"$f":"G2000-C2000","v":{"v":-46998.84999999986,"d":"-46,998.85 "}}]
[null,"dont revenus",{"v":438286.55,"d":"438,286.55"},{"v":269345.95,"d":"269,345.95"},{"v":375628.4,"d":"375,628.40"},{"v":454316.55,"d":"454,316.55"},{"v":263065.85,"d":"263,065.85"},{"$f":"G2001-C2001","v":{"v":-175220.7,"d":"-175,220.70 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2004-C2005","v":{"v":160188.55,"d":"160,188.55"}},{"$f":"D2004-D2005","v":{"v":193031,"d":"193,031.00"}},{"v":266678.35000000003,"d":"266,678.35"},{"v":241296.95,"d":"241,296.95"},{"v":252895.35000000003,"d":"252,895.35"},{"$f":"G2003-C2003","v":{"v":92706.80000000005,"d":"92,706.80"}}]
[null,"dont charges",{"v":296323.75,"d":"296,323.75"},{"v":275725.75,"d":"275,725.75"},{"v":382952.4,"d":"382,952.40"},{"v":360217.5,"d":"360,217.50"},{"v":371650.15,"d":"371,650.15"},{"$f":"G2004-C2004","v":{"v":75326.40000000002,"d":"75,326.40"}}]
[null,"dont revenus",{"v":136135.2,"d":"136,135.20"},{"v":82694.75,"d":"82,694.75"},{"v":116274.05,"d":"116,274.05"},{"v":118920.55,"d":"118,920.55"},{"v":118754.8,"d":"118,754.80"},{"$f":"G2005-C2005","v":{"v":-17380.40000000001,"d":"-17,380.40 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2008-C2009","v":{"v":-97723.38,"d":"-97,723.38 "}},{"$f":"D2008-D2009","v":{"v":-39246.84999999998,"d":"-39,246.85 "}},{"v":-47584.29999999993,"d":"-47,584.30 "},{"v":25773.77000000002,"d":"25,773.77"},{"v":3891.439999999944,"d":"3,891.44"},{"$f":"G2007-C2007","v":{"v":101614.81999999995,"d":"101,614.82"}}]
[null,"dont charges",{"v":445656.77,"d":"445,656.77"},{"v":629069.15,"d":"629,069.15"},{"v":648828.65,"d":"648,828.65"},{"v":588013.12,"d":"588,013.12"},{"v":563055.09,"d":"563,055.09"},{"$f":"G2008-C2008","v":{"v":117398.31999999995,"d":"117,398.32"}}]
[null,"dont revenus",{"v":543380.15,"d":"543,380.15"},{"v":668316,"d":"668,316.00"},{"v":696412.95,"d":"696,412.95"},{"v":562239.35,"d":"562,239.35"},{"v":559163.65,"d":"559,163.65"},{"$f":"G2009-C2009","v":{"v":15783.5,"d":"15,783.50"}}]
[]
[8,"Economie publique",{"$f":"C2012-C2013","v":{"v":-26488.26999999999,"d":"-26,488.27 "}},{"$f":"D2012-D2013","v":{"v":43650.850000000006,"d":"43,650.85"}},{"v":-42433.16,"d":"-42,433.16 "},{"v":-90161.09000000003,"d":"-90,161.09 "},{"v":-79506.80000000002,"d":"-79,506.80 "},{"$f":"G2011-C2011","v":{"v":-53018.53000000003,"d":"-53,018.53 "}}]
[null,"dont charges",{"v":240575.66,"d":"240,575.66"},{"v":254968.46,"d":"254,968.46"},{"v":198322.07,"d":"198,322.07"},{"v":244554.55,"d":"244,554.55"},{"v":260840.59,"d":"260,840.59"},{"$f":"G2012-C2012","v":{"v":20264.929999999993,"d":"20,264.93"}}]
[null,"dont revenus",{"v":267063.93,"d":"267,063.93"},{"v":211317.61,"d":"211,317.61"},{"v":240755.23,"d":"240,755.23"},{"v":334715.64,"d":"334,715.64"},{"v":340347.39,"d":"340,347.39"},{"$f":"G2013-C2013","v":{"v":73283.46000000002,"d":"73,283.46"}}]
[]
[9,"Finances - Impôts",{"$f":"C2016-C2017","v":{"v":-2598902.54,"d":"-2,598,902.54 "}},{"$f":"D2016-D2017","v":{"v":-2879602.29,"d":"-2,879,602.29 "}},{"v":-2871510.11,"d":"-2,871,510.11 "},{"v":-2981002.33,"d":"-2,981,002.33 "},{"v":-3073305.06,"d":"-3,073,305.06 "},{"$f":"G2015-C2015","v":{"v":-474402.52,"d":"-474,402.52 "}}]
[null,"dont charges",{"v":335580.41,"d":"335,580.41"},{"v":294236.68,"d":"294,236.68"},{"v":263980.95,"d":"263,980.95"},{"v":292799.86,"d":"292,799.86"},{"v":279844.54,"d":"279,844.54"},{"$f":"G2016-C2016","v":{"v":-55735.869999999995,"d":"-55,735.87 "}}]
[null,"dont revenus",{"v":2934482.95,"d":"2,934,482.95"},{"v":3173838.97,"d":"3,173,838.97"},{"v":3135491.06,"d":"3,135,491.06"},{"v":3273802.19,"d":"3,273,802.19"},{"v":3353149.6,"d":"3,353,149.60"},{"$f":"G2017-C2017","v":{"v":418666.6499999999,"d":"418,666.65"}}]
[]
[null,"Récapitulation générale",{"$f":"C1979+C1983+C1987+C1991+C1995+C1999+C2003+C2007+C2011+C2015","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2019-C2019","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":4466154.359999999,"d":"4,466,154.36"},{"v":4554988.31,"d":"4,554,988.31"},{"v":4713266.920000001,"d":"4,713,266.92"},{"v":4942819.670000001,"d":"4,942,819.67"},{"v":4828353.17,"d":"4,828,353.17"},{"$f":"G2020-C2020","v":{"v":362198.8100000005,"d":"362,198.81"}}]
[null,"dont revenus",{"v":4466154.36,"d":"4,466,154.36"},{"v":4554988.3100000005,"d":"4,554,988.31"},{"v":4713266.92,"d":"4,713,266.92"},{"v":4942819.67,"d":"4,942,819.67"},{"v":4828353.17,"d":"4,828,353.17"},{"$f":"G2021-C2021","v":{"v":362198.8099999996,"d":"362,198.81"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2023+1","v":2024},"Variation"]
["Courchavon",null,314,304,293,314,{"$f":"'Base de données pop.'!C42","v":323},{"$f":"G2024-C2024","v":9}]
[null,null,"Courchavon","Courchavon","Courchavon","Courchavon",{"$f":"F2025","v":"Courchavon"},"Courchavon"]
[0,"Administration générale",{"$f":"C2027-C2028","v":{"v":148310.05000000002,"d":"148,310.05"}},{"$f":"D2027-D2028","v":{"v":149081.22,"d":"149,081.22"}},{"v":156365.41,"d":"156,365.41"},{"v":136979.26,"d":"136,979.26"},{"v":165330.36,"d":"165,330.36"},{"$f":"G2026-C2026","v":{"v":17020.30999999997,"d":"17,020.31"}}]
[null,"dont charges",{"v":167021.95,"d":"167,021.95"},{"v":167860.37,"d":"167,860.37"},{"v":177436.31,"d":"177,436.31"},{"v":166196.97,"d":"166,196.97"},{"v":192172.53,"d":"192,172.53"},{"$f":"G2027-C2027","v":{"v":25150.579999999987,"d":"25,150.58"}}]
[null,"dont revenus",{"v":18711.9,"d":"18,711.90"},{"v":18779.15,"d":"18,779.15"},{"v":21070.9,"d":"21,070.90"},{"v":29217.71,"d":"29,217.71"},{"v":26842.17,"d":"26,842.17"},{"$f":"G2028-C2028","v":{"v":8130.269999999997,"d":"8,130.27"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2031-C2032","v":{"v":10534.699999999999,"d":"10,534.70"}},{"$f":"D2031-D2032","v":{"v":9201.22,"d":"9,201.22"}},{"v":8045.3099999999995,"d":"8,045.31"},{"v":13030.55,"d":"13,030.55"},{"v":16515.5,"d":"16,515.50"},{"$f":"G2030-C2030","v":{"v":5980.800000000001,"d":"5,980.80"}}]
[null,"dont charges",{"v":23398.35,"d":"23,398.35"},{"v":22704.07,"d":"22,704.07"},{"v":20635.46,"d":"20,635.46"},{"v":23209.8,"d":"23,209.80"},{"v":29047.65,"d":"29,047.65"},{"$f":"G2031-C2031","v":{"v":5649.300000000003,"d":"5,649.30"}}]
[null,"dont revenus",{"v":12863.65,"d":"12,863.65"},{"v":13502.85,"d":"13,502.85"},{"v":12590.15,"d":"12,590.15"},{"v":10179.25,"d":"10,179.25"},{"v":12532.15,"d":"12,532.15"},{"$f":"G2032-C2032","v":{"v":-331.5,"d":"-331.50 "}}]
[]
[2,"Formation",{"$f":"C2035-C2036","v":{"v":359803.06999999995,"d":"359,803.07"}},{"$f":"D2035-D2036","v":{"v":377895.23000000004,"d":"377,895.23"}},{"v":376671,"d":"376,671.00"},{"v":363264.22,"d":"363,264.22"},{"v":386626.74,"d":"386,626.74"},{"$f":"G2034-C2034","v":{"v":26823.670000000042,"d":"26,823.67"}}]
[null,"dont charges",{"v":361862.72,"d":"361,862.72"},{"v":380405.78,"d":"380,405.78"},{"v":389081.45,"d":"389,081.45"},{"v":378675.22,"d":"378,675.22"},{"v":398956.74,"d":"398,956.74"},{"$f":"G2035-C2035","v":{"v":37094.02000000002,"d":"37,094.02"}}]
[null,"dont revenus",{"v":2059.65,"d":"2,059.65"},{"v":2510.55,"d":"2,510.55"},{"v":12410.45,"d":"12,410.45"},{"v":15411,"d":"15,411.00"},{"v":12330,"d":"12,330.00"},{"$f":"G2036-C2036","v":{"v":10270.35,"d":"10,270.35"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2039-C2040","v":{"v":15882.6,"d":"15,882.60"}},{"$f":"D2039-D2040","v":{"v":24667,"d":"24,667.00"}},{"v":29306,"d":"29,306.00"},{"v":20251.4,"d":"20,251.40"},{"v":24029.5,"d":"24,029.50"},{"$f":"G2038-C2038","v":{"v":8146.9,"d":"8,146.90"}}]
[null,"dont charges",{"v":15882.6,"d":"15,882.60"},{"v":24667,"d":"24,667.00"},{"v":29644,"d":"29,644.00"},{"v":20589.4,"d":"20,589.40"},{"v":24367.5,"d":"24,367.50"},{"$f":"G2039-C2039","v":{"v":8484.9,"d":"8,484.90"}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"},{"v":338,"d":"338.00"},{"$f":"G2040-C2040","v":{"v":338,"d":"338.00"}}]
[]
[4,"Santé",{"$f":"C2043-C2044","v":{"v":2489.93,"d":"2,489.93"}},{"$f":"D2043-D2044","v":{"v":1432.57,"d":"1,432.57"}},{"v":1417.86,"d":"1,417.86"},{"v":1515.82,"d":"1,515.82"},{"v":1947.99,"d":"1,947.99"},{"$f":"G2042-C2042","v":{"v":-541.9399999999998,"d":"-541.94 "}}]
[null,"dont charges",{"v":2489.93,"d":"2,489.93"},{"v":1432.57,"d":"1,432.57"},{"v":1417.86,"d":"1,417.86"},{"v":1515.82,"d":"1,515.82"},{"v":1947.99,"d":"1,947.99"},{"$f":"G2043-C2043","v":{"v":-541.9399999999998,"d":"-541.94 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2044-C2044","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2047-C2048","v":{"v":233971.75,"d":"233,971.75"}},{"$f":"D2047-D2048","v":{"v":310875.4,"d":"310,875.40"}},{"v":226572.40000000002,"d":"226,572.40"},{"v":238680.90000000002,"d":"238,680.90"},{"v":340112.85,"d":"340,112.85"},{"$f":"G2046-C2046","v":{"v":106141.09999999998,"d":"106,141.10"}}]
[null,"dont charges",{"v":259443.05,"d":"259,443.05"},{"v":337151.15,"d":"337,151.15"},{"v":319747.65,"d":"319,747.65"},{"v":316978.7,"d":"316,978.70"},{"v":346681.3,"d":"346,681.30"},{"$f":"G2047-C2047","v":{"v":87238.25,"d":"87,238.25"}}]
[null,"dont revenus",{"v":25471.3,"d":"25,471.30"},{"v":26275.75,"d":"26,275.75"},{"v":93175.25,"d":"93,175.25"},{"v":78297.8,"d":"78,297.80"},{"v":6568.45,"d":"6,568.45"},{"$f":"G2048-C2048","v":{"v":-18902.85,"d":"-18,902.85 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2051-C2052","v":{"v":402003.25,"d":"402,003.25"}},{"$f":"D2051-D2052","v":{"v":77034.1,"d":"77,034.10"}},{"v":64718.50000000001,"d":"64,718.50"},{"v":84877.55,"d":"84,877.55"},{"v":91083.54999999999,"d":"91,083.55"},{"$f":"G2050-C2050","v":{"v":-310919.7,"d":"-310,919.70 "}}]
[null,"dont charges",{"v":427060.75,"d":"427,060.75"},{"v":92338.1,"d":"92,338.10"},{"v":81189.85,"d":"81,189.85"},{"v":101137.8,"d":"101,137.80"},{"v":106193.15,"d":"106,193.15"},{"$f":"G2051-C2051","v":{"v":-320867.6,"d":"-320,867.60 "}}]
[null,"dont revenus",{"v":25057.5,"d":"25,057.50"},{"v":15304,"d":"15,304.00"},{"v":16471.35,"d":"16,471.35"},{"v":16260.25,"d":"16,260.25"},{"v":15109.6,"d":"15,109.60"},{"$f":"G2052-C2052","v":{"v":-9947.9,"d":"-9,947.90 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2055-C2056","v":{"v":-14048.469999999972,"d":"-14,048.47 "}},{"$f":"D2055-D2056","v":{"v":-14552.640000000014,"d":"-14,552.64 "}},{"v":-104438.58999999997,"d":"-104,438.59 "},{"v":7791.369999999995,"d":"7,791.37"},{"v":-47439.880000000034,"d":"-47,439.88 "},{"$f":"G2054-C2054","v":{"v":-33391.41000000006,"d":"-33,391.41 "}}]
[null,"dont charges",{"v":269873.33,"d":"269,873.33"},{"v":145524.03,"d":"145,524.03"},{"v":221626.89,"d":"221,626.89"},{"v":152176.18,"d":"152,176.18"},{"v":215140.46,"d":"215,140.46"},{"$f":"G2055-C2055","v":{"v":-54732.870000000024,"d":"-54,732.87 "}}]
[null,"dont revenus",{"v":283921.8,"d":"283,921.80"},{"v":160076.67,"d":"160,076.67"},{"v":326065.48,"d":"326,065.48"},{"v":144384.81,"d":"144,384.81"},{"v":262580.34,"d":"262,580.34"},{"$f":"G2056-C2056","v":{"v":-21341.459999999963,"d":"-21,341.46 "}}]
[]
[8,"Economie publique",{"$f":"C2059-C2060","v":{"v":-7123.149999999994,"d":"-7,123.15 "}},{"$f":"D2059-D2060","v":{"v":-17210.630000000005,"d":"-17,210.63 "}},{"v":-22857.64,"d":"-22,857.64 "},{"v":-8082.229999999996,"d":"-8,082.23 "},{"v":-6236.679999999993,"d":"-6,236.68 "},{"$f":"G2058-C2058","v":{"v":886.4700000000012,"d":"886.47"}}]
[null,"dont charges",{"v":88336.1,"d":"88,336.10"},{"v":105124.45,"d":"105,124.45"},{"v":67908.95,"d":"67,908.95"},{"v":62856.69,"d":"62,856.69"},{"v":114131.27,"d":"114,131.27"},{"$f":"G2059-C2059","v":{"v":25795.17,"d":"25,795.17"}}]
[null,"dont revenus",{"v":95459.25,"d":"95,459.25"},{"v":122335.08,"d":"122,335.08"},{"v":90766.59,"d":"90,766.59"},{"v":70938.92,"d":"70,938.92"},{"v":120367.95,"d":"120,367.95"},{"$f":"G2060-C2060","v":{"v":24908.699999999997,"d":"24,908.70"}}]
[]
[9,"Finances - Impôts",{"$f":"C2063-C2064","v":{"v":-1264639.15,"d":"-1,264,639.15 "}},{"$f":"D2063-D2064","v":{"v":-966258.34,"d":"-966,258.34 "}},{"v":-522300.1699999999,"d":"-522,300.17 "},{"v":-1135607.7,"d":"-1,135,607.70 "},{"v":-1139894.7400000002,"d":"-1,139,894.74 "},{"$f":"G2062-C2062","v":{"v":124744.40999999968,"d":"124,744.41"}}]
[null,"dont charges",{"v":1042085.25,"d":"1,042,085.25"},{"v":127161.41,"d":"127,161.41"},{"v":454728.02,"d":"454,728.02"},{"v":333703.71,"d":"333,703.71"},{"v":279826.11,"d":"279,826.11"},{"$f":"G2063-C2063","v":{"v":-762259.14,"d":"-762,259.14 "}}]
[null,"dont revenus",{"v":2306724.4,"d":"2,306,724.40"},{"v":1093419.75,"d":"1,093,419.75"},{"v":977028.19,"d":"977,028.19"},{"v":1469311.41,"d":"1,469,311.41"},{"v":1419720.85,"d":"1,419,720.85"},{"$f":"G2064-C2064","v":{"v":-887003.5499999998,"d":"-887,003.55 "}}]
[]
[null,"Récapitulation générale",{"$f":"C2026+C2030+C2034+C2038+C2042+C2046+C2050+C2054+C2058+C2062","v":{"v":-112815.41999999969,"d":"-112,815.42 "}},{"v":-47834.869999999995,"d":"-47,834.87 "},{"v":213500.08000000007,"d":"213,500.08"},{"v":-277298.86,"d":"-277,298.86 "},{"v":-167924.8100000003,"d":"-167,924.81 "},{"$f":"G2066-C2066","v":{"v":-55109.390000000596,"d":"-55,109.39 "}}]
[null,"dont charges",{"v":2657454.0300000003,"d":"2,657,454.03"},{"v":1404368.9299999997,"d":"1,404,368.93"},{"v":1763416.44,"d":"1,763,416.44"},{"v":1557040.2899999998,"d":"1,557,040.29"},{"v":1708464.6999999997,"d":"1,708,464.70"},{"$f":"G2067-C2067","v":{"v":-948989.3300000005,"d":"-948,989.33 "}}]
[null,"dont revenus",{"v":2770269.4499999997,"d":"2,770,269.45"},{"v":1452203.8,"d":"1,452,203.80"},{"v":1549916.3599999999,"d":"1,549,916.36"},{"v":1834339.15,"d":"1,834,339.15"},{"v":1876389.5100000002,"d":"1,876,389.51"},{"$f":"G2068-C2068","v":{"v":-893879.9399999995,"d":"-893,879.94 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2070+1","v":2024},"Variation"]
["Courgenay",null,{"v":2400,"d":"2,400"},{"v":2412,"d":"2,412"},{"v":2435,"d":"2,435"},{"v":2453,"d":"2,453"},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"G2071-C2071","v":39}]
[null,null,"Courgenay","Courgenay","Courgenay","Courgenay",{"$f":"F2072","v":"Courgenay"},"Courgenay"]
[0,"Administration générale",{"$f":"C2074-C2075","v":{"v":463147.74,"d":"463,147.74"}},{"$f":"D2074-D2075","v":{"v":784494.22,"d":"784,494.22"}},{"v":668139.5700000001,"d":"668,139.57"},{"v":692651.43,"d":"692,651.43"},{"v":763479.4400000001,"d":"763,479.44"},{"$f":"G2073-C2073","v":{"v":300331.70000000007,"d":"300,331.70"}}]
[null,"dont charges",{"v":786517.34,"d":"786,517.34"},{"v":822366.72,"d":"822,366.72"},{"v":709943.52,"d":"709,943.52"},{"v":739581.43,"d":"739,581.43"},{"v":810057.01,"d":"810,057.01"},{"$f":"G2074-C2074","v":{"v":23539.670000000042,"d":"23,539.67"}}]
[null,"dont revenus",{"v":323369.6,"d":"323,369.60"},{"v":37872.5,"d":"37,872.50"},{"v":41803.95,"d":"41,803.95"},{"v":46930,"d":"46,930.00"},{"v":46577.57,"d":"46,577.57"},{"$f":"G2075-C2075","v":{"v":-276792.02999999997,"d":"-276,792.03 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2078-C2079","v":{"v":-4174.320000000007,"d":"-4,174.32 "}},{"$f":"D2078-D2079","v":{"v":2143.949999999997,"d":"2,143.95"}},{"v":30680.20000000001,"d":"30,680.20"},{"v":-27485.23999999999,"d":"-27,485.24 "},{"v":398.9200000000128,"d":"398.92"},{"$f":"G2077-C2077","v":{"v":4573.24000000002,"d":"4,573.24"}}]
[null,"dont charges",{"v":102599.68,"d":"102,599.68"},{"v":109103.7,"d":"109,103.70"},{"v":122308.6,"d":"122,308.60"},{"v":191012.41,"d":"191,012.41"},{"v":104391.85,"d":"104,391.85"},{"$f":"G2078-C2078","v":{"v":1792.1700000000128,"d":"1,792.17"}}]
[null,"dont revenus",{"v":106774,"d":"106,774.00"},{"v":106959.75,"d":"106,959.75"},{"v":91628.4,"d":"91,628.40"},{"v":218497.65,"d":"218,497.65"},{"v":103992.93,"d":"103,992.93"},{"$f":"G2079-C2079","v":{"v":-2781.070000000007,"d":"-2,781.07 "}}]
[]
[2,"Formation",{"$f":"C2082-C2083","v":{"v":2997392.9499999997,"d":"2,997,392.95"}},{"$f":"D2082-D2083","v":{"v":2987601.42,"d":"2,987,601.42"}},{"v":3082118.3699999996,"d":"3,082,118.37"},{"v":3197815.54,"d":"3,197,815.54"},{"v":3136542.4299999997,"d":"3,136,542.43"},{"$f":"G2081-C2081","v":{"v":139149.47999999998,"d":"139,149.48"}}]
[null,"dont charges",{"v":3066781.65,"d":"3,066,781.65"},{"v":3069736.07,"d":"3,069,736.07"},{"v":3199517.32,"d":"3,199,517.32"},{"v":3324149.84,"d":"3,324,149.84"},{"v":3267771.38,"d":"3,267,771.38"},{"$f":"G2082-C2082","v":{"v":200989.72999999998,"d":"200,989.73"}}]
[null,"dont revenus",{"v":69388.7,"d":"69,388.70"},{"v":82134.65,"d":"82,134.65"},{"v":117398.95,"d":"117,398.95"},{"v":126334.3,"d":"126,334.30"},{"v":131228.95,"d":"131,228.95"},{"$f":"G2083-C2083","v":{"v":61840.250000000015,"d":"61,840.25"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2086-C2087","v":{"v":207284.75,"d":"207,284.75"}},{"$f":"D2086-D2087","v":{"v":268012.10000000003,"d":"268,012.10"}},{"v":404432.39999999997,"d":"404,432.40"},{"v":459596.82,"d":"459,596.82"},{"v":512399.53,"d":"512,399.53"},{"$f":"G2085-C2085","v":{"v":305114.78,"d":"305,114.78"}}]
[null,"dont charges",{"v":215090.15,"d":"215,090.15"},{"v":289537.45,"d":"289,537.45"},{"v":445743.1,"d":"445,743.10"},{"v":503231.17,"d":"503,231.17"},{"v":558502.78,"d":"558,502.78"},{"$f":"G2086-C2086","v":{"v":343412.63,"d":"343,412.63"}}]
[null,"dont revenus",{"v":7805.4,"d":"7,805.40"},{"v":21525.35,"d":"21,525.35"},{"v":41310.7,"d":"41,310.70"},{"v":43634.35,"d":"43,634.35"},{"v":46103.25,"d":"46,103.25"},{"$f":"G2087-C2087","v":{"v":38297.85,"d":"38,297.85"}}]
[]
[4,"Santé",{"$f":"C2090-C2091","v":{"v":25273.6,"d":"25,273.60"}},{"$f":"D2090-D2091","v":{"v":18904.68,"d":"18,904.68"}},{"v":23014.25,"d":"23,014.25"},{"v":24337.9,"d":"24,337.90"},{"v":21178.4,"d":"21,178.40"},{"$f":"G2089-C2089","v":{"v":-4095.199999999997,"d":"-4,095.20 "}}]
[null,"dont charges",{"v":25273.6,"d":"25,273.60"},{"v":18904.68,"d":"18,904.68"},{"v":23014.25,"d":"23,014.25"},{"v":24337.9,"d":"24,337.90"},{"v":21178.4,"d":"21,178.40"},{"$f":"G2090-C2090","v":{"v":-4095.199999999997,"d":"-4,095.20 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2091-C2091","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2094-C2095","v":{"v":2198665.45,"d":"2,198,665.45"}},{"$f":"D2094-D2095","v":{"v":1778573.7699999998,"d":"1,778,573.77"}},{"v":1950350.5,"d":"1,950,350.50"},{"v":2022365.34,"d":"2,022,365.34"},{"v":1822446.83,"d":"1,822,446.83"},{"$f":"G2093-C2093","v":{"v":-376218.6200000001,"d":"-376,218.62 "}}]
[null,"dont charges",{"v":2250580.95,"d":"2,250,580.95"},{"v":3208458.09,"d":"3,208,458.09"},{"v":3314871,"d":"3,314,871.00"},{"v":3334158.23,"d":"3,334,158.23"},{"v":3447216.37,"d":"3,447,216.37"},{"$f":"G2094-C2094","v":{"v":1196635.42,"d":"1,196,635.42"}}]
[null,"dont revenus",{"v":51915.5,"d":"51,915.50"},{"v":1429884.32,"d":"1,429,884.32"},{"v":1364520.5,"d":"1,364,520.50"},{"v":1311792.89,"d":"1,311,792.89"},{"v":1624769.54,"d":"1,624,769.54"},{"$f":"G2095-C2095","v":{"v":1572854.04,"d":"1,572,854.04"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2098-C2099","v":{"v":525019.91,"d":"525,019.91"}},{"$f":"D2098-D2099","v":{"v":559201.73,"d":"559,201.73"}},{"v":678349.95,"d":"678,349.95"},{"v":605994.83,"d":"605,994.83"},{"v":726353.13,"d":"726,353.13"},{"$f":"G2097-C2097","v":{"v":201333.21999999997,"d":"201,333.22"}}]
[null,"dont charges",{"v":679330.76,"d":"679,330.76"},{"v":724647.13,"d":"724,647.13"},{"v":872281.7,"d":"872,281.70"},{"v":826903.83,"d":"826,903.83"},{"v":955909.03,"d":"955,909.03"},{"$f":"G2098-C2098","v":{"v":276578.27,"d":"276,578.27"}}]
[null,"dont revenus",{"v":154310.85,"d":"154,310.85"},{"v":165445.4,"d":"165,445.40"},{"v":193931.75,"d":"193,931.75"},{"v":220909,"d":"220,909.00"},{"v":229555.9,"d":"229,555.90"},{"$f":"G2099-C2099","v":{"v":75245.04999999999,"d":"75,245.05"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2102-C2103","v":{"v":-132833.50000000012,"d":"-132,833.50 "}},{"$f":"D2102-D2103","v":{"v":-120593.11999999988,"d":"-120,593.12 "}},{"v":-81717.8999999999,"d":"-81,717.90 "},{"v":54694.33999999985,"d":"54,694.34"},{"v":-69519.0399999998,"d":"-69,519.04 "},{"$f":"G2101-C2101","v":{"v":63314.46000000031,"d":"63,314.46"}}]
[null,"dont charges",{"v":1048193.1,"d":"1,048,193.10"},{"v":1065376.08,"d":"1,065,376.08"},{"v":1371440.75,"d":"1,371,440.75"},{"v":1442223.94,"d":"1,442,223.94"},{"v":1141545.36,"d":"1,141,545.36"},{"$f":"G2102-C2102","v":{"v":93352.26000000013,"d":"93,352.26"}}]
[null,"dont revenus",{"v":1181026.6,"d":"1,181,026.60"},{"v":1185969.2,"d":"1,185,969.20"},{"v":1453158.65,"d":"1,453,158.65"},{"v":1387529.6,"d":"1,387,529.60"},{"v":1211064.4,"d":"1,211,064.40"},{"$f":"G2103-C2103","v":{"v":30037.799999999814,"d":"30,037.80"}}]
[]
[8,"Economie publique",{"$f":"C2106-C2107","v":{"v":31877.619999999995,"d":"31,877.62"}},{"$f":"D2106-D2107","v":{"v":6521.309999999998,"d":"6,521.31"}},{"v":10492.050000000017,"d":"10,492.05"},{"v":3910.850000000035,"d":"3,910.85"},{"v":-795.1900000000023,"d":"-795.19 "},{"$f":"G2105-C2105","v":{"v":-32672.809999999998,"d":"-32,672.81 "}}]
[null,"dont charges",{"v":184682.43,"d":"184,682.43"},{"v":130584.92,"d":"130,584.92"},{"v":147395.89,"d":"147,395.89"},{"v":312130.14,"d":"312,130.14"},{"v":265411.63,"d":"265,411.63"},{"$f":"G2106-C2106","v":{"v":80729.20000000001,"d":"80,729.20"}}]
[null,"dont revenus",{"v":152804.81,"d":"152,804.81"},{"v":124063.61,"d":"124,063.61"},{"v":136903.84,"d":"136,903.84"},{"v":308219.29,"d":"308,219.29"},{"v":266206.82,"d":"266,206.82"},{"$f":"G2107-C2107","v":{"v":113402.01000000001,"d":"113,402.01"}}]
[]
[9,"Finances - Impôts",{"$f":"C2110-C2111","v":{"v":-6311654.2,"d":"-6,311,654.20 "}},{"$f":"D2110-D2111","v":{"v":-6284860.06,"d":"-6,284,860.06 "}},{"v":-6765859.390000001,"d":"-6,765,859.39 "},{"v":-7033881.81,"d":"-7,033,881.81 "},{"v":-6912484.45,"d":"-6,912,484.45 "},{"$f":"G2109-C2109","v":{"v":-600830.25,"d":"-600,830.25 "}}]
[null,"dont charges",{"v":801493.58,"d":"801,493.58"},{"v":729124.07,"d":"729,124.07"},{"v":500196.05,"d":"500,196.05"},{"v":189189.82,"d":"189,189.82"},{"v":1058580.04,"d":"1,058,580.04"},{"$f":"G2110-C2110","v":{"v":257086.46000000008,"d":"257,086.46"}}]
[null,"dont revenus",{"v":7113147.78,"d":"7,113,147.78"},{"v":7013984.13,"d":"7,013,984.13"},{"v":7266055.44,"d":"7,266,055.44"},{"v":7223071.63,"d":"7,223,071.63"},{"v":7971064.49,"d":"7,971,064.49"},{"$f":"G2111-C2111","v":{"v":857916.71,"d":"857,916.71"}}]
[]
[null,"Récapitulation générale",{"$f":"C2073+C2077+C2081+C2085+C2089+C2093+C2097+C2101+C2105+C2109","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2113-C2113","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":9160543.239999998,"d":"9,160,543.24"},{"v":10167838.909999998,"d":"10,167,838.91"},{"v":10706712.180000002,"d":"10,706,712.18"},{"v":10886918.71,"d":"10,886,918.71"},{"v":11630563.850000001,"d":"11,630,563.85"},{"$f":"G2114-C2114","v":{"v":2470020.610000003,"d":"2,470,020.61"}}]
[null,"dont revenus",{"v":9160543.24,"d":"9,160,543.24"},{"v":10167838.91,"d":"10,167,838.91"},{"v":10706712.18,"d":"10,706,712.18"},{"v":10886918.71,"d":"10,886,918.71"},{"v":11630563.85,"d":"11,630,563.85"},{"$f":"G2115-C2115","v":{"v":2470020.6099999994,"d":"2,470,020.61"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2117+1","v":2024},"Variation"]
["Courtedoux",null,755,735,786,774,{"$f":"'Base de données pop.'!C44","v":761},{"$f":"G2118-C2118","v":6}]
[null,null,"Courtedoux","Courtedoux","Courtedoux","Courtedoux",{"$f":"F2119","v":"Courtedoux"},"Courtedoux"]
[0,"Administration générale",{"$f":"C2121-C2122","v":{"v":373710.78,"d":"373,710.78"}},{"$f":"D2121-D2122","v":{"v":367709.69,"d":"367,709.69"}},{"v":383612.48000000004,"d":"383,612.48"},{"v":398634.56999999995,"d":"398,634.57"},{"v":456898.98,"d":"456,898.98"},{"$f":"G2120-C2120","v":{"v":83188.19999999995,"d":"83,188.20"}}]
[null,"dont charges",{"v":380643.44,"d":"380,643.44"},{"v":380735.62,"d":"380,735.62"},{"v":392312.08,"d":"392,312.08"},{"v":427255.79,"d":"427,255.79"},{"v":466429.81,"d":"466,429.81"},{"$f":"G2121-C2121","v":{"v":85786.37,"d":"85,786.37"}}]
[null,"dont revenus",{"v":6932.66,"d":"6,932.66"},{"v":13025.93,"d":"13,025.93"},{"v":8699.6,"d":"8,699.60"},{"v":28621.22,"d":"28,621.22"},{"v":9530.83,"d":"9,530.83"},{"$f":"G2122-C2122","v":{"v":2598.17,"d":"2,598.17"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2125-C2126","v":{"v":-16466.880000000005,"d":"-16,466.88 "}},{"$f":"D2125-D2126","v":{"v":-9225.489999999998,"d":"-9,225.49 "}},{"v":-13638.690000000002,"d":"-13,638.69 "},{"v":-19802.339999999997,"d":"-19,802.34 "},{"v":-1575.7900000000009,"d":"-1,575.79 "},{"$f":"G2124-C2124","v":{"v":14891.090000000004,"d":"14,891.09"}}]
[null,"dont charges",{"v":40009.92,"d":"40,009.92"},{"v":48980.21,"d":"48,980.21"},{"v":42809.13,"d":"42,809.13"},{"v":46439.5,"d":"46,439.50"},{"v":61422.26,"d":"61,422.26"},{"$f":"G2125-C2125","v":{"v":21412.340000000004,"d":"21,412.34"}}]
[null,"dont revenus",{"v":56476.8,"d":"56,476.80"},{"v":58205.7,"d":"58,205.70"},{"v":56447.82,"d":"56,447.82"},{"v":66241.84,"d":"66,241.84"},{"v":62998.05,"d":"62,998.05"},{"$f":"G2126-C2126","v":{"v":6521.25,"d":"6,521.25"}}]
[]
[2,"Formation",{"$f":"C2129-C2130","v":{"v":1020726.72,"d":"1,020,726.72"}},{"$f":"D2129-D2130","v":{"v":995386.47,"d":"995,386.47"}},{"v":997603.22,"d":"997,603.22"},{"v":1072398.18,"d":"1,072,398.18"},{"v":1048968.86,"d":"1,048,968.86"},{"$f":"G2128-C2128","v":{"v":28242.14000000013,"d":"28,242.14"}}]
[null,"dont charges",{"v":1074309.17,"d":"1,074,309.17"},{"v":1064080.46,"d":"1,064,080.46"},{"v":1051921.27,"d":"1,051,921.27"},{"v":1126823.98,"d":"1,126,823.98"},{"v":1124599.26,"d":"1,124,599.26"},{"$f":"G2129-C2129","v":{"v":50290.090000000084,"d":"50,290.09"}}]
[null,"dont revenus",{"v":53582.45,"d":"53,582.45"},{"v":68693.99,"d":"68,693.99"},{"v":54318.05,"d":"54,318.05"},{"v":54425.8,"d":"54,425.80"},{"v":75630.4,"d":"75,630.40"},{"$f":"G2130-C2130","v":{"v":22047.949999999997,"d":"22,047.95"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2133-C2134","v":{"v":43587.8,"d":"43,587.80"}},{"$f":"D2133-D2134","v":{"v":54488.35,"d":"54,488.35"}},{"v":77970.90000000001,"d":"77,970.90"},{"v":70603.7,"d":"70,603.70"},{"v":73186.65,"d":"73,186.65"},{"$f":"G2132-C2132","v":{"v":29598.84999999999,"d":"29,598.85"}}]
[null,"dont charges",{"v":47517.8,"d":"47,517.80"},{"v":58458.35,"d":"58,458.35"},{"v":81732.85,"d":"81,732.85"},{"v":74876.7,"d":"74,876.70"},{"v":76869.65,"d":"76,869.65"},{"$f":"G2133-C2133","v":{"v":29351.84999999999,"d":"29,351.85"}}]
[null,"dont revenus",{"v":3930,"d":"3,930.00"},{"v":3970,"d":"3,970.00"},{"v":3761.95,"d":"3,761.95"},{"v":4273,"d":"4,273.00"},{"v":3683,"d":"3,683.00"},{"$f":"G2134-C2134","v":{"v":-247,"d":"-247.00 "}}]
[]
[4,"Santé",{"$f":"C2137-C2138","v":{"v":9099.34,"d":"9,099.34"}},{"$f":"D2137-D2138","v":{"v":4562.07,"d":"4,562.07"}},{"v":5898.33,"d":"5,898.33"},{"v":6319.29,"d":"6,319.29"},{"v":6989.31,"d":"6,989.31"},{"$f":"G2136-C2136","v":{"v":-2110.0299999999997,"d":"-2,110.03 "}}]
[null,"dont charges",{"v":9099.34,"d":"9,099.34"},{"v":4562.07,"d":"4,562.07"},{"v":6408.33,"d":"6,408.33"},{"v":6319.29,"d":"6,319.29"},{"v":6989.31,"d":"6,989.31"},{"$f":"G2137-C2137","v":{"v":-2110.0299999999997,"d":"-2,110.03 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2138-C2138","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2141-C2142","v":{"v":549736.85,"d":"549,736.85"}},{"$f":"D2141-D2142","v":{"v":555402.2,"d":"555,402.20"}},{"v":584040.05,"d":"584,040.05"},{"v":626945.4,"d":"626,945.40"},{"v":901052.09,"d":"901,052.09"},{"$f":"G2140-C2140","v":{"v":351315.24,"d":"351,315.24"}}]
[null,"dont charges",{"v":579884.1,"d":"579,884.10"},{"v":596335.35,"d":"596,335.35"},{"v":623449.05,"d":"623,449.05"},{"v":757938.85,"d":"757,938.85"},{"v":941545.59,"d":"941,545.59"},{"$f":"G2141-C2141","v":{"v":361661.49,"d":"361,661.49"}}]
[null,"dont revenus",{"v":30147.25,"d":"30,147.25"},{"v":40933.15,"d":"40,933.15"},{"v":39409,"d":"39,409.00"},{"v":130993.45,"d":"130,993.45"},{"v":40493.5,"d":"40,493.50"},{"$f":"G2142-C2142","v":{"v":10346.25,"d":"10,346.25"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2145-C2146","v":{"v":176386.78000000003,"d":"176,386.78"}},{"$f":"D2145-D2146","v":{"v":241104.03000000003,"d":"241,104.03"}},{"v":226959.06,"d":"226,959.06"},{"v":190284.34999999998,"d":"190,284.35"},{"v":236333.68,"d":"236,333.68"},{"$f":"G2144-C2144","v":{"v":59946.899999999965,"d":"59,946.90"}}]
[null,"dont charges",{"v":224616.23,"d":"224,616.23"},{"v":279101.4,"d":"279,101.40"},{"v":263362.01,"d":"263,362.01"},{"v":224923.3,"d":"224,923.30"},{"v":268199.23,"d":"268,199.23"},{"$f":"G2145-C2145","v":{"v":43582.99999999997,"d":"43,583.00"}}]
[null,"dont revenus",{"v":48229.45,"d":"48,229.45"},{"v":37997.37,"d":"37,997.37"},{"v":36402.95,"d":"36,402.95"},{"v":34638.95,"d":"34,638.95"},{"v":31865.55,"d":"31,865.55"},{"$f":"G2146-C2146","v":{"v":-16363.899999999998,"d":"-16,363.90 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2149-C2150","v":{"v":-26973.20000000001,"d":"-26,973.20 "}},{"$f":"D2149-D2150","v":{"v":-7250.059999999998,"d":"-7,250.06 "}},{"v":-4827.98000000004,"d":"-4,827.98 "},{"v":-34630.34999999998,"d":"-34,630.35 "},{"v":1601.25,"d":"1,601.25"},{"$f":"G2148-C2148","v":{"v":28574.45000000001,"d":"28,574.45"}}]
[null,"dont charges",{"v":350052.25,"d":"350,052.25"},{"v":348408.65,"d":"348,408.65"},{"v":356289.42,"d":"356,289.42"},{"v":356069.2,"d":"356,069.20"},{"v":456297.29,"d":"456,297.29"},{"$f":"G2149-C2149","v":{"v":106245.03999999998,"d":"106,245.04"}}]
[null,"dont revenus",{"v":377025.45,"d":"377,025.45"},{"v":355658.71,"d":"355,658.71"},{"v":361117.4,"d":"361,117.40"},{"v":390699.55,"d":"390,699.55"},{"v":454696.04,"d":"454,696.04"},{"$f":"G2150-C2150","v":{"v":77670.58999999997,"d":"77,670.59"}}]
[]
[8,"Economie publique",{"$f":"C2153-C2154","v":{"v":7051.500000000015,"d":"7,051.50"}},{"$f":"D2153-D2154","v":{"v":-29303.78,"d":"-29,303.78 "}},{"v":14843.869999999995,"d":"14,843.87"},{"v":-8828.300000000003,"d":"-8,828.30 "},{"v":26196.25,"d":"26,196.25"},{"$f":"G2152-C2152","v":{"v":19144.749999999985,"d":"19,144.75"}}]
[null,"dont charges",{"v":134878.2,"d":"134,878.20"},{"v":119599.72,"d":"119,599.72"},{"v":143272.02,"d":"143,272.02"},{"v":121202.26,"d":"121,202.26"},{"v":184742.8,"d":"184,742.80"},{"$f":"G2153-C2153","v":{"v":49864.59999999998,"d":"49,864.60"}}]
[null,"dont revenus",{"v":127826.7,"d":"127,826.70"},{"v":148903.5,"d":"148,903.50"},{"v":128428.15,"d":"128,428.15"},{"v":130030.56,"d":"130,030.56"},{"v":158546.55,"d":"158,546.55"},{"$f":"G2154-C2154","v":{"v":30719.84999999999,"d":"30,719.85"}}]
[]
[9,"Finances - Impôts",{"$f":"C2157-C2158","v":{"v":-2127795.66,"d":"-2,127,795.66 "}},{"$f":"D2157-D2158","v":{"v":-2504292.14,"d":"-2,504,292.14 "}},{"v":-2522919.57,"d":"-2,522,919.57 "},{"v":-2546569.72,"d":"-2,546,569.72 "},{"v":-2479238.1100000003,"d":"-2,479,238.11 "},{"$f":"G2156-C2156","v":{"v":-351442.4500000002,"d":"-351,442.45 "}}]
[null,"dont charges",{"v":117273.36,"d":"117,273.36"},{"v":115548.15,"d":"115,548.15"},{"v":91620.14,"d":"91,620.14"},{"v":138101.27,"d":"138,101.27"},{"v":94922.8,"d":"94,922.80"},{"$f":"G2157-C2157","v":{"v":-22350.559999999998,"d":"-22,350.56 "}}]
[null,"dont revenus",{"v":2245069.02,"d":"2,245,069.02"},{"v":2619840.29,"d":"2,619,840.29"},{"v":2614539.71,"d":"2,614,539.71"},{"v":2684670.99,"d":"2,684,670.99"},{"v":2574160.91,"d":"2,574,160.91"},{"$f":"G2158-C2158","v":{"v":329091.89000000013,"d":"329,091.89"}}]
[]
[null,"Récapitulation générale",{"$f":"C2120+C2124+C2128+C2132+C2136+C2140+C2144+C2148+C2152+C2156","v":{"v":9064.03000000026,"d":"9,064.03"}},{"v":-331418.6599999997,"d":"-331,418.66 "},{"v":-250458.3299999996,"d":"-250,458.33 "},{"v":-244645.2200000002,"d":"-244,645.22 "},{"v":270413.1699999999,"d":"270,413.17"},{"$f":"G2160-C2160","v":{"v":261349.13999999966,"d":"261,349.14"}}]
[null,"dont charges",{"v":2958283.81,"d":"2,958,283.81"},{"v":3015809.98,"d":"3,015,809.98"},{"v":3053176.3,"d":"3,053,176.30"},{"v":3279950.1399999997,"d":"3,279,950.14"},{"v":3682017.9999999995,"d":"3,682,018.00"},{"$f":"G2161-C2161","v":{"v":723734.1899999995,"d":"723,734.19"}}]
[null,"dont revenus",{"v":2949219.7800000003,"d":"2,949,219.78"},{"v":3347228.64,"d":"3,347,228.64"},{"v":3303634.63,"d":"3,303,634.63"},{"v":3524595.3600000003,"d":"3,524,595.36"},{"v":3411604.83,"d":"3,411,604.83"},{"$f":"G2162-C2162","v":{"v":462385.0499999998,"d":"462,385.05"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2164+1","v":2024},"Variation"]
["Damphreux",null,181,185,184,null,null,{"$f":"E2165-C2165","v":3}]
[null,null,"Damphreux","Damphreux","Damphreux","Fusion","Fusion","Damphreux"]
[0,"Administration générale",{"$f":"C2168-C2169","v":{"v":110337.62999999999,"d":"110,337.63"}},{"$f":"D2168-D2169","v":{"v":109304.95999999999,"d":"109,304.96"}},{"v":95046.56,"d":"95,046.56"},null,null,{"$f":"E2167-C2167","v":{"v":-15291.069999999992,"d":"-15,291.07 "}}]
[null,"dont charges",{"v":120013.48,"d":"120,013.48"},{"v":117940.56,"d":"117,940.56"},{"v":105218.61,"d":"105,218.61"},null,null,{"$f":"E2168-C2168","v":{"v":-14794.869999999995,"d":"-14,794.87 "}}]
[null,"dont revenus",{"v":9675.85,"d":"9,675.85"},{"v":8635.6,"d":"8,635.60"},{"v":10172.05,"d":"10,172.05"},null,null,{"v":496.1999999999989,"d":"496.20"}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2172-C2173","v":{"v":2702.7000000000007,"d":"2,702.70"}},{"$f":"D2172-D2173","v":{"v":-474.59999999999854,"d":"-474.60 "}},{"v":1493.25,"d":"1,493.25"},null,null,{"v":-1209.4500000000007,"d":"-1,209.45 "}]
[null,"dont charges",{"v":24859.05,"d":"24,859.05"},{"v":17266,"d":"17,266.00"},{"v":23877.95,"d":"23,877.95"},null,null,{"v":-981.0999999999985,"d":"-981.10 "}]
[null,"dont revenus",{"v":22156.35,"d":"22,156.35"},{"v":17740.6,"d":"17,740.60"},{"v":22384.7,"d":"22,384.70"},null,null,{"v":228.35000000000218,"d":"228.35"}]
[]
[2,"Formation",{"$f":"C2176-C2177","v":{"v":237032.14,"d":"237,032.14"}},{"$f":"D2176-D2177","v":{"v":217459.92,"d":"217,459.92"}},{"v":232866.41,"d":"232,866.41"},null,null,{"v":-4165.7300000000105,"d":"-4,165.73 "}]
[null,"dont charges",{"v":237369.14,"d":"237,369.14"},{"v":217820.92,"d":"217,820.92"},{"v":233202.41,"d":"233,202.41"},null,null,{"v":-4166.7300000000105,"d":"-4,166.73 "}]
[null,"dont revenus",{"v":337,"d":"337.00"},{"v":361,"d":"361.00"},{"v":336,"d":"336.00"},null,null,{"v":-1,"d":"-1.00 "}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2180-C2181","v":{"v":4659.75,"d":"4,659.75"}},{"$f":"D2180-D2181","v":{"v":5171.35,"d":"5,171.35"}},{"v":16324.45,"d":"16,324.45"},null,null,{"v":11664.7,"d":"11,664.70"}]
[null,"dont charges",{"v":6269.75,"d":"6,269.75"},{"v":8331.35,"d":"8,331.35"},{"v":18721.45,"d":"18,721.45"},null,null,{"v":12451.7,"d":"12,451.70"}]
[null,"dont revenus",{"v":1610,"d":"1,610.00"},{"v":3160,"d":"3,160.00"},{"v":2397,"d":"2,397.00"},null,null,{"v":787,"d":"787.00"}]
[]
[4,"Santé",{"$f":"C2184-C2185","v":{"v":3715.11,"d":"3,715.11"}},{"$f":"D2184-D2185","v":{"v":1508.77,"d":"1,508.77"}},{"v":1385.49,"d":"1,385.49"},null,null,{"v":-2329.62,"d":"-2,329.62 "}]
[null,"dont charges",{"v":3715.11,"d":"3,715.11"},{"v":1508.77,"d":"1,508.77"},{"v":1385.49,"d":"1,385.49"},null,null,{"v":-2329.62,"d":"-2,329.62 "}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[5,"Prévoyance sociale",{"$f":"C2188-C2189","v":{"v":134000.6,"d":"134,000.60"}},{"$f":"D2188-D2189","v":{"v":144298,"d":"144,298.00"}},{"v":185459.80000000002,"d":"185,459.80"},null,null,{"v":51459.20000000001,"d":"51,459.20"}]
[null,"dont charges",{"v":135646.35,"d":"135,646.35"},{"v":147435.5,"d":"147,435.50"},{"v":187011.85,"d":"187,011.85"},null,null,{"v":51365.5,"d":"51,365.50"}]
[null,"dont revenus",{"v":1645.75,"d":"1,645.75"},{"v":3137.5,"d":"3,137.50"},{"v":1552.05,"d":"1,552.05"},null,null,{"v":-93.70000000000005,"d":"-93.70 "}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2192-C2193","v":{"v":11286.8,"d":"11,286.80"}},{"$f":"D2192-D2193","v":{"v":2744.3500000000004,"d":"2,744.35"}},{"v":5161.75,"d":"5,161.75"},null,null,{"v":-6125.049999999999,"d":"-6,125.05 "}]
[null,"dont charges",{"v":21781.8,"d":"21,781.80"},{"v":13221.35,"d":"13,221.35"},{"v":14903.2,"d":"14,903.20"},null,null,{"v":-6878.5999999999985,"d":"-6,878.60 "}]
[null,"dont revenus",{"v":10495,"d":"10,495.00"},{"v":10477,"d":"10,477.00"},{"v":9741.45,"d":"9,741.45"},null,null,{"v":-753.5499999999993,"d":"-753.55 "}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2196-C2197","v":{"v":-16925.699999999997,"d":"-16,925.70 "}},{"$f":"D2196-D2197","v":{"v":-14616.080000000002,"d":"-14,616.08 "}},{"v":6866.760000000009,"d":"6,866.76"},null,null,{"v":23792.460000000006,"d":"23,792.46"}]
[null,"dont charges",{"v":90096.39,"d":"90,096.39"},{"v":87892.61,"d":"87,892.61"},{"v":131166.79,"d":"131,166.79"},null,null,{"v":41070.40000000001,"d":"41,070.40"}]
[null,"dont revenus",{"v":107022.09,"d":"107,022.09"},{"v":102508.69,"d":"102,508.69"},{"v":124300.03,"d":"124,300.03"},null,null,{"v":17277.940000000002,"d":"17,277.94"}]
[]
[8,"Economie publique",{"$f":"C2200-C2201","v":{"v":18019.969999999994,"d":"18,019.97"}},{"$f":"D2200-D2201","v":{"v":1051.5999999999913,"d":"1,051.60"}},{"v":-27510.550000000003,"d":"-27,510.55 "},null,null,{"v":-45530.52,"d":"-45,530.52 "}]
[null,"dont charges",{"v":83443.37,"d":"83,443.37"},{"v":71768.2,"d":"71,768.20"},{"v":86908.75,"d":"86,908.75"},null,null,{"v":3465.3800000000047,"d":"3,465.38"}]
[null,"dont revenus",{"v":65423.4,"d":"65,423.40"},{"v":70716.6,"d":"70,716.60"},{"v":114419.3,"d":"114,419.30"},null,null,{"v":48995.9,"d":"48,995.90"}]
[]
[9,"Finances - Impôts",{"$f":"C2204-C2205","v":{"v":-534648.6,"d":"-534,648.60 "}},{"$f":"D2204-D2205","v":{"v":-415873.35,"d":"-415,873.35 "}},{"v":-472912.79,"d":"-472,912.79 "},null,null,{"v":61735.81,"d":"61,735.81"}]
[null,"dont charges",{"v":18551.76,"d":"18,551.76"},{"v":22193.51,"d":"22,193.51"},{"v":11108.88,"d":"11,108.88"},null,null,{"v":-7442.879999999999,"d":"-7,442.88 "}]
[null,"dont revenus",{"v":553200.36,"d":"553,200.36"},{"v":438066.86,"d":"438,066.86"},{"v":484021.67,"d":"484,021.67"},null,null,{"v":-69178.69,"d":"-69,178.69 "}]
[]
[null,"Récapitulation générale",{"$f":"C2167+C2171+C2175+C2179+C2183+C2187+C2191+C2195+C2199+C2203","v":{"v":-29819.600000000093,"d":"-29,819.60 "}},{"v":50574.919999999984,"d":"50,574.92"},{"v":44181.130000000005,"d":"44,181.13"},null,null,{"v":74000.7300000001,"d":"74,000.73"}]
[null,"dont charges",{"v":741746.2000000001,"d":"741,746.20"},{"v":705378.7699999999,"d":"705,378.77"},{"v":813505.38,"d":"813,505.38"},null,null,{"v":71759.17999999993,"d":"71,759.18"}]
[null,"dont revenus",{"v":771565.7999999999,"d":"771,565.80"},{"v":654803.85,"d":"654,803.85"},{"v":769324.25,"d":"769,324.25"},null,null,{"v":-2241.54999999993,"d":"-2,241.55 "}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2211+1","v":2024},"Variation"]
["Damphreux-Lugnez",{"$nulls":4},363,{"$f":"'Base de données pop.'!C45","v":370},{"$f":"D2212-G2212","v":{"v":-370,"d":"-370 "}}]
[null,null,"Fusion Damphreux-Lugnez",null,null,"Damphreux-Lugnez",{"$f":"F2213","v":"Damphreux-Lugnez"},"Damphreux-Lungnez"]
[0,"Administration générale",{"$nulls":3},{"v":252038.78999999998,"d":"252,038.79"},{"v":157786,"d":"157,786.00"},{"$f":"G2214-F2214","v":{"v":-94252.78999999998,"d":"-94,252.79 "}}]
[null,"dont charges",{"$nulls":3},{"v":269089.79,"d":"269,089.79"},{"v":167459.15,"d":"167,459.15"},{"$f":"G2215-F2215","v":{"v":-101630.63999999998,"d":"-101,630.64 "}}]
[null,"dont revenus",{"$nulls":3},{"v":17051,"d":"17,051.00"},{"v":9673.15,"d":"9,673.15"},{"$f":"G2216-F2216","v":{"v":-7377.85,"d":"-7,377.85 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$nulls":3},{"v":7398.249999999996,"d":"7,398.25"},{"v":22459.21,"d":"22,459.21"},{"$f":"G2218-F2218","v":{"v":15060.960000000003,"d":"15,060.96"}}]
[null,"dont charges",{"$nulls":3},{"v":40126.45,"d":"40,126.45"},{"v":50896.11,"d":"50,896.11"},{"$f":"G2219-F2219","v":{"v":10769.660000000003,"d":"10,769.66"}}]
[null,"dont revenus",{"$nulls":3},{"v":32728.2,"d":"32,728.20"},{"v":28436.9,"d":"28,436.90"},{"$f":"G2220-F2220","v":{"v":-4291.299999999999,"d":"-4,291.30 "}}]
[]
[2,"Formation",{"$nulls":3},{"v":463319.52,"d":"463,319.52"},{"v":436425,"d":"436,425.00"},{"$f":"G2222-F2222","v":{"v":-26894.52000000002,"d":"-26,894.52 "}}]
[null,"dont charges",{"$nulls":3},{"v":463903.52,"d":"463,903.52"},{"v":437051,"d":"437,051.00"},{"$f":"G2223-F2223","v":{"v":-26852.52000000002,"d":"-26,852.52 "}}]
[null,"dont revenus",{"$nulls":3},{"v":584,"d":"584.00"},{"v":626,"d":"626.00"},{"$f":"G2224-F2224","v":{"v":42,"d":"42.00"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$nulls":3},{"v":22246.3,"d":"22,246.30"},{"v":30183.309999999998,"d":"30,183.31"},{"$f":"G2226-F2226","v":{"v":7937.009999999998,"d":"7,937.01"}}]
[null,"dont charges",{"$nulls":3},{"v":24638.3,"d":"24,638.30"},{"v":32882.31,"d":"32,882.31"},{"$f":"G2227-F2227","v":{"v":8244.009999999998,"d":"8,244.01"}}]
[null,"dont revenus",{"$nulls":3},{"v":2392,"d":"2,392.00"},{"v":2699,"d":"2,699.00"},{"$f":"G2228-F2228","v":{"v":307,"d":"307.00"}}]
[]
[4,"Santé",{"$nulls":3},{"v":2758.14,"d":"2,758.14"},{"v":2392.45,"d":"2,392.45"},{"$f":"G2230-F2230","v":{"v":-365.69000000000005,"d":"-365.69 "}}]
[null,"dont charges",{"$nulls":3},{"v":2758.14,"d":"2,758.14"},{"v":2392.45,"d":"2,392.45"},{"$f":"G2231-F2231","v":{"v":-365.69000000000005,"d":"-365.69 "}}]
[null,"dont revenus",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2232-F2232","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$nulls":3},{"v":294553.2,"d":"294,553.20"},{"v":302779.25,"d":"302,779.25"},{"$f":"G2234-F2234","v":{"v":8226.049999999988,"d":"8,226.05"}}]
[null,"dont charges",{"$nulls":3},{"v":304927.5,"d":"304,927.50"},{"v":304662.25,"d":"304,662.25"},{"$f":"G2235-F2235","v":{"v":-265.25,"d":"-265.25 "}}]
[null,"dont revenus",{"$nulls":3},{"v":10374.3,"d":"10,374.30"},{"v":1883,"d":"1,883.00"},{"$f":"G2236-F2236","v":{"v":-8491.3,"d":"-8,491.30 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$nulls":3},{"v":28718.14,"d":"28,718.14"},{"v":29449.89,"d":"29,449.89"},{"$f":"G2238-F2238","v":731.75}]
[null,"dont charges",{"$nulls":3},{"v":48536.74,"d":"48,536.74"},{"v":50279.64,"d":"50,279.64"},{"$f":"G2239-F2239","v":{"v":1742.9000000000015,"d":"1,742.90"}}]
[null,"dont revenus",{"$nulls":3},{"v":19818.6,"d":"19,818.60"},{"v":20829.75,"d":"20,829.75"},{"$f":"G2240-F2240","v":{"v":1011.1500000000015,"d":"1,011.15"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$nulls":3},{"v":-51585.67999999999,"d":"-51,585.68 "},{"v":38731.26000000001,"d":"38,731.26"},{"$f":"G2242-F2242","v":{"v":90316.94,"d":"90,316.94"}}]
[null,"dont charges",{"$nulls":3},{"v":212528.86,"d":"212,528.86"},{"v":287322.57,"d":"287,322.57"},{"$f":"G2243-F2243","v":{"v":74793.71000000002,"d":"74,793.71"}}]
[null,"dont revenus",{"$nulls":3},{"v":264114.54,"d":"264,114.54"},{"v":248591.31,"d":"248,591.31"},{"$f":"G2244-F2244","v":{"v":-15523.229999999981,"d":"-15,523.23 "}}]
[]
[8,"Economie publique",{"$nulls":3},{"v":2023.0599999999977,"d":"2,023.06"},{"v":-21947.5,"d":"-21,947.50 "},{"$f":"G2246-F2246","v":{"v":-23970.559999999998,"d":"-23,970.56 "}}]
[null,"dont charges",{"$nulls":3},{"v":202633.26,"d":"202,633.26"},{"v":168848.45,"d":"168,848.45"},{"$f":"G2247-F2247","v":{"v":-33784.81,"d":"-33,784.81 "}}]
[null,"dont revenus",{"$nulls":3},{"v":200610.2,"d":"200,610.20"},{"v":190795.95,"d":"190,795.95"},{"$f":"G2248-F2248","v":{"v":-9814.25,"d":"-9,814.25 "}}]
[]
[9,"Finances - Impôts",{"$nulls":3},{"v":-1456687.44,"d":"-1,456,687.44 "},{"v":-974562.3,"d":"-974,562.30 "},{"$f":"G2250-F2250","v":{"v":482125.1399999999,"d":"482,125.14"}}]
[null,"dont charges",{"$nulls":3},{"v":19339.34,"d":"19,339.34"},{"v":65885.62,"d":"65,885.62"},{"$f":"G2251-F2251","v":{"v":46546.28,"d":"46,546.28"}}]
[null,"dont revenus",{"$nulls":3},{"v":1476026.78,"d":"1,476,026.78"},{"v":1040447.92,"d":"1,040,447.92"},{"$f":"G2252-F2252","v":{"v":-435578.86,"d":"-435,578.86 "}}]
[]
[null,"Récapitulation générale",{"$nulls":3},{"v":-435217.71999999974,"d":"-435,217.72 "},{"v":23696.56999999995,"d":"23,696.57"},{"$f":"G2254-F2254","v":{"v":458914.2899999997,"d":"458,914.29"}}]
[null,"dont charges",{"$nulls":3},{"v":1588481.9000000004,"d":"1,588,481.90"},{"v":1567679.5499999998,"d":"1,567,679.55"},{"$f":"G2255-F2255","v":{"v":-20802.35000000056,"d":"-20,802.35 "}}]
[null,"dont revenus",{"$nulls":3},{"v":2023699.62,"d":"2,023,699.62"},{"v":1543982.98,"d":"1,543,982.98"},{"$f":"G2256-F2256","v":{"v":-479716.64000000013,"d":"-479,716.64 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2258+1","v":2024},"Variation"]
["Fahy",null,347,340,333,332,{"$f":"'Base de données pop.'!C46","v":337},{"$f":"G2259-C2259","v":{"v":-10,"d":"-10 "}}]
[null,null,"Fahy","Fahy","Fahy","Fahy",{"$f":"F2260","v":"Fahy"},{"$f":"G2260","v":"Fahy"}]
[0,"Administration générale",{"$f":"C2262-C2263","v":{"v":144649.88999999998,"d":"144,649.89"}},{"$f":"D2262-D2263","v":{"v":97318.54999999999,"d":"97,318.55"}},{"v":139087.63999999998,"d":"139,087.64"},{"v":176910.4,"d":"176,910.40"},{"v":153103.48,"d":"153,103.48"},{"$f":"G2261-C2261","v":{"v":8453.590000000026,"d":"8,453.59"}}]
[null,"dont charges",{"v":149836.34,"d":"149,836.34"},{"v":98916.4,"d":"98,916.40"},{"v":140761.49,"d":"140,761.49"},{"v":178000,"d":"178,000.00"},{"v":154523.53,"d":"154,523.53"},{"$f":"G2262-C2262","v":{"v":4687.190000000002,"d":"4,687.19"}}]
[null,"dont revenus",{"v":5186.45,"d":"5,186.45"},{"v":1597.85,"d":"1,597.85"},{"v":1673.85,"d":"1,673.85"},{"v":1089.6,"d":"1,089.60"},{"v":1420.05,"d":"1,420.05"},{"$f":"G2263-C2263","v":{"v":-3766.3999999999996,"d":"-3,766.40 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2266-C2267","v":{"v":33460.35,"d":"33,460.35"}},{"$f":"D2266-D2267","v":{"v":2.6999999999999886,"d":"2.70"}},{"v":39576.55,"d":"39,576.55"},{"v":24998.61,"d":"24,998.61"},{"v":25959.600000000006,"d":"25,959.60"},{"$f":"G2265-C2265","v":{"v":-7500.749999999993,"d":"-7,500.75 "}}]
[null,"dont charges",{"v":52451.5,"d":"52,451.50"},211.85,{"v":46986.15,"d":"46,986.15"},{"v":54866.68,"d":"54,866.68"},{"v":75900.41,"d":"75,900.41"},{"$f":"G2266-C2266","v":{"v":23448.910000000003,"d":"23,448.91"}}]
[null,"dont revenus",{"v":18991.15,"d":"18,991.15"},209.15,{"v":7409.6,"d":"7,409.60"},{"v":29868.07,"d":"29,868.07"},{"v":49940.81,"d":"49,940.81"},{"$f":"G2267-C2267","v":{"v":30949.659999999996,"d":"30,949.66"}}]
[]
[2,"Formation",{"$f":"C2270-C2271","v":{"v":439078.29,"d":"439,078.29"}},{"$f":"D2270-D2271","v":{"v":49423.6,"d":"49,423.60"}},{"v":435909.27,"d":"435,909.27"},{"v":430273.56999999995,"d":"430,273.57"},{"v":421951.03,"d":"421,951.03"},{"$f":"G2269-C2269","v":{"v":-17127.25999999995,"d":"-17,127.26 "}}]
[null,"dont charges",{"v":442293.69,"d":"442,293.69"},{"v":55239.5,"d":"55,239.50"},{"v":441924.32,"d":"441,924.32"},{"v":438489.97,"d":"438,489.97"},{"v":432702.33,"d":"432,702.33"},{"$f":"G2270-C2270","v":{"v":-9591.359999999986,"d":"-9,591.36 "}}]
[null,"dont revenus",{"v":3215.4,"d":"3,215.40"},{"v":5815.9,"d":"5,815.90"},{"v":6015.05,"d":"6,015.05"},{"v":8216.4,"d":"8,216.40"},{"v":10751.3,"d":"10,751.30"},{"$f":"G2271-C2271","v":{"v":7535.9,"d":"7,535.90"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2274-C2275","v":{"v":125085.65,"d":"125,085.65"}},{"$f":"D2274-D2275","v":{"v":63314.049999999996,"d":"63,314.05"}},{"v":146745.25,"d":"146,745.25"},{"v":145581.65,"d":"145,581.65"},{"v":63896.200000000004,"d":"63,896.20"},{"$f":"G2273-C2273","v":{"v":-61189.44999999999,"d":"-61,189.45 "}}]
[null,"dont charges",{"v":130311.65,"d":"130,311.65"},{"v":72982.4,"d":"72,982.40"},{"v":159575.6,"d":"159,575.60"},{"v":156588.65,"d":"156,588.65"},{"v":67788.85,"d":"67,788.85"},{"$f":"G2274-C2274","v":{"v":-62522.79999999999,"d":"-62,522.80 "}}]
[null,"dont revenus",{"v":5226,"d":"5,226.00"},{"v":9668.35,"d":"9,668.35"},{"v":12830.35,"d":"12,830.35"},{"v":11007,"d":"11,007.00"},{"v":3892.65,"d":"3,892.65"},{"$f":"G2275-C2275","v":{"v":-1333.35,"d":"-1,333.35 "}}]
[]
[4,"Santé",{"$f":"C2278-C2279","v":{"v":3871.51,"d":"3,871.51"}},{"$f":"D2278-D2279","v":{"v":1000,"d":"1,000.00"}},{"v":2473.93,"d":"2,473.93"},{"v":2248.72,"d":"2,248.72"},{"v":2454.82,"d":"2,454.82"},{"$f":"G2277-C2277","v":{"v":-1416.69,"d":"-1,416.69 "}}]
[null,"dont charges",{"v":3871.51,"d":"3,871.51"},{"v":1000,"d":"1,000.00"},{"v":2473.93,"d":"2,473.93"},{"v":2248.72,"d":"2,248.72"},{"v":2454.82,"d":"2,454.82"},{"$f":"G2278-C2278","v":{"v":-1416.69,"d":"-1,416.69 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2279-C2279","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2282-C2283","v":{"v":222755.5,"d":"222,755.50"}},{"$f":"D2282-D2283","v":{"v":57224.25,"d":"57,224.25"}},{"v":295382.5,"d":"295,382.50"},{"v":267314.45,"d":"267,314.45"},{"v":296249.95,"d":"296,249.95"},{"$f":"G2281-C2281","v":{"v":73494.45000000001,"d":"73,494.45"}}]
[null,"dont charges",{"v":258455.45,"d":"258,455.45"},{"v":57292.2,"d":"57,292.20"},{"v":297282.45,"d":"297,282.45"},{"v":286198.05,"d":"286,198.05"},{"v":298075.95,"d":"298,075.95"},{"$f":"G2282-C2282","v":{"v":39620.5,"d":"39,620.50"}}]
[null,"dont revenus",{"v":35699.95,"d":"35,699.95"},67.95,{"v":1899.95,"d":"1,899.95"},{"v":18883.6,"d":"18,883.60"},{"v":1826,"d":"1,826.00"},{"$f":"G2283-C2283","v":{"v":-33873.95,"d":"-33,873.95 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2286-C2287","v":{"v":87175.3,"d":"87,175.30"}},{"$f":"D2286-D2287","v":{"v":29830.75,"d":"29,830.75"}},{"v":80151.7,"d":"80,151.70"},{"v":54845.75,"d":"54,845.75"},{"v":85744.34999999999,"d":"85,744.35"},{"$f":"G2285-C2285","v":{"v":-1430.9500000000116,"d":"-1,430.95 "}}]
[null,"dont charges",{"v":107337.3,"d":"107,337.30"},{"v":29848.05,"d":"29,848.05"},{"v":96630.4,"d":"96,630.40"},{"v":71599.55,"d":"71,599.55"},{"v":102177.4,"d":"102,177.40"},{"$f":"G2286-C2286","v":{"v":-5159.900000000009,"d":"-5,159.90 "}}]
[null,"dont revenus",{"v":20162,"d":"20,162.00"},{"v":17.3,"d":"17.30"},{"v":16478.7,"d":"16,478.70"},{"v":16753.8,"d":"16,753.80"},{"v":16433.05,"d":"16,433.05"},{"$f":"G2287-C2287","v":{"v":-3728.9500000000007,"d":"-3,728.95 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2290-C2291","v":{"v":-29513.04999999999,"d":"-29,513.05 "}},{"$f":"D2290-D2291","v":{"v":-47880.96000000001,"d":"-47,880.96 "}},{"v":-80745.51999999999,"d":"-80,745.52 "},{"v":-22923.75,"d":"-22,923.75 "},{"v":-76542.59,"d":"-76,542.59 "},{"$f":"G2289-C2289","v":{"v":-47029.54000000001,"d":"-47,029.54 "}}]
[null,"dont charges",{"v":195715.25,"d":"195,715.25"},{"v":68843.79,"d":"68,843.79"},{"v":138294.26,"d":"138,294.26"},{"v":189065.75,"d":"189,065.75"},{"v":148305.73,"d":"148,305.73"},{"$f":"G2290-C2290","v":{"v":-47409.51999999999,"d":"-47,409.52 "}}]
[null,"dont revenus",{"v":225228.3,"d":"225,228.30"},{"v":116724.75,"d":"116,724.75"},{"v":219039.78,"d":"219,039.78"},{"v":211989.5,"d":"211,989.50"},{"v":224848.32,"d":"224,848.32"},{"$f":"G2291-C2291","v":{"v":-379.9799999999814,"d":"-379.98 "}}]
[]
[8,"Economie publique",{"$f":"C2294-C2295","v":{"v":8253.700000000004,"d":"8,253.70"}},{"$f":"D2294-D2295","v":{"v":-8285.75,"d":"-8,285.75 "}},{"v":-1055.3999999999978,"d":"-1,055.40 "},{"v":-7599.730000000001,"d":"-7,599.73 "},{"v":-11258.75,"d":"-11,258.75 "},{"$f":"G2293-C2293","v":{"v":-19512.450000000004,"d":"-19,512.45 "}}]
[null,"dont charges",{"v":46341.05,"d":"46,341.05"},{"v":3314.25,"d":"3,314.25"},{"v":18255.65,"d":"18,255.65"},{"v":12622.47,"d":"12,622.47"},{"v":14347.05,"d":"14,347.05"},{"$f":"G2294-C2294","v":{"v":-31994.000000000004,"d":"-31,994.00 "}}]
[null,"dont revenus",{"v":38087.35,"d":"38,087.35"},{"v":11600,"d":"11,600.00"},{"v":19311.05,"d":"19,311.05"},{"v":20222.2,"d":"20,222.20"},{"v":25605.8,"d":"25,605.80"},{"$f":"G2295-C2295","v":{"v":-12481.55,"d":"-12,481.55 "}}]
[]
[9,"Finances - Impôts",{"$f":"C2298-C2299","v":{"v":-1108506.19,"d":"-1,108,506.19 "}},{"$f":"D2298-D2299","v":{"v":-744748.12,"d":"-744,748.12 "}},{"v":-970198.48,"d":"-970,198.48 "},{"v":-1043442.81,"d":"-1,043,442.81 "},{"v":-1141399.3,"d":"-1,141,399.30 "},{"$f":"G2297-C2297","v":{"v":-32893.1100000001,"d":"-32,893.11 "}}]
[null,"dont charges",{"v":106032.81,"d":"106,032.81"},{"v":44380.64,"d":"44,380.64"},{"v":57006.8,"d":"57,006.80"},{"v":41084.49,"d":"41,084.49"},{"v":31807.32,"d":"31,807.32"},{"$f":"G2298-C2298","v":{"v":-74225.48999999999,"d":"-74,225.49 "}}]
[null,"dont revenus",{"v":1214539,"d":"1,214,539.00"},{"v":789128.76,"d":"789,128.76"},{"v":1027205.28,"d":"1,027,205.28"},{"v":1084527.3,"d":"1,084,527.30"},{"v":1173206.62,"d":"1,173,206.62"},{"$f":"G2299-C2299","v":{"v":-41332.37999999989,"d":"-41,332.38 "}}]
[]
[null,"Récapitulation générale",{"$f":"C2261+C2265+C2269+C2273+C2277+C2281+C2285+C2289+C2293+C2297","v":{"v":-73689.05000000005,"d":"-73,689.05 "}},{"v":-502800.93000000005,"d":"-502,800.93 "},{"v":87327.44000000018,"d":"87,327.44"},{"v":28206.85999999987,"d":"28,206.86"},{"v":-179841.20999999985,"d":"-179,841.21 "},{"$f":"G2301-C2301","v":{"v":-106152.1599999998,"d":"-106,152.16 "}}]
[null,"dont charges",{"v":1492646.5500000003,"d":"1,492,646.55"},{"v":432029.07999999996,"d":"432,029.08"},{"v":1399191.0499999998,"d":"1,399,191.05"},{"v":1430764.3299999998,"d":"1,430,764.33"},{"v":1328083.39,"d":"1,328,083.39"},{"$f":"G2302-C2302","v":{"v":-164563.16000000038,"d":"-164,563.16 "}}]
[null,"dont revenus",{"v":1566335.6,"d":"1,566,335.60"},{"v":934830.01,"d":"934,830.01"},{"v":1311863.61,"d":"1,311,863.61"},{"v":1402557.47,"d":"1,402,557.47"},{"v":1507924.6,"d":"1,507,924.60"},{"$f":"G2303-C2303","v":{"v":-58411,"d":"-58,411.00 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2305+1","v":2024},"Variation"]
["Fontenais",null,{"v":1690,"d":"1,690"},{"v":1697,"d":"1,697"},{"v":1674,"d":"1,674"},{"v":1647,"d":"1,647"},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"G2306-C2306","v":{"v":-58,"d":"-58 "}}]
[null,null,"Fontenais","Fontenais","Fontenais","Fontenais",{"$f":"F2307","v":"Fontenais"},{"$f":"G2307","v":"Fontenais"}]
[0,"Administration générale",{"$f":"C2309-C2310","v":{"v":479350.92999999993,"d":"479,350.93"}},{"$f":"D2309-D2310","v":{"v":452793.4,"d":"452,793.40"}},{"$f":"E2309-E2310","v":{"v":500225.8300000001,"d":"500,225.83"}},{"v":478250.12,"d":"478,250.12"},{"v":502952.59,"d":"502,952.59"},{"$f":"G2308-C2308","v":{"v":23601.66000000009,"d":"23,601.66"}}]
[null,"dont charges",{"v":529477.45,"d":"529,477.45"},{"v":517245.45,"d":"517,245.45"},{"v":537138.42,"d":"537,138.42"},{"v":519472.22,"d":"519,472.22"},{"v":548100.15,"d":"548,100.15"},{"$f":"G2309-C2309","v":{"v":18622.70000000007,"d":"18,622.70"}}]
[null,"dont revenus",{"v":50126.52,"d":"50,126.52"},{"v":64452.05,"d":"64,452.05"},{"v":36912.59,"d":"36,912.59"},{"v":41222.1,"d":"41,222.10"},{"v":45147.56,"d":"45,147.56"},{"$f":"G2310-C2310","v":{"v":-4978.959999999999,"d":"-4,978.96 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2313-C2314","v":{"v":-1608.8999999999942,"d":"-1,608.90 "}},{"$f":"D2313-D2314","v":{"v":16036.75,"d":"16,036.75"}},{"$f":"E2313-E2314","v":{"v":1507.4899999999907,"d":"1,507.49"}},{"v":-11608.809999999998,"d":"-11,608.81 "},{"v":-2921.1399999999994,"d":"-2,921.14 "},{"$f":"G2312-C2312","v":{"v":-1312.2400000000052,"d":"-1,312.24 "}}]
[null,"dont charges",{"v":114584.05,"d":"114,584.05"},{"v":136246.35,"d":"136,246.35"},{"v":122101.4,"d":"122,101.40"},{"v":115763.35,"d":"115,763.35"},{"v":125481.9,"d":"125,481.90"},{"$f":"G2313-C2313","v":{"v":10897.849999999991,"d":"10,897.85"}}]
[null,"dont revenus",{"v":116192.95,"d":"116,192.95"},{"v":120209.6,"d":"120,209.60"},{"v":120593.91,"d":"120,593.91"},{"v":127372.16,"d":"127,372.16"},{"v":128403.04,"d":"128,403.04"},{"$f":"G2314-C2314","v":{"v":12210.089999999997,"d":"12,210.09"}}]
[]
[2,"Formation",{"$f":"C2317-C2318","v":{"v":2344553.41,"d":"2,344,553.41"}},{"$f":"D2317-D2318","v":{"v":2374336.88,"d":"2,374,336.88"}},{"$f":"E2317-E2318","v":{"v":2372113.71,"d":"2,372,113.71"}},{"v":2431768.85,"d":"2,431,768.85"},{"v":2336300.3000000003,"d":"2,336,300.30"},{"$f":"G2316-C2316","v":{"v":-8253.10999999987,"d":"-8,253.11 "}}]
[null,"dont charges",{"v":2466827.41,"d":"2,466,827.41"},{"v":2506248.88,"d":"2,506,248.88"},{"v":2503369.23,"d":"2,503,369.23"},{"v":2540088.65,"d":"2,540,088.65"},{"v":2458242.7,"d":"2,458,242.70"},{"$f":"G2317-C2317","v":{"v":-8584.709999999963,"d":"-8,584.71 "}}]
[null,"dont revenus",{"v":122274,"d":"122,274.00"},{"v":131912,"d":"131,912.00"},{"v":131255.52,"d":"131,255.52"},{"v":108319.8,"d":"108,319.80"},{"v":121942.4,"d":"121,942.40"},{"$f":"G2318-C2318","v":{"v":-331.6000000000058,"d":"-331.60 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2321-C2322","v":{"v":120187.5,"d":"120,187.50"}},{"$f":"D2321-D2322","v":{"v":169909.15,"d":"169,909.15"}},{"$f":"E2321-E2322","v":{"v":150381.16,"d":"150,381.16"}},{"v":147276,"d":"147,276.00"},{"v":167063.91999999998,"d":"167,063.92"},{"$f":"G2320-C2320","v":{"v":46876.419999999984,"d":"46,876.42"}}]
[null,"dont charges",{"v":125362.5,"d":"125,362.50"},{"v":182989.15,"d":"182,989.15"},{"v":172609.51,"d":"172,609.51"},{"v":169963,"d":"169,963.00"},{"v":196234.06,"d":"196,234.06"},{"$f":"G2321-C2321","v":{"v":70871.56,"d":"70,871.56"}}]
[null,"dont revenus",{"v":5175,"d":"5,175.00"},{"v":13080,"d":"13,080.00"},{"v":22228.35,"d":"22,228.35"},{"v":22687,"d":"22,687.00"},{"v":29170.14,"d":"29,170.14"},{"$f":"G2322-C2322","v":{"v":23995.14,"d":"23,995.14"}}]
[]
[4,"Santé",{"$f":"C2325-C2326","v":{"v":22194,"d":"22,194.00"}},{"$f":"D2325-D2326","v":{"v":11232.77,"d":"11,232.77"}},{"$f":"E2325-E2326","v":{"v":12578.8,"d":"12,578.80"}},{"v":22202.7,"d":"22,202.70"},{"v":22562.35,"d":"22,562.35"},{"$f":"G2324-C2324","v":{"v":368.34999999999854,"d":"368.35"}}]
[null,"dont charges",{"v":22344,"d":"22,344.00"},{"v":21232.77,"d":"21,232.77"},{"v":22578.8,"d":"22,578.80"},{"v":22202.7,"d":"22,202.70"},{"v":22562.35,"d":"22,562.35"},{"$f":"G2325-C2325","v":{"v":218.34999999999854,"d":"218.35"}}]
[null,"dont revenus",{"v":150,"d":"150.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2326-C2326","v":{"v":-150,"d":"-150.00 "}}]
[]
[5,"Prévoyance sociale",{"$f":"C2329-C2330","v":{"v":1338033.5,"d":"1,338,033.50"}},{"$f":"D2329-D2330","v":{"v":1364071.25,"d":"1,364,071.25"}},{"$f":"E2329-E2330","v":{"v":1357964.3499999999,"d":"1,357,964.35"}},{"v":1390686.5999999999,"d":"1,390,686.60"},{"v":1759596.55,"d":"1,759,596.55"},{"$f":"G2328-C2328","v":{"v":421563.05000000005,"d":"421,563.05"}}]
[null,"dont charges",{"v":1658365.62,"d":"1,658,365.62"},{"v":1724940.5,"d":"1,724,940.50"},{"v":1571883.45,"d":"1,571,883.45"},{"v":1658376.15,"d":"1,658,376.15"},{"v":1905928.2,"d":"1,905,928.20"},{"$f":"G2329-C2329","v":{"v":247562.57999999984,"d":"247,562.58"}}]
[null,"dont revenus",{"v":320332.12,"d":"320,332.12"},{"v":360869.25,"d":"360,869.25"},{"v":213919.1,"d":"213,919.10"},{"v":267689.55,"d":"267,689.55"},{"v":146331.65,"d":"146,331.65"},{"$f":"G2330-C2330","v":{"v":-174000.47,"d":"-174,000.47 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2333-C2334","v":{"v":532371.0499999999,"d":"532,371.05"}},{"$f":"D2333-D2334","v":{"v":527895.45,"d":"527,895.45"}},{"$f":"E2333-E2334","v":{"v":553576.45,"d":"553,576.45"}},{"v":543970.6599999999,"d":"543,970.66"},{"v":606465.0499999999,"d":"606,465.05"},{"$f":"G2332-C2332","v":{"v":74094,"d":"74,094.00"}}]
[null,"dont charges",{"v":693615.7,"d":"693,615.70"},{"v":681356.25,"d":"681,356.25"},{"v":727241.75,"d":"727,241.75"},{"v":716043.36,"d":"716,043.36"},{"v":786905.2,"d":"786,905.20"},{"$f":"G2333-C2333","v":{"v":93289.5,"d":"93,289.50"}}]
[null,"dont revenus",{"v":161244.65,"d":"161,244.65"},{"v":153460.8,"d":"153,460.80"},{"v":173665.3,"d":"173,665.30"},{"v":172072.7,"d":"172,072.70"},{"v":180440.15,"d":"180,440.15"},{"$f":"G2334-C2334","v":{"v":19195.5,"d":"19,195.50"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2337-C2338","v":{"v":21633.350000000093,"d":"21,633.35"}},{"$f":"D2337-D2338","v":{"v":31741,"d":"31,741.00"}},{"$f":"E2337-E2338","v":{"v":-53094.28000000003,"d":"-53,094.28 "}},{"v":25281.060000000056,"d":"25,281.06"},{"v":33999.54000000004,"d":"33,999.54"},{"$f":"G2336-C2336","v":{"v":12366.189999999944,"d":"12,366.19"}}]
[null,"dont charges",{"v":757144.55,"d":"757,144.55"},{"v":810385.55,"d":"810,385.55"},{"v":781184.25,"d":"781,184.25"},{"v":794136.52,"d":"794,136.52"},{"v":782819.05,"d":"782,819.05"},{"$f":"G2337-C2337","v":{"v":25674.5,"d":"25,674.50"}}]
[null,"dont revenus",{"v":735511.2,"d":"735,511.20"},{"v":778644.55,"d":"778,644.55"},{"v":834278.53,"d":"834,278.53"},{"v":768855.46,"d":"768,855.46"},{"v":748819.51,"d":"748,819.51"},{"$f":"G2338-C2338","v":{"v":13308.310000000056,"d":"13,308.31"}}]
[]
[8,"Economie publique",{"$f":"C2341-C2342","v":{"v":121300.54000000001,"d":"121,300.54"}},{"$f":"D2341-D2342","v":{"v":80686.09,"d":"80,686.09"}},{"$f":"E2341-E2342","v":{"v":5893.970000000001,"d":"5,893.97"}},{"v":25984.660000000033,"d":"25,984.66"},{"v":-1205.1500000000233,"d":"-1,205.15 "},{"$f":"G2340-C2340","v":{"v":-122505.69000000003,"d":"-122,505.69 "}}]
[null,"dont charges",{"v":143905.54,"d":"143,905.54"},{"v":82141.41,"d":"82,141.41"},{"v":158712.09,"d":"158,712.09"},{"v":337302.45,"d":"337,302.45"},{"v":415656.6,"d":"415,656.60"},{"$f":"G2341-C2341","v":{"v":271751.05999999994,"d":"271,751.06"}}]
[null,"dont revenus",{"v":22605,"d":"22,605.00"},{"v":1455.32,"d":"1,455.32"},{"v":152818.12,"d":"152,818.12"},{"v":311317.79,"d":"311,317.79"},{"v":416861.75,"d":"416,861.75"},{"$f":"G2342-C2342","v":{"v":394256.75,"d":"394,256.75"}}]
[]
[9,"Finances - Impôts",{"$f":"C2345-C2346","v":{"v":-5018808.81,"d":"-5,018,808.81 "}},{"$f":"D2345-D2346","v":{"v":-5028702.74,"d":"-5,028,702.74 "}},{"$f":"E2345-E2346","v":{"v":-4901147.48,"d":"-4,901,147.48 "}},{"v":-5053811.84,"d":"-5,053,811.84 "},{"v":-5424814.01,"d":"-5,424,814.01 "},{"$f":"G2344-C2344","v":{"v":-406005.2000000002,"d":"-406,005.20 "}}]
[null,"dont charges",{"v":563407.78,"d":"563,407.78"},{"v":676757,"d":"676,757.00"},{"v":525193.39,"d":"525,193.39"},{"v":683018.21,"d":"683,018.21"},{"v":413501.01,"d":"413,501.01"},{"$f":"G2345-C2345","v":{"v":-149906.77000000002,"d":"-149,906.77 "}}]
[null,"dont revenus",{"v":5582216.59,"d":"5,582,216.59"},{"v":5705459.74,"d":"5,705,459.74"},{"v":5426340.87,"d":"5,426,340.87"},{"v":5736830.05,"d":"5,736,830.05"},{"v":5838315.02,"d":"5,838,315.02"},{"$f":"G2346-C2346","v":{"v":256098.4299999997,"d":"256,098.43"}}]
[]
[null,"Récapitulation générale",{"$f":"C2308+C2312+C2316+C2320+C2324+C2328+C2332+C2336+C2340+C2344","v":{"v":-40793.4299999997,"d":"-40,793.43 "}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2348-C2348","v":{"v":40793.4299999997,"d":"40,793.43"}}]
[null,"dont charges",{"v":7075034.600000001,"d":"7,075,034.60"},{"v":7339543.31,"d":"7,339,543.31"},{"v":7122012.289999999,"d":"7,122,012.29"},{"v":7556366.610000001,"d":"7,556,366.61"},{"v":7655431.22,"d":"7,655,431.22"},{"$f":"G2349-C2349","v":{"v":580396.6199999992,"d":"580,396.62"}}]
[null,"dont revenus",{"v":7115828.029999999,"d":"7,115,828.03"},{"v":7339543.3100000005,"d":"7,339,543.31"},{"v":7122012.29,"d":"7,122,012.29"},{"v":7556366.609999999,"d":"7,556,366.61"},{"v":7655431.22,"d":"7,655,431.22"},{"$f":"G2350-C2350","v":{"v":539603.1900000004,"d":"539,603.19"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2352+1","v":2024},"Variation"]
["Grandfontaine",null,387,390,391,381,{"$f":"'Base de données pop.'!C48","v":378},{"$f":"G2353-C2353","v":{"v":-9,"d":"-9 "}}]
[null,null,"Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine",{"$f":"F2354","v":"Grandfontaine"},{"$f":"G2354","v":"Grandfontaine"}]
[0,"Administration générale",{"$f":"C2356-C2357","v":{"v":131496.80000000002,"d":"131,496.80"}},{"$f":"D2356-D2357","v":{"v":122414.96999999999,"d":"122,414.97"}},{"v":133735.29,"d":"133,735.29"},{"v":129590.54999999999,"d":"129,590.55"},{"v":130833.75,"d":"130,833.75"},{"$f":"G2355-C2355","v":{"v":-663.0500000000175,"d":"-663.05 "}}]
[null,"dont charges",{"v":145693.35,"d":"145,693.35"},{"v":147779.77,"d":"147,779.77"},{"v":160980.39,"d":"160,980.39"},{"v":157160.65,"d":"157,160.65"},{"v":156345.75,"d":"156,345.75"},{"$f":"G2356-C2356","v":{"v":10652.399999999994,"d":"10,652.40"}}]
[null,"dont revenus",{"v":14196.55,"d":"14,196.55"},{"v":25364.8,"d":"25,364.80"},{"v":27245.1,"d":"27,245.10"},{"v":27570.1,"d":"27,570.10"},{"v":25512,"d":"25,512.00"},{"$f":"G2357-C2357","v":{"v":11315.45,"d":"11,315.45"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2360-C2361","v":{"v":-10940.079999999994,"d":"-10,940.08 "}},{"$f":"D2360-D2361","v":{"v":-11018.300000000003,"d":"-11,018.30 "}},{"v":-8923.000000000004,"d":"-8,923.00 "},{"v":-7922.18,"d":"-7,922.18 "},{"v":5459.540000000001,"d":"5,459.54"},{"$f":"G2359-C2359","v":{"v":16399.619999999995,"d":"16,399.62"}}]
[null,"dont charges",{"v":33259.12,"d":"33,259.12"},{"v":29644.85,"d":"29,644.85"},{"v":30989.8,"d":"30,989.80"},{"v":39501.6,"d":"39,501.60"},{"v":50725.69,"d":"50,725.69"},{"$f":"G2360-C2360","v":{"v":17466.57,"d":"17,466.57"}}]
[null,"dont revenus",{"v":44199.2,"d":"44,199.20"},{"v":40663.15,"d":"40,663.15"},{"v":39912.8,"d":"39,912.80"},{"v":47423.78,"d":"47,423.78"},{"v":45266.15,"d":"45,266.15"},{"$f":"G2361-C2361","v":{"v":1066.9500000000044,"d":"1,066.95"}}]
[]
[2,"Formation",{"$f":"C2364-C2365","v":{"v":495653.82,"d":"495,653.82"}},{"$f":"D2364-D2365","v":{"v":524583.49,"d":"524,583.49"}},{"v":469157.08,"d":"469,157.08"},{"v":535244.8,"d":"535,244.80"},{"v":484569.29000000004,"d":"484,569.29"},{"$f":"G2363-C2363","v":{"v":-11084.52999999997,"d":"-11,084.53 "}}]
[null,"dont charges",{"v":711655.12,"d":"711,655.12"},{"v":701327.6,"d":"701,327.60"},{"v":637367.28,"d":"637,367.28"},{"v":734539.4,"d":"734,539.40"},{"v":692399.05,"d":"692,399.05"},{"$f":"G2364-C2364","v":{"v":-19256.06999999995,"d":"-19,256.07 "}}]
[null,"dont revenus",{"v":216001.3,"d":"216,001.30"},{"v":176744.11,"d":"176,744.11"},{"v":168210.2,"d":"168,210.20"},{"v":199294.6,"d":"199,294.60"},{"v":207829.76,"d":"207,829.76"},{"$f":"G2365-C2365","v":{"v":-8171.539999999979,"d":"-8,171.54 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2368-C2369","v":{"v":13827.05,"d":"13,827.05"}},{"$f":"D2368-D2369","v":{"v":22355.93,"d":"22,355.93"}},{"v":26621.15,"d":"26,621.15"},{"v":30451.18,"d":"30,451.18"},{"v":25317.65,"d":"25,317.65"},{"$f":"G2367-C2367","v":{"v":11490.600000000002,"d":"11,490.60"}}]
[null,"dont charges",{"v":14027.05,"d":"14,027.05"},{"v":22355.93,"d":"22,355.93"},{"v":27050.15,"d":"27,050.15"},{"v":30770.18,"d":"30,770.18"},{"v":25926.65,"d":"25,926.65"},{"$f":"G2368-C2368","v":{"v":11899.600000000002,"d":"11,899.60"}}]
[null,"dont revenus",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":429,"d":"429.00"},{"v":319,"d":"319.00"},{"v":609,"d":"609.00"},{"$f":"G2369-C2369","v":{"v":409,"d":"409.00"}}]
[]
[4,"Santé",{"$f":"C2372-C2373","v":{"v":5896.7,"d":"5,896.70"}},{"$f":"D2372-D2373","v":{"v":5749.96,"d":"5,749.96"}},{"v":3159.93,"d":"3,159.93"},{"v":2925.99,"d":"2,925.99"},{"v":3520.4300000000003,"d":"3,520.43"},{"$f":"G2371-C2371","v":{"v":-2376.2699999999995,"d":"-2,376.27 "}}]
[null,"dont charges",{"v":5944.7,"d":"5,944.70"},{"v":6499.96,"d":"6,499.96"},{"v":3159.93,"d":"3,159.93"},{"v":2925.99,"d":"2,925.99"},{"v":4195.43,"d":"4,195.43"},{"$f":"G2372-C2372","v":{"v":-1749.2699999999995,"d":"-1,749.27 "}}]
[null,"dont revenus",{"v":48,"d":"48.00"},{"v":750,"d":"750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":675,"d":"675.00"},{"$f":"G2373-C2373","v":{"v":627,"d":"627.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2376-C2377","v":{"v":295124.44999999995,"d":"295,124.45"}},{"$f":"D2376-D2377","v":{"v":321765.64999999997,"d":"321,765.65"}},{"v":286311.9,"d":"286,311.90"},{"v":317864.5,"d":"317,864.50"},{"v":393019.15,"d":"393,019.15"},{"$f":"G2375-C2375","v":{"v":97894.70000000007,"d":"97,894.70"}}]
[null,"dont charges",{"v":313235.35,"d":"313,235.35"},{"v":324832.05,"d":"324,832.05"},{"v":305873.9,"d":"305,873.90"},{"v":324148.1,"d":"324,148.10"},{"v":459072.9,"d":"459,072.90"},{"$f":"G2376-C2376","v":{"v":145837.55000000005,"d":"145,837.55"}}]
[null,"dont revenus",{"v":18110.9,"d":"18,110.90"},{"v":3066.4,"d":"3,066.40"},{"v":19562,"d":"19,562.00"},{"v":6283.6,"d":"6,283.60"},{"v":66053.75,"d":"66,053.75"},{"$f":"G2377-C2377","v":{"v":47942.85,"d":"47,942.85"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2380-C2381","v":{"v":60835.75,"d":"60,835.75"}},{"$f":"D2380-D2381","v":{"v":66842.75,"d":"66,842.75"}},{"v":42758.850000000006,"d":"42,758.85"},{"v":57342.149999999994,"d":"57,342.15"},{"v":60966.200000000004,"d":"60,966.20"},{"$f":"G2379-C2379","v":{"v":130.45000000000437,"d":"130.45"}}]
[null,"dont charges",{"v":81413.75,"d":"81,413.75"},{"v":91435.95,"d":"91,435.95"},{"v":62737.9,"d":"62,737.90"},{"v":75454.15,"d":"75,454.15"},{"v":83651.05,"d":"83,651.05"},{"$f":"G2380-C2380","v":{"v":2237.300000000003,"d":"2,237.30"}}]
[null,"dont revenus",{"v":20578,"d":"20,578.00"},{"v":24593.2,"d":"24,593.20"},{"v":19979.05,"d":"19,979.05"},{"v":18112,"d":"18,112.00"},{"v":22684.85,"d":"22,684.85"},{"$f":"G2381-C2381","v":{"v":2106.8499999999985,"d":"2,106.85"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2384-C2385","v":{"v":-116028.4,"d":"-116,028.40 "}},{"$f":"D2384-D2385","v":{"v":-125854.30000000002,"d":"-125,854.30 "}},{"v":-95140.60000000003,"d":"-95,140.60 "},{"v":29266.95000000001,"d":"29,266.95"},{"v":-15839.550000000047,"d":"-15,839.55 "},{"$f":"G2383-C2383","v":{"v":100188.84999999995,"d":"100,188.85"}}]
[null,"dont charges",{"v":168584.85,"d":"168,584.85"},{"v":165274.03,"d":"165,274.03"},{"v":194133.55,"d":"194,133.55"},{"v":414260.99,"d":"414,260.99"},{"v":327998.98,"d":"327,998.98"},{"$f":"G2384-C2384","v":{"v":159414.12999999998,"d":"159,414.13"}}]
[null,"dont revenus",{"v":284613.25,"d":"284,613.25"},{"v":291128.33,"d":"291,128.33"},{"v":289274.15,"d":"289,274.15"},{"v":384994.04,"d":"384,994.04"},{"v":343838.53,"d":"343,838.53"},{"$f":"G2385-C2385","v":{"v":59225.28000000003,"d":"59,225.28"}}]
[]
[8,"Economie publique",{"$f":"C2388-C2389","v":{"v":25231.04,"d":"25,231.04"}},{"$f":"D2388-D2389","v":{"v":11534.75,"d":"11,534.75"}},{"v":-19733.05,"d":"-19,733.05 "},{"v":-44292.159999999996,"d":"-44,292.16 "},{"v":-10107.099999999999,"d":"-10,107.10 "},{"$f":"G2387-C2387","v":{"v":-35338.14,"d":"-35,338.14 "}}]
[null,"dont charges",{"v":40291.69,"d":"40,291.69"},{"v":30459.85,"d":"30,459.85"},{"v":15259.8,"d":"15,259.80"},{"v":28541.71,"d":"28,541.71"},{"v":17344.75,"d":"17,344.75"},{"$f":"G2388-C2388","v":{"v":-22946.940000000002,"d":"-22,946.94 "}}]
[null,"dont revenus",{"v":15060.65,"d":"15,060.65"},{"v":18925.1,"d":"18,925.10"},{"v":34992.85,"d":"34,992.85"},{"v":72833.87,"d":"72,833.87"},{"v":27451.85,"d":"27,451.85"},{"$f":"G2389-C2389","v":{"v":12391.199999999999,"d":"12,391.20"}}]
[]
[9,"Finances - Impôts",{"$f":"C2392-C2393","v":{"v":-1061975.18,"d":"-1,061,975.18 "}},{"$f":"D2392-D2393","v":{"v":-1060401.16,"d":"-1,060,401.16 "}},{"v":-969126.1900000001,"d":"-969,126.19 "},{"v":-1056802.94,"d":"-1,056,802.94 "},{"v":-1145210.2799999998,"d":"-1,145,210.28 "},{"$f":"G2391-C2391","v":{"v":-83235.09999999986,"d":"-83,235.10 "}}]
[null,"dont charges",{"v":229180.95,"d":"229,180.95"},{"v":93470.86,"d":"93,470.86"},{"v":47076.83,"d":"47,076.83"},{"v":54752.99,"d":"54,752.99"},{"v":115467.61,"d":"115,467.61"},{"$f":"G2392-C2392","v":{"v":-113713.34000000001,"d":"-113,713.34 "}}]
[null,"dont revenus",{"v":1291156.13,"d":"1,291,156.13"},{"v":1153872.02,"d":"1,153,872.02"},{"v":1016203.02,"d":"1,016,203.02"},{"v":1111555.93,"d":"1,111,555.93"},{"v":1260677.89,"d":"1,260,677.89"},{"$f":"G2393-C2393","v":{"v":-30478.23999999999,"d":"-30,478.24 "}}]
[]
[null,"Récapitulation générale",{"$f":"C2355+C2359+C2363+C2367+C2371+C2375+C2379+C2383+C2387+C2391","v":{"v":-160878.04999999993,"d":"-160,878.05 "}},{"v":-122026.26000000001,"d":"-122,026.26 "},{"v":-131178.64,"d":"-131,178.64 "},{"v":-6331.159999999916,"d":"-6,331.16 "},{"v":-67470.91999999969,"d":"-67,470.92 "},{"$f":"G2395-C2395","v":{"v":93407.13000000024,"d":"93,407.13"}}]
[null,"dont charges",{"v":1743285.93,"d":"1,743,285.93"},{"v":1613080.85,"d":"1,613,080.85"},{"v":1484629.5300000003,"d":"1,484,629.53"},{"v":1862055.7599999998,"d":"1,862,055.76"},{"v":1933127.8600000003,"d":"1,933,127.86"},{"$f":"G2396-C2396","v":{"v":189841.9300000004,"d":"189,841.93"}}]
[null,"dont revenus",{"v":1904163.98,"d":"1,904,163.98"},{"v":1735107.1099999999,"d":"1,735,107.11"},{"v":1615808.17,"d":"1,615,808.17"},{"v":1868386.92,"d":"1,868,386.92"},{"v":2000598.7799999998,"d":"2,000,598.78"},{"$f":"G2397-C2397","v":{"v":96434.79999999981,"d":"96,434.80"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2399+1","v":2024},"Variation"]
["Haute-Ajoie",null,{"v":1096,"d":"1,096"},{"v":1073,"d":"1,073"},{"v":1052,"d":"1,052"},{"v":1057,"d":"1,057"},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"G2400-C2400","v":{"v":-32,"d":"-32 "}}]
[null,null,"Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie",{"$f":"F2401","v":"Haute-Ajoie"},"Haute-Ajoie"]
[0,"Administration générale",{"$f":"C2403-C2404","v":{"v":553052.1000000001,"d":"553,052.10"}},{"$f":"D2403-D2404","v":{"v":546221.71,"d":"546,221.71"}},{"v":512777.91000000003,"d":"512,777.91"},{"v":500321.47,"d":"500,321.47"},{"v":498258.89999999997,"d":"498,258.90"},{"$f":"G2402-C2402","v":{"v":-54793.20000000013,"d":"-54,793.20 "}}]
[null,"dont charges",{"v":619205.3,"d":"619,205.30"},{"v":653385.07,"d":"653,385.07"},{"v":619057.77,"d":"619,057.77"},{"v":615476.69,"d":"615,476.69"},{"v":603397.32,"d":"603,397.32"},{"$f":"G2403-C2403","v":{"v":-15807.980000000098,"d":"-15,807.98 "}}]
[null,"dont revenus",{"v":66153.2,"d":"66,153.20"},{"v":107163.36,"d":"107,163.36"},{"v":106279.86,"d":"106,279.86"},{"v":115155.22,"d":"115,155.22"},{"v":105138.42,"d":"105,138.42"},{"$f":"G2404-C2404","v":{"v":38985.22,"d":"38,985.22"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2407-C2408","v":{"v":33103.53,"d":"33,103.53"}},{"$f":"D2407-D2408","v":{"v":26366.33,"d":"26,366.33"}},{"v":-10543.580000000002,"d":"-10,543.58 "},{"v":-26391.24000000002,"d":"-26,391.24 "},{"v":-8184.559999999998,"d":"-8,184.56 "},{"$f":"G2406-C2406","v":{"v":-41288.09,"d":"-41,288.09 "}}]
[null,"dont charges",{"v":132309.03,"d":"132,309.03"},{"v":134694.09,"d":"134,694.09"},{"v":120786.08,"d":"120,786.08"},{"v":147318.11,"d":"147,318.11"},{"v":136346.47,"d":"136,346.47"},{"$f":"G2407-C2407","v":{"v":4037.4400000000023,"d":"4,037.44"}}]
[null,"dont revenus",{"v":99205.5,"d":"99,205.50"},{"v":108327.76,"d":"108,327.76"},{"v":131329.66,"d":"131,329.66"},{"v":173709.35,"d":"173,709.35"},{"v":144531.03,"d":"144,531.03"},{"$f":"G2408-C2408","v":{"v":45325.53,"d":"45,325.53"}}]
[]
[2,"Formation",{"$f":"C2411-C2412","v":{"v":1385738.32,"d":"1,385,738.32"}},{"$f":"D2411-D2412","v":{"v":1395399.5299999998,"d":"1,395,399.53"}},{"v":1351036.4000000001,"d":"1,351,036.40"},{"v":1378840.77,"d":"1,378,840.77"},{"v":1370914.9100000001,"d":"1,370,914.91"},{"$f":"G2410-C2410","v":{"v":-14823.409999999916,"d":"-14,823.41 "}}]
[null,"dont charges",{"v":1424054.47,"d":"1,424,054.47"},{"v":1436691.63,"d":"1,436,691.63"},{"v":1395978.84,"d":"1,395,978.84"},{"v":1430374.61,"d":"1,430,374.61"},{"v":1420996.29,"d":"1,420,996.29"},{"$f":"G2411-C2411","v":{"v":-3058.179999999935,"d":"-3,058.18 "}}]
[null,"dont revenus",{"v":38316.15,"d":"38,316.15"},{"v":41292.1,"d":"41,292.10"},{"v":44942.44,"d":"44,942.44"},{"v":51533.84,"d":"51,533.84"},{"v":50081.38,"d":"50,081.38"},{"$f":"G2412-C2412","v":{"v":11765.229999999996,"d":"11,765.23"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2415-C2416","v":{"v":138368.52,"d":"138,368.52"}},{"$f":"D2415-D2416","v":{"v":104362.93999999999,"d":"104,362.94"}},{"v":115988.37,"d":"115,988.37"},{"v":70751.9,"d":"70,751.90"},{"v":79651.83,"d":"79,651.83"},{"$f":"G2414-C2414","v":{"v":-58716.68999999999,"d":"-58,716.69 "}}]
[null,"dont charges",{"v":143676.52,"d":"143,676.52"},{"v":119051.04,"d":"119,051.04"},{"v":131981.37,"d":"131,981.37"},{"v":94475.05,"d":"94,475.05"},{"v":103603.28,"d":"103,603.28"},{"$f":"G2415-C2415","v":{"v":-40073.23999999999,"d":"-40,073.24 "}}]
[null,"dont revenus",{"v":5308,"d":"5,308.00"},{"v":14688.1,"d":"14,688.10"},{"v":15993,"d":"15,993.00"},{"v":23723.15,"d":"23,723.15"},{"v":23951.45,"d":"23,951.45"},{"$f":"G2416-C2416","v":{"v":18643.45,"d":"18,643.45"}}]
[]
[4,"Santé",{"$f":"C2419-C2420","v":{"v":15054.92,"d":"15,054.92"}},{"$f":"D2419-D2420","v":{"v":5787.9,"d":"5,787.90"}},{"v":7138.04,"d":"7,138.04"},{"v":8948.95,"d":"8,948.95"},{"v":7634.32,"d":"7,634.32"},{"$f":"G2418-C2418","v":{"v":-7420.6,"d":"-7,420.60 "}}]
[null,"dont charges",{"v":15054.92,"d":"15,054.92"},{"v":5787.9,"d":"5,787.90"},{"v":7138.04,"d":"7,138.04"},{"v":8948.95,"d":"8,948.95"},{"v":7634.32,"d":"7,634.32"},{"$f":"G2419-C2419","v":{"v":-7420.6,"d":"-7,420.60 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2420-C2420","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2423-C2424","v":{"v":841916.3200000001,"d":"841,916.32"}},{"$f":"D2423-D2424","v":{"v":815457.5199999999,"d":"815,457.52"}},{"v":885797.3300000001,"d":"885,797.33"},{"v":1138102.46,"d":"1,138,102.46"},{"v":994947,"d":"994,947.00"},{"$f":"G2422-C2422","v":{"v":153030.67999999993,"d":"153,030.68"}}]
[null,"dont charges",{"v":1647332.11,"d":"1,647,332.11"},{"v":1733908.18,"d":"1,733,908.18"},{"v":1791980.77,"d":"1,791,980.77"},{"v":1837408.44,"d":"1,837,408.44"},{"v":1831034.46,"d":"1,831,034.46"},{"$f":"G2423-C2423","v":{"v":183702.34999999986,"d":"183,702.35"}}]
[null,"dont revenus",{"v":805415.79,"d":"805,415.79"},{"v":918450.66,"d":"918,450.66"},{"v":906183.44,"d":"906,183.44"},{"v":699305.98,"d":"699,305.98"},{"v":836087.46,"d":"836,087.46"},{"$f":"G2424-C2424","v":{"v":30671.669999999925,"d":"30,671.67"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2427-C2428","v":{"v":494303.61,"d":"494,303.61"}},{"$f":"D2427-D2428","v":{"v":515288.48000000004,"d":"515,288.48"}},{"v":528877.85,"d":"528,877.85"},{"v":504898.33999999997,"d":"504,898.34"},{"v":555858.16,"d":"555,858.16"},{"$f":"G2426-C2426","v":{"v":61554.55000000005,"d":"61,554.55"}}]
[null,"dont charges",{"v":610690.58,"d":"610,690.58"},{"v":638822.9,"d":"638,822.90"},{"v":640912.71,"d":"640,912.71"},{"v":609874.32,"d":"609,874.32"},{"v":805191.64,"d":"805,191.64"},{"$f":"G2427-C2427","v":{"v":194501.06000000006,"d":"194,501.06"}}]
[null,"dont revenus",{"v":116386.97,"d":"116,386.97"},{"v":123534.42,"d":"123,534.42"},{"v":112034.86,"d":"112,034.86"},{"v":104975.98,"d":"104,975.98"},{"v":249333.48,"d":"249,333.48"},{"$f":"G2428-C2428","v":{"v":132946.51,"d":"132,946.51"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2431-C2432","v":{"v":30939.219999999972,"d":"30,939.22"}},{"$f":"D2431-D2432","v":{"v":-45454.71999999997,"d":"-45,454.72 "}},{"v":-65771.52000000002,"d":"-65,771.52 "},{"v":-2755.95000000007,"d":"-2,755.95 "},{"v":33796.70999999996,"d":"33,796.71"},{"$f":"G2430-C2430","v":{"v":2857.4899999999907,"d":"2,857.49"}}]
[null,"dont charges",{"v":718761.48,"d":"718,761.48"},{"v":656284.78,"d":"656,284.78"},{"v":622100.16,"d":"622,100.16"},{"v":687345.58,"d":"687,345.58"},{"v":840222.02,"d":"840,222.02"},{"$f":"G2431-C2431","v":{"v":121460.54000000004,"d":"121,460.54"}}]
[null,"dont revenus",{"v":687822.26,"d":"687,822.26"},{"v":701739.5,"d":"701,739.50"},{"v":687871.68,"d":"687,871.68"},{"v":690101.53,"d":"690,101.53"},{"v":806425.31,"d":"806,425.31"},{"$f":"G2432-C2432","v":{"v":118603.05000000005,"d":"118,603.05"}}]
[]
[8,"Economie publique",{"$f":"C2435-C2436","v":{"v":-163747.65,"d":"-163,747.65 "}},{"$f":"D2435-D2436","v":{"v":-116862.66,"d":"-116,862.66 "}},{"v":-155767.9,"d":"-155,767.90 "},{"v":-183373.97,"d":"-183,373.97 "},{"v":-205843.90999999997,"d":"-205,843.91 "},{"$f":"G2434-C2434","v":{"v":-42096.25999999998,"d":"-42,096.26 "}}]
[null,"dont charges",{"v":83151.5,"d":"83,151.50"},{"v":112231.19,"d":"112,231.19"},{"v":133726.85,"d":"133,726.85"},{"v":139684.03,"d":"139,684.03"},{"v":116813.44,"d":"116,813.44"},{"$f":"G2435-C2435","v":{"v":33661.94,"d":"33,661.94"}}]
[null,"dont revenus",{"v":246899.15,"d":"246,899.15"},{"v":229093.85,"d":"229,093.85"},{"v":289494.75,"d":"289,494.75"},{"v":323058,"d":"323,058.00"},{"v":322657.35,"d":"322,657.35"},{"$f":"G2436-C2436","v":{"v":75758.19999999998,"d":"75,758.20"}}]
[]
[9,"Finances - Impôts",{"$f":"C2439-C2440","v":{"v":-3380782.86,"d":"-3,380,782.86 "}},{"$f":"D2439-D2440","v":{"v":-3259864.36,"d":"-3,259,864.36 "}},{"v":-3224164.35,"d":"-3,224,164.35 "},{"v":-3389342.73,"d":"-3,389,342.73 "},{"v":-3327033.3600000003,"d":"-3,327,033.36 "},{"$f":"G2438-C2438","v":{"v":53749.499999999534,"d":"53,749.50"}}]
[null,"dont charges",{"v":583993.19,"d":"583,993.19"},{"v":605177.15,"d":"605,177.15"},{"v":628688.31,"d":"628,688.31"},{"v":548456.37,"d":"548,456.37"},{"v":648942.86,"d":"648,942.86"},{"$f":"G2439-C2439","v":{"v":64949.67000000004,"d":"64,949.67"}}]
[null,"dont revenus",{"v":3964776.05,"d":"3,964,776.05"},{"v":3865041.51,"d":"3,865,041.51"},{"v":3852852.66,"d":"3,852,852.66"},{"v":3937799.1,"d":"3,937,799.10"},{"v":3975976.22,"d":"3,975,976.22"},{"$f":"G2440-C2440","v":{"v":11200.170000000391,"d":"11,200.17"}}]
[]
[null,"Récapitulation générale",{"$f":"C2402+C2406+C2410+C2414+C2418+C2422+C2426+C2430+C2434+C2438","v":{"v":-52053.96999999974,"d":"-52,053.97 "}},{"v":-13297.33000000054,"d":"-13,297.33 "},{"v":-54631.44999999972,"d":"-54,631.45 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2442-C2442","v":{"v":52053.96999999974,"d":"52,053.97"}}]
[null,"dont charges",{"v":5978229.1,"d":"5,978,229.10"},{"v":6096033.930000002,"d":"6,096,033.93"},{"v":6092350.9,"d":"6,092,350.90"},{"v":6119362.15,"d":"6,119,362.15"},{"v":6514182.1,"d":"6,514,182.10"},{"$f":"G2443-C2443","v":{"v":535953,"d":"535,953.00"}}]
[null,"dont revenus",{"v":6030283.07,"d":"6,030,283.07"},{"v":6109331.26,"d":"6,109,331.26"},{"v":6146982.35,"d":"6,146,982.35"},{"v":6119362.15,"d":"6,119,362.15"},{"v":6514182.100000001,"d":"6,514,182.10"},{"$f":"G2444-C2444","v":{"v":483899.03000000026,"d":"483,899.03"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2446+1","v":2024},"Variation"]
["Lugnez",null,188,184,186,null,null,{"$f":"C2447-E2447","v":2}]
[null,null,"Lugnez","Lugnez","Lugnez","Fusion","Fusion","Lugnez"]
[0,"Administration générale",{"$f":"C2450-C2451","v":{"v":109089.84999999999,"d":"109,089.85"}},{"$f":"D2450-D2451","v":{"v":87430.23,"d":"87,430.23"}},{"v":97885.14,"d":"97,885.14"},null,null,{"$f":"C2449-E2449","v":{"v":11204.709999999992,"d":"11,204.71"}}]
[null,"dont charges",{"v":115461.45,"d":"115,461.45"},{"v":95273.48,"d":"95,273.48"},{"v":107278.7,"d":"107,278.70"},null,null,{"$f":"C2450-E2450","v":{"v":8182.75,"d":"8,182.75"}}]
[null,"dont revenus",{"v":6371.6,"d":"6,371.60"},{"v":7843.25,"d":"7,843.25"},{"v":9393.56,"d":"9,393.56"},null,null,{"v":-3021.959999999999,"d":"-3,021.96 "}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2454-C2455","v":{"v":9519.650000000001,"d":"9,519.65"}},{"$f":"D2454-D2455","v":{"v":2125.0999999999985,"d":"2,125.10"}},{"v":9297.150000000001,"d":"9,297.15"},null,null,{"v":222.5,"d":"222.50"}]
[null,"dont charges",{"v":23214.15,"d":"23,214.15"},{"v":18560.8,"d":"18,560.80"},{"v":24616.2,"d":"24,616.20"},null,null,{"v":-1402.0499999999993,"d":"-1,402.05 "}]
[null,"dont revenus",{"v":13694.5,"d":"13,694.50"},{"v":16435.7,"d":"16,435.70"},{"v":15319.05,"d":"15,319.05"},null,null,{"v":-1624.5499999999993,"d":"-1,624.55 "}]
[]
[2,"Formation",{"$f":"C2458-C2459","v":{"v":208205.36,"d":"208,205.36"}},{"$f":"D2458-D2459","v":{"v":232636.83,"d":"232,636.83"}},{"v":222370.29,"d":"222,370.29"},null,null,{"v":-14164.930000000022,"d":"-14,164.93 "}]
[null,"dont charges",{"v":208429.36,"d":"208,429.36"},{"v":232907.83,"d":"232,907.83"},{"v":222651.29,"d":"222,651.29"},null,null,{"v":-14221.930000000022,"d":"-14,221.93 "}]
[null,"dont revenus",{"v":224,"d":"224.00"},{"v":271,"d":"271.00"},{"v":281,"d":"281.00"},null,null,{"v":-57,"d":"-57.00 "}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2462-C2463","v":{"v":4184.35,"d":"4,184.35"}},{"$f":"D2462-D2463","v":{"v":7122.4,"d":"7,122.40"}},{"v":20242.18,"d":"20,242.18"},null,null,{"v":-16057.83,"d":"-16,057.83 "}]
[null,"dont charges",{"v":4184.35,"d":"4,184.35"},{"v":7172.4,"d":"7,172.40"},{"v":20761.33,"d":"20,761.33"},null,null,{"v":-16576.980000000003,"d":"-16,576.98 "}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},519.15,null,null,{"v":-519.15,"d":"-519.15 "}]
[]
[4,"Santé",{"$f":"C2466-C2467","v":{"v":2151.58,"d":"2,151.58"}},{"$f":"D2466-D2467","v":{"v":2129.81,"d":"2,129.81"}},{"v":1553.8,"d":"1,553.80"},null,null,597.78]
[null,"dont charges",{"v":2151.58,"d":"2,151.58"},{"v":2129.81,"d":"2,129.81"},{"v":1553.8,"d":"1,553.80"},null,null,597.78]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[5,"Prévoyance sociale",{"$f":"C2470-C2471","v":{"v":112320.75,"d":"112,320.75"}},{"$f":"D2470-D2471","v":{"v":139983.4,"d":"139,983.40"}},{"v":210396,"d":"210,396.00"},null,null,{"v":-98075.25,"d":"-98,075.25 "}]
[null,"dont charges",{"v":113893.9,"d":"113,893.90"},{"v":141588.65,"d":"141,588.65"},{"v":213040.05,"d":"213,040.05"},null,null,{"v":-99146.15,"d":"-99,146.15 "}]
[null,"dont revenus",{"v":1573.15,"d":"1,573.15"},{"v":1605.25,"d":"1,605.25"},{"v":2644.05,"d":"2,644.05"},null,null,{"v":-1070.9,"d":"-1,070.90 "}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2474-C2475","v":{"v":1454.9500000000007,"d":"1,454.95"}},{"$f":"D2474-D2475","v":{"v":4884.3499999999985,"d":"4,884.35"}},{"v":46639.100000000006,"d":"46,639.10"},null,null,{"v":-45184.15000000001,"d":"-45,184.15 "}]
[null,"dont charges",{"v":32773.25,"d":"32,773.25"},{"v":45775.9,"d":"45,775.90"},{"v":55930.15,"d":"55,930.15"},null,null,{"v":-23156.9,"d":"-23,156.90 "}]
[null,"dont revenus",{"v":31318.3,"d":"31,318.30"},{"v":40891.55,"d":"40,891.55"},{"v":9291.05,"d":"9,291.05"},null,null,{"v":22027.25,"d":"22,027.25"}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2478-C2479","v":{"v":3282.6100000000006,"d":"3,282.61"}},{"$f":"D2478-D2479","v":{"v":13236.649999999994,"d":"13,236.65"}},{"v":10985.799999999988,"d":"10,985.80"},null,null,{"v":-7703.189999999988,"d":"-7,703.19 "}]
[null,"dont charges",{"v":76759.41,"d":"76,759.41"},{"v":88437.15,"d":"88,437.15"},{"v":88580.65,"d":"88,580.65"},null,null,{"v":-11821.23999999999,"d":"-11,821.24 "}]
[null,"dont revenus",{"v":73476.8,"d":"73,476.80"},{"v":75200.5,"d":"75,200.50"},{"v":77594.85,"d":"77,594.85"},null,null,{"v":-4118.050000000003,"d":"-4,118.05 "}]
[]
[8,"Economie publique",{"$f":"C2482-C2483","v":{"v":-7379.57,"d":"-7,379.57 "}},{"$f":"D2482-D2483","v":{"v":-3680.5999999999985,"d":"-3,680.60 "}},{"v":-47628.8,"d":"-47,628.80 "},null,null,{"v":40249.23,"d":"40,249.23"}]
[null,"dont charges",{"v":44981.03,"d":"44,981.03"},{"v":44883.55,"d":"44,883.55"},{"v":48607.2,"d":"48,607.20"},null,null,{"v":-3626.1699999999983,"d":"-3,626.17 "}]
[null,"dont revenus",{"v":52360.6,"d":"52,360.60"},{"v":48564.15,"d":"48,564.15"},{"v":96236,"d":"96,236.00"},null,null,{"v":-43875.4,"d":"-43,875.40 "}]
[]
[9,"Finances - Impôts",{"$f":"C2486-C2487","v":{"v":-427918.30000000005,"d":"-427,918.30 "}},{"$f":"D2486-D2487","v":{"v":-545627.9,"d":"-545,627.90 "}},{"v":-573352.03,"d":"-573,352.03 "},null,null,{"v":145433.72999999998,"d":"145,433.73"}]
[null,"dont charges",{"v":14504.35,"d":"14,504.35"},{"v":17751.7,"d":"17,751.70"},{"v":10787.4,"d":"10,787.40"},null,null,{"v":3716.9500000000007,"d":"3,716.95"}]
[null,"dont revenus",{"v":442422.65,"d":"442,422.65"},{"v":563379.6,"d":"563,379.60"},{"v":584139.43,"d":"584,139.43"},null,null,{"v":-141716.78000000003,"d":"-141,716.78 "}]
[]
[null,"Récapitulation générale",{"$f":"C2449+C2453+C2457+C2461+C2465+C2469+C2473+C2477+C2481+C2485","v":{"v":14911.229999999923,"d":"14,911.23"}},{"v":-59759.72999999998,"d":"-59,759.73 "},{"v":-1611.3700000001118,"d":"-1,611.37 "},null,null,{"v":16522.600000000035,"d":"16,522.60"}]
[null,"dont charges",{"v":636352.83,"d":"636,352.83"},{"v":694481.27,"d":"694,481.27"},{"v":793806.77,"d":"793,806.77"},null,null,{"v":-157453.94000000006,"d":"-157,453.94 "}]
[null,"dont revenus",{"v":621441.6000000001,"d":"621,441.60"},{"v":754241,"d":"754,241.00"},{"v":795418.1400000001,"d":"795,418.14"},null,null,{"v":-173976.54000000004,"d":"-173,976.54 "}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2493+1","v":2024},"Variation"]
["Porrentruy",null,{"v":6434,"d":"6,434"},{"v":6466,"d":"6,466"},{"v":6441,"d":"6,441"},{"v":6601,"d":"6,601"},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"G2494-C2494","v":140}]
[null,null,"Porrentruy","Porrentruy","Porrentruy","Porrentruy",{"$f":"F2495","v":"Porrentruy"},"Porrentruy"]
[0,"Administration générale",{"$f":"C2497-C2498","v":{"v":2990848.33,"d":"2,990,848.33"}},{"$f":"D2497-D2498","v":{"v":3150744.1799999997,"d":"3,150,744.18"}},{"v":3305264.3099999996,"d":"3,305,264.31"},{"v":3166677.7699999996,"d":"3,166,677.77"},{"v":3267330.98,"d":"3,267,330.98"},{"$f":"G2496-C2496","v":{"v":276482.6499999999,"d":"276,482.65"}}]
[null,"dont charges",{"v":3332982.07,"d":"3,332,982.07"},{"v":3477857.92,"d":"3,477,857.92"},{"v":3591243.34,"d":"3,591,243.34"},{"v":3611420.3,"d":"3,611,420.30"},{"v":3720037.16,"d":"3,720,037.16"},{"$f":"G2497-C2497","v":{"v":387055.0900000003,"d":"387,055.09"}}]
[null,"dont revenus",{"v":342133.74,"d":"342,133.74"},{"v":327113.74,"d":"327,113.74"},{"v":285979.03,"d":"285,979.03"},{"v":444742.53,"d":"444,742.53"},{"v":452706.18,"d":"452,706.18"},{"$f":"G2498-C2498","v":{"v":110572.44,"d":"110,572.44"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2501-C2502","v":{"v":1124979.92,"d":"1,124,979.92"}},{"$f":"D2501-D2502","v":{"v":1193755.1400000001,"d":"1,193,755.14"}},{"v":1035510.1300000001,"d":"1,035,510.13"},{"v":970184.78,"d":"970,184.78"},{"v":1012217.3600000001,"d":"1,012,217.36"},{"$f":"G2500-C2500","v":{"v":-112762.55999999982,"d":"-112,762.56 "}}]
[null,"dont charges",{"v":2247718.38,"d":"2,247,718.38"},{"v":2443809.45,"d":"2,443,809.45"},{"v":2415181.87,"d":"2,415,181.87"},{"v":2408160.67,"d":"2,408,160.67"},{"v":2401201.43,"d":"2,401,201.43"},{"$f":"G2501-C2501","v":{"v":153483.05000000028,"d":"153,483.05"}}]
[null,"dont revenus",{"v":1122738.46,"d":"1,122,738.46"},{"v":1250054.31,"d":"1,250,054.31"},{"v":1379671.74,"d":"1,379,671.74"},{"v":1437975.89,"d":"1,437,975.89"},{"v":1388984.07,"d":"1,388,984.07"},{"$f":"G2502-C2502","v":{"v":266245.6100000001,"d":"266,245.61"}}]
[]
[2,"Formation",{"$f":"C2505-C2506","v":{"v":7952657.33,"d":"7,952,657.33"}},{"$f":"D2505-D2506","v":{"v":7593483.55,"d":"7,593,483.55"}},{"v":7671008.99,"d":"7,671,008.99"},{"v":7884776.789999999,"d":"7,884,776.79"},{"v":7715760.59,"d":"7,715,760.59"},{"$f":"G2504-C2504","v":{"v":-236896.74000000022,"d":"-236,896.74 "}}]
[null,"dont charges",{"v":8518409.76,"d":"8,518,409.76"},{"v":8084534.25,"d":"8,084,534.25"},{"v":8165657.59,"d":"8,165,657.59"},{"v":8432353.29,"d":"8,432,353.29"},{"v":8285361.09,"d":"8,285,361.09"},{"$f":"G2505-C2505","v":{"v":-233048.66999999993,"d":"-233,048.67 "}}]
[null,"dont revenus",{"v":565752.43,"d":"565,752.43"},{"v":491050.7,"d":"491,050.70"},{"v":494648.6,"d":"494,648.60"},{"v":547576.5,"d":"547,576.50"},{"v":569600.5,"d":"569,600.50"},{"$f":"G2506-C2506","v":{"v":3848.069999999949,"d":"3,848.07"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2509-C2510","v":{"v":3034546.78,"d":"3,034,546.78"}},{"$f":"D2509-D2510","v":{"v":3144935.27,"d":"3,144,935.27"}},{"v":3327023.36,"d":"3,327,023.36"},{"v":3272475.96,"d":"3,272,475.96"},{"v":3283514.46,"d":"3,283,514.46"},{"$f":"G2508-C2508","v":{"v":248967.68000000017,"d":"248,967.68"}}]
[null,"dont charges",{"v":3604396.36,"d":"3,604,396.36"},{"v":3266637.25,"d":"3,266,637.25"},{"v":3497697.9,"d":"3,497,697.90"},{"v":3439248.25,"d":"3,439,248.25"},{"v":3447637.05,"d":"3,447,637.05"},{"$f":"G2509-C2509","v":{"v":-156759.31000000006,"d":"-156,759.31 "}}]
[null,"dont revenus",{"v":569849.58,"d":"569,849.58"},{"v":121701.98,"d":"121,701.98"},{"v":170674.54,"d":"170,674.54"},{"v":166772.29,"d":"166,772.29"},{"v":164122.59,"d":"164,122.59"},{"$f":"G2510-C2510","v":{"v":-405726.99,"d":"-405,726.99 "}}]
[]
[4,"Santé",{"$f":"C2513-C2514","v":{"v":91286.32,"d":"91,286.32"}},{"$f":"D2513-D2514","v":{"v":58685.8,"d":"58,685.80"}},{"v":58111.65,"d":"58,111.65"},{"v":60297.35,"d":"60,297.35"},{"v":70806.49,"d":"70,806.49"},{"$f":"G2512-C2512","v":{"v":-20479.83,"d":"-20,479.83 "}}]
[null,"dont charges",{"v":93286.32,"d":"93,286.32"},{"v":60685.8,"d":"60,685.80"},{"v":61551.65,"d":"61,551.65"},{"v":62297.35,"d":"62,297.35"},{"v":72806.49,"d":"72,806.49"},{"$f":"G2513-C2513","v":{"v":-20479.83,"d":"-20,479.83 "}}]
[null,"dont revenus",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":3440,"d":"3,440.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$f":"G2514-C2514","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2517-C2518","v":{"v":4989949.569999998,"d":"4,989,949.57"}},{"$f":"D2517-D2518","v":{"v":5762879.220000001,"d":"5,762,879.22"}},{"v":5308255.960000001,"d":"5,308,255.96"},{"v":5483517.41,"d":"5,483,517.41"},{"v":5697006.26,"d":"5,697,006.26"},{"$f":"G2516-C2516","v":{"v":707056.6900000013,"d":"707,056.69"}}]
[null,"dont charges",{"v":13618537.87,"d":"13,618,537.87"},{"v":13823990.63,"d":"13,823,990.63"},{"v":14696376.07,"d":"14,696,376.07"},{"v":14972636.84,"d":"14,972,636.84"},{"v":15020838.48,"d":"15,020,838.48"},{"$f":"G2517-C2517","v":{"v":1402300.6100000013,"d":"1,402,300.61"}}]
[null,"dont revenus",{"v":8628588.3,"d":"8,628,588.30"},{"v":8061111.41,"d":"8,061,111.41"},{"v":9388120.11,"d":"9,388,120.11"},{"v":9489119.43,"d":"9,489,119.43"},{"v":9323832.22,"d":"9,323,832.22"},{"$f":"G2518-C2518","v":{"v":695243.9199999999,"d":"695,243.92"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2521-C2522","v":{"v":2735368.2800000003,"d":"2,735,368.28"}},{"$f":"D2521-D2522","v":{"v":2563901.07,"d":"2,563,901.07"}},{"v":2489745.8400000003,"d":"2,489,745.84"},{"v":2235619.52,"d":"2,235,619.52"},{"v":1887237.9100000001,"d":"1,887,237.91"},{"$f":"G2520-C2520","v":{"v":-848130.3700000001,"d":"-848,130.37 "}}]
[null,"dont charges",{"v":3142959.49,"d":"3,142,959.49"},{"v":3159048.86,"d":"3,159,048.86"},{"v":3041093.66,"d":"3,041,093.66"},{"v":3041606.42,"d":"3,041,606.42"},{"v":2693487.72,"d":"2,693,487.72"},{"$f":"G2521-C2521","v":{"v":-449471.77,"d":"-449,471.77 "}}]
[null,"dont revenus",{"v":407591.21,"d":"407,591.21"},{"v":595147.79,"d":"595,147.79"},{"v":551347.82,"d":"551,347.82"},{"v":805986.9,"d":"805,986.90"},{"v":806249.81,"d":"806,249.81"},{"$f":"G2522-C2522","v":{"v":398658.60000000003,"d":"398,658.60"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2525-C2526","v":{"v":101661.1000000001,"d":"101,661.10"}},{"$f":"D2525-D2526","v":{"v":72992.16999999993,"d":"72,992.17"}},{"v":-432092.04000000004,"d":"-432,092.04 "},{"v":768067.1500000004,"d":"768,067.15"},{"v":461331.56999999937,"d":"461,331.57"},{"$f":"G2524-C2524","v":{"v":359670.4699999993,"d":"359,670.47"}}]
[null,"dont charges",{"v":3693570.92,"d":"3,693,570.92"},{"v":3776810.53,"d":"3,776,810.53"},{"v":3823797.54,"d":"3,823,797.54"},{"v":5023201.07,"d":"5,023,201.07"},{"v":4921593.3,"d":"4,921,593.30"},{"$f":"G2525-C2525","v":{"v":1228022.38,"d":"1,228,022.38"}}]
[null,"dont revenus",{"v":3591909.82,"d":"3,591,909.82"},{"v":3703818.36,"d":"3,703,818.36"},{"v":4255889.58,"d":"4,255,889.58"},{"v":4255133.92,"d":"4,255,133.92"},{"v":4460261.73,"d":"4,460,261.73"},{"$f":"G2526-C2526","v":{"v":868351.9100000006,"d":"868,351.91"}}]
[]
[8,"Economie publique",{"$f":"C2529-C2530","v":{"v":348298.42,"d":"348,298.42"}},{"$f":"D2529-D2530","v":{"v":-321049.75999999995,"d":"-321,049.76 "}},{"v":406455.94,"d":"406,455.94"},{"v":356821.27999999997,"d":"356,821.28"},{"v":321118.31000000006,"d":"321,118.31"},{"$f":"G2528-C2528","v":{"v":-27180.109999999928,"d":"-27,180.11 "}}]
[null,"dont charges",{"v":386182.62,"d":"386,182.62"},{"v":433646.59,"d":"433,646.59"},{"v":459041.99,"d":"459,041.99"},{"v":443502.61,"d":"443,502.61"},{"v":386994.59,"d":"386,994.59"},{"$f":"G2529-C2529","v":{"v":811.9700000000303,"d":"811.97"}}]
[null,"dont revenus",{"v":37884.2,"d":"37,884.20"},{"v":754696.35,"d":"754,696.35"},{"v":52586.05,"d":"52,586.05"},{"v":86681.33,"d":"86,681.33"},{"v":65876.28,"d":"65,876.28"},{"$f":"G2530-C2530","v":{"v":27992.08,"d":"27,992.08"}}]
[]
[9,"Finances - Impôts",{"$f":"C2533-C2534","v":{"v":-23369596.05,"d":"-23,369,596.05 "}},{"$f":"D2533-D2534","v":{"v":-23220326.64,"d":"-23,220,326.64 "}},{"v":-23169284.14,"d":"-23,169,284.14 "},{"v":-24198438.01,"d":"-24,198,438.01 "},{"v":-23716323.930000003,"d":"-23,716,323.93 "},{"$f":"G2532-C2532","v":{"v":-346727.8800000027,"d":"-346,727.88 "}}]
[null,"dont charges",{"v":7408689.18,"d":"7,408,689.18"},{"v":5951416.8,"d":"5,951,416.80"},{"v":6109582.56,"d":"6,109,582.56"},{"v":6698952.93,"d":"6,698,952.93"},{"v":10197736.66,"d":"10,197,736.66"},{"$f":"G2533-C2533","v":{"v":2789047.4800000004,"d":"2,789,047.48"}}]
[null,"dont revenus",{"v":30778285.23,"d":"30,778,285.23"},{"v":29171743.44,"d":"29,171,743.44"},{"v":29278866.7,"d":"29,278,866.70"},{"v":30897390.94,"d":"30,897,390.94"},{"v":33914060.59,"d":"33,914,060.59"},{"$f":"G2534-C2534","v":{"v":3135775.360000003,"d":"3,135,775.36"}}]
[]
[null,"Récapitulation générale",{"$f":"C2496+C2500+C2504+C2508+C2512+C2516+C2520+C2524+C2528+C2532","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2536-C2536","v":{"v":0,"d":"0.00"}}]
[null,"dont charges",{"v":46046732.97,"d":"46,046,732.97"},{"v":44478438.080000006,"d":"44,478,438.08"},{"v":45861224.17,"d":"45,861,224.17"},{"v":48133379.73,"d":"48,133,379.73"},{"v":51147693.97,"d":"51,147,693.97"},{"$f":"G2537-C2537","v":{"v":5100961,"d":"5,100,961.00"}}]
[null,"dont revenus",{"v":46046732.97,"d":"46,046,732.97"},{"v":44478438.08,"d":"44,478,438.08"},{"v":45861224.17,"d":"45,861,224.17"},{"v":48133379.730000004,"d":"48,133,379.73"},{"v":51147693.970000006,"d":"51,147,693.97"},{"$f":"G2538-C2538","v":{"v":5100961.000000007,"d":"5,100,961.00"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2540+1","v":2024},"Variation"]
["Vendlincourt",null,560,559,546,547,{"$f":"'Base de données pop.'!C51","v":557},{"$f":"G2541-C2541","v":{"v":-3,"d":"-3 "}}]
[null,null,"Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt",{"$f":"F2542","v":"Vendlincourt"},"Vendlincourt"]
[0,"Administration générale",{"$f":"C2544-C2545","v":{"v":255384.38,"d":"255,384.38"}},{"$f":"D2544-D2545","v":{"v":238776.64,"d":"238,776.64"}},{"v":239404.53,"d":"239,404.53"},{"v":249781.49,"d":"249,781.49"},{"v":250197.45999999996,"d":"250,197.46"},{"$f":"G2543-C2543","v":{"v":-5186.920000000042,"d":"-5,186.92 "}}]
[null,"dont charges",{"v":273304.08,"d":"273,304.08"},{"v":258548.75,"d":"258,548.75"},{"v":255642.71,"d":"255,642.71"},{"v":266097.69,"d":"266,097.69"},{"v":270352.91,"d":"270,352.91"},{"$f":"G2544-C2544","v":{"v":-2951.170000000042,"d":"-2,951.17 "}}]
[null,"dont revenus",{"v":17919.7,"d":"17,919.70"},{"v":19772.11,"d":"19,772.11"},{"v":16238.18,"d":"16,238.18"},{"v":16316.2,"d":"16,316.20"},{"v":20155.45,"d":"20,155.45"},{"$f":"G2545-C2545","v":{"v":2235.75,"d":"2,235.75"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C2548-C2549","v":{"v":-25096.399999999998,"d":"-25,096.40 "}},{"$f":"D2548-D2549","v":{"v":-11014.400000000001,"d":"-11,014.40 "}},{"v":-17791.449999999997,"d":"-17,791.45 "},{"v":-18062.149999999998,"d":"-18,062.15 "},{"v":-12507.800000000003,"d":"-12,507.80 "},{"$f":"G2547-C2547","v":{"v":12588.599999999995,"d":"12,588.60"}}]
[null,"dont charges",{"v":30851.8,"d":"30,851.80"},{"v":37469.1,"d":"37,469.10"},{"v":35609.05,"d":"35,609.05"},{"v":31113.2,"d":"31,113.20"},{"v":37262.6,"d":"37,262.60"},{"$f":"G2548-C2548","v":{"v":6410.799999999999,"d":"6,410.80"}}]
[null,"dont revenus",{"v":55948.2,"d":"55,948.20"},{"v":48483.5,"d":"48,483.50"},{"v":53400.5,"d":"53,400.50"},{"v":49175.35,"d":"49,175.35"},{"v":49770.4,"d":"49,770.40"},{"$f":"G2549-C2549","v":{"v":-6177.799999999996,"d":"-6,177.80 "}}]
[]
[2,"Formation",{"$f":"C2552-C2553","v":{"v":680909.1,"d":"680,909.10"}},{"$f":"D2552-D2553","v":{"v":647639.4,"d":"647,639.40"}},{"v":683030.4,"d":"683,030.40"},{"v":655659.0800000001,"d":"655,659.08"},{"v":651316.54,"d":"651,316.54"},{"$f":"G2551-C2551","v":{"v":-29592.55999999994,"d":"-29,592.56 "}}]
[null,"dont charges",{"v":781849.5,"d":"781,849.50"},{"v":757173.9,"d":"757,173.90"},{"v":762761.4,"d":"762,761.40"},{"v":763128.53,"d":"763,128.53"},{"v":743991.12,"d":"743,991.12"},{"$f":"G2552-C2552","v":{"v":-37858.380000000005,"d":"-37,858.38 "}}]
[null,"dont revenus",{"v":100940.4,"d":"100,940.40"},{"v":109534.5,"d":"109,534.50"},{"v":79731,"d":"79,731.00"},{"v":107469.45,"d":"107,469.45"},{"v":92674.58,"d":"92,674.58"},{"$f":"G2553-C2553","v":{"v":-8265.819999999992,"d":"-8,265.82 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C2556-C2557","v":{"v":98232.37,"d":"98,232.37"}},{"$f":"D2556-D2557","v":{"v":90199.1,"d":"90,199.10"}},{"v":128013.25,"d":"128,013.25"},{"v":121448.35,"d":"121,448.35"},{"v":118104.6,"d":"118,104.60"},{"$f":"G2555-C2555","v":{"v":19872.23000000001,"d":"19,872.23"}}]
[null,"dont charges",{"v":119249.87,"d":"119,249.87"},{"v":111744.1,"d":"111,744.10"},{"v":141628.25,"d":"141,628.25"},{"v":135707.45,"d":"135,707.45"},{"v":135190.6,"d":"135,190.60"},{"$f":"G2556-C2556","v":{"v":15940.73000000001,"d":"15,940.73"}}]
[null,"dont revenus",{"v":21017.5,"d":"21,017.50"},{"v":21545,"d":"21,545.00"},{"v":13615,"d":"13,615.00"},{"v":14259.1,"d":"14,259.10"},{"v":17086,"d":"17,086.00"},{"$f":"G2557-C2557","v":{"v":-3931.5,"d":"-3,931.50 "}}]
[]
[4,"Santé",{"$f":"C2560-C2561","v":{"v":5347.5,"d":"5,347.50"}},{"$f":"D2560-D2561","v":{"v":6044.05,"d":"6,044.05"}},{"v":5996.05,"d":"5,996.05"},{"v":6702.63,"d":"6,702.63"},{"v":4821.12,"d":"4,821.12"},{"$f":"G2559-C2559","v":{"v":-526.3800000000001,"d":"-526.38 "}}]
[null,"dont charges",{"v":5347.5,"d":"5,347.50"},{"v":6044.05,"d":"6,044.05"},{"v":5996.05,"d":"5,996.05"},{"v":6702.63,"d":"6,702.63"},{"v":4821.12,"d":"4,821.12"},{"$f":"G2560-C2560","v":{"v":-526.3800000000001,"d":"-526.38 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2561-C2561","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C2564-C2565","v":{"v":432284.75,"d":"432,284.75"}},{"$f":"D2564-D2565","v":{"v":445106.50999999995,"d":"445,106.51"}},{"v":444380.04999999993,"d":"444,380.05"},{"v":445400.39999999997,"d":"445,400.40"},{"v":455677.73,"d":"455,677.73"},{"$f":"G2563-C2563","v":{"v":23392.97999999998,"d":"23,392.98"}}]
[null,"dont charges",{"v":549747.35,"d":"549,747.35"},{"v":560628.71,"d":"560,628.71"},{"v":558714.45,"d":"558,714.45"},{"v":510244.35,"d":"510,244.35"},{"v":465530.32,"d":"465,530.32"},{"$f":"G2564-C2564","v":{"v":-84217.02999999997,"d":"-84,217.03 "}}]
[null,"dont revenus",{"v":117462.6,"d":"117,462.60"},{"v":115522.2,"d":"115,522.20"},{"v":114334.4,"d":"114,334.40"},{"v":64843.95,"d":"64,843.95"},{"v":9852.59,"d":"9,852.59"},{"$f":"G2565-C2565","v":{"v":-107610.01000000001,"d":"-107,610.01 "}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"C2568-C2569","v":{"v":143709.35,"d":"143,709.35"}},{"$f":"D2568-D2569","v":{"v":148436.7,"d":"148,436.70"}},{"v":186868.15,"d":"186,868.15"},{"v":148553.88999999998,"d":"148,553.89"},{"v":150626.21999999997,"d":"150,626.22"},{"$f":"G2567-C2567","v":{"v":6916.869999999966,"d":"6,916.87"}}]
[null,"dont charges",{"v":172083.2,"d":"172,083.20"},{"v":176726.7,"d":"176,726.70"},{"v":218712.8,"d":"218,712.80"},{"v":177235.09,"d":"177,235.09"},{"v":185536.27,"d":"185,536.27"},{"$f":"G2568-C2568","v":{"v":13453.069999999978,"d":"13,453.07"}}]
[null,"dont revenus",{"v":28373.85,"d":"28,373.85"},{"v":28290,"d":"28,290.00"},{"v":31844.65,"d":"31,844.65"},{"v":28681.2,"d":"28,681.20"},{"v":34910.05,"d":"34,910.05"},{"$f":"G2569-C2569","v":{"v":6536.200000000004,"d":"6,536.20"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C2572-C2573","v":{"v":-38399.29999999999,"d":"-38,399.30 "}},{"$f":"D2572-D2573","v":{"v":-44249.78,"d":"-44,249.78 "}},{"v":1186.030000000028,"d":"1,186.03"},{"v":7642.149999999965,"d":"7,642.15"},{"v":34152.169999999984,"d":"34,152.17"},{"$f":"G2571-C2571","v":{"v":72551.46999999997,"d":"72,551.47"}}]
[null,"dont charges",{"v":247550.8,"d":"247,550.80"},{"v":223391.27,"d":"223,391.27"},{"v":293432.78,"d":"293,432.78"},{"v":284673.3,"d":"284,673.30"},{"v":326142.82,"d":"326,142.82"},{"$f":"G2572-C2572","v":{"v":78592.02000000002,"d":"78,592.02"}}]
[null,"dont revenus",{"v":285950.1,"d":"285,950.10"},{"v":267641.05,"d":"267,641.05"},{"v":292246.75,"d":"292,246.75"},{"v":277031.15,"d":"277,031.15"},{"v":291990.65,"d":"291,990.65"},{"$f":"G2573-C2573","v":{"v":6040.550000000047,"d":"6,040.55"}}]
[]
[8,"Economie publique",{"$f":"C2576-C2577","v":{"v":-62083,"d":"-62,083.00 "}},{"$f":"D2576-D2577","v":{"v":-40887.359999999986,"d":"-40,887.36 "}},{"v":-24114.04999999999,"d":"-24,114.05 "},{"v":-55996,"d":"-55,996.00 "},{"v":-37340.350000000006,"d":"-37,340.35 "},{"$f":"G2575-C2575","v":{"v":24742.649999999994,"d":"24,742.65"}}]
[null,"dont charges",{"v":134252.3,"d":"134,252.30"},{"v":132033.95,"d":"132,033.95"},{"v":161296.75,"d":"161,296.75"},{"v":145702.95,"d":"145,702.95"},{"v":129326,"d":"129,326.00"},{"$f":"G2576-C2576","v":{"v":-4926.299999999988,"d":"-4,926.30 "}}]
[null,"dont revenus",{"v":196335.3,"d":"196,335.30"},{"v":172921.31,"d":"172,921.31"},{"v":185410.8,"d":"185,410.80"},{"v":201698.95,"d":"201,698.95"},{"v":166666.35,"d":"166,666.35"},{"$f":"G2577-C2577","v":{"v":-29668.949999999983,"d":"-29,668.95 "}}]
[]
[9,"Finances - Impôts",{"$f":"C2580-C2581","v":{"v":-1539488.68,"d":"-1,539,488.68 "}},{"$f":"D2580-D2581","v":{"v":-1596064.47,"d":"-1,596,064.47 "}},{"v":-1712029.1600000001,"d":"-1,712,029.16 "},{"v":-1669982.1099999999,"d":"-1,669,982.11 "},{"v":-1599565.02,"d":"-1,599,565.02 "},{"$f":"G2579-C2579","v":{"v":-60076.340000000084,"d":"-60,076.34 "}}]
[null,"dont charges",{"v":92526.26,"d":"92,526.26"},{"v":184839.09,"d":"184,839.09"},{"v":107697.15,"d":"107,697.15"},{"v":253773.77,"d":"253,773.77"},{"v":74482.27,"d":"74,482.27"},{"$f":"G2580-C2580","v":{"v":-18043.98999999999,"d":"-18,043.99 "}}]
[null,"dont revenus",{"v":1632014.94,"d":"1,632,014.94"},{"v":1780903.56,"d":"1,780,903.56"},{"v":1819726.31,"d":"1,819,726.31"},{"v":1923755.88,"d":"1,923,755.88"},{"v":1674047.29,"d":"1,674,047.29"},{"$f":"G2581-C2581","v":{"v":42032.35000000009,"d":"42,032.35"}}]
[]
[null,"Récapitulation générale",{"$f":"C2543+C2547+C2551+C2555+C2559+C2563+C2567+C2571+C2575+C2579","v":{"v":-49199.929999999935,"d":"-49,199.93 "}},{"v":-116013.6100000001,"d":"-116,013.61 "},{"v":-65056.200000000186,"d":"-65,056.20 "},{"v":-108852.27000000002,"d":"-108,852.27 "},{"v":15482.669999999693,"d":"15,482.67"},{"$f":"G2583-C2583","v":{"v":64682.59999999963,"d":"64,682.60"}}]
[null,"dont charges",{"v":2406762.6599999997,"d":"2,406,762.66"},{"v":2448599.62,"d":"2,448,599.62"},{"v":2541491.39,"d":"2,541,491.39"},{"v":2574378.96,"d":"2,574,378.96"},{"v":2372636.0300000003,"d":"2,372,636.03"},{"$f":"G2584-C2584","v":{"v":-34126.62999999942,"d":"-34,126.63 "}}]
[null,"dont revenus",{"v":2455962.59,"d":"2,455,962.59"},{"v":2564613.23,"d":"2,564,613.23"},{"v":2606547.59,"d":"2,606,547.59"},{"v":2683231.23,"d":"2,683,231.23"},{"v":2357153.3600000003,"d":"2,357,153.36"},{"$f":"G2585-C2585","v":{"v":-98809.22999999952,"d":"-98,809.23 "}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2587+1","v":2024},"Variation"]
["Ensemble des communes",null,{"v":73709,"d":"73,709"},{"v":73798,"d":"73,798"},{"v":73865,"d":"73,865"},{"v":74548,"d":"74,548"},{"$f":"'Base de données pop.'!C52","v":{"v":74840,"d":"74,840"}},{"$f":"G2588-C2588","v":{"v":1131,"d":"1,131"}}]
[null,null,"Jura","Jura","Jura","Jura",{"$f":"F2589","v":"Jura"},"Jura"]
[0,"Administration générale",{"v":27445094.55000001,"d":"27,445,094.55"},{"v":28247889.289999995,"d":"28,247,889.29"},{"v":29760418.549999997,"d":"29,760,418.55"},{"v":29880030.930000003,"d":"29,880,030.93"},{"v":30761879.689999998,"d":"30,761,879.69"},{"$f":"G2590-C2590","v":{"v":3316785.1399999894,"d":"3,316,785.14"}}]
[null,"dont charges",{"v":31469284.439999998,"d":"31,469,284.44"},{"v":32143015.28,"d":"32,143,015.28"},{"v":33571953.769999996,"d":"33,571,953.77"},{"v":33904583.27999999,"d":"33,904,583.28"},{"v":35226978.26,"d":"35,226,978.26"},{"$f":"G2591-C2591","v":{"v":3757693.8200000003,"d":"3,757,693.82"}}]
[null,"dont revenus",{"v":4024189.8900000006,"d":"4,024,189.89"},{"v":3895125.9899999998,"d":"3,895,125.99"},{"v":3811535.220000001,"d":"3,811,535.22"},{"v":4024552.3500000015,"d":"4,024,552.35"},{"v":4465098.57,"d":"4,465,098.57"},{"$f":"G2592-C2592","v":{"v":440908.6799999997,"d":"440,908.68"}}]
[]
["1","Ordre et sécurité publics - Défense",{"v":3617160.07,"d":"3,617,160.07"},{"v":3775725.4300000006,"d":"3,775,725.43"},{"v":3316911.6000000006,"d":"3,316,911.60"},{"v":3084387.7499999977,"d":"3,084,387.75"},{"v":3242513.4700000007,"d":"3,242,513.47"},{"$f":"G2594-C2594","v":{"v":-374646.59999999916,"d":"-374,646.60 "}}]
[null,"dont charges",{"v":11136519.650000002,"d":"11,136,519.65"},{"v":11416095.65,"d":"11,416,095.65"},{"v":11288631.559999999,"d":"11,288,631.56"},{"v":11534938.009999996,"d":"11,534,938.01"},{"v":11560058.219999999,"d":"11,560,058.22"},{"$f":"G2595-C2595","v":{"v":423538.5699999966,"d":"423,538.57"}}]
[null,"dont revenus",{"v":7519359.580000002,"d":"7,519,359.58"},{"v":7640370.219999999,"d":"7,640,370.22"},{"v":7971719.960000002,"d":"7,971,719.96"},{"v":8450550.26,"d":"8,450,550.26"},{"v":8317544.750000001,"d":"8,317,544.75"},{"$f":"G2596-C2596","v":{"v":798185.169999999,"d":"798,185.17"}}]
[]
[2,"Formation",{"v":95580531.25,"d":"95,580,531.25"},{"v":95940341.97999999,"d":"95,940,341.98"},{"v":98126478.24000001,"d":"98,126,478.24"},{"v":100110537.68999998,"d":"100,110,537.69"},{"v":98237208.82000002,"d":"98,237,208.82"},{"$f":"G2598-C2598","v":{"v":2656677.5700000226,"d":"2,656,677.57"}}]
[null,"dont charges",{"v":102323379.91000003,"d":"102,323,379.91"},{"v":102422916.93999998,"d":"102,422,916.94"},{"v":104894300.07,"d":"104,894,300.07"},{"v":106961304.1,"d":"106,961,304.10"},{"v":106809258,"d":"106,809,258.00"},{"$f":"G2599-C2599","v":{"v":4485878.089999974,"d":"4,485,878.09"}}]
[null,"dont revenus",{"v":6742848.660000002,"d":"6,742,848.66"},{"v":6482574.960000001,"d":"6,482,574.96"},{"v":6767821.83,"d":"6,767,821.83"},{"v":6850766.409999998,"d":"6,850,766.41"},{"v":8572049.179999998,"d":"8,572,049.18"},{"$f":"G2600-C2600","v":{"v":1829200.5199999958,"d":"1,829,200.52"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"v":12913493.730000004,"d":"12,913,493.73"},{"v":13769431.490000002,"d":"13,769,431.49"},{"v":14702753.09,"d":"14,702,753.09"},{"v":15182723.200000005,"d":"15,182,723.20"},{"v":15450537.24,"d":"15,450,537.24"},{"$f":"G2602-C2602","v":{"v":2537043.509999996,"d":"2,537,043.51"}}]
[null,"dont charges",{"v":14985535.060000002,"d":"14,985,535.06"},{"v":15219691.650000002,"d":"15,219,691.65"},{"v":16624969.9,"d":"16,624,969.90"},{"v":17188410.420000006,"d":"17,188,410.42"},{"v":17562005,"d":"17,562,005.00"},{"$f":"G2603-C2603","v":{"v":2576469.9399999976,"d":"2,576,469.94"}}]
[null,"dont revenus",{"v":2072041.33,"d":"2,072,041.33"},{"v":1450260.1600000004,"d":"1,450,260.16"},{"v":1922216.8099999998,"d":"1,922,216.81"},{"v":2005687.22,"d":"2,005,687.22"},{"v":2111467.76,"d":"2,111,467.76"},{"$f":"G2604-C2604","v":{"v":39426.4299999997,"d":"39,426.43"}}]
[]
[4,"Santé",{"v":789833.79,"d":"789,833.79"},{"v":605154.9200000002,"d":"605,154.92"},{"v":586133.58,"d":"586,133.58"},{"v":654855.0399999998,"d":"654,855.04"},{"v":715753.67,"d":"715,753.67"},{"$f":"G2606-C2606","v":{"v":-74080.12,"d":"-74,080.12 "}}]
[null,"dont charges",{"v":804616.3899999999,"d":"804,616.39"},{"v":701266.36,"d":"701,266.36"},{"v":616789.2300000002,"d":"616,789.23"},{"v":666912.5399999998,"d":"666,912.54"},{"v":731208.9,"d":"731,208.90"},{"$f":"G2607-C2607","v":{"v":-73407.48999999987,"d":"-73,407.49 "}}]
[null,"dont revenus",{"v":14782.6,"d":"14,782.60"},{"v":96111.44,"d":"96,111.44"},{"v":30655.649999999998,"d":"30,655.65"},{"v":12057.5,"d":"12,057.50"},{"v":15455.23,"d":"15,455.23"},{"$f":"G2608-C2608","v":{"v":672.6299999999992,"d":"672.63"}}]
[]
[5,"Prévoyance sociale",{"v":56394229.85000002,"d":"56,394,229.85"},{"v":58381282.42000001,"d":"58,381,282.42"},{"v":60482939.54999999,"d":"60,482,939.55"},{"v":62246601.49000002,"d":"62,246,601.49"},{"v":67034429.759999976,"d":"67,034,429.76"},{"$f":"G2610-C2610","v":{"v":10640199.90999996,"d":"10,640,199.91"}}]
[null,"dont charges",{"v":91044890.05,"d":"91,044,890.05"},{"v":94679085.72000003,"d":"94,679,085.72"},{"v":98179837.11999999,"d":"98,179,837.12"},{"v":99690307.48,"d":"99,690,307.48"},{"v":104014302.84999998,"d":"104,014,302.85"},{"$f":"G2611-C2611","v":{"v":12969412.799999982,"d":"12,969,412.80"}}]
[null,"dont revenus",{"v":34650660.2,"d":"34,650,660.20"},{"v":36297803.3,"d":"36,297,803.30"},{"v":37696897.569999985,"d":"37,696,897.57"},{"v":37443705.99000001,"d":"37,443,705.99"},{"v":36979873.09,"d":"36,979,873.09"},{"$f":"G2612-C2612","v":{"v":2329212.8900000006,"d":"2,329,212.89"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"v":19706724.780000005,"d":"19,706,724.78"},{"v":20627227.819999997,"d":"20,627,227.82"},{"v":20757082.25,"d":"20,757,082.25"},{"v":20382282.310000002,"d":"20,382,282.31"},{"v":20571822.52,"d":"20,571,822.52"},{"$f":"G2614-C2614","v":{"v":865097.7399999946,"d":"865,097.74"}}]
[null,"dont charges",{"v":27784761.32000001,"d":"27,784,761.32"},{"v":28142353.619999997,"d":"28,142,353.62"},{"v":29028845.610000007,"d":"29,028,845.61"},{"v":28783802.080000002,"d":"28,783,802.08"},{"v":29182558.809999995,"d":"29,182,558.81"},{"$f":"G2615-C2615","v":{"v":1397797.4899999835,"d":"1,397,797.49"}}]
[null,"dont revenus",{"v":8078036.539999999,"d":"8,078,036.54"},{"v":7515125.8,"d":"7,515,125.80"},{"v":8271763.36,"d":"8,271,763.36"},{"v":8401519.770000001,"d":"8,401,519.77"},{"v":8610736.290000005,"d":"8,610,736.29"},{"$f":"G2616-C2616","v":{"v":532699.7500000056,"d":"532,699.75"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"v":-2689432.210000001,"d":"-2,689,432.21 "},{"v":-4382374.069999998,"d":"-4,382,374.07 "},{"v":-5157742.420000001,"d":"-5,157,742.42 "},{"v":-195724.60000000062,"d":"-195,724.60 "},{"v":-457415.6400000003,"d":"-457,415.64 "},{"$f":"G2618-C2618","v":{"v":2232016.5700000008,"d":"2,232,016.57"}}]
[null,"dont charges",{"v":40133119.17999999,"d":"40,133,119.18"},{"v":38828859.169999994,"d":"38,828,859.17"},{"v":43610839.49,"d":"43,610,839.49"},{"v":47814139.019999996,"d":"47,814,139.02"},{"v":49394940.62999999,"d":"49,394,940.63"},{"$f":"G2619-C2619","v":{"v":9261821.449999996,"d":"9,261,821.45"}}]
[null,"dont revenus",{"v":42822551.39,"d":"42,822,551.39"},{"v":43211233.239999995,"d":"43,211,233.24"},{"v":48768581.910000004,"d":"48,768,581.91"},{"v":48009863.620000005,"d":"48,009,863.62"},{"v":49852356.27,"d":"49,852,356.27"},{"$f":"G2620-C2620","v":{"v":7029804.880000003,"d":"7,029,804.88"}}]
[]
[8,"Economie publique",{"v":-331937.40999999986,"d":"-331,937.41 "},{"v":-2261429.4499999997,"d":"-2,261,429.45 "},{"v":378186.0000000024,"d":"378,186.00"},{"v":214563.0100000046,"d":"214,563.01"},{"v":135104.72000000125,"d":"135,104.72"},{"$f":"G2622-C2622","v":{"v":467042.1300000011,"d":"467,042.13"}}]
[null,"dont charges",{"v":38853071.929999985,"d":"38,853,071.93"},{"v":41122782.39000001,"d":"41,122,782.39"},{"v":49458360.01000003,"d":"49,458,360.01"},{"v":60839225.19000001,"d":"60,839,225.19"},{"v":61855033.52999999,"d":"61,855,033.53"},{"$f":"G2623-C2623","v":{"v":23001961.6,"d":"23,001,961.60"}}]
[null,"dont revenus",{"v":39185009.339999996,"d":"39,185,009.34"},{"v":43384211.83999999,"d":"43,384,211.84"},{"v":49080174.01,"d":"49,080,174.01"},{"v":60624662.179999985,"d":"60,624,662.18"},{"v":61719928.81000001,"d":"61,719,928.81"},{"$f":"G2624-C2624","v":{"v":22534919.470000014,"d":"22,534,919.47"}}]
[]
[9,"Finances - Impôts",{"v":-221719389.91000003,"d":"-221,719,389.91 "},{"v":-221441461.71999994,"d":"-221,441,461.72 "},{"v":-225428907.88999996,"d":"-225,428,907.89 "},{"v":-233180251.46999994,"d":"-233,180,251.47 "},{"v":-232256690.68000004,"d":"-232,256,690.68 "},{"$f":"G2626-C2626","v":{"v":-10537300.77000001,"d":"-10,537,300.77 "}}]
[null,"dont charges",{"v":42749162.50000001,"d":"42,749,162.50"},{"v":40258130.62,"d":"40,258,130.62"},{"v":47525776.79,"d":"47,525,776.79"},{"v":58384701.82999999,"d":"58,384,701.83"},{"v":82732836.31999998,"d":"82,732,836.32"},{"$f":"G2627-C2627","v":{"v":39983673.81999997,"d":"39,983,673.82"}}]
[null,"dont revenus",{"v":264468552.40999994,"d":"264,468,552.41"},{"v":261699592.34000003,"d":"261,699,592.34"},{"v":272954684.68,"d":"272,954,684.68"},{"v":291564953.3000001,"d":"291,564,953.30"},{"v":314989526.99999994,"d":"314,989,527.00"},{"$f":"G2628-C2628","v":{"v":50520974.59,"d":"50,520,974.59"}}]
[]
[null,"Récapitulation générale",{"v":-8293691.50999999,"d":"-8,293,691.51 "},{"v":-6738211.889999926,"d":"-6,738,211.89 "},{"v":-2475747.4499999285,"d":"-2,475,747.45 "},{"v":-1619994.6499999464,"d":"-1,619,994.65 "},{"v":3435143.569999963,"d":"3,435,143.57"},{"$f":"G2630-C2630","v":{"v":11728835.079999954,"d":"11,728,835.08"}}]
[null,"dont charges",{"v":401284340.43,"d":"401,284,340.43"},{"v":404934197.40000004,"d":"404,934,197.40"},{"v":434800303.5500001,"d":"434,800,303.55"},{"v":465768323.9499999,"d":"465,768,323.95"},{"v":499069180.5199999,"d":"499,069,180.52"},{"$f":"G2631-C2631","v":{"v":97784840.08999991,"d":"97,784,840.09"}}]
[null,"dont revenus",{"v":409578031.93999994,"d":"409,578,031.94"},{"v":411672409.29,"d":"411,672,409.29"},{"v":437276051,"d":"437,276,051.00"},{"v":467388318.6,"d":"467,388,318.60"},{"v":495634036.9499999,"d":"495,634,036.95"},{"$f":"G2632-C2632","v":{"v":86056005.00999999,"d":"86,056,005.01"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2634+1","v":2024},"Variation"]
["District de Delémont",null,{"v":38954,"d":"38,954"},{"v":39125,"d":"39,125"},{"v":39309,"d":"39,309"},{"v":39660,"d":"39,660"},{"$f":"'Base de données pop.'!H6","v":{"v":39997,"d":"39,997"}},{"$f":"G2635-C2635","v":{"v":1043,"d":"1,043"}}]
[null,null,"District de Delémont","District de Delémont","District de Delémont","District de Delémont",{"$f":"F2636","v":"District de Delémont"},"District de Delémont"]
[0,"Administration générale",{"v":13869684.040000003,"d":"13,869,684.04"},{"v":14320065.23,"d":"14,320,065.23"},{"v":15051221.560000002,"d":"15,051,221.56"},{"v":15293356.91,"d":"15,293,356.91"},{"v":15584801.049999999,"d":"15,584,801.05"},{"$f":"G2637-C2637","v":{"v":1715117.009999996,"d":"1,715,117.01"}}]
[null,"dont charges",{"v":16112344.349999998,"d":"16,112,344.35"},{"v":16676882.040000001,"d":"16,676,882.04"},{"v":17494409.89,"d":"17,494,409.89"},{"v":17832239.98,"d":"17,832,239.98"},{"v":18543182.800000004,"d":"18,543,182.80"},{"$f":"G2638-C2638","v":{"v":2430838.4500000067,"d":"2,430,838.45"}}]
[null,"dont revenus",{"v":2242660.3099999996,"d":"2,242,660.31"},{"v":2356816.8100000005,"d":"2,356,816.81"},{"v":2443188.33,"d":"2,443,188.33"},{"v":2538883.07,"d":"2,538,883.07"},{"v":2958381.7500000005,"d":"2,958,381.75"},{"$f":"G2639-C2639","v":{"v":715721.4400000009,"d":"715,721.44"}}]
[]
["1","Ordre et sécurité publics - Défense",{"v":2233925.0300000003,"d":"2,233,925.03"},{"v":2326805.2,"d":"2,326,805.20"},{"v":2053045.3900000001,"d":"2,053,045.39"},{"v":2129117.71,"d":"2,129,117.71"},{"v":2049332.0799999996,"d":"2,049,332.08"},{"$f":"G2641-C2641","v":{"v":-184592.95000000065,"d":"-184,592.95 "}}]
[null,"dont charges",{"v":6419430.7,"d":"6,419,430.70"},{"v":6610418.330000001,"d":"6,610,418.33"},{"v":6463365.779999998,"d":"6,463,365.78"},{"v":6541596.829999998,"d":"6,541,596.83"},{"v":6469007.8100000005,"d":"6,469,007.81"},{"$f":"G2642-C2642","v":{"v":49577.110000000335,"d":"49,577.11"}}]
[null,"dont revenus",{"v":4185505.670000001,"d":"4,185,505.67"},{"v":4283613.130000001,"d":"4,283,613.13"},{"v":4410320.390000001,"d":"4,410,320.39"},{"v":4412479.12,"d":"4,412,479.12"},{"v":4419675.73,"d":"4,419,675.73"},{"$f":"G2643-C2643","v":{"v":234170.0599999996,"d":"234,170.06"}}]
[]
[2,"Formation",{"v":50752187.20000002,"d":"50,752,187.20"},{"v":51034652.470000006,"d":"51,034,652.47"},{"v":51696780.739999995,"d":"51,696,780.74"},{"v":53358600.72,"d":"53,358,600.72"},{"v":53143076.25999999,"d":"53,143,076.26"},{"$f":"G2645-C2645","v":{"v":2390889.0599999726,"d":"2,390,889.06"}}]
[null,"dont charges",{"v":53904615.44000001,"d":"53,904,615.44"},{"v":54075706.74,"d":"54,075,706.74"},{"v":54840849.63999999,"d":"54,840,849.64"},{"v":56595617.32999998,"d":"56,595,617.33"},{"v":56970755.63999999,"d":"56,970,755.64"},{"$f":"G2646-C2646","v":{"v":3066140.1999999806,"d":"3,066,140.20"}}]
[null,"dont revenus",{"v":3152428.24,"d":"3,152,428.24"},{"v":3041054.27,"d":"3,041,054.27"},{"v":3144068.9000000013,"d":"3,144,068.90"},{"v":3237016.61,"d":"3,237,016.61"},{"v":3827679.38,"d":"3,827,679.38"},{"$f":"G2647-C2647","v":{"v":675251.1399999997,"d":"675,251.14"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"v":6308936.59,"d":"6,308,936.59"},{"v":6525965.84,"d":"6,525,965.84"},{"v":6611176.11,"d":"6,611,176.11"},{"v":6788224.069999999,"d":"6,788,224.07"},{"v":6966553.94,"d":"6,966,553.94"},{"$f":"G2649-C2649","v":{"v":657617.3500000006,"d":"657,617.35"}}]
[null,"dont charges",{"v":7534320.53,"d":"7,534,320.53"},{"v":7568704.04,"d":"7,568,704.04"},{"v":7921499.220000001,"d":"7,921,499.22"},{"v":8275760.579999999,"d":"8,275,760.58"},{"v":8545782.399999999,"d":"8,545,782.40"},{"$f":"G2650-C2650","v":{"v":1011461.8699999982,"d":"1,011,461.87"}}]
[null,"dont revenus",{"v":1225383.9400000002,"d":"1,225,383.94"},{"v":1042738.2,"d":"1,042,738.20"},{"v":1310323.11,"d":"1,310,323.11"},{"v":1487536.5100000002,"d":"1,487,536.51"},{"v":1579228.4599999997,"d":"1,579,228.46"},{"$f":"G2651-C2651","v":{"v":353844.51999999955,"d":"353,844.52"}}]
[]
[4,"Santé",{"v":428860.9,"d":"428,860.90"},{"v":328135.24,"d":"328,135.24"},{"v":315441.37,"d":"315,441.37"},{"v":353556.87999999995,"d":"353,556.88"},{"v":372336.88999999996,"d":"372,336.89"},{"$f":"G2653-C2653","v":{"v":-56524.01000000007,"d":"-56,524.01 "}}]
[null,"dont charges",{"v":440863.94999999995,"d":"440,863.95"},{"v":411346.67999999993,"d":"411,346.68"},{"v":330797.72,"d":"330,797.72"},{"v":363454.08,"d":"363,454.08"},{"v":384852.06999999995,"d":"384,852.07"},{"$f":"G2654-C2654","v":{"v":-56011.880000000005,"d":"-56,011.88 "}}]
[null,"dont revenus",{"v":12003.050000000001,"d":"12,003.05"},{"v":83211.44,"d":"83,211.44"},{"v":15356.349999999999,"d":"15,356.35"},{"v":9897.2,"d":"9,897.20"},{"v":12515.18,"d":"12,515.18"},{"$f":"G2655-C2655","v":{"v":512.1299999999992,"d":"512.13"}}]
[]
[5,"Prévoyance sociale",{"v":29959583.23,"d":"29,959,583.23"},{"v":30159759.570000004,"d":"30,159,759.57"},{"v":32330731.580000002,"d":"32,330,731.58"},{"v":33408609.65,"d":"33,408,609.65"},{"v":34676804.57,"d":"34,676,804.57"},{"$f":"G2657-C2657","v":{"v":4717221.34,"d":"4,717,221.34"}}]
[null,"dont charges",{"v":47597358.68000001,"d":"47,597,358.68"},{"v":48518801.81,"d":"48,518,801.81"},{"v":49954116.41,"d":"49,954,116.41"},{"v":50648022.10000001,"d":"50,648,022.10"},{"v":52903627.75,"d":"52,903,627.75"},{"$f":"G2658-C2658","v":{"v":5306269.069999993,"d":"5,306,269.07"}}]
[null,"dont revenus",{"v":17637775.450000003,"d":"17,637,775.45"},{"v":18359042.240000002,"d":"18,359,042.24"},{"v":17623384.83,"d":"17,623,384.83"},{"v":17239412.45,"d":"17,239,412.45"},{"v":18226823.18,"d":"18,226,823.18"},{"$f":"G2659-C2659","v":{"v":589047.7299999967,"d":"589,047.73"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"v":9602398.21,"d":"9,602,398.21"},{"v":10180156.819999998,"d":"10,180,156.82"},{"v":10385437.98,"d":"10,385,437.98"},{"v":10353020.750000002,"d":"10,353,020.75"},{"v":10562569.159999998,"d":"10,562,569.16"},{"$f":"G2661-C2661","v":{"v":960170.9499999974,"d":"960,170.95"}}]
[null,"dont charges",{"v":14372680.48,"d":"14,372,680.48"},{"v":14500819.84,"d":"14,500,819.84"},{"v":15327948.97,"d":"15,327,948.97"},{"v":15425103.85,"d":"15,425,103.85"},{"v":15594760.76,"d":"15,594,760.76"},{"$f":"G2662-C2662","v":{"v":1222080.2799999993,"d":"1,222,080.28"}}]
[null,"dont revenus",{"v":4770282.269999999,"d":"4,770,282.27"},{"v":4320663.02,"d":"4,320,663.02"},{"v":4942510.989999999,"d":"4,942,510.99"},{"v":5072083.1,"d":"5,072,083.10"},{"v":5032191.600000001,"d":"5,032,191.60"},{"$f":"G2663-C2663","v":{"v":261909.33000000194,"d":"261,909.33"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"v":-1963443.9200000009,"d":"-1,963,443.92 "},{"v":-3129565.53,"d":"-3,129,565.53 "},{"v":-2956420.2900000005,"d":"-2,956,420.29 "},{"v":-73114.50000000102,"d":"-73,114.50 "},{"v":-659570.3399999996,"d":"-659,570.34 "},{"$f":"G2665-C2665","v":{"v":1303873.5800000012,"d":"1,303,873.58"}}]
[null,"dont charges",{"v":20638203.490000002,"d":"20,638,203.49"},{"v":19453226.900000002,"d":"19,453,226.90"},{"v":22354571.87,"d":"22,354,571.87"},{"v":25589297.349999998,"d":"25,589,297.35"},{"v":25979595.959999997,"d":"25,979,595.96"},{"$f":"G2666-C2666","v":{"v":5341392.469999995,"d":"5,341,392.47"}}]
[null,"dont revenus",{"v":22601647.41,"d":"22,601,647.41"},{"v":22582792.430000003,"d":"22,582,792.43"},{"v":25310992.16,"d":"25,310,992.16"},{"v":25662411.850000005,"d":"25,662,411.85"},{"v":26639166.299999997,"d":"26,639,166.30"},{"$f":"G2667-C2667","v":{"v":4037518.889999997,"d":"4,037,518.89"}}]
[]
[8,"Economie publique",{"v":-640045.5700000002,"d":"-640,045.57 "},{"v":-1165602.41,"d":"-1,165,602.41 "},{"v":871710.1000000025,"d":"871,710.10"},{"v":735167.5600000045,"d":"735,167.56"},{"v":977973.6900000012,"d":"977,973.69"},{"$f":"G2669-C2669","v":{"v":1618019.2600000014,"d":"1,618,019.26"}}]
[null,"dont charges",{"v":28682359.02,"d":"28,682,359.02"},{"v":31261762.459999997,"d":"31,261,762.46"},{"v":38555918.14000001,"d":"38,555,918.14"},{"v":49161214.830000006,"d":"49,161,214.83"},{"v":49885519.87999999,"d":"49,885,519.88"},{"$f":"G2670-C2670","v":{"v":21203160.85999999,"d":"21,203,160.86"}}]
[null,"dont revenus",{"v":29322404.59,"d":"29,322,404.59"},{"v":32427364.869999997,"d":"32,427,364.87"},{"v":37684208.04000001,"d":"37,684,208.04"},{"v":48426047.26999999,"d":"48,426,047.27"},{"v":48907546.190000005,"d":"48,907,546.19"},{"$f":"G2671-C2671","v":{"v":19585141.600000005,"d":"19,585,141.60"}}]
[]
[9,"Finances - Impôts",{"v":-113250758.16,"d":"-113,250,758.16 "},{"v":-111493658.78999998,"d":"-111,493,658.79 "},{"v":-116568034.52,"d":"-116,568,034.52 "},{"v":-120778149.58,"d":"-120,778,149.58 "},{"v":-118310229.66,"d":"-118,310,229.66 "},{"$f":"G2673-C2673","v":{"v":-5059471.5,"d":"-5,059,471.50 "}}]
[null,"dont charges",{"v":18623669.200000003,"d":"18,623,669.20"},{"v":20552063.25,"d":"20,552,063.25"},{"v":24313787.93,"d":"24,313,787.93"},{"v":27061509.72,"d":"27,061,509.72"},{"v":42059597.32999999,"d":"42,059,597.33"},{"$f":"G2674-C2674","v":{"v":23435928.129999988,"d":"23,435,928.13"}}]
[null,"dont revenus",{"v":131874427.35999998,"d":"131,874,427.36"},{"v":132045722.03999998,"d":"132,045,722.04"},{"v":140881822.45,"d":"140,881,822.45"},{"v":147839659.29999998,"d":"147,839,659.30"},{"v":160369826.98999998,"d":"160,369,826.99"},{"$f":"G2675-C2675","v":{"v":28495399.629999995,"d":"28,495,399.63"}}]
[]
[null,"Récapitulation générale",{"v":-2698672.4499999434,"d":"-2,698,672.45 "},{"v":-913286.3599999696,"d":"-913,286.36 "},{"v":-208909.97999998927,"d":"-208,909.98 "},{"v":1568390.1700000018,"d":"1,568,390.17"},{"v":5363647.639999986,"d":"5,363,647.64"},{"$f":"G2677-C2677","v":{"v":8062320.089999929,"d":"8,062,320.09"}}]
[null,"dont charges",{"v":214325845.84000003,"d":"214,325,845.84"},{"v":219629732.09000003,"d":"219,629,732.09"},{"v":237557265.57,"d":"237,557,265.57"},{"v":257493816.64999998,"d":"257,493,816.65"},{"v":277336682.4,"d":"277,336,682.40"},{"$f":"G2678-C2678","v":{"v":63010836.55999994,"d":"63,010,836.56"}}]
[null,"dont revenus",{"v":217024518.29,"d":"217,024,518.29"},{"v":220543018.45,"d":"220,543,018.45"},{"v":237766175.55,"d":"237,766,175.55"},{"v":255925426.47999996,"d":"255,925,426.48"},{"v":271973034.76,"d":"271,973,034.76"},{"$f":"G2679-C2679","v":{"v":54948516.47,"d":"54,948,516.47"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2681+1","v":2024},"Variation"]
["District des Franches-Montagnes",null,{"v":10479,"d":"10,479"},{"v":10478,"d":"10,478"},{"v":10433,"d":"10,433"},{"v":10531,"d":"10,531"},{"$f":"'Base de données pop.'!H7","v":{"v":10475,"d":"10,475"}},{"$f":"G2682-C2682","v":{"v":-4,"d":"-4 "}}]
[null,null,"District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes",{"$f":"F2683","v":"District Franches-Montagnes"},{"$f":"F2683","v":"District Franches-Montagnes"}]
[0,"Administration générale",{"v":3711715.2199999997,"d":"3,711,715.22"},{"v":3678458.82,"d":"3,678,458.82"},{"v":4068177.11,"d":"4,068,177.11"},{"v":4061395.1600000006,"d":"4,061,395.16"},{"v":4396901.71,"d":"4,396,901.71"},{"$f":"G2684-C2684","v":{"v":685186.4900000002,"d":"685,186.49"}}]
[null,"dont charges",{"v":4209664.79,"d":"4,209,664.79"},{"v":4098634.9500000007,"d":"4,098,634.95"},{"v":4530432.829999999,"d":"4,530,432.83"},{"v":4448569.26,"d":"4,448,569.26"},{"v":4814396.75,"d":"4,814,396.75"},{"$f":"G2685-C2685","v":{"v":604731.96,"d":"604,731.96"}}]
[null,"dont revenus",{"v":497949.57000000007,"d":"497,949.57"},{"v":420176.13,"d":"420,176.13"},{"v":462255.72000000003,"d":"462,255.72"},{"v":387174.10000000003,"d":"387,174.10"},{"v":417495.04000000004,"d":"417,495.04"},{"$f":"G2686-C2686","v":{"v":-80454.53000000003,"d":"-80,454.53 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"v":66513.41000000005,"d":"66,513.41"},{"v":40612.079999999994,"d":"40,612.08"},{"v":54247.54000000003,"d":"54,247.54"},{"v":102722.96999999999,"d":"102,722.97"},{"v":91384.44,"d":"91,384.44"},{"$f":"G2688-C2688","v":{"v":24871.029999999955,"d":"24,871.03"}}]
[null,"dont charges",{"v":952355.5599999999,"d":"952,355.56"},{"v":856393.89,"d":"856,393.89"},{"v":920762.42,"d":"920,762.42"},{"v":939202.7999999999,"d":"939,202.80"},{"v":970051.5399999999,"d":"970,051.54"},{"$f":"G2689-C2689","v":{"v":17695.97999999998,"d":"17,695.98"}}]
[null,"dont revenus",{"v":885842.15,"d":"885,842.15"},{"v":815781.8099999999,"d":"815,781.81"},{"v":866514.88,"d":"866,514.88"},{"v":836479.83,"d":"836,479.83"},{"v":878667.1000000001,"d":"878,667.10"},{"$f":"G2690-C2690","v":{"v":-7175.04999999993,"d":"-7,175.05 "}}]
[]
[2,"Formation",{"v":13666999.06,"d":"13,666,999.06"},{"v":13566179.030000001,"d":"13,566,179.03"},{"v":13584908.11,"d":"13,584,908.11"},{"v":13751885.18,"d":"13,751,885.18"},{"v":13808695.569999998,"d":"13,808,695.57"},{"$f":"G2692-C2692","v":{"v":141696.5099999979,"d":"141,696.51"}}]
[null,"dont charges",{"v":15238507.08,"d":"15,238,507.08"},{"v":15006273.81,"d":"15,006,273.81"},{"v":15060074.389999999,"d":"15,060,074.39"},{"v":15132448.169999998,"d":"15,132,448.17"},{"v":15276923.39,"d":"15,276,923.39"},{"$f":"G2693-C2693","v":{"v":38416.31000000052,"d":"38,416.31"}}]
[null,"dont revenus",{"v":1571508.02,"d":"1,571,508.02"},{"v":1440094.78,"d":"1,440,094.78"},{"v":1475166.2800000003,"d":"1,475,166.28"},{"v":1380562.99,"d":"1,380,562.99"},{"v":1468227.82,"d":"1,468,227.82"},{"$f":"G2694-C2694","v":{"v":-103280.19999999995,"d":"-103,280.20 "}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"v":1682704.0299999998,"d":"1,682,704.03"},{"v":1959298.98,"d":"1,959,298.98"},{"v":2050259.1099999999,"d":"2,050,259.11"},{"v":2484294.43,"d":"2,484,294.43"},{"v":2431498.4099999997,"d":"2,431,498.41"},{"$f":"G2696-C2696","v":{"v":748794.3799999999,"d":"748,794.38"}}]
[null,"dont charges",{"v":1786703.13,"d":"1,786,703.13"},{"v":2031147.49,"d":"2,031,147.49"},{"v":2158476.9199999995,"d":"2,158,476.92"},{"v":2589270.3899999997,"d":"2,589,270.39"},{"v":2534697.28,"d":"2,534,697.28"},{"$f":"G2697-C2697","v":{"v":747994.1499999999,"d":"747,994.15"}}]
[null,"dont revenus",{"v":103999.1,"d":"103,999.10"},{"v":71848.51,"d":"71,848.51"},{"v":108217.81000000001,"d":"108,217.81"},{"v":104975.95999999999,"d":"104,975.96"},{"v":103198.87,"d":"103,198.87"},{"$f":"G2698-C2698","v":{"v":-800.2300000000105,"d":"-800.23 "}}]
[]
[4,"Santé",{"v":82401.69999999998,"d":"82,401.70"},{"v":75523.62000000001,"d":"75,523.62"},{"v":73895.76999999999,"d":"73,895.77"},{"v":73282.68,"d":"73,282.68"},{"v":72939.06,"d":"72,939.06"},{"$f":"G2700-C2700","v":{"v":-9462.639999999985,"d":"-9,462.64 "}}]
[null,"dont charges",{"v":82401.69999999998,"d":"82,401.70"},{"v":75523.62000000001,"d":"75,523.62"},{"v":75245.06999999999,"d":"75,245.07"},{"v":73282.68,"d":"73,282.68"},{"v":73204.11,"d":"73,204.11"},{"$f":"G2701-C2701","v":{"v":-9197.589999999982,"d":"-9,197.59 "}}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1349.3,"d":"1,349.30"},{"v":0,"d":"0.00"},265.05,{"$f":"G2702-C2702","v":265.05}]
[]
[5,"Prévoyance sociale",{"v":7736051.260000001,"d":"7,736,051.26"},{"v":8573551.58,"d":"8,573,551.58"},{"v":8865904.520000001,"d":"8,865,904.52"},{"v":8463621.02,"d":"8,463,621.02"},{"v":9530559.360000001,"d":"9,530,559.36"},{"$f":"G2704-C2704","v":{"v":1794508.1000000006,"d":"1,794,508.10"}}]
[null,"dont charges",{"v":10716576.540000001,"d":"10,716,576.54"},{"v":11471917.63,"d":"11,471,917.63"},{"v":12252448.46,"d":"12,252,448.46"},{"v":12409309.32,"d":"12,409,309.32"},{"v":13337482.43,"d":"13,337,482.43"},{"$f":"G2705-C2705","v":{"v":2620905.8899999987,"d":"2,620,905.89"}}]
[null,"dont revenus",{"v":2980525.2800000003,"d":"2,980,525.28"},{"v":2898366.0500000003,"d":"2,898,366.05"},{"v":3386543.94,"d":"3,386,543.94"},{"v":3945688.3000000003,"d":"3,945,688.30"},{"v":3806923.0700000003,"d":"3,806,923.07"},{"$f":"G2706-C2706","v":{"v":826397.79,"d":"826,397.79"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"v":2723980.39,"d":"2,723,980.39"},{"v":3084458.8699999996,"d":"3,084,458.87"},{"v":3020370.55,"d":"3,020,370.55"},{"v":2837275.7300000004,"d":"2,837,275.73"},{"v":2885111.0700000008,"d":"2,885,111.07"},{"$f":"G2708-C2708","v":{"v":161130.68000000063,"d":"161,130.68"}}]
[null,"dont charges",{"v":3816293.04,"d":"3,816,293.04"},{"v":4297646.92,"d":"4,297,646.92"},{"v":4307193.140000001,"d":"4,307,193.14"},{"v":3930258.0700000003,"d":"3,930,258.07"},{"v":3932164.22,"d":"3,932,164.22"},{"$f":"G2709-C2709","v":{"v":115871.18000000017,"d":"115,871.18"}}]
[null,"dont revenus",{"v":1092312.65,"d":"1,092,312.65"},{"v":1213188.05,"d":"1,213,188.05"},{"v":1286822.5899999999,"d":"1,286,822.59"},{"v":1092982.34,"d":"1,092,982.34"},{"v":1047053.1499999999,"d":"1,047,053.15"},{"$f":"G2710-C2710","v":{"v":-45259.5,"d":"-45,259.50 "}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"v":-511193.48999999993,"d":"-511,193.49 "},{"v":-907530.2499999995,"d":"-907,530.25 "},{"v":-1264343.88,"d":"-1,264,343.88 "},{"v":-1063598.7099999997,"d":"-1,063,598.71 "},{"v":-371660.9500000002,"d":"-371,660.95 "},{"$f":"G2712-C2712","v":{"v":139532.53999999975,"d":"139,532.54"}}]
[null,"dont charges",{"v":6462874.7299999995,"d":"6,462,874.73"},{"v":6653509.82,"d":"6,653,509.82"},{"v":6800711.36,"d":"6,800,711.36"},{"v":6869749.450000001,"d":"6,869,749.45"},{"v":7365810.59,"d":"7,365,810.59"},{"$f":"G2713-C2713","v":{"v":902935.8600000003,"d":"902,935.86"}}]
[null,"dont revenus",{"v":6974068.22,"d":"6,974,068.22"},{"v":7561040.07,"d":"7,561,040.07"},{"v":8065055.24,"d":"8,065,055.24"},{"v":7933348.159999999,"d":"7,933,348.16"},{"v":7737471.539999999,"d":"7,737,471.54"},{"$f":"G2714-C2714","v":{"v":763403.3199999994,"d":"763,403.32"}}]
[]
[8,"Economie publique",{"v":-67909.77999999987,"d":"-67,909.78 "},{"v":-334993.1000000001,"d":"-334,993.10 "},{"v":-288270.14,"d":"-288,270.14 "},{"v":-177079.47999999995,"d":"-177,079.48 "},{"v":-371749.1200000001,"d":"-371,749.12 "},{"$f":"G2716-C2716","v":{"v":-303839.34000000026,"d":"-303,839.34 "}}]
[null,"dont charges",{"v":6333926.12,"d":"6,333,926.12"},{"v":6214807.349999999,"d":"6,214,807.35"},{"v":6946646.35,"d":"6,946,646.35"},{"v":7225333.98,"d":"7,225,333.98"},{"v":6836733.810000001,"d":"6,836,733.81"},{"$f":"G2717-C2717","v":{"v":502807.69000000134,"d":"502,807.69"}}]
[null,"dont revenus",{"v":6401835.9,"d":"6,401,835.90"},{"v":6549800.450000001,"d":"6,549,800.45"},{"v":7234916.490000001,"d":"7,234,916.49"},{"v":7402413.46,"d":"7,402,413.46"},{"v":7208482.930000001,"d":"7,208,482.93"},{"$f":"G2718-C2718","v":{"v":806647.0300000003,"d":"806,647.03"}}]
[]
[9,"Finances - Impôts",{"v":-33965505.14,"d":"-33,965,505.14 "},{"v":-34041227.83,"d":"-34,041,227.83 "},{"v":-32397471.969999995,"d":"-32,397,471.97 "},{"v":-33251802.680000003,"d":"-33,251,802.68 "},{"v":-33907254.01,"d":"-33,907,254.01 "},{"$f":"G2720-C2720","v":{"v":58251.13000000268,"d":"58,251.13"}}]
[null,"dont charges",{"v":6258963.230000001,"d":"6,258,963.23"},{"v":4582632.84,"d":"4,582,632.84"},{"v":9108500.43,"d":"9,108,500.43"},{"v":15121941.069999998,"d":"15,121,941.07"},{"v":18721659.05,"d":"18,721,659.05"},{"$f":"G2721-C2721","v":{"v":12462695.82,"d":"12,462,695.82"}}]
[null,"dont revenus",{"v":40224468.370000005,"d":"40,224,468.37"},{"v":38623860.66999999,"d":"38,623,860.67"},{"v":41505972.4,"d":"41,505,972.40"},{"v":48373743.75,"d":"48,373,743.75"},{"v":52628913.06000001,"d":"52,628,913.06"},{"$f":"G2722-C2722","v":{"v":12404444.690000005,"d":"12,404,444.69"}}]
[]
[null,"Récapitulation générale",{"v":-4874243.339999996,"d":"-4,874,243.34 "},{"v":-4305668.199999999,"d":"-4,305,668.20 "},{"v":-2232323.2799999975,"d":"-2,232,323.28 "},{"v":-2718003.700000003,"d":"-2,718,003.70 "},{"v":-1433574.460000001,"d":"-1,433,574.46 "},{"$f":"G2724-C2724","v":{"v":3440668.879999995,"d":"3,440,668.88"}}]
[null,"dont charges",{"v":55858265.919999994,"d":"55,858,265.92"},{"v":55288488.32000001,"d":"55,288,488.32"},{"v":62160491.37,"d":"62,160,491.37"},{"v":68739365.19,"d":"68,739,365.19"},{"v":73863123.17,"d":"73,863,123.17"},{"$f":"G2725-C2725","v":{"v":18004857.250000007,"d":"18,004,857.25"}}]
[null,"dont revenus",{"v":60732509.260000005,"d":"60,732,509.26"},{"v":59594156.51999999,"d":"59,594,156.52"},{"v":64392814.65,"d":"64,392,814.65"},{"v":71457368.89,"d":"71,457,368.89"},{"v":75296697.63000001,"d":"75,296,697.63"},{"$f":"G2726-C2726","v":{"v":14564188.370000005,"d":"14,564,188.37"}}]
[]
["Comptes de résultats par fonction",null,2020,2021,2022,2023,{"$f":"F2728+1","v":2024},"Variation"]
["District de Porrentruy",null,{"v":24276,"d":"24,276"},{"v":24195,"d":"24,195"},{"v":24123,"d":"24,123"},{"v":24357,"d":"24,357"},{"$f":"'Base de données pop.'!H8","v":{"v":24368,"d":"24,368"}},{"$f":"G2729-C2729","v":92}]
[null,null,"District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy",{"$f":"F2730","v":"District de Porrentruy"},"District de Porrentruy"]
[0,"Administration générale",{"v":9863695.29,"d":"9,863,695.29"},{"v":10249365.24,"d":"10,249,365.24"},{"v":10641019.88,"d":"10,641,019.88"},{"v":10525278.86,"d":"10,525,278.86"},{"v":10780176.93,"d":"10,780,176.93"},{"$f":"G2731-C2731","v":{"v":916481.6400000006,"d":"916,481.64"}}]
[null,"dont charges",{"v":11147275.299999999,"d":"11,147,275.30"},{"v":11367498.29,"d":"11,367,498.29"},{"v":11547111.05,"d":"11,547,111.05"},{"v":11623774.039999997,"d":"11,623,774.04"},{"v":11869398.71,"d":"11,869,398.71"},{"$f":"G2732-C2732","v":{"v":722123.410000002,"d":"722,123.41"}}]
[null,"dont revenus",{"v":1283580.01,"d":"1,283,580.01"},{"v":1118133.0500000003,"d":"1,118,133.05"},{"v":906091.1700000002,"d":"906,091.17"},{"v":1098495.18,"d":"1,098,495.18"},{"v":1089221.78,"d":"1,089,221.78"},{"$f":"G2733-C2733","v":{"v":-194358.22999999998,"d":"-194,358.23 "}}]
[]
["1","Ordre et sécurité publics - Défense",{"v":1316721.6300000001,"d":"1,316,721.63"},{"v":1408308.1500000001,"d":"1,408,308.15"},{"v":1209618.6700000002,"d":"1,209,618.67"},{"v":852547.07,"d":"852,547.07"},{"v":1101796.95,"d":"1,101,796.95"},{"$f":"G2735-C2735","v":{"v":-214924.68000000017,"d":"-214,924.68 "}}]
[null,"dont charges",{"v":3764733.3899999997,"d":"3,764,733.39"},{"v":3949283.4300000006,"d":"3,949,283.43"},{"v":3904503.3599999994,"d":"3,904,503.36"},{"v":4054138.3800000004,"d":"4,054,138.38"},{"v":4120998.87,"d":"4,120,998.87"},{"$f":"G2736-C2736","v":{"v":356265.48000000045,"d":"356,265.48"}}]
[null,"dont revenus",{"v":2448011.7600000002,"d":"2,448,011.76"},{"v":2540975.28,"d":"2,540,975.28"},{"v":2694884.69,"d":"2,694,884.69"},{"v":3201591.31,"d":"3,201,591.31"},{"v":3019201.92,"d":"3,019,201.92"},{"$f":"G2737-C2737","v":{"v":571190.1599999997,"d":"571,190.16"}}]
[]
[2,"Formation",{"v":31161344.990000002,"d":"31,161,344.99"},{"v":31339510.479999997,"d":"31,339,510.48"},{"v":32844789.389999993,"d":"32,844,789.39"},{"v":33000051.790000007,"d":"33,000,051.79"},{"v":31285436.99,"d":"31,285,436.99"},{"$f":"G2739-C2739","v":{"v":124091.99999999627,"d":"124,092.00"}}]
[null,"dont charges",{"v":33180257.39,"d":"33,180,257.39"},{"v":33340936.389999997,"d":"33,340,936.39"},{"v":34993376.04,"d":"34,993,376.04"},{"v":35233238.599999994,"d":"35,233,238.60"},{"v":34561578.97,"d":"34,561,578.97"},{"$f":"G2740-C2740","v":{"v":1381321.5799999982,"d":"1,381,321.58"}}]
[null,"dont revenus",{"v":2018912.4,"d":"2,018,912.40"},{"v":2001425.91,"d":"2,001,425.91"},{"v":2148586.65,"d":"2,148,586.65"},{"v":2233186.8100000005,"d":"2,233,186.81"},{"v":3276141.9799999995,"d":"3,276,141.98"},{"$f":"G2741-C2741","v":{"v":1257229.5799999996,"d":"1,257,229.58"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"v":4921853.11,"d":"4,921,853.11"},{"v":5284166.67,"d":"5,284,166.67"},{"v":6041317.87,"d":"6,041,317.87"},{"v":5910204.699999999,"d":"5,910,204.70"},{"v":6052484.890000001,"d":"6,052,484.89"},{"$f":"G2743-C2743","v":{"v":1130631.7800000003,"d":"1,130,631.78"}}]
[null,"dont charges",{"v":5664511.4,"d":"5,664,511.40"},{"v":5619840.119999999,"d":"5,619,840.12"},{"v":6544993.76,"d":"6,544,993.76"},{"v":6323379.45,"d":"6,323,379.45"},{"v":6481525.319999999,"d":"6,481,525.32"},{"$f":"G2744-C2744","v":{"v":817013.919999999,"d":"817,013.92"}}]
[null,"dont revenus",{"v":742658.2899999999,"d":"742,658.29"},{"v":335673.45,"d":"335,673.45"},{"v":503675.89,"d":"503,675.89"},{"v":413174.75,"d":"413,174.75"},{"v":429040.43000000005,"d":"429,040.43"},{"$f":"G2745-C2745","v":{"v":-313617.85999999987,"d":"-313,617.86 "}}]
[]
[4,"Santé",{"v":278571.19,"d":"278,571.19"},{"v":201496.06,"d":"201,496.06"},{"v":196796.43999999997,"d":"196,796.44"},{"v":228015.48000000004,"d":"228,015.48"},{"v":270477.72000000003,"d":"270,477.72"},{"$f":"G2747-C2747","v":{"v":-8093.469999999972,"d":"-8,093.47 "}}]
[null,"dont charges",{"v":281350.74,"d":"281,350.74"},{"v":214396.06,"d":"214,396.06"},{"v":210746.43999999997,"d":"210,746.44"},{"v":230175.78000000003,"d":"230,175.78"},{"v":273152.72000000003,"d":"273,152.72"},{"$f":"G2748-C2748","v":{"v":-8198.01999999996,"d":"-8,198.02 "}}]
[null,"dont revenus",{"v":2779.55,"d":"2,779.55"},{"v":12900,"d":"12,900.00"},{"v":13950,"d":"13,950.00"},{"v":2160.3,"d":"2,160.30"},{"v":2675,"d":"2,675.00"},{"$f":"G2749-C2749","v":{"v":-104.55000000000018,"d":"-104.55 "}}]
[]
[5,"Prévoyance sociale",{"v":18698595.36,"d":"18,698,595.36"},{"v":19647971.270000003,"d":"19,647,971.27"},{"v":19286303.450000007,"d":"19,286,303.45"},{"v":20374370.82,"d":"20,374,370.82"},{"v":22827065.830000002,"d":"22,827,065.83"},{"$f":"G2751-C2751","v":{"v":4128470.4700000025,"d":"4,128,470.47"}}]
[null,"dont charges",{"v":32730954.83,"d":"32,730,954.83"},{"v":34688366.28,"d":"34,688,366.28"},{"v":35973272.25,"d":"35,973,272.25"},{"v":36632976.06,"d":"36,632,976.06"},{"v":37773192.669999994,"d":"37,773,192.67"},{"$f":"G2752-C2752","v":{"v":5042237.839999996,"d":"5,042,237.84"}}]
[null,"dont revenus",{"v":14032359.47,"d":"14,032,359.47"},{"v":15040395.010000002,"d":"15,040,395.01"},{"v":16686968.799999999,"d":"16,686,968.80"},{"v":16258605.239999998,"d":"16,258,605.24"},{"v":14946126.84,"d":"14,946,126.84"},{"$f":"G2753-C2753","v":{"v":913767.3699999992,"d":"913,767.37"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"v":7380346.18,"d":"7,380,346.18"},{"v":7362612.13,"d":"7,362,612.13"},{"v":7351273.720000001,"d":"7,351,273.72"},{"v":7191985.830000001,"d":"7,191,985.83"},{"v":7124142.29,"d":"7,124,142.29"},{"$f":"G2755-C2755","v":{"v":-256203.88999999966,"d":"-256,203.89 "}}]
[null,"dont charges",{"v":9595787.8,"d":"9,595,787.80"},{"v":9343886.86,"d":"9,343,886.86"},{"v":9393703.500000002,"d":"9,393,703.50"},{"v":9428440.16,"d":"9,428,440.16"},{"v":9655633.83,"d":"9,655,633.83"},{"$f":"G2756-C2756","v":{"v":59846.02999999933,"d":"59,846.03"}}]
[null,"dont revenus",{"v":2215441.62,"d":"2,215,441.62"},{"v":1981274.73,"d":"1,981,274.73"},{"v":2042429.7800000003,"d":"2,042,429.78"},{"v":2236454.3300000005,"d":"2,236,454.33"},{"v":2531491.54,"d":"2,531,491.54"},{"$f":"G2757-C2757","v":{"v":316049.9199999999,"d":"316,049.92"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"v":-214794.8,"d":"-214,794.80 "},{"v":-345278.2899999999,"d":"-345,278.29 "},{"v":-936978.25,"d":"-936,978.25 "},{"v":940988.6100000001,"d":"940,988.61"},{"v":573815.6499999994,"d":"573,815.65"},{"$f":"G2759-C2759","v":{"v":788610.4499999995,"d":"788,610.45"}}]
[null,"dont charges",{"v":13032040.96,"d":"13,032,040.96"},{"v":12722122.450000001,"d":"12,722,122.45"},{"v":14455556.26,"d":"14,455,556.26"},{"v":15355092.22,"d":"15,355,092.22"},{"v":16049534.080000002,"d":"16,049,534.08"},{"$f":"G2760-C2760","v":{"v":3017493.120000001,"d":"3,017,493.12"}}]
[null,"dont revenus",{"v":13246835.760000002,"d":"13,246,835.76"},{"v":13067400.74,"d":"13,067,400.74"},{"v":15392534.509999998,"d":"15,392,534.51"},{"v":14414103.609999998,"d":"14,414,103.61"},{"v":15475718.43,"d":"15,475,718.43"},{"$f":"G2761-C2761","v":{"v":2228882.669999998,"d":"2,228,882.67"}}]
[]
[8,"Economie publique",{"v":376017.94,"d":"376,017.94"},{"v":-760833.9399999998,"d":"-760,833.94 "},{"v":-205253.95999999996,"d":"-205,253.96 "},{"v":-343525.07,"d":"-343,525.07 "},{"v":-471119.84999999974,"d":"-471,119.85 "},{"$f":"G2763-C2763","v":{"v":-847137.7899999998,"d":"-847,137.79 "}}]
[null,"dont charges",{"v":3836786.79,"d":"3,836,786.79"},{"v":3646212.5800000005,"d":"3,646,212.58"},{"v":3955795.5199999996,"d":"3,955,795.52"},{"v":4452676.38,"d":"4,452,676.38"},{"v":5132779.84,"d":"5,132,779.84"},{"$f":"G2764-C2764","v":{"v":1295993.0499999998,"d":"1,295,993.05"}}]
[null,"dont revenus",{"v":3460768.8500000006,"d":"3,460,768.85"},{"v":4407046.52,"d":"4,407,046.52"},{"v":4161049.479999999,"d":"4,161,049.48"},{"v":4796201.450000001,"d":"4,796,201.45"},{"v":5603899.6899999995,"d":"5,603,899.69"},{"$f":"G2765-C2765","v":{"v":2143130.839999999,"d":"2,143,130.84"}}]
[]
[9,"Finances - Impôts",{"v":-74503126.61,"d":"-74,503,126.61 "},{"v":-75906575.1,"d":"-75,906,575.10 "},{"v":-76463401.4,"d":"-76,463,401.40 "},{"v":-79150299.21,"d":"-79,150,299.21 "},{"v":-80039207.00999999,"d":"-80,039,207.01 "},{"$f":"G2767-C2767","v":{"v":-5536080.399999991,"d":"-5,536,080.40 "}}]
[null,"dont charges",{"v":17866530.069999997,"d":"17,866,530.07"},{"v":15123434.529999997,"d":"15,123,434.53"},{"v":14103488.429999998,"d":"14,103,488.43"},{"v":16201251.04,"d":"16,201,251.04"},{"v":21951579.939999998,"d":"21,951,579.94"},{"$f":"G2768-C2768","v":{"v":4085049.870000001,"d":"4,085,049.87"}}]
[null,"dont revenus",{"v":92369656.68,"d":"92,369,656.68"},{"v":91030009.63000001,"d":"91,030,009.63"},{"v":90566889.83,"d":"90,566,889.83"},{"v":95351550.24999999,"d":"95,351,550.25"},{"v":101990786.95000002,"d":"101,990,786.95"},{"$f":"G2769-C2769","v":{"v":9621130.27000001,"d":"9,621,130.27"}}]
[]
[null,"Récapitulation générale",{"v":-720775.7199999988,"d":"-720,775.72 "},{"v":-1519257.3299999982,"d":"-1,519,257.33 "},{"v":-34514.189999997616,"d":"-34,514.19 "},{"v":-470381.11999998987,"d":"-470,381.12 "},{"v":-494929.6099999696,"d":"-494,929.61 "},{"$f":"G2771-C2771","v":{"v":225846.1100000292,"d":"225,846.11"}}]
[null,"dont charges",{"v":131100228.67,"d":"131,100,228.67"},{"v":130015976.99,"d":"130,015,976.99"},{"v":135082546.61,"d":"135,082,546.61"},{"v":139535142.10999998,"d":"139,535,142.11"},{"v":147869374.95,"d":"147,869,374.95"},{"$f":"G2772-C2772","v":{"v":16769146.279999986,"d":"16,769,146.28"}}]
[null,"dont revenus",{"v":131821004.39000002,"d":"131,821,004.39"},{"v":131535234.32000001,"d":"131,535,234.32"},{"v":135117060.79999998,"d":"135,117,060.80"},{"v":140005523.23,"d":"140,005,523.23"},{"v":148364304.56,"d":"148,364,304.56"},{"$f":"G2773-C2773","v":{"v":16543300.169999987,"d":"16,543,300.17"}}]

{"sheet":"Tableau fonctionnelle","index":20,"n_rows":49,"n_cols":3,"rows_kept":49,"hidden":true}
[]
["Comptes de résultats par fonctions 2024"]
[]
[]
["Ensemble des communes jurassiennes"]
[]
[0,"Administration générale",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA5","v":{"v":30761879.689999998,"d":"30,761,879.69"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA6","v":{"v":35226978.26,"d":"35,226,978.26"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA7","v":{"v":4465098.57,"d":"4,465,098.57"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA9","v":{"v":3242513.4700000007,"d":"3,242,513.47"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA10","v":{"v":11560058.219999999,"d":"11,560,058.22"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA11","v":{"v":8317544.750000001,"d":"8,317,544.75"}}]
[]
[2,"Formation",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA13","v":{"v":98237208.82000002,"d":"98,237,208.82"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA14","v":{"v":106809258,"d":"106,809,258.00"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA15","v":{"v":8572049.179999998,"d":"8,572,049.18"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA17","v":{"v":15450537.24,"d":"15,450,537.24"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA18","v":{"v":17562005,"d":"17,562,005.00"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA19","v":{"v":2111467.76,"d":"2,111,467.76"}}]
[]
[4,"Santé",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA21","v":{"v":715753.67,"d":"715,753.67"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA22","v":{"v":731208.9,"d":"731,208.90"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA23","v":{"v":15455.23,"d":"15,455.23"}}]
[]
[5,"Prévoyance sociale",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA25","v":{"v":67034429.759999976,"d":"67,034,429.76"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA26","v":{"v":104014302.84999998,"d":"104,014,302.85"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA27","v":{"v":36979873.09,"d":"36,979,873.09"}}]
[]
[6,"Trafic - Transports - Télécommunications",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA29","v":{"v":20571822.52,"d":"20,571,822.52"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA30","v":{"v":29182558.809999995,"d":"29,182,558.81"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA31","v":{"v":8610736.290000005,"d":"8,610,736.29"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA33","v":{"v":-457415.6400000003,"d":"-457,415.64"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA34","v":{"v":49394940.62999999,"d":"49,394,940.63"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA35","v":{"v":49852356.27,"d":"49,852,356.27"}}]
[]
[8,"Economie publique",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA37","v":{"v":135104.72000000125,"d":"135,104.72"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA38","v":{"v":61855033.52999999,"d":"61,855,033.53"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA39","v":{"v":61719928.81000001,"d":"61,719,928.81"}}]
[]
[9,"Finances - Impôts",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA41","v":{"v":-232256690.68000004,"d":"-232,256,690.68"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA42","v":{"v":82732836.31999998,"d":"82,732,836.32"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA43","v":{"v":314989526.99999994,"d":"314,989,527.00"}}]
[]
[null,"Récapitulation générale",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA45","v":{"v":3435143.569999963,"d":"3,435,143.57"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA46","v":{"v":499069180.5199999,"d":"499,069,180.52"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2024 fonctionnelle'!BA47","v":{"v":495634036.9499999,"d":"495,634,036.95"}}]

{"sheet":"4.12.1 et 2 Graph par fonction","index":21,"n_rows":23,"n_cols":2,"rows_kept":23,"hidden":true}
["Charges"]
["0 Administration générale",{"$f":"'Tableau fonctionnelle'!C8","v":{"v":35226978.26,"d":"35,226,978.26"}}]
["1 Ordre et sécurité publics - Défense",{"$f":"'Tableau fonctionnelle'!C12","v":{"v":11560058.219999999,"d":"11,560,058.22"}}]
["2 Formation",{"$f":"'Tableau fonctionnelle'!C16","v":{"v":106809258,"d":"106,809,258.00"}}]
["3 Culture - Sports - Loisirs - Eglises",{"$f":"'Tableau fonctionnelle'!C20","v":{"v":17562005,"d":"17,562,005.00"}}]
["4 Santé",{"$f":"'Tableau fonctionnelle'!C24","v":{"v":731208.9,"d":"731,208.90"}}]
["5 Prévoyance sociale",{"$f":"'Tableau fonctionnelle'!C28","v":{"v":104014302.84999998,"d":"104,014,302.85"}}]
["6 Trafic - Transports - Télécommunications",{"$f":"'Tableau fonctionnelle'!C32","v":{"v":29182558.809999995,"d":"29,182,558.81"}}]
["7 Protection de l'environnement - Aménagement du territoire",{"$f":"'Tableau fonctionnelle'!C36","v":{"v":49394940.62999999,"d":"49,394,940.63"}}]
["8 Economie publique",{"$f":"'Tableau fonctionnelle'!C40","v":{"v":61855033.52999999,"d":"61,855,033.53"}}]
["9 Finances - Impôts",{"$f":"'Tableau fonctionnelle'!C44","v":{"v":82732836.31999998,"d":"82,732,836.32"}}]
[]
["Revenus"]
["0 Administration générale",{"$f":"'Tableau fonctionnelle'!C9","v":{"v":4465098.57,"d":"4,465,098.57"}}]
["1 Ordre et sécurité publics - Défense",{"$f":"'Tableau fonctionnelle'!C13","v":{"v":8317544.750000001,"d":"8,317,544.75"}}]
["2 Formation",{"$f":"'Tableau fonctionnelle'!C17","v":{"v":8572049.179999998,"d":"8,572,049.18"}}]
["3 Culture - Sports - Loisirs - Eglises",{"$f":"'Tableau fonctionnelle'!C21","v":{"v":2111467.76,"d":"2,111,467.76"}}]
["4 Santé",{"$f":"'Tableau fonctionnelle'!C25","v":{"v":15455.23,"d":"15,455.23"}}]
["5 Prévoyance sociale",{"$f":"'Tableau fonctionnelle'!C29","v":{"v":36979873.09,"d":"36,979,873.09"}}]
["6 Trafic - Transports - Télécommunications",{"$f":"'Tableau fonctionnelle'!C33","v":{"v":8610736.290000005,"d":"8,610,736.29"}}]
["7 Protection de l'environnement - Aménagement du territoire",{"$f":"'Tableau fonctionnelle'!C37","v":{"v":49852356.27,"d":"49,852,356.27"}}]
["8 Economie publique",{"$f":"'Tableau fonctionnelle'!C41","v":{"v":61719928.81000001,"d":"61,719,928.81"}}]
["9 Finances - Impôts",{"$f":"'Tableau fonctionnelle'!C45","v":{"v":314989526.99999994,"d":"314,989,527.00"}}]

{"sheet":"5. Bilan 2024","index":22,"n_rows":236,"n_cols":59,"rows_kept":236,"hidden":true}
[]
["Bilan 2024"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":4},{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(F3:BC3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(F3:X3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(Y3:AJ3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AK3:BC3)","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":5},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[1,{"$nulls":3},"Actif",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62+F69+F80+F86+F97+F108","v":{"v":16872411.919999998,"d":"16,872,411.92"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62+G69+G80+G86+G97+G108","v":{"v":2706531.3600000003,"d":"2,706,531.36"}},{"v":6016682.5200000005,"d":"6,016,682.52"},{"v":6684289.28,"d":"6,684,289.28"},{"v":43328521.88,"d":"43,328,521.88"},{"v":30944680.9,"d":"30,944,680.90"},{"v":24639519.7,"d":"24,639,519.70"},{"v":209368290.94000003,"d":"209,368,290.94"},{"v":12972441.22,"d":"12,972,441.22"},{"v":1538513.45,"d":"1,538,513.45"},{"v":60916695.66,"d":"60,916,695.66"},{"v":4198660.15,"d":"4,198,660.15"},{"v":693725.83,"d":"693,725.83"},{"v":4744626.010000001,"d":"4,744,626.01"},{"v":5390483.62,"d":"5,390,483.62"},{"v":10059862.719999999,"d":"10,059,862.72"},{"v":2110587.87,"d":"2,110,587.87"},{"v":4193059.0100000002,"d":"4,193,059.01"},{"v":24551280.92,"d":"24,551,280.92"},{"v":4370698.56,"d":"4,370,698.56"},{"v":15208482.790000001,"d":"15,208,482.79"},{"v":48018293.42,"d":"48,018,293.42"},{"v":2758182.71,"d":"2,758,182.71"},{"v":6020714.380000001,"d":"6,020,714.38"},{"v":9228164.22,"d":"9,228,164.22"},{"v":6956820.4,"d":"6,956,820.40"},{"v":8239569.509999999,"d":"8,239,569.51"},{"v":21900212.909999996,"d":"21,900,212.91"},{"v":31181915.599999994,"d":"31,181,915.60"},{"v":3917258.1900000004,"d":"3,917,258.19"},{"v":3519484.91,"d":"3,519,484.91"},{"v":22981234.96,"d":"22,981,234.96"},{"v":15464775.410000002,"d":"15,464,775.41"},{"v":16880063.97,"d":"16,880,063.97"},{"v":13775417.22,"d":"13,775,417.22"},{"v":35212212.19,"d":"35,212,212.19"},{"v":8426590.760000002,"d":"8,426,590.76"},{"v":21003321.05,"d":"21,003,321.05"},{"v":9272985.030000001,"d":"9,272,985.03"},{"v":11234801,"d":"11,234,801.00"},{"v":7612076.94,"d":"7,612,076.94"},{"v":23508328.8,"d":"23,508,328.80"},{"v":10070256.7,"d":"10,070,256.70"},{"v":3382054.46,"d":"3,382,054.46"},{"v":3695911.61,"d":"3,695,911.61"},{"v":22053800.01,"d":"22,053,800.01"},{"v":7106800.65,"d":"7,106,800.65"},{"v":15652076.599999998,"d":"15,652,076.60"},{"v":86338986.6,"d":"86,338,986.60"},{"v":6204246.149999999,"d":"6,204,246.15"},{"$f":"SUM(F5:BC5)","v":{"v":973126602.6700002,"d":"973,126,602.67"}},{"$f":"SUM(F5:X5)","v":{"v":471930864.96,"d":"471,930,864.96"}},{"$f":"SUM(Y5:AJ5)","v":{"v":161319797.6,"d":"161,319,797.60"}},{"$f":"SUM(AK5:BC5)","v":{"v":339875940.11,"d":"339,875,940.11"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62","v":{"v":6351354.850000001,"d":"6,351,354.85"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62","v":{"v":1052874.27,"d":"1,052,874.27"}},{"v":3130917.5300000003,"d":"3,130,917.53"},{"v":4289253.48,"d":"4,289,253.48"},{"v":16601882.32,"d":"16,601,882.32"},{"v":8485476.41,"d":"8,485,476.41"},{"v":11217211.36,"d":"11,217,211.36"},{"v":69899899.58,"d":"69,899,899.58"},{"v":3999167.6399999997,"d":"3,999,167.64"},{"v":231765.28000000003,"d":"231,765.28"},{"v":17789865.939999998,"d":"17,789,865.94"},{"v":2217636.13,"d":"2,217,636.13"},{"v":443804.92999999993,"d":"443,804.93"},{"v":1765157.9700000002,"d":"1,765,157.97"},{"v":2854332.08,"d":"2,854,332.08"},{"v":7396676.6,"d":"7,396,676.60"},{"v":885634.52,"d":"885,634.52"},{"v":1838766.0100000002,"d":"1,838,766.01"},{"v":5380490.24,"d":"5,380,490.24"},{"v":1956202.7599999998,"d":"1,956,202.76"},{"v":4356882.46,"d":"4,356,882.46"},{"v":37848380.42,"d":"37,848,380.42"},{"v":1373968.5099999998,"d":"1,373,968.51"},{"v":2802914.8500000006,"d":"2,802,914.85"},{"v":2265425.82,"d":"2,265,425.82"},{"v":2291914.6,"d":"2,291,914.60"},{"v":2920513.5999999996,"d":"2,920,513.60"},{"v":11316755.92,"d":"11,316,755.92"},{"v":13435269.61,"d":"13,435,269.61"},{"v":1893700.02,"d":"1,893,700.02"},{"v":1622362.81,"d":"1,622,362.81"},{"v":5092945.1,"d":"5,092,945.10"},{"v":5849901.0600000005,"d":"5,849,901.06"},{"v":5813643.38,"d":"5,813,643.38"},{"v":5211999.32,"d":"5,211,999.32"},{"v":17066077.89,"d":"17,066,077.89"},{"v":3520203.14,"d":"3,520,203.14"},{"v":10123667.37,"d":"10,123,667.37"},{"v":3221982.8099999996,"d":"3,221,982.81"},{"v":4321275.91,"d":"4,321,275.91"},{"v":3381015.49,"d":"3,381,015.49"},{"v":5910473.949999999,"d":"5,910,473.95"},{"v":2350185.63,"d":"2,350,185.63"},{"v":1632163.16,"d":"1,632,163.16"},{"v":2338527.02,"d":"2,338,527.02"},{"v":4046010.16,"d":"4,046,010.16"},{"v":3395558.92,"d":"3,395,558.92"},{"v":5218331.75,"d":"5,218,331.75"},{"v":29170040.549999997,"d":"29,170,040.55"},{"v":2410067.8200000003,"d":"2,410,067.82"},{"v":369990528.95000005,"d":"369,990,528.95"},{"v":165832167.14000002,"d":"165,832,167.14"},{"v":84084291.38,"d":"84,084,291.38"},{"v":120074070.42999998,"d":"120,074,070.43"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F8+F9+F10+F11+F12+F13","v":{"v":5132587.3,"d":"5,132,587.30"}},{"$f":"G8+G9+G10+G11+G12+G13","v":{"v":224476.19,"d":"224,476.19"}},{"v":610761.0499999999,"d":"610,761.05"},{"v":1257686.06,"d":"1,257,686.06"},{"v":4001365.93,"d":"4,001,365.93"},{"v":1029005.81,"d":"1,029,005.81"},{"v":3087879.65,"d":"3,087,879.65"},{"v":7155859.29,"d":"7,155,859.29"},{"v":288730.22000000003,"d":"288,730.22"},{"v":88380.23000000001,"d":"88,380.23"},{"v":3200961.52,"d":"3,200,961.52"},{"v":569171.5800000001,"d":"569,171.58"},{"v":135706.61,"d":"135,706.61"},{"v":446533.41,"d":"446,533.41"},{"v":1182084.05,"d":"1,182,084.05"},{"v":2332949.52,"d":"2,332,949.52"},{"v":9665.41,"d":"9,665.41"},{"v":458180.92000000004,"d":"458,180.92"},{"v":576319.5,"d":"576,319.50"},{"v":1346206.2,"d":"1,346,206.20"},{"v":2992829.6,"d":"2,992,829.60"},{"v":5774667.21,"d":"5,774,667.21"},{"v":496215.36,"d":"496,215.36"},{"v":626531.2999999999,"d":"626,531.30"},{"v":2439.12,"d":"2,439.12"},{"v":1583382.8900000001,"d":"1,583,382.89"},{"v":2377880.01,"d":"2,377,880.01"},{"v":3857422.51,"d":"3,857,422.51"},{"v":8335748.73,"d":"8,335,748.73"},{"v":817583.36,"d":"817,583.36"},{"v":558616.85,"d":"558,616.85"},{"v":2102911.6799999997,"d":"2,102,911.68"},{"v":2381077.7,"d":"2,381,077.70"},{"v":1342005.8699999999,"d":"1,342,005.87"},{"v":1616275.12,"d":"1,616,275.12"},{"v":4020701.3800000004,"d":"4,020,701.38"},{"v":1588549.66,"d":"1,588,549.66"},{"v":836461.7,"d":"836,461.70"},{"v":890780.77,"d":"890,780.77"},{"v":1294587.5,"d":"1,294,587.50"},{"v":3071351.67,"d":"3,071,351.67"},{"v":2246817.44,"d":"2,246,817.44"},{"v":101442.45,"d":"101,442.45"},{"v":989460.01,"d":"989,460.01"},{"v":1540209.37,"d":"1,540,209.37"},{"v":461649.70999999996,"d":"461,649.71"},{"v":2390526.01,"d":"2,390,526.01"},{"v":543875.9099999999,"d":"543,875.91"},{"v":4174490.9299999997,"d":"4,174,490.93"},{"v":854538.89,"d":"854,538.89"},{"v":93005541.15999998,"d":"93,005,541.16"},{"v":31788304.25,"d":"31,788,304.25"},{"v":28769523.14,"d":"28,769,523.14"},{"v":32447713.77,"d":"32,447,713.77"}]
[{"$nulls":3},1000,"Caisse",{"v":379.1,"d":"379.10"},{"v":1981.5,"d":"1,981.50"},{"v":160.2,"d":"160.20"},{"v":2897.12,"d":"2,897.12"},{"v":3256.6,"d":"3,256.60"},{"v":9090.05,"d":"9,090.05"},{"v":4428.75,"d":"4,428.75"},{"v":18039.43,"d":"18,039.43"},{"v":4064.56,"d":"4,064.56"},{"v":389.6,"d":"389.60"},{"v":5200.65,"d":"5,200.65"},{"v":3155.6,"d":"3,155.60"},{"v":172.9,"d":"172.90"},{"v":1536.35,"d":"1,536.35"},{"v":1349.75,"d":"1,349.75"},235.75,88.55,{"v":5119.05,"d":"5,119.05"},{"v":2049.1,"d":"2,049.10"},{"v":2235,"d":"2,235.00"},{"v":4939.4,"d":"4,939.40"},{"v":5104.1,"d":"5,104.10"},{"v":2740.35,"d":"2,740.35"},426.65,{"v":1312.3,"d":"1,312.30"},{"v":1990.55,"d":"1,990.55"},{"v":3821.9,"d":"3,821.90"},{"v":3551.3,"d":"3,551.30"},{"v":7668.45,"d":"7,668.45"},146.55,{"v":4327.8,"d":"4,327.80"},{"v":4224.65,"d":"4,224.65"},{"v":1650.25,"d":"1,650.25"},{"v":1697.9,"d":"1,697.90"},{"v":393.8,"d":"393.80"},{"v":1573.2,"d":"1,573.20"},{"v":2132.9,"d":"2,132.90"},{"v":1982.15,"d":"1,982.15"},{"v":4372.3,"d":"4,372.30"},{"v":1440.4,"d":"1,440.40"},277.15,{"v":1882.65,"d":"1,882.65"},433.95,{"v":881,"d":"881.00"},103.45,{"v":1254.7,"d":"1,254.70"},{"v":772.2,"d":"772.20"},{"v":4864.6,"d":"4,864.60"},{"v":5529.85,"d":"5,529.85"},{"v":3761.15,"d":"3,761.15"},{"v":141087.20999999996,"d":"141,087.21"},{"v":63594.61,"d":"63,594.61"},{"v":38264.350000000006,"d":"38,264.35"},{"v":39228.25000000001,"d":"39,228.25"}]
[{"$nulls":3},1001,"Poste",{"v":632627.91,"d":"632,627.91"},{"v":61554.72,"d":"61,554.72"},{"v":0,"d":"0.00"},{"v":394880.32,"d":"394,880.32"},{"v":1231334.74,"d":"1,231,334.74"},{"v":389721.7,"d":"389,721.70"},{"v":374942.48,"d":"374,942.48"},{"v":5551904.83,"d":"5,551,904.83"},{"v":65160.52,"d":"65,160.52"},{"v":2105.53,"d":"2,105.53"},{"v":709270.26,"d":"709,270.26"},{"v":82553.1,"d":"82,553.10"},{"v":42856.77,"d":"42,856.77"},{"v":94124.52,"d":"94,124.52"},{"v":69257.83,"d":"69,257.83"},{"v":794406.21,"d":"794,406.21"},179.44,{"v":123317.86,"d":"123,317.86"},{"v":93233.92,"d":"93,233.92"},{"v":44195.38,"d":"44,195.38"},{"v":1691767.12,"d":"1,691,767.12"},{"v":250415.32,"d":"250,415.32"},{"v":21730.82,"d":"21,730.82"},{"v":74433.04,"d":"74,433.04"},461.18,{"v":447250.04,"d":"447,250.04"},{"v":689631.96,"d":"689,631.96"},{"v":1764546.56,"d":"1,764,546.56"},{"v":1455822.5,"d":"1,455,822.50"},{"v":9970.61,"d":"9,970.61"},{"v":72720.98,"d":"72,720.98"},{"v":1676900.26,"d":"1,676,900.26"},{"v":49764.62,"d":"49,764.62"},{"v":254311.57,"d":"254,311.57"},{"v":494356.81,"d":"494,356.81"},{"v":253830.46,"d":"253,830.46"},{"v":165000.58,"d":"165,000.58"},{"v":432252.36,"d":"432,252.36"},{"v":488753.86,"d":"488,753.86"},{"v":0,"d":"0.00"},{"v":589320.04,"d":"589,320.04"},{"v":270423.72,"d":"270,423.72"},{"v":0,"d":"0.00"},{"v":359763,"d":"359,763.00"},{"v":125732.66,"d":"125,732.66"},{"v":26060.52,"d":"26,060.52"},{"v":908951.28,"d":"908,951.28"},{"v":457277.81,"d":"457,277.81"},{"v":817144.47,"d":"817,144.47"},{"v":123938.35,"d":"123,938.35"},{"v":24730160.539999995,"d":"24,730,160.54"},{"v":10713432.659999996,"d":"10,713,432.66"},{"v":6522945.510000001,"d":"6,522,945.51"},{"v":7493782.369999999,"d":"7,493,782.37"}]
[{"$nulls":3},1002,"Banques",{"v":4499580.29,"d":"4,499,580.29"},{"v":160939.97,"d":"160,939.97"},{"v":610600.85,"d":"610,600.85"},{"v":859908.62,"d":"859,908.62"},{"v":1066774.59,"d":"1,066,774.59"},{"v":630194.06,"d":"630,194.06"},{"v":2708508.42,"d":"2,708,508.42"},{"v":1585915.03,"d":"1,585,915.03"},{"v":219505.14,"d":"219,505.14"},{"v":85885.1,"d":"85,885.10"},{"v":2486490.61,"d":"2,486,490.61"},{"v":483462.88,"d":"483,462.88"},{"v":92676.94,"d":"92,676.94"},{"v":350872.54,"d":"350,872.54"},{"v":1111476.47,"d":"1,111,476.47"},{"v":1538307.56,"d":"1,538,307.56"},{"v":9397.42,"d":"9,397.42"},{"v":329744.01,"d":"329,744.01"},{"v":481036.48,"d":"481,036.48"},{"v":1299775.82,"d":"1,299,775.82"},{"v":1296123.08,"d":"1,296,123.08"},{"v":5519147.79,"d":"5,519,147.79"},{"v":471744.19,"d":"471,744.19"},{"v":551671.61,"d":"551,671.61"},665.64,{"v":1134142.3,"d":"1,134,142.30"},{"v":173367.35,"d":"173,367.35"},{"v":2089324.65,"d":"2,089,324.65"},{"v":5872257.78,"d":"5,872,257.78"},{"v":807466.2,"d":"807,466.20"},{"v":481568.07,"d":"481,568.07"},{"v":421786.77,"d":"421,786.77"},{"v":2269662.83,"d":"2,269,662.83"},{"v":1085996.4,"d":"1,085,996.40"},{"v":1121524.51,"d":"1,121,524.51"},{"v":3765297.72,"d":"3,765,297.72"},{"v":1421416.18,"d":"1,421,416.18"},{"v":402213.2,"d":"402,213.20"},{"v":397654.61,"d":"397,654.61"},{"v":1293147.1,"d":"1,293,147.10"},{"v":2481754.48,"d":"2,481,754.48"},{"v":1974511.07,"d":"1,974,511.07"},{"v":100075.78,"d":"100,075.78"},{"v":628816.01,"d":"628,816.01"},{"v":1414373.26,"d":"1,414,373.26"},{"v":434334.49,"d":"434,334.49"},{"v":1480802.53,"d":"1,480,802.53"},{"v":81733.5,"d":"81,733.50"},{"v":3351055.86,"d":"3,351,055.86"},{"v":726839.39,"d":"726,839.39"},{"v":63861527.150000006,"d":"63,861,527.15"},{"v":19311276.98,"d":"19,311,276.98"},{"v":19697254.48,"d":"19,697,254.48"},{"v":24852995.69,"d":"24,852,995.69"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1,700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1511058.8,"d":"1,511,058.80"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4271058.8,"d":"4,271,058.80"},{"v":1700000,"d":"1,700,000.00"},{"v":2511058.8,"d":"2,511,058.80"},{"v":60000,"d":"60,000.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},932.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},760.75,{"v":0,"d":"0.00"},{"v":1707.46,"d":"1,707.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1707.46,"d":"1,707.46"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":801644.74,"d":"801,644.74"}},{"$f":"G16+G17+G18+G19+G20+G21+G22+G23","v":{"v":109197.14,"d":"109,197.14"}},{"v":321040.55000000005,"d":"321,040.55"},{"v":491386.68,"d":"491,386.68"},{"v":3635509.22,"d":"3,635,509.22"},{"v":2548319.88,"d":"2,548,319.88"},{"v":2660291.06,"d":"2,660,291.06"},{"v":18903922.25,"d":"18,903,922.25"},{"v":1778363.5099999998,"d":"1,778,363.51"},{"v":115863.48000000001,"d":"115,863.48"},{"v":7152892.77,"d":"7,152,892.77"},{"v":959991.48,"d":"959,991.48"},{"v":97001.98999999999,"d":"97,001.99"},{"v":498626.16000000003,"d":"498,626.16"},{"v":441432.67000000004,"d":"441,432.67"},{"v":935666.13,"d":"935,666.13"},{"v":236606.05,"d":"236,606.05"},{"v":566103.86,"d":"566,103.86"},{"v":3103376.8,"d":"3,103,376.80"},{"v":448369.46,"d":"448,369.46"},{"v":1025454.22,"d":"1,025,454.22"},{"v":2596165.38,"d":"2,596,165.38"},{"v":178980.22,"d":"178,980.22"},{"v":688125.55,"d":"688,125.55"},{"v":587684.73,"d":"587,684.73"},{"v":456682.29,"d":"456,682.29"},{"v":474899.65,"d":"474,899.65"},{"v":2300024.65,"d":"2,300,024.65"},{"v":3483769.36,"d":"3,483,769.36"},{"v":1009080.03,"d":"1,009,080.03"},{"v":110152.86,"d":"110,152.86"},{"v":2445651.07,"d":"2,445,651.07"},{"v":1257233.62,"d":"1,257,233.62"},{"v":1663927.4100000001,"d":"1,663,927.41"},{"v":1226126.48,"d":"1,226,126.48"},{"v":2285784.66,"d":"2,285,784.66"},{"v":938130.09,"d":"938,130.09"},{"v":1535978.71,"d":"1,535,978.71"},{"v":948978.95,"d":"948,978.95"},{"v":1381826.62,"d":"1,381,826.62"},{"v":242439.97,"d":"242,439.97"},{"v":2506781.09,"d":"2,506,781.09"},{"v":976975.13,"d":"976,975.13"},{"v":233885.21,"d":"233,885.21"},{"v":488483.69999999995,"d":"488,483.70"},{"v":2381444.54,"d":"2,381,444.54"},{"v":355675.29,"d":"355,675.29"},{"v":1653760.19,"d":"1,653,760.19"},{"v":11940641.769999998,"d":"11,940,641.77"},{"v":583186.7100000001,"d":"583,186.71"},{"$f":"SUM(F15:BC15)","v":{"v":93763536.02999999,"d":"93,763,536.03"}},{"$f":"SUM(F15:X15)","v":{"v":45357236.419999994,"d":"45,357,236.42"}},{"$f":"SUM(Y15:AJ15)","v":{"v":13359388.399999997,"d":"13,359,388.40"}},{"$f":"SUM(AK15:BC15)","v":{"v":35046911.21,"d":"35,046,911.21"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":308043.39,"d":"308,043.39"},{"v":27281.35,"d":"27,281.35"},{"v":53069.34,"d":"53,069.34"},{"v":183535,"d":"183,535.00"},{"v":691222.97,"d":"691,222.97"},{"v":321438.85,"d":"321,438.85"},{"v":582603.1,"d":"582,603.10"},{"v":11434389.49,"d":"11,434,389.49"},{"v":1025487.21,"d":"1,025,487.21"},{"v":6755.49,"d":"6,755.49"},{"v":1912472.04,"d":"1,912,472.04"},{"v":138863.05,"d":"138,863.05"},{"v":15703.05,"d":"15,703.05"},{"v":102723.5,"d":"102,723.50"},{"v":104928.9,"d":"104,928.90"},{"v":346143.45,"d":"346,143.45"},{"v":35277,"d":"35,277.00"},{"v":162435.15,"d":"162,435.15"},{"v":1193480.55,"d":"1,193,480.55"},{"v":110325.39,"d":"110,325.39"},{"v":528195.64,"d":"528,195.64"},{"v":1907506.16,"d":"1,907,506.16"},{"v":50657.8,"d":"50,657.80"},{"v":346516.35,"d":"346,516.35"},{"v":230104,"d":"230,104.00"},{"v":212533.55,"d":"212,533.55"},{"v":89723.98,"d":"89,723.98"},{"v":1444480.27,"d":"1,444,480.27"},{"v":1281673.88,"d":"1,281,673.88"},{"v":75697.12,"d":"75,697.12"},{"v":61095.42,"d":"61,095.42"},{"v":451248.48,"d":"451,248.48"},{"v":372232.82,"d":"372,232.82"},{"v":480258.09,"d":"480,258.09"},{"v":420447.01,"d":"420,447.01"},{"v":1149540.5,"d":"1,149,540.50"},{"v":151869.1,"d":"151,869.10"},{"v":545834.15,"d":"545,834.15"},{"v":247003.07,"d":"247,003.07"},{"v":398442.93,"d":"398,442.93"},{"v":155019.8,"d":"155,019.80"},{"v":556213.85,"d":"556,213.85"},{"v":132809.03,"d":"132,809.03"},{"v":80241.25,"d":"80,241.25"},{"v":190433.91,"d":"190,433.91"},{"v":393511.91,"d":"393,511.91"},{"v":53279.1,"d":"53,279.10"},{"v":506825.4,"d":"506,825.40"},{"v":4419563.51,"d":"4,419,563.51"},{"v":100311.83,"d":"100,311.83"},{"v":35789448.18000001,"d":"35,789,448.18"},{"v":18645852.88,"d":"18,645,852.88"},{"v":6338509.56,"d":"6,338,509.56"},{"v":10805085.74,"d":"10,805,085.74"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22920.2,"d":"22,920.20"},{"v":0,"d":"0.00"},{"v":104689.95,"d":"104,689.95"},{"v":83272.52,"d":"83,272.52"},{"v":417327.02,"d":"417,327.02"},{"v":18587.83,"d":"18,587.83"},{"v":52780.76,"d":"52,780.76"},{"v":416675.71,"d":"416,675.71"},{"v":451399.79,"d":"451,399.79"},{"v":30340.78,"d":"30,340.78"},{"v":-21539.8,"d":"-21,539.80"},{"v":0,"d":"0.00"},{"v":7544.3,"d":"7,544.30"},{"v":0,"d":"0.00"},{"v":87902.08,"d":"87,902.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2700,"d":"-2,700.00"},{"v":62688.4,"d":"62,688.40"},{"v":20074.08,"d":"20,074.08"},{"v":9431.53,"d":"9,431.53"},{"v":0,"d":"0.00"},{"v":29681.06,"d":"29,681.06"},{"v":0,"d":"0.00"},{"v":890637.65,"d":"890,637.65"},{"v":0,"d":"0.00"},{"v":592976.78,"d":"592,976.78"},{"v":24016.89,"d":"24,016.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175415.35,"d":"175,415.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1023998.79,"d":"1,023,998.79"},{"v":0,"d":"0.00"},{"v":4498121.670000001,"d":"4,498,121.67"},{"v":1671901.1400000001,"d":"1,671,901.14"},{"v":1626806.39,"d":"1,626,806.39"},{"v":1199414.1400000001,"d":"1,199,414.14"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":630584.73,"d":"630,584.73"},{"v":81909.21,"d":"81,909.21"},{"v":266671.83,"d":"266,671.83"},{"v":284479.19,"d":"284,479.19"},{"v":2935559.47,"d":"2,935,559.47"},{"v":2081663.21,"d":"2,081,663.21"},{"v":1985386.62,"d":"1,985,386.62"},{"v":6657817.55,"d":"6,657,817.55"},{"v":732656.95,"d":"732,656.95"},{"v":56427.23,"d":"56,427.23"},{"v":4808716.43,"d":"4,808,716.43"},{"v":369728.64,"d":"369,728.64"},{"v":50948.13,"d":"50,948.13"},{"v":414837.21,"d":"414,837.21"},{"v":334706.38,"d":"334,706.38"},{"v":520048.83,"d":"520,048.83"},{"v":201329.05,"d":"201,329.05"},{"v":315370.48,"d":"315,370.48"},{"v":1837048.76,"d":"1,837,048.76"},{"v":338044.07,"d":"338,044.07"},{"v":497607.22,"d":"497,607.22"},{"v":510962.89,"d":"510,962.89"},{"v":90480.1,"d":"90,480.10"},{"v":246201.42,"d":"246,201.42"},{"v":345560.88,"d":"345,560.88"},{"v":212341.38,"d":"212,341.38"},{"v":381889.77,"d":"381,889.77"},{"v":-49831.63,"d":"-49,831.63"},{"v":2173639.12,"d":"2,173,639.12"},{"v":339170.48,"d":"339,170.48"},{"v":23806.8,"d":"23,806.80"},{"v":1970714.52,"d":"1,970,714.52"},{"v":855066.72,"d":"855,066.72"},{"v":1173627.3,"d":"1,173,627.30"},{"v":728970.57,"d":"728,970.57"},{"v":1124904.78,"d":"1,124,904.78"},{"v":791073.73,"d":"791,073.73"},{"v":971655.61,"d":"971,655.61"},{"v":688911.16,"d":"688,911.16"},{"v":933142.4,"d":"933,142.40"},{"v":86058.63,"d":"86,058.63"},{"v":1550293.14,"d":"1,550,293.14"},{"v":843166.9,"d":"843,166.90"},{"v":150834.31,"d":"150,834.31"},{"v":298049.79,"d":"298,049.79"},{"v":1711430.51,"d":"1,711,430.51"},{"v":297312.62,"d":"297,312.62"},{"v":1146082.64,"d":"1,146,082.64"},{"v":6126349.53,"d":"6,126,349.53"},{"v":481307.09,"d":"481,307.09"},{"v":51604714.349999994,"d":"51,604,714.35"},{"v":24565889.9,"d":"24,565,889.90"},{"v":5109872.500000001,"d":"5,109,872.50"},{"v":21928951.950000003,"d":"21,928,951.95"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74870.5,"d":"74,870.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":331850.2,"d":"331,850.20"},{"v":0,"d":"0.00"},{"v":406720.7,"d":"406,720.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":406720.7,"d":"406,720.70"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2351.36,"d":"2,351.36"},{"v":0,"d":"0.00"},{"v":15804.65,"d":"15,804.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7361.31,"d":"7,361.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-31.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":273945.44,"d":"273,945.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299430.91000000003,"d":"299,430.91"},{"v":0,"d":"0.00"},{"v":18156.01,"d":"18,156.01"},{"v":281274.9,"d":"281,274.90"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":494.7,"d":"494.70"},{"v":-100,"d":"-100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60256.7,"d":"60,256.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72594.8,"d":"72,594.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79576.31,"d":"79,576.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-443.8,"d":"-443.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45500,"d":"45,500.00"},{"v":0,"d":"0.00"},{"v":219694.56,"d":"219,694.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-602.55,{"v":0,"d":"0.00"},{"v":476970.72000000003,"d":"476,970.72"},{"v":133246.2,"d":"133,246.20"},{"v":79576.31,"d":"79,576.31"},{"v":264148.21,"d":"264,148.21"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16148.55,"d":"16,148.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28148.55,"d":"28,148.55"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":16148.55,"d":"16,148.55"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":-136983.38,"d":"-136,983.38"},6.58,{"v":1299.38,"d":"1,299.38"},452.29,{"v":8726.78,"d":"8,726.78"},{"v":40527.87,"d":"40,527.87"},{"v":9028.82,"d":"9,028.82"},{"v":394388.19,"d":"394,388.19"},{"v":1136.82,"d":"1,136.82"},{"v":0,"d":"0.00"},{"v":15028.59,"d":"15,028.59"},{"v":0,"d":"0.00"},10.03,{"v":2605.25,"d":"2,605.25"},{"v":1797.39,"d":"1,797.39"},{"v":1672.85,"d":"1,672.85"},{"v":0,"d":"0.00"},396.15,252.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115007.93,"d":"115,007.93"},{"v":1963.59,"d":"1,963.59"},{"v":6399.94,"d":"6,399.94"},19.85,{"v":2126.3,"d":"2,126.30"},{"v":3285.9,"d":"3,285.90"},{"v":14738.36,"d":"14,738.36"},{"v":28456.36,"d":"28,456.36"},{"v":1235.65,"d":"1,235.65"},{"v":1233.75,"d":"1,233.75"},{"v":7539.52,"d":"7,539.52"},{"v":29934.08,"d":"29,934.08"},{"v":2680.71,"d":"2,680.71"},{"v":2282.2,"d":"2,282.20"},{"v":11339.38,"d":"11,339.38"},{"v":-4812.74,"d":"-4,812.74"},{"v":18520.8,"d":"18,520.80"},{"v":13064.72,"d":"13,064.72"},{"v":4741.29,"d":"4,741.29"},{"v":1361.54,"d":"1,361.54"},{"v":5164.19,"d":"5,164.19"},{"v":999.2,"d":"999.20"},{"v":2809.65,"d":"2,809.65"},{"v":0,"d":"0.00"},{"v":2556.68,"d":"2,556.68"},{"v":5083.57,"d":"5,083.57"},852.15,{"v":39482.29,"d":"39,482.29"},{"v":1567.79,"d":"1,567.79"},{"v":659980.9500000002,"d":"659,980.95"},{"v":340346.3000000001,"d":"340,346.30"},{"v":174467.62999999998,"d":"174,467.63"},{"v":145167.02,"d":"145,167.02"}]
[{"$nulls":57},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F26+F27+F28+F29","v":{"v":0,"d":"0.00"}},{"$f":"G26+G27+G28+G29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J26+J27+J28+J29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200020.83000000002,"d":"200,020.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000494.27,"d":"2,000,494.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F25:BC25)","v":{"v":2600515.1,"d":"2,600,515.10"}},{"$f":"SUM(F25:X25)","v":{"v":250000,"d":"250,000.00"}},{"v":2350515.1,"d":"2,350,515.10"},{"$f":"SUM(AK25:BC25)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F26:BC26)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F26:X26)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(AK26:BC26)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100020.83,"d":"100,020.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F27:BC27)","v":{"v":100020.83,"d":"100,020.83"}},{"$f":"SUM(F27:X27)","v":{"v":0,"d":"0.00"}},{"v":100020.83,"d":"100,020.83"},{"$f":"SUM(AK27:BC27)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000494.27,"d":"2,000,494.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F28:BC28)","v":{"v":2500494.27,"d":"2,500,494.27"}},{"$f":"SUM(F28:X28)","v":{"v":250000,"d":"250,000.00"}},{"v":2250494.27,"d":"2,250,494.27"},{"$f":"SUM(AK28:BC28)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F29:BC29)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F29:X29)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(AK29:BC29)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":152167.11,"d":"152,167.11"}},{"$f":"G32+G33+G34+G35+G36+G37+G38+G39","v":{"v":29104.64,"d":"29,104.64"}},{"v":123656.68,"d":"123,656.68"},{"v":226498.74000000002,"d":"226,498.74"},{"v":1329859.17,"d":"1,329,859.17"},{"v":1879949.1199999999,"d":"1,879,949.12"},{"v":955230.1,"d":"955,230.10"},{"v":8521523.780000001,"d":"8,521,523.78"},{"v":967085.9099999999,"d":"967,085.91"},{"v":27521.57,"d":"27,521.57"},{"v":2008538.93,"d":"2,008,538.93"},{"v":92171.07,"d":"92,171.07"},{"v":24736.329999999998,"d":"24,736.33"},{"v":69798.4,"d":"69,798.40"},{"v":68942.8,"d":"68,942.80"},{"v":182259.95,"d":"182,259.95"},{"v":20548.13,"d":"20,548.13"},{"v":240720.38,"d":"240,720.38"},{"v":742007.9400000001,"d":"742,007.94"},{"v":161627.09999999998,"d":"161,627.10"},{"v":328866.14,"d":"328,866.14"},{"v":1377231.38,"d":"1,377,231.38"},{"v":36096.45,"d":"36,096.45"},{"v":60151.1,"d":"60,151.10"},{"v":264072.38,"d":"264,072.38"},{"v":249049.42,"d":"249,049.42"},{"v":67733.94,"d":"67,733.94"},{"v":667269.64,"d":"667,269.64"},{"v":812734.92,"d":"812,734.92"},{"v":62876.63,"d":"62,876.63"},{"v":62686.8,"d":"62,686.80"},{"v":17782.35,"d":"17,782.35"},{"v":266803.99,"d":"266,803.99"},{"v":990553.72,"d":"990,553.72"},{"v":1260643.26,"d":"1,260,643.26"},{"v":606076.85,"d":"606,076.85"},{"v":332212.39,"d":"332,212.39"},{"v":577666.61,"d":"577,666.61"},{"v":5081.5,"d":"5,081.50"},{"v":671591.79,"d":"671,591.79"},{"v":31413.15,"d":"31,413.15"},{"v":1156866.42,"d":"1,156,866.42"},{"v":78400.35,"d":"78,400.35"},{"v":150325.94,"d":"150,325.94"},{"v":100878.95,"d":"100,878.95"},{"v":207734.91,"d":"207,734.91"},{"v":249372.62,"d":"249,372.62"},{"v":322213.5,"d":"322,213.50"},{"v":2272083.29,"d":"2,272,083.29"},{"v":77922.22,"d":"77,922.22"},{"$f":"SUM(F31:BC31)","v":{"v":31188340.46000001,"d":"31,188,340.46"}},{"$f":"SUM(F31:X31)","v":{"v":17662320.750000004,"d":"17,662,320.75"}},{"$f":"SUM(Y31:AJ31)","v":{"v":4150395.8999999994,"d":"4,150,395.90"}},{"$f":"SUM(AK31:BC31)","v":{"v":9375623.810000002,"d":"9,375,623.81"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},480.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":163.1,"d":"163.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1996.3,"d":"1,996.30"},287.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2397.35,"d":"2,397.35"},{"v":36147.95,"d":"36,147.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1373.1,"d":"-1,373.10"},{"v":8858.33,"d":"8,858.33"},{"v":4725.8,"d":"4,725.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1359.35,"d":"1,359.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59702.86,"d":"59,702.86"},{"v":0,"d":"0.00"},{"v":115746.54000000001,"d":"115,746.54"},{"v":3928,"d":"3,928.00"},{"v":52115.68,"d":"52,115.68"},{"v":59702.86,"d":"59,702.86"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":147847.71,"d":"147,847.71"},{"v":20203.79,"d":"20,203.79"},{"v":108152.28,"d":"108,152.28"},{"v":0,"d":"0.00"},{"v":125475.35,"d":"125,475.35"},{"v":176564.35,"d":"176,564.35"},{"v":154100.9,"d":"154,100.90"},{"v":2496954.41,"d":"2,496,954.41"},{"v":564470.01,"d":"564,470.01"},{"v":21521.57,"d":"21,521.57"},{"v":149085.12,"d":"149,085.12"},{"v":92171.07,"d":"92,171.07"},{"v":2160,"d":"2,160.00"},{"v":14265.68,"d":"14,265.68"},{"v":12851.75,"d":"12,851.75"},{"v":24589.3,"d":"24,589.30"},{"v":12694.43,"d":"12,694.43"},{"v":78272.38,"d":"78,272.38"},{"v":140279.92,"d":"140,279.92"},{"v":20206.9,"d":"20,206.90"},{"v":127185.24,"d":"127,185.24"},{"v":1377231.38,"d":"1,377,231.38"},{"v":3519,"d":"3,519.00"},{"v":57360.35,"d":"57,360.35"},{"v":210418.4,"d":"210,418.40"},{"v":44597.27,"d":"44,597.27"},{"v":67733.94,"d":"67,733.94"},{"v":213858.49,"d":"213,858.49"},{"v":3735.4,"d":"3,735.40"},{"v":29895.48,"d":"29,895.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":266803.99,"d":"266,803.99"},{"v":438529.42,"d":"438,529.42"},{"v":513775.7,"d":"513,775.70"},{"v":138377.19,"d":"138,377.19"},{"v":86381.29,"d":"86,381.29"},{"v":18130,"d":"18,130.00"},{"v":5081.5,"d":"5,081.50"},{"v":111233,"d":"111,233.00"},{"v":24720.8,"d":"24,720.80"},{"v":708550.4,"d":"708,550.40"},{"v":78400.35,"d":"78,400.35"},{"v":42602.85,"d":"42,602.85"},{"v":15322.7,"d":"15,322.70"},{"v":207734.91,"d":"207,734.91"},{"v":108462.45,"d":"108,462.45"},{"v":164861.1,"d":"164,861.10"},{"v":986581.57,"d":"986,581.57"},{"v":4192,"d":"4,192.00"},{"v":10417143.09,"d":"10,417,143.09"},{"v":4341660.02,"d":"4,341,660.02"},{"v":2155741.8499999996,"d":"2,155,741.85"},{"v":3919741.2200000007,"d":"3,919,741.22"}]
[{"$nulls":3},1042,"Impôts",{"v":4319.4,"d":"4,319.40"},{"v":3841,"d":"3,841.00"},{"v":707.4,"d":"707.40"},{"v":12681.45,"d":"12,681.45"},{"v":20526.65,"d":"20,526.65"},{"v":653963.22,"d":"653,963.22"},{"v":86323.2,"d":"86,323.20"},{"v":321892.6,"d":"321,892.60"},{"v":29832.7,"d":"29,832.70"},{"v":0,"d":"0.00"},{"v":1051022.47,"d":"1,051,022.47"},{"v":0,"d":"0.00"},{"v":14813.23,"d":"14,813.23"},{"v":55532.72,"d":"55,532.72"},{"v":56091.05,"d":"56,091.05"},{"v":155674.35,"d":"155,674.35"},{"v":5150.95,"d":"5,150.95"},{"v":19385.25,"d":"19,385.25"},{"v":397542.87,"d":"397,542.87"},{"v":84698,"d":"84,698.00"},{"v":19909.55,"d":"19,909.55"},{"v":0,"d":"0.00"},{"v":15015.05,"d":"15,015.05"},{"v":4163.85,"d":"4,163.85"},{"v":16012.15,"d":"16,012.15"},{"v":199726.35,"d":"199,726.35"},{"v":0,"d":"0.00"},{"v":93411.15,"d":"93,411.15"},{"v":194768.25,"d":"194,768.25"},{"v":25449.3,"d":"25,449.30"},{"v":6665.05,"d":"6,665.05"},{"v":17782.35,"d":"17,782.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137867.56,"d":"137,867.56"},{"v":407699.66,"d":"407,699.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":181319.59,"d":"181,319.59"},{"v":5934.45,"d":"5,934.45"},{"v":84318.5,"d":"84,318.50"},{"v":0,"d":"0.00"},{"v":107723.09,"d":"107,723.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59292.78,"d":"59,292.78"},{"v":14352.4,"d":"14,352.40"},{"v":129051.8,"d":"129,051.80"},{"v":73730.22,"d":"73,730.22"},{"v":4768191.61,"d":"4,768,191.61"},{"v":2889300.5100000002,"d":"2,889,300.51"},{"v":659818.7000000001,"d":"659,818.70"},{"v":1219072.4,"d":"1,219,072.40"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":5059.85,"d":"5,059.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428766.3,"d":"428,766.30"},{"v":550000,"d":"550,000.00"},{"v":714806,"d":"714,806.00"},{"v":2758516.3,"d":"2,758,516.30"},{"v":331383.2,"d":"331,383.20"},{"v":6000,"d":"6,000.00"},{"v":249936.34,"d":"249,936.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2415,"d":"2,415.00"},{"v":143062.75,"d":"143,062.75"},{"v":155691.6,"d":"155,691.60"},{"v":10560.7,"d":"10,560.70"},{"v":145623.4,"d":"145,623.40"},{"v":0,"d":"0.00"},{"v":16308.65,"d":"16,308.65"},{"v":0,"d":"0.00"},{"v":6967.1,"d":"6,967.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360000,"d":"360,000.00"},{"v":603983.92,"d":"603,983.92"},{"v":7531.85,"d":"7,531.85"},{"v":5401.9,"d":"5,401.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":372024.3,"d":"372,024.30"},{"v":609000,"d":"609,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":379039.2,"d":"379,039.20"},{"v":0,"d":"0.00"},{"v":363997.52,"d":"363,997.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1131,"d":"1,131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143000,"d":"143,000.00"},{"v":1096747.06,"d":"1,096,747.06"},{"v":0,"d":"0.00"},{"v":9526953.94,"d":"9,526,953.94"},{"v":5345637.339999999,"d":"5,345,637.34"},{"v":1156377.52,"d":"1,156,377.52"},{"v":3024939.08,"d":"3,024,939.08"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8441.7,"d":"8,441.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48493.55,"d":"48,493.55"},{"v":1130.4,"d":"1,130.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},959.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},619.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38251.1,"d":"38,251.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84425.25,"d":"84,425.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182321.6,"d":"182,321.60"},{"v":56935.25,"d":"56,935.25"},{"v":2710,"d":"2,710.00"},{"v":122676.35,"d":"122,676.35"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":514160.47,"d":"514,160.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7600,"d":"7,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},393.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":294,"d":"294.00"},{"v":0,"d":"0.00"},{"v":1816.4,"d":"1,816.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3668,"d":"3,668.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":559536.61,"d":"559,536.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":757.9,"d":"757.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1302044.42,"d":"1,302,044.42"},{"v":735577.76,"d":"735,577.76"},{"v":6172.15,"d":"6,172.15"},{"v":560294.51,"d":"560,294.51"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14797,"d":"14,797.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":498940.7,"d":"498,940.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41400,"d":"41,400.00"},{"v":0,"d":"0.00"},{"v":557495,"d":"557,495.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42240,"d":"42,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5220,"d":"5,220.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":207580,"d":"207,580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1617672.7,"d":"1,617,672.70"},{"v":1112632.7,"d":"1,112,632.70"},{"v":117460,"d":"117,460.00"},{"v":387580,"d":"387,580.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":746649.17,"d":"746,649.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2430000,"d":"2,430,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81617.39,"d":"81,617.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3258266.56,"d":"3,258,266.56"},{"v":3176649.17,"d":"3,176,649.17"},{"v":0,"d":"0.00"},{"v":81617.39,"d":"81,617.39"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F42+F43+F44+F45+F46","v":{"v":0,"d":"0.00"}},{"$f":"G42+G43+G44+G45+G46","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8931.6,"d":"8,931.60"},{"v":0,"d":"0.00"},{"v":379041.81,"d":"379,041.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200403.4,"d":"200,403.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2810.3,"d":"2,810.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7221.5,"d":"7,221.50"},{"v":0,"d":"0.00"},{"v":14800.599999999999,"d":"14,800.60"},{"v":0,"d":"0.00"},{"v":4357.59,"d":"4,357.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1273.9,"d":"1,273.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16854.3,"d":"16,854.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20784.18,"d":"20,784.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44663.3,"d":"44,663.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F41:BC41)","v":{"v":701142.4800000001,"d":"701,142.48"}},{"$f":"SUM(F41:X41)","v":{"v":591187.11,"d":"591,187.11"}},{"$f":"SUM(Y41:AJ41)","v":{"v":44507.89,"d":"44,507.89"}},{"$f":"SUM(AK41:BC41)","v":{"v":65447.48,"d":"65,447.48"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8931.6,"d":"8,931.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2810.3,"d":"2,810.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7221.5,"d":"7,221.50"},{"v":0,"d":"0.00"},{"v":3202.3,"d":"3,202.30"},{"v":0,"d":"0.00"},{"v":4357.59,"d":"4,357.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1273.9,"d":"1,273.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7546.8,"d":"7,546.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20784.18,"d":"20,784.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56128.170000000006,"d":"56,128.17"},{"v":11741.900000000001,"d":"11,741.90"},{"v":23602.09,"d":"23,602.09"},{"v":20784.18,"d":"20,784.18"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":379041.81,"d":"379,041.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151403.4,"d":"151,403.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11598.3,"d":"11,598.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9307.5,"d":"9,307.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44663.3,"d":"44,663.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":596014.31,"d":"596,014.31"},{"v":530445.21,"d":"530,445.21"},{"v":20905.8,"d":"20,905.80"},{"v":44663.3,"d":"44,663.30"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":56},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F49+F50+F51+F52","v":{"v":2801,"d":"2,801.00"}},{"$f":"G49+G50+G51+G52","v":{"v":200,"d":"200.00"}},{"v":0,"d":"0.00"},{"v":842,"d":"842.00"},{"v":373628,"d":"373,628.00"},{"v":1320,"d":"1,320.00"},{"v":39401,"d":"39,401.00"},{"v":3135120,"d":"3,135,120.00"},{"v":1320,"d":"1,320.00"},{"v":0,"d":"0.00"},{"v":304999.5,"d":"304,999.50"},{"v":2302,"d":"2,302.00"},{"v":13260,"d":"13,260.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":20801,"d":"20,801.00"},{"v":0,"d":"0.00"},950.55,{"v":8005,"d":"8,005.00"},{"v":0,"d":"0.00"},{"v":2511,"d":"2,511.00"},{"v":26601656,"d":"26,601,656.00"},{"v":84995,"d":"84,995.00"},{"v":59800,"d":"59,800.00"},{"v":782,"d":"782.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"},{"v":506340,"d":"506,340.00"},{"v":158840,"d":"158,840.00"},{"v":4160,"d":"4,160.00"},{"v":34282,"d":"34,282.00"},{"v":106600,"d":"106,600.00"},{"v":90326,"d":"90,326.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":2000,"d":"2,000.00"},{"v":200,"d":"200.00"},{"v":7080,"d":"7,080.00"},{"v":381282,"d":"381,282.00"},{"v":2000,"d":"2,000.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":121280,"d":"121,280.00"},{"v":0,"d":"0.00"},{"v":1505,"d":"1,505.00"},{"v":164400,"d":"164,400.00"},{"v":1200,"d":"1,200.00"},{"v":75200,"d":"75,200.00"},{"v":877001,"d":"877,001.00"},{"v":5,"d":"5.00"},{"$f":"SUM(F48:BC48)","v":{"v":33192005.05,"d":"33,192,005.05"}},{"v":3905350.05,"d":"3,905,350.05"},{"$f":"SUM(Y48:AJ48)","v":{"v":27456166,"d":"27,456,166.00"}},{"$f":"SUM(AK48:BC48)","v":{"v":1830489,"d":"1,830,489.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":2801,"d":"2,801.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":842,"d":"842.00"},{"v":350378,"d":"350,378.00"},{"v":1320,"d":"1,320.00"},{"v":39401,"d":"39,401.00"},{"v":857120,"d":"857,120.00"},{"v":1320,"d":"1,320.00"},{"v":0,"d":"0.00"},{"v":304999.5,"d":"304,999.50"},{"v":2302,"d":"2,302.00"},{"v":13260,"d":"13,260.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":20801,"d":"20,801.00"},{"v":0,"d":"0.00"},950.55,{"v":8005,"d":"8,005.00"},{"v":0,"d":"0.00"},{"v":2511,"d":"2,511.00"},{"v":1031656,"d":"1,031,656.00"},{"v":84995,"d":"84,995.00"},{"v":59800,"d":"59,800.00"},{"v":782,"d":"782.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"},{"v":506340,"d":"506,340.00"},{"v":158840,"d":"158,840.00"},{"v":4160,"d":"4,160.00"},{"v":34282,"d":"34,282.00"},{"v":18600,"d":"18,600.00"},{"v":90326,"d":"90,326.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":2000,"d":"2,000.00"},{"v":200,"d":"200.00"},{"v":7080,"d":"7,080.00"},{"v":381282,"d":"381,282.00"},{"v":2000,"d":"2,000.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":121280,"d":"121,280.00"},{"v":0,"d":"0.00"},{"v":1505,"d":"1,505.00"},{"v":164400,"d":"164,400.00"},{"v":1200,"d":"1,200.00"},{"v":75200,"d":"75,200.00"},{"v":877001,"d":"877,001.00"},{"v":5,"d":"5.00"},{"$f":"SUM(F49:BC49)","v":{"v":5232755.05,"d":"5,232,755.05"}},{"v":1604100.05,"d":"1,604,100.05"},{"$f":"SUM(Y49:AJ49)","v":{"v":1886166,"d":"1,886,166.00"}},{"$f":"SUM(AK49:BC49)","v":{"v":1742489,"d":"1,742,489.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23250,"d":"23,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2278000,"d":"2,278,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25570000,"d":"25,570,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88000,"d":"88,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F50:BC50)","v":{"v":27959250,"d":"27,959,250.00"}},{"v":2301250,"d":"2,301,250.00"},{"$f":"SUM(Y50:AJ50)","v":{"v":25570000,"d":"25,570,000.00"}},{"$f":"SUM(AK50:BC50)","v":{"v":88000,"d":"88,000.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F51:BC51)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(Y51:AJ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK51:BC51)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F52:BC52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(Y52:AJ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK52:BC52)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F55+F56+F57+F58+F59+F60","v":{"v":262154.7,"d":"262,154.70"}},{"$f":"G55+G56+G57+G58+G59+G60","v":{"v":689896.2999999999,"d":"689,896.30"}},{"v":2075459.25,"d":"2,075,459.25"},{"v":2312840,"d":"2,312,840.00"},{"v":7261520,"d":"7,261,520.00"},{"v":3017950,"d":"3,017,950.00"},{"v":4474409.55,"d":"4,474,409.55"},{"v":31804432.45,"d":"31,804,432.45"},{"v":963668,"d":"963,668.00"},{"v":0,"d":"0.00"},{"v":4922069.82,"d":"4,922,069.82"},{"v":594000,"d":"594,000.00"},{"v":173100,"d":"173,100.00"},{"v":750000,"d":"750,000.00"},{"v":1161672.56,"d":"1,161,672.56"},{"v":3925000,"d":"3,925,000.00"},{"v":618814.93,"d":"618,814.93"},{"v":320000,"d":"320,000.00"},{"v":950781,"d":"950,781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1498660.45,"d":"1,498,660.45"},{"v":362860.05,"d":"362,860.05"},{"v":1368306.9000000001,"d":"1,368,306.90"},{"v":1406090,"d":"1,406,090.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1983930.95,"d":"1,983,930.95"},{"v":644176.6,"d":"644,176.60"},{"v":0,"d":"0.00"},{"v":689770,"d":"689,770.00"},{"v":420000,"d":"420,000.00"},{"v":1854459.75,"d":"1,854,459.75"},{"v":1796372.2,"d":"1,796,372.20"},{"v":1108554.46,"d":"1,108,554.46"},{"v":10151515,"d":"10,151,515.00"},{"v":661111,"d":"661,111.00"},{"v":7166480.35,"d":"7,166,480.35"},{"v":995859.59,"d":"995,859.59"},{"v":971270,"d":"971,270.00"},{"v":35809.7,"d":"35,809.70"},{"v":0,"d":"0.00"},{"v":1072087.7,"d":"1,072,087.70"},{"v":258492,"d":"258,492.00"},{"v":207450,"d":"207,450.00"},{"v":830781,"d":"830,781.00"},{"v":398785,"d":"398,785.00"},{"v":2578618.85,"d":"2,578,618.85"},{"v":9905823.56,"d":"9,905,823.56"},{"v":894415,"d":"894,415.00"},{"$f":"SUM(F54:BC54)","v":{"v":115539448.67,"d":"115,539,448.67"}},{"$f":"SUM(F54:X54)","v":{"v":66277768.56,"d":"66,277,768.56"}},{"$f":"SUM(Y54:AJ54)","v":{"v":7953794.95,"d":"7,953,794.95"}},{"$f":"SUM(AK54:BC54)","v":{"v":41307885.16,"d":"41,307,885.16"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":0,"d":"0.00"},{"v":102520.1,"d":"102,520.10"},{"v":169116,"d":"169,116.00"},{"v":55045,"d":"55,045.00"},{"v":784520,"d":"784,520.00"},{"v":257950,"d":"257,950.00"},{"v":973609.55,"d":"973,609.55"},{"v":13437820,"d":"13,437,820.00"},{"v":513118,"d":"513,118.00"},{"v":0,"d":"0.00"},{"v":1985795.87,"d":"1,985,795.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":551672.56,"d":"551,672.56"},{"v":2615000,"d":"2,615,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":392880,"d":"392,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1340560.45,"d":"1,340,560.45"},{"v":30,"d":"30.00"},{"v":1298656.6,"d":"1,298,656.60"},{"v":141230,"d":"141,230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428930.95,"d":"428,930.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8770,"d":"8,770.00"},{"v":0,"d":"0.00"},{"v":259035,"d":"259,035.00"},{"v":531755.2,"d":"531,755.20"},{"v":721174.46,"d":"721,174.46"},{"v":7153325,"d":"7,153,325.00"},{"v":661111,"d":"661,111.00"},{"v":95015,"d":"95,015.00"},{"v":115797,"d":"115,797.00"},{"v":3680,"d":"3,680.00"},{"v":35809.7,"d":"35,809.70"},{"v":0,"d":"0.00"},{"v":594692.15,"d":"594,692.15"},{"v":141110,"d":"141,110.00"},{"v":49450,"d":"49,450.00"},{"v":711951,"d":"711,951.00"},{"v":158785,"d":"158,785.00"},{"v":888072,"d":"888,072.00"},{"v":5079910.07,"d":"5,079,910.07"},{"v":184415,"d":"184,415.00"},{"v":42442312.66,"d":"42,442,312.66"},{"v":21839047.08,"d":"21,839,047.08"},{"v":3218178,"d":"3,218,178.00"},{"v":17385087.58,"d":"17,385,087.58"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":262154.7,"d":"262,154.70"},{"v":565900,"d":"565,900.00"},{"v":1906343.25,"d":"1,906,343.25"},{"v":2257795,"d":"2,257,795.00"},{"v":6477000,"d":"6,477,000.00"},{"v":2760000,"d":"2,760,000.00"},{"v":3500800,"d":"3,500,800.00"},{"v":18366612.45,"d":"18,366,612.45"},{"v":450550,"d":"450,550.00"},{"v":0,"d":"0.00"},{"v":1124850,"d":"1,124,850.00"},{"v":594000,"d":"594,000.00"},{"v":173100,"d":"173,100.00"},{"v":750000,"d":"750,000.00"},{"v":610000,"d":"610,000.00"},{"v":1310000,"d":"1,310,000.00"},{"v":618814.93,"d":"618,814.93"},{"v":320000,"d":"320,000.00"},{"v":557901,"d":"557,901.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158100,"d":"158,100.00"},{"v":362830.05,"d":"362,830.05"},{"v":0,"d":"0.00"},{"v":1264860,"d":"1,264,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1555000,"d":"1,555,000.00"},{"v":644176.6,"d":"644,176.60"},{"v":0,"d":"0.00"},{"v":681000,"d":"681,000.00"},{"v":420000,"d":"420,000.00"},{"v":1595424.75,"d":"1,595,424.75"},{"v":1264617,"d":"1,264,617.00"},{"v":387380,"d":"387,380.00"},{"v":2998190,"d":"2,998,190.00"},{"v":0,"d":"0.00"},{"v":7071465.35,"d":"7,071,465.35"},{"v":880062.59,"d":"880,062.59"},{"v":967590,"d":"967,590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":416600,"d":"416,600.00"},{"v":57382,"d":"57,382.00"},{"v":158000,"d":"158,000.00"},{"v":118830,"d":"118,830.00"},{"v":240000,"d":"240,000.00"},{"v":1690546.85,"d":"1,690,546.85"},{"v":4828513.49,"d":"4,828,513.49"},{"v":710000,"d":"710,000.00"},{"v":71076390.01,"d":"71,076,390.01"},{"v":42605821.33,"d":"42,605,821.33"},{"v":4665966.65,"d":"4,665,966.65"},{"v":23804602.03,"d":"23,804,602.03"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":21476.2,"d":"21,476.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1811423.95,"d":"1,811,423.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69650.3,"d":"69,650.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60795.55,"d":"60,795.55"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2600,"d":"-2,600.00"},{"v":0,"d":"0.00"},{"v":2020746,"d":"2,020,746.00"},{"v":1832900.15,"d":"1,832,900.15"},{"v":69650.3,"d":"69,650.30"},{"v":118195.55,"d":"118,195.55"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F63+F64+F65+F66","v":{"v":0,"d":"0.00"}},{"$f":"G63+G64+G65+G66","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F62:BC62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F62:X62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y62:AJ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK62:BC62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F63:BC63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F63:X63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y63:AJ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK63:BC63)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F64:BC64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F64:X64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y64:AJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK64:BC64)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F65:BC65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F65:X65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y65:AJ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK65:BC65)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F66:BC66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F66:X66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y66:AJ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK66:BC66)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F69+F80+F86+F97+F108","v":{"v":10521057.069999997,"d":"10,521,057.07"}},{"$f":"G69+G80+G86+G97+G108","v":{"v":1653657.0899999999,"d":"1,653,657.09"}},{"v":2885764.9899999998,"d":"2,885,764.99"},{"v":2395035.8000000003,"d":"2,395,035.80"},{"v":26726639.560000002,"d":"26,726,639.56"},{"v":22459204.49,"d":"22,459,204.49"},{"v":13422308.340000002,"d":"13,422,308.34"},{"v":139468391.36,"d":"139,468,391.36"},{"v":8973273.580000002,"d":"8,973,273.58"},{"v":1306748.17,"d":"1,306,748.17"},{"v":43126829.72,"d":"43,126,829.72"},{"v":1981024.0199999998,"d":"1,981,024.02"},{"v":249920.90000000002,"d":"249,920.90"},{"v":2979468.04,"d":"2,979,468.04"},{"v":2536151.54,"d":"2,536,151.54"},{"v":2663186.12,"d":"2,663,186.12"},{"v":1224953.35,"d":"1,224,953.35"},{"v":2354293,"d":"2,354,293.00"},{"v":19170790.68,"d":"19,170,790.68"},{"v":2414495.8000000003,"d":"2,414,495.80"},{"v":10851600.330000002,"d":"10,851,600.33"},{"v":10169913,"d":"10,169,913.00"},{"v":1384214.2,"d":"1,384,214.20"},{"v":3217799.53,"d":"3,217,799.53"},{"v":6962738.4,"d":"6,962,738.40"},{"v":4664905.800000001,"d":"4,664,905.80"},{"v":5319055.909999999,"d":"5,319,055.91"},{"v":10583456.99,"d":"10,583,456.99"},{"v":17746645.989999995,"d":"17,746,645.99"},{"v":2023558.1700000002,"d":"2,023,558.17"},{"v":1897122.1,"d":"1,897,122.10"},{"v":17888289.860000003,"d":"17,888,289.86"},{"v":9614874.350000001,"d":"9,614,874.35"},{"v":11066420.59,"d":"11,066,420.59"},{"v":8563417.9,"d":"8,563,417.90"},{"v":18146134.299999997,"d":"18,146,134.30"},{"v":4906387.620000001,"d":"4,906,387.62"},{"v":10879653.68,"d":"10,879,653.68"},{"v":6051002.22,"d":"6,051,002.22"},{"v":6913525.09,"d":"6,913,525.09"},{"v":4231061.45,"d":"4,231,061.45"},{"v":17597854.85,"d":"17,597,854.85"},{"v":7720071.07,"d":"7,720,071.07"},{"v":1749891.3000000003,"d":"1,749,891.30"},{"v":1357384.59,"d":"1,357,384.59"},{"v":18007789.85,"d":"18,007,789.85"},{"v":3711241.73,"d":"3,711,241.73"},{"v":10433744.849999998,"d":"10,433,744.85"},{"v":57168946.050000004,"d":"57,168,946.05"},{"v":3794178.3299999996,"d":"3,794,178.33"},{"$f":"SUM(F68:BC68)","v":{"v":603136073.7200001,"d":"603,136,073.72"}},{"$f":"SUM(F68:X68)","v":{"v":306098697.82000005,"d":"306,098,697.82"}},{"$f":"SUM(Y68:AJ68)","v":{"v":77235506.21999998,"d":"77,235,506.22"}},{"$f":"SUM(AK68:BC68)","v":{"v":219801869.68000004,"d":"219,801,869.68"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F70+F71+F72+F73+F74+F75+F76+F77+F78","v":{"v":10241743.019999998,"d":"10,241,743.02"}},{"$f":"G70+G71+G72+G73+G74+G75+G76+G77+G78","v":{"v":1571786.64,"d":"1,571,786.64"}},{"v":2781518.19,"d":"2,781,518.19"},{"v":2263474.25,"d":"2,263,474.25"},{"v":26034609.36,"d":"26,034,609.36"},{"v":21611853.09,"d":"21,611,853.09"},{"v":12682713.290000001,"d":"12,682,713.29"},{"v":135488364.21,"d":"135,488,364.21"},{"v":8353921.630000001,"d":"8,353,921.63"},{"v":1306748.17,"d":"1,306,748.17"},{"v":40258086.72,"d":"40,258,086.72"},{"v":1844783.6199999999,"d":"1,844,783.62"},{"v":184386.90000000002,"d":"184,386.90"},{"v":2854834.6,"d":"2,854,834.60"},{"v":2509738.29,"d":"2,509,738.29"},{"v":2633873.83,"d":"2,633,873.83"},{"v":1070770.85,"d":"1,070,770.85"},{"v":2198807.3,"d":"2,198,807.30"},{"v":18053017.119999997,"d":"18,053,017.12"},{"v":2400788.1,"d":"2,400,788.10"},{"v":10142776.180000002,"d":"10,142,776.18"},{"v":10014913,"d":"10,014,913.00"},{"v":1325839.25,"d":"1,325,839.25"},{"v":2597719.05,"d":"2,597,719.05"},{"v":6962454,"d":"6,962,454.00"},{"v":4519013.9,"d":"4,519,013.90"},{"v":5242327.1899999995,"d":"5,242,327.19"},{"v":10312887.34,"d":"10,312,887.34"},{"v":17027715.339999996,"d":"17,027,715.34"},{"v":1731961.7500000002,"d":"1,731,961.75"},{"v":1813897.8,"d":"1,813,897.80"},{"v":17401577.040000003,"d":"17,401,577.04"},{"v":9566124.350000001,"d":"9,566,124.35"},{"v":10624080.59,"d":"10,624,080.59"},{"v":8161432.300000001,"d":"8,161,432.30"},{"v":18104750.499999996,"d":"18,104,750.50"},{"v":4678798.370000001,"d":"4,678,798.37"},{"v":10213686.379999999,"d":"10,213,686.38"},{"v":5812663.92,"d":"5,812,663.92"},{"v":6592753.9399999995,"d":"6,592,753.94"},{"v":4184897,"d":"4,184,897.00"},{"v":17132819.400000002,"d":"17,132,819.40"},{"v":7575366.23,"d":"7,575,366.23"},{"v":1639513.8000000003,"d":"1,639,513.80"},{"v":1225795.49,"d":"1,225,795.49"},{"v":17408137.85,"d":"17,408,137.85"},{"v":3549560.73,"d":"3,549,560.73"},{"v":9696031.879999999,"d":"9,696,031.88"},{"v":51946213.72,"d":"51,946,213.72"},{"v":3680282.53,"d":"3,680,282.53"},{"v":577231810.0000001,"d":"577,231,810.00"},{"v":293945031.08000004,"d":"293,945,031.08"},{"v":74092292.89999999,"d":"74,092,292.90"},{"v":209194486.01999998,"d":"209,194,486.02"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":77902.71,"d":"77,902.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":979597.05,"d":"979,597.05"},{"v":722016.1,"d":"722,016.10"},{"v":208561.6,"d":"208,561.60"},{"v":4004964.8,"d":"4,004,964.80"},{"v":576005.67,"d":"576,005.67"},{"v":0,"d":"0.00"},{"v":106480.4,"d":"106,480.40"},{"v":56587,"d":"56,587.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19738,"d":"19,738.00"},{"v":1667713.91,"d":"1,667,713.91"},{"v":36900,"d":"36,900.00"},{"v":0,"d":"0.00"},{"v":174449.05,"d":"174,449.05"},{"v":303160,"d":"303,160.00"},{"v":278120.25,"d":"278,120.25"},{"v":4791004,"d":"4,791,004.00"},{"v":252850,"d":"252,850.00"},{"v":120004.95,"d":"120,004.95"},{"v":297204.9,"d":"297,204.90"},{"v":124943,"d":"124,943.00"},{"v":1403620,"d":"1,403,620.00"},{"v":234443,"d":"234,443.00"},{"v":2156111.67,"d":"2,156,111.67"},{"v":373431.4,"d":"373,431.40"},{"v":157510,"d":"157,510.00"},{"v":89821.85,"d":"89,821.85"},{"v":460330,"d":"460,330.00"},{"v":331510.3,"d":"331,510.30"},{"v":0,"d":"0.00"},{"v":233500,"d":"233,500.00"},{"v":2,"d":"2.00"},{"v":705412.25,"d":"705,412.25"},{"v":181220.65,"d":"181,220.65"},{"v":527551.25,"d":"527,551.25"},{"v":11061,"d":"11,061.00"},{"v":3082836,"d":"3,082,836.00"},{"v":419229.4,"d":"419,229.40"},{"v":0,"d":"0.00"},{"v":304540,"d":"304,540.00"},{"v":514000,"d":"514,000.00"},{"v":231660,"d":"231,660.00"},{"v":914662.13,"d":"914,662.13"},{"v":113952.34,"d":"113,952.34"},{"v":163195,"d":"163,195.00"},{"v":27407803.63,"d":"27,407,803.63"},{"v":8630916.290000001,"d":"8,630,916.29"},{"v":10492403.17,"d":"10,492,403.17"},{"v":8284484.17,"d":"8,284,484.17"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":3606189.55,"d":"3,606,189.55"},{"v":745618.34,"d":"745,618.34"},{"v":162158.4,"d":"162,158.40"},{"v":447314.79,"d":"447,314.79"},{"v":2509688.36,"d":"2,509,688.36"},{"v":2274909.96,"d":"2,274,909.96"},{"v":2841629.45,"d":"2,841,629.45"},{"v":19119316.97,"d":"19,119,316.97"},{"v":2184287.7,"d":"2,184,287.70"},{"v":115920,"d":"115,920.00"},{"v":14165512.74,"d":"14,165,512.74"},{"v":598641.22,"d":"598,641.22"},{"v":73802.6,"d":"73,802.60"},{"v":1202800,"d":"1,202,800.00"},{"v":1026200,"d":"1,026,200.00"},{"v":171611.7,"d":"171,611.70"},{"v":434763.85,"d":"434,763.85"},{"v":877000,"d":"877,000.00"},{"v":4062810.8,"d":"4,062,810.80"},{"v":484023.2,"d":"484,023.20"},{"v":1482109.25,"d":"1,482,109.25"},{"v":1406950,"d":"1,406,950.00"},{"v":476000,"d":"476,000.00"},{"v":428718.05,"d":"428,718.05"},{"v":1625366.59,"d":"1,625,366.59"},{"v":735763.05,"d":"735,763.05"},{"v":870918.24,"d":"870,918.24"},{"v":3062838.04,"d":"3,062,838.04"},{"v":3352972.3,"d":"3,352,972.30"},{"v":420007.95,"d":"420,007.95"},{"v":272380,"d":"272,380.00"},{"v":4701273.9,"d":"4,701,273.90"},{"v":2037110.7,"d":"2,037,110.70"},{"v":3204916.06,"d":"3,204,916.06"},{"v":1952045.24,"d":"1,952,045.24"},{"v":7285783.4,"d":"7,285,783.40"},{"v":502711.59,"d":"502,711.59"},{"v":1870866.93,"d":"1,870,866.93"},{"v":904542.1,"d":"904,542.10"},{"v":737744.99,"d":"737,744.99"},{"v":640681,"d":"640,681.00"},{"v":3284948,"d":"3,284,948.00"},{"v":2105410.38,"d":"2,105,410.38"},{"v":582588.65,"d":"582,588.65"},{"v":92005,"d":"92,005.00"},{"v":4149007.5,"d":"4,149,007.50"},{"v":678707.5,"d":"678,707.50"},{"v":2778121.21,"d":"2,778,121.21"},{"v":9048611.25,"d":"9,048,611.25"},{"v":593200,"d":"593,200.00"},{"v":118388498.50000001,"d":"118,388,498.50"},{"v":56620176.43,"d":"56,620,176.43"},{"v":14618046.669999998,"d":"14,618,046.67"},{"v":47150275.4,"d":"47,150,275.40"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":648405.77,"d":"648,405.77"},{"v":0,"d":"0.00"},{"v":146114.1,"d":"146,114.10"},{"v":3659307.97,"d":"3,659,307.97"},{"v":1003092.7,"d":"1,003,092.70"},{"v":0,"d":"0.00"},{"v":567718.55,"d":"567,718.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":281650.3,"d":"281,650.30"},{"v":929076.5,"d":"929,076.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27194,"d":"27,194.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":612,"d":"612.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":224056.4,"d":"224,056.40"},{"v":0,"d":"0.00"},{"v":641235.25,"d":"641,235.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":98591.15,"d":"98,591.15"},{"v":217400.45,"d":"217,400.45"},{"v":68686,"d":"68,686.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":108500,"d":"108,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169745.5,"d":"169,745.50"},{"v":35002.05,"d":"35,002.05"},{"v":8826389.690000001,"d":"8,826,389.69"},{"v":7235365.89,"d":"7,235,365.89"},{"v":27807,"d":"27,807.00"},{"v":1563216.8,"d":"1,563,216.80"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":5941607.69,"d":"5,941,607.69"},{"v":677139.9,"d":"677,139.90"},{"v":33596.85,"d":"33,596.85"},{"v":346158.01,"d":"346,158.01"},{"v":2612114.35,"d":"2,612,114.35"},{"v":3982863.06,"d":"3,982,863.06"},{"v":4427752.73,"d":"4,427,752.73"},{"v":45405112.11,"d":"45,405,112.11"},{"v":712495.91,"d":"712,495.91"},{"v":440203.77,"d":"440,203.77"},{"v":7733390.23,"d":"7,733,390.23"},{"v":1,"d":"1.00"},{"v":59763.3,"d":"59,763.30"},{"v":320383.95,"d":"320,383.95"},{"v":1023600,"d":"1,023,600.00"},{"v":690109.62,"d":"690,109.62"},{"v":478127,"d":"478,127.00"},{"v":353577,"d":"353,577.00"},{"v":2437369.93,"d":"2,437,369.93"},{"v":189834.25,"d":"189,834.25"},{"v":1108960.45,"d":"1,108,960.45"},{"v":1258000,"d":"1,258,000.00"},{"v":0,"d":"0.00"},{"v":904101.75,"d":"904,101.75"},{"v":1451416.18,"d":"1,451,416.18"},{"v":869013.95,"d":"869,013.95"},{"v":189736.68,"d":"189,736.68"},{"v":730574.95,"d":"730,574.95"},{"v":4549673.23,"d":"4,549,673.23"},{"v":175379.55,"d":"175,379.55"},{"v":33250,"d":"33,250.00"},{"v":3761235.62,"d":"3,761,235.62"},{"v":2727953.75,"d":"2,727,953.75"},{"v":1211221.88,"d":"1,211,221.88"},{"v":779663.45,"d":"779,663.45"},{"v":5012283.4,"d":"5,012,283.40"},{"v":1964410.21,"d":"1,964,410.21"},{"v":2317596.8,"d":"2,317,596.80"},{"v":2065394.25,"d":"2,065,394.25"},{"v":1746497.76,"d":"1,746,497.76"},{"v":870351,"d":"870,351.00"},{"v":5252688,"d":"5,252,688.00"},{"v":1575315.31,"d":"1,575,315.31"},{"v":214393.5,"d":"214,393.50"},{"v":147028,"d":"147,028.00"},{"v":3721700,"d":"3,721,700.00"},{"v":692152.5,"d":"692,152.50"},{"v":1758869.89,"d":"1,758,869.89"},{"v":3607864.88,"d":"3,607,864.88"},{"v":214400,"d":"214,400.00"},{"v":128776327.60000004,"d":"128,776,327.60"},{"v":77675366.41000001,"d":"77,675,366.41"},{"v":11459940.990000002,"d":"11,459,940.99"},{"v":39641020.2,"d":"39,641,020.20"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":511291.2,"d":"511,291.20"},{"v":129958.4,"d":"129,958.40"},{"v":2226492.99,"d":"2,226,492.99"},{"v":1470001.45,"d":"1,470,001.45"},{"v":10318215.2,"d":"10,318,215.20"},{"v":10903235.13,"d":"10,903,235.13"},{"v":2975697.3,"d":"2,975,697.30"},{"v":58601828.69,"d":"58,601,828.69"},{"v":2868594.7,"d":"2,868,594.70"},{"v":750624.4,"d":"750,624.40"},{"v":15217476.9,"d":"15,217,476.90"},{"v":1111146.4,"d":"1,111,146.40"},{"v":50821,"d":"50,821.00"},{"v":958400,"d":"958,400.00"},{"v":423050,"d":"423,050.00"},{"v":78082.75,"d":"78,082.75"},{"v":102080,"d":"102,080.00"},{"v":676580,"d":"676,580.00"},{"v":9222813.85,"d":"9,222,813.85"},{"v":594838.55,"d":"594,838.55"},{"v":6859346.88,"d":"6,859,346.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":575142,"d":"575,142.00"},{"v":3097147.48,"d":"3,097,147.48"},{"v":1882632.9,"d":"1,882,632.90"},{"v":2204256.17,"d":"2,204,256.17"},{"v":2412379.7,"d":"2,412,379.70"},{"v":5053901.84,"d":"5,053,901.84"},{"v":240300.85,"d":"240,300.85"},{"v":0,"d":"0.00"},{"v":7465674.87,"d":"7,465,674.87"},{"v":1375819.05,"d":"1,375,819.05"},{"v":3264145.45,"d":"3,264,145.45"},{"v":728391.94,"d":"728,391.94"},{"v":3727952.42,"d":"3,727,952.42"},{"v":1515465.35,"d":"1,515,465.35"},{"v":893933.75,"d":"893,933.75"},{"v":1605806.92,"d":"1,605,806.92"},{"v":2231230.54,"d":"2,231,230.54"},{"v":1523822.55,"d":"1,523,822.55"},{"v":3450059.55,"d":"3,450,059.55"},{"v":322738.2,"d":"322,738.20"},{"v":59699,"d":"59,699.00"},{"v":34251,"d":"34,251.00"},{"v":5129340,"d":"5,129,340.00"},{"v":95000,"d":"95,000.00"},{"v":1621178.7,"d":"1,621,178.70"},{"v":32732161.15,"d":"32,732,161.15"},{"v":967873.1,"d":"967,873.10"},{"v":210260880.26999998,"d":"210,260,880.27"},{"v":118596390.36000001,"d":"118,596,390.36"},{"v":22919946.37,"d":"22,919,946.37"},{"v":68744543.53999999,"d":"68,744,543.54"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":556152.5,"d":"556,152.50"},{"v":8780,"d":"8,780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1960,"d":"1,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":716700,"d":"716,700.00"},{"v":0,"d":"0.00"},{"v":2133256,"d":"2,133,256.00"},{"v":568660,"d":"568,660.00"},{"v":517690,"d":"517,690.00"},{"v":365100.1,"d":"365,100.10"},{"v":906658,"d":"906,658.00"},{"v":529460,"d":"529,460.00"},{"v":317781.05,"d":"317,781.05"},{"v":1443269.15,"d":"1,443,269.15"},{"v":513240,"d":"513,240.00"},{"v":481330,"d":"481,330.00"},{"v":1257120,"d":"1,257,120.00"},{"v":2927443.4,"d":"2,927,443.40"},{"v":2006648.8,"d":"2,006,648.80"},{"v":1780325.6,"d":"1,780,325.60"},{"v":777663,"d":"777,663.00"},{"v":449600,"d":"449,600.00"},{"v":3033211,"d":"3,033,211.00"},{"v":1043700,"d":"1,043,700.00"},{"v":1018940,"d":"1,018,940.00"},{"v":921580,"d":"921,580.00"},{"v":1749020,"d":"1,749,020.00"},{"v":1001970,"d":"1,001,970.00"},{"v":748338.55,"d":"748,338.55"},{"v":358610,"d":"358,610.00"},{"v":2711186.55,"d":"2,711,186.55"},{"v":272620,"d":"272,620.00"},{"v":2104103,"d":"2,104,103.00"},{"v":0,"d":"0.00"},{"v":1211010,"d":"1,211,010.00"},{"v":34433126.7,"d":"34,433,126.70"},{"v":566892.5,"d":"566,892.50"},{"v":8493144.299999999,"d":"8,493,144.30"},{"v":25373089.900000002,"d":"25,373,089.90"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":54921.37,"d":"54,921.37"},{"v":19070,"d":"19,070.00"},{"v":164849.84,"d":"164,849.84"},{"v":0,"d":"0.00"},{"v":886521.29,"d":"886,521.29"},{"v":41344.5,"d":"41,344.50"},{"v":104221.3,"d":"104,221.30"},{"v":2323866.65,"d":"2,323,866.65"},{"v":175984.9,"d":"175,984.90"},{"v":0,"d":"0.00"},{"v":729058.5,"d":"729,058.50"},{"v":78408,"d":"78,408.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18900,"d":"18,900.00"},{"v":10000,"d":"10,000.00"},{"v":157198.54,"d":"157,198.54"},{"v":12600,"d":"12,600.00"},{"v":215619.8,"d":"215,619.80"},{"v":260703,"d":"260,703.00"},{"v":3500,"d":"3,500.00"},{"v":52062.3,"d":"52,062.30"},{"v":85665.95,"d":"85,665.95"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":330517.1,"d":"330,517.10"},{"v":419250.5,"d":"419,250.50"},{"v":9602,"d":"9,602.00"},{"v":0,"d":"0.00"},{"v":126450.8,"d":"126,450.80"},{"v":26197.8,"d":"26,197.80"},{"v":62225.1,"d":"62,225.10"},{"v":21862.85,"d":"21,862.85"},{"v":228329.63,"d":"228,329.63"},{"v":32957.65,"d":"32,957.65"},{"v":239293.95,"d":"239,293.95"},{"v":12000,"d":"12,000.00"},{"v":136856.15,"d":"136,856.15"},{"v":1,"d":"1.00"},{"v":160334,"d":"160,334.00"},{"v":30026.37,"d":"30,026.37"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":89220,"d":"89,220.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":981589.65,"d":"981,589.65"},{"v":3,"d":"3.00"},{"v":8301220.489999999,"d":"8,301,220.49"},{"v":4764344.89,"d":"4,764,344.89"},{"v":1389522.65,"d":"1,389,522.65"},{"v":2147352.95,"d":"2,147,352.95"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":49830.5,"d":"49,830.50"},{"v":0,"d":"0.00"},{"v":194420.11,"d":"194,420.11"},{"v":0,"d":"0.00"},{"v":7523914.84,"d":"7,523,914.84"},{"v":3678704.34,"d":"3,678,704.34"},{"v":1978736.81,"d":"1,978,736.81"},{"v":2373967.02,"d":"2,373,967.02"},{"v":831500.05,"d":"831,500.05"},{"v":0,"d":"0.00"},{"v":1738449.4,"d":"1,738,449.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":373250.65,"d":"373,250.65"},{"v":17150.29,"d":"17,150.29"},{"v":26355.85,"d":"26,355.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1069298.45,"d":"1,069,298.45"},{"v":99632.1,"d":"99,632.10"},{"v":198619.55,"d":"198,619.55"},{"v":165000,"d":"165,000.00"},{"v":24829.25,"d":"24,829.25"},{"v":0,"d":"0.00"},{"v":13358.8,"d":"13,358.80"},{"v":0,"d":"0.00"},{"v":44336.1,"d":"44,336.10"},{"v":3223741.5,"d":"3,223,741.50"},{"v":52536.65,"d":"52,536.65"},{"v":0,"d":"0.00"},{"v":869427.8,"d":"869,427.80"},{"v":0,"d":"0.00"},{"v":11269.65,"d":"11,269.65"},{"v":253835.6,"d":"253,835.60"},{"v":2899143.22,"d":"2,899,143.22"},{"v":198003.4,"d":"198,003.40"},{"v":213651.57,"d":"213,651.57"},{"v":1153371.7,"d":"1,153,371.70"},{"v":0,"d":"0.00"},{"v":87696.1,"d":"87,696.10"},{"v":0,"d":"0.00"},{"v":84247.85,"d":"84,247.85"},{"v":2120676.57,"d":"2,120,676.57"},{"v":34493.1,"d":"34,493.10"},{"v":289360.49,"d":"289,360.49"},{"v":985183.8,"d":"985,183.80"},{"v":1579420.73,"d":"1,579,420.73"},{"v":519093.95,"d":"519,093.95"},{"v":5292288.95,"d":"5,292,288.95"},{"v":495599.38,"d":"495,599.38"},{"v":40764396.12000001,"d":"40,764,396.12"},{"v":19855578.31,"d":"19,855,578.31"},{"v":4691481.75,"d":"4,691,481.75"},{"v":16217336.059999997,"d":"16,217,336.06"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65521,"d":"65,521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7646,"d":"7,646.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73167,"d":"73,167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73167,"d":"73,167.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F81+F82+F83+F84","v":{"v":36185.1,"d":"36,185.10"}},{"v":81870.45,"d":"81,870.45"},{"v":104246.8,"d":"104,246.80"},{"v":75124.35,"d":"75,124.35"},{"v":129908.85,"d":"129,908.85"},{"v":113271.5,"d":"113,271.50"},{"v":174723.55,"d":"174,723.55"},{"v":689616.1499999999,"d":"689,616.15"},{"v":103234.65,"d":"103,234.65"},{"v":0,"d":"0.00"},{"$f":"P81+P82+P83+P84","v":{"v":737425.7,"d":"737,425.70"}},{"$f":"Q81+Q82+Q83+Q84","v":{"v":0,"d":"0.00"}},{"v":43648.35,"d":"43,648.35"},{"v":124633.44,"d":"124,633.44"},{"v":26413.25,"d":"26,413.25"},{"v":29311.29,"d":"29,311.29"},{"v":102096.55,"d":"102,096.55"},{"v":155485.7,"d":"155,485.70"},{"v":437710.35,"d":"437,710.35"},{"v":13697.7,"d":"13,697.70"},{"v":130374.35,"d":"130,374.35"},{"v":55000,"d":"55,000.00"},{"v":58374.95,"d":"58,374.95"},{"v":453930.48,"d":"453,930.48"},{"v":284.4,"d":"284.40"},{"v":145881.90000000002,"d":"145,881.90"},{"v":76718.72,"d":"76,718.72"},{"v":270569.65,"d":"270,569.65"},{"v":212932.15000000002,"d":"212,932.15"},{"v":61365.15,"d":"61,365.15"},{"v":83224.3,"d":"83,224.30"},{"v":486712.82,"d":"486,712.82"},{"v":0,"d":"0.00"},{"v":438573,"d":"438,573.00"},{"v":389076.6,"d":"389,076.60"},{"v":41380.8,"d":"41,380.80"},{"v":100207.25,"d":"100,207.25"},{"v":512201.3,"d":"512,201.30"},{"v":107959.3,"d":"107,959.30"},{"v":197784.75,"d":"197,784.75"},{"v":29167.45,"d":"29,167.45"},{"v":147435.45,"d":"147,435.45"},{"v":108535.84,"d":"108,535.84"},{"v":90883.5,"d":"90,883.50"},{"v":118703.1,"d":"118,703.10"},{"v":374630,"d":"374,630.00"},{"v":148300,"d":"148,300.00"},{"v":691098.77,"d":"691,098.77"},{"v":570479.84,"d":"570,479.84"},{"v":66305.8,"d":"66,305.80"},{"$f":"SUM(F80:BC80)","v":{"v":9346695.350000001,"d":"9,346,695.35"}},{"$f":"SUM(F80:X80)","v":{"v":3164906.03,"d":"3,164,906.03"}},{"$f":"SUM(Y80:AJ80)","v":{"v":1562353.7499999998,"d":"1,562,353.75"}},{"$f":"SUM(AK80:BC80)","v":{"v":4619435.57,"d":"4,619,435.57"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48380,"d":"48,380.00"},{"v":37846.05,"d":"37,846.05"},{"v":256064.35,"d":"256,064.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80314.45,"d":"80,314.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16926.54,"d":"16,926.54"},{"v":6860,"d":"6,860.00"},{"v":0,"d":"0.00"},{"v":27841.15,"d":"27,841.15"},{"v":13697.7,"d":"13,697.70"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":12900,"d":"12,900.00"},{"v":284.4,"d":"284.40"},{"v":20354.4,"d":"20,354.40"},{"v":22120.92,"d":"22,120.92"},{"v":32980.1,"d":"32,980.10"},{"v":39314.8,"d":"39,314.80"},{"v":13701.1,"d":"13,701.10"},{"v":0,"d":"0.00"},{"v":87169,"d":"87,169.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41380.8,"d":"41,380.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F81:BC81)","v":{"v":798135.7600000001,"d":"798,135.76"}},{"$f":"SUM(F81:X81)","v":{"v":474232.54000000004,"d":"474,232.54"}},{"$f":"SUM(Y81:AJ81)","v":{"v":195353.42,"d":"195,353.42"}},{"$f":"SUM(AK81:BC81)","v":{"v":128549.8,"d":"128,549.80"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F82:BC82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F82:X82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y82:AJ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK82:BC82)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":36185.1,"d":"36,185.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122957.95,"d":"122,957.95"},{"v":58696.5,"d":"58,696.50"},{"v":0,"d":"0.00"},{"v":335429.7,"d":"335,429.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12384.75,"d":"12,384.75"},{"v":0,"d":"0.00"},{"v":21885.7,"d":"21,885.70"},{"v":165510.6,"d":"165,510.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":406550.35,"d":"406,550.35"},{"v":0,"d":"0.00"},{"v":70996.05,"d":"70,996.05"},{"v":0,"d":"0.00"},{"v":209172.6,"d":"209,172.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":389076.6,"d":"389,076.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240187.3,"d":"240,187.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72638.45,"d":"72,638.45"},{"v":96676.8,"d":"96,676.80"},{"v":0,"d":"0.00"},{"v":118703.1,"d":"118,703.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420747.08,"d":"420,747.08"},{"v":209534.58,"d":"209,534.58"},{"v":66305.8,"d":"66,305.80"},{"$f":"SUM(F83:BC83)","v":{"v":3053639.01,"d":"3,053,639.01"}},{"$f":"SUM(F83:X83)","v":{"v":753050.2999999999,"d":"753,050.30"}},{"$f":"SUM(Y83:AJ83)","v":{"v":686719,"d":"686,719.00"}},{"$f":"SUM(AK83:BC83)","v":{"v":1613869.71,"d":"1,613,869.71"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":81870.45,"d":"81,870.45"},{"v":104246.8,"d":"104,246.80"},{"v":75124.35,"d":"75,124.35"},{"v":129908.85,"d":"129,908.85"},{"v":64891.5,"d":"64,891.50"},{"v":136877.5,"d":"136,877.50"},{"v":310593.85,"d":"310,593.85"},{"v":44538.15,"d":"44,538.15"},{"v":0,"d":"0.00"},{"v":321681.55,"d":"321,681.55"},{"v":0,"d":"0.00"},{"v":43648.35,"d":"43,648.35"},{"v":124633.44,"d":"124,633.44"},{"v":26413.25,"d":"26,413.25"},{"v":0,"d":"0.00"},{"v":95236.55,"d":"95,236.55"},{"v":133600,"d":"133,600.00"},{"v":244358.6,"d":"244,358.60"},{"v":0,"d":"0.00"},{"v":130374.35,"d":"130,374.35"},{"v":15000,"d":"15,000.00"},{"v":58374.95,"d":"58,374.95"},{"v":34480.13,"d":"34,480.13"},{"v":0,"d":"0.00"},{"v":54531.45,"d":"54,531.45"},{"v":54597.8,"d":"54,597.80"},{"v":28416.95,"d":"28,416.95"},{"v":173617.35,"d":"173,617.35"},{"v":47664.05,"d":"47,664.05"},{"v":83224.3,"d":"83,224.30"},{"v":399543.82,"d":"399,543.82"},{"v":0,"d":"0.00"},{"v":438573,"d":"438,573.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100207.25,"d":"100,207.25"},{"v":272014,"d":"272,014.00"},{"v":107959.3,"d":"107,959.30"},{"v":197784.75,"d":"197,784.75"},{"v":29167.45,"d":"29,167.45"},{"v":74797,"d":"74,797.00"},{"v":11859.04,"d":"11,859.04"},{"v":90883.5,"d":"90,883.50"},{"v":0,"d":"0.00"},{"v":374630,"d":"374,630.00"},{"v":148300,"d":"148,300.00"},{"v":270351.69,"d":"270,351.69"},{"v":360945.26,"d":"360,945.26"},{"v":0,"d":"0.00"},{"$f":"SUM(F84:BC84)","v":{"v":5494920.58,"d":"5,494,920.58"}},{"$f":"SUM(F84:X84)","v":{"v":1937623.1900000002,"d":"1,937,623.19"}},{"$f":"SUM(Y84:AJ84)","v":{"v":680281.3300000001,"d":"680,281.33"}},{"$f":"SUM(AK84:BC84)","v":{"v":2877016.0600000005,"d":"2,877,016.06"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F87+F88+F89+F90+F91+F92+F93+F94+F95","v":{"v":0,"d":"0.00"}},{"$f":"G87+G88+G89+G90+G91+G92+G93+G94+G95","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":914360,"d":"914,360.00"},{"v":88000,"d":"88,000.00"},{"v":0,"d":"0.00"},{"v":84850,"d":"84,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":317316.6,"d":"317,316.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"},{"v":104000,"d":"104,000.00"},{"v":0,"d":"0.00"},{"v":113400,"d":"113,400.00"},{"v":122961.4,"d":"122,961.40"},{"v":0,"d":"0.00"},{"v":17600,"d":"17,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":336000,"d":"336,000.00"},{"v":22500,"d":"22,500.00"},{"$f":"SUM(F86:BC86)","v":{"v":2147389,"d":"2,147,389.00"}},{"$f":"SUM(F86:X86)","v":{"v":1087211,"d":"1,087,211.00"}},{"$f":"SUM(Y86:AJ86)","v":{"v":335316.6,"d":"335,316.60"}},{"$f":"SUM(AK86:BC86)","v":{"v":724861.4,"d":"724,861.40"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":914360,"d":"914,360.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":14850,"d":"14,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"},{"v":104000,"d":"104,000.00"},{"v":0,"d":"0.00"},{"v":113400,"d":"113,400.00"},{"v":38400,"d":"38,400.00"},{"v":0,"d":"0.00"},{"v":17600,"d":"17,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":336000,"d":"336,000.00"},{"v":22500,"d":"22,500.00"},{"v":1615511,"d":"1,615,511.00"},{"v":957211,"d":"957,211.00"},{"v":18000,"d":"18,000.00"},{"v":640300,"d":"640,300.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":317316.6,"d":"317,316.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":377316.6,"d":"377,316.60"},{"v":60000,"d":"60,000.00"},{"v":317316.6,"d":"317,316.60"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84561.4,"d":"84,561.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154561.4,"d":"154,561.40"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":84561.4,"d":"84,561.40"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F98+F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"$f":"G98+G99+G100+G101+G102+G103+G104+G105+G106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65604,"d":"65,604.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":78600,"d":"78,600.00"},{"v":0,"d":"0.00"},{"v":18060,"d":"18,060.00"},{"v":0,"d":"0.00"},{"v":9470,"d":"9,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41200,"d":"41,200.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95,000.00"},{"v":10,"d":"10.00"},{"v":564649.8,"d":"564,649.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148150,"d":"148,150.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":188681.9,"d":"188,681.90"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3767,"d":"3,767.00"},{"v":4509,"d":"4,509.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":100005,"d":"100,005.00"},{"v":502,"d":"502.00"},{"v":24,"d":"24.00"},{"v":2553,"d":"2,553.00"},{"v":300000,"d":"300,000.00"},{"v":10000,"d":"10,000.00"},{"v":504,"d":"504.00"},{"v":0,"d":"0.00"},{"v":158005,"d":"158,005.00"},{"v":0,"d":"0.00"},{"v":1161,"d":"1,161.00"},{"v":3405052.49,"d":"3,405,052.49"},{"v":0,"d":"0.00"},{"$f":"SUM(F97:BC97)","v":{"v":5200971.19,"d":"5,200,971.19"}},{"$f":"SUM(F97:X97)","v":{"v":307936,"d":"307,936.00"}},{"$f":"SUM(Y97:AJ97)","v":{"v":906945.7000000001,"d":"906,945.70"}},{"$f":"SUM(AK97:BC97)","v":{"v":3986089.49,"d":"3,986,089.49"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9470,"d":"9,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":564649.8,"d":"564,649.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1044122.8,"d":"1,044,122.80"},{"v":179470,"d":"179,470.00"},{"v":564649.8,"d":"564,649.80"},{"v":300003,"d":"300,003.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100005,"d":"100,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158005,"d":"158,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":561610,"d":"561,610.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":558010,"d":"558,010.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65604,"d":"65,604.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18060,"d":"18,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41200,"d":"41,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5050,"d":"5,050.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":188681.9,"d":"188,681.90"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3767,"d":"3,767.00"},{"v":4509,"d":"4,509.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":502,"d":"502.00"},{"v":23,"d":"23.00"},{"v":2553,"d":"2,553.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":504,"d":"504.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1161,"d":"1,161.00"},{"v":3105052.49,"d":"3,105,052.49"},{"v":0,"d":"0.00"},{"v":3452137.39,"d":"3,452,137.39"},{"v":124866,"d":"124,866.00"},{"v":199195.9,"d":"199,195.90"},{"v":3128075.49,"d":"3,128,075.49"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F109+F110+F111+F112+F113+F114+F115+F116+F117+F118","v":{"v":243128.95,"d":"243,128.95"}},{"$f":"G109+G110+G111+G112+G113+G114+G115+G116+G117+G118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":56437.2,"d":"56,437.20"},{"v":562121.35,"d":"562,121.35"},{"v":668475.9,"d":"668,475.90"},{"v":564871.5,"d":"564,871.50"},{"v":2376049,"d":"2,376,049.00"},{"v":349517.3,"d":"349,517.30"},{"v":0,"d":"0.00"},{"v":2028407.2999999998,"d":"2,028,407.30"},{"v":136240.4,"d":"136,240.40"},{"v":12415.65,"d":"12,415.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10885.95,"d":"10,885.95"},{"v":0,"d":"0.00"},{"v":585063.21,"d":"585,063.21"},{"v":0,"d":"0.00"},{"v":13800,"d":"13,800.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":224797.27000000002,"d":"224,797.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48750,"d":"48,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23378,"d":"23,378.00"},{"v":53761,"d":"53,761.00"},{"v":16477,"d":"16,477.00"},{"v":1,"d":"1.00"},{"v":14444,"d":"14,444.00"},{"v":0,"d":"0.00"},{"v":26169,"d":"26,169.00"},{"v":18990,"d":"18,990.00"},{"v":12886,"d":"12,886.00"},{"v":67017,"d":"67,017.00"},{"v":13381,"d":"13,381.00"},{"v":45453.2,"d":"45,453.20"},{"v":911200,"d":"911,200.00"},{"v":25090,"d":"25,090.00"},{"$f":"SUM(F108:BC108)","v":{"v":9209208.18,"d":"9,209,208.18"}},{"$f":"SUM(F108:X108)","v":{"v":7593613.710000001,"d":"7,593,613.71"}},{"$f":"SUM(Y108:AJ108)","v":{"v":338597.27,"d":"338,597.27"}},{"$f":"SUM(AK108:BC108)","v":{"v":1276997.2,"d":"1,276,997.20"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48750,"d":"48,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48750,"d":"48,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48750,"d":"48,750.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67368.7,"d":"67,368.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67368.7,"d":"67,368.70"},{"v":67368.7,"d":"67,368.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":243128.95,"d":"243,128.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56437.2,"d":"56,437.20"},{"v":562121.35,"d":"562,121.35"},{"v":668475.9,"d":"668,475.90"},{"v":493314.8,"d":"493,314.80"},{"v":2376049,"d":"2,376,049.00"},{"v":349517.3,"d":"349,517.30"},{"v":0,"d":"0.00"},{"v":1842503.15,"d":"1,842,503.15"},{"v":136240.4,"d":"136,240.40"},{"v":12415.65,"d":"12,415.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10885.95,"d":"10,885.95"},{"v":0,"d":"0.00"},{"v":585063.21,"d":"585,063.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103578.57,"d":"103,578.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23378,"d":"23,378.00"},{"v":53761,"d":"53,761.00"},{"v":16477,"d":"16,477.00"},{"v":1,"d":"1.00"},{"v":14444,"d":"14,444.00"},{"v":0,"d":"0.00"},{"v":26169,"d":"26,169.00"},{"v":18990,"d":"18,990.00"},{"v":12886,"d":"12,886.00"},{"v":67017,"d":"67,017.00"},{"v":13381,"d":"13,381.00"},{"v":45453.2,"d":"45,453.20"},{"v":871200,"d":"871,200.00"},{"v":25090,"d":"25,090.00"},{"v":8727978.630000003,"d":"8,727,978.63"},{"v":7336152.860000001,"d":"7,336,152.86"},{"v":203578.57,"d":"203,578.57"},{"v":1188247.2,"d":"1,188,247.20"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121218.7,"d":"121,218.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121218.7,"d":"121,218.70"},{"v":0,"d":"0.00"},{"v":121218.7,"d":"121,218.70"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118535.45,"d":"118,535.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118535.45,"d":"118,535.45"},{"v":118535.45,"d":"118,535.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13800,"d":"13,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13800,"d":"13,800.00"},{"v":0,"d":"0.00"},{"v":13800,"d":"13,800.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71556.7,"d":"71,556.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":111556.7,"d":"111,556.70"},{"v":71556.7,"d":"71,556.70"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F123+F133+F143+F153+F165+F173+F184+F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":16872411.919999998,"d":"16,872,411.92"}},{"$f":"G123+G133+G143+G153+G165+G173+G184+G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":2706531.3600000003,"d":"2,706,531.36"}},{"v":6016682.5200000005,"d":"6,016,682.52"},{"v":6684289.279999999,"d":"6,684,289.28"},{"v":43328521.88,"d":"43,328,521.88"},{"v":30944680.9,"d":"30,944,680.90"},{"v":24639519.700000003,"d":"24,639,519.70"},{"v":209368290.94000003,"d":"209,368,290.94"},{"v":12972441.22,"d":"12,972,441.22"},{"v":1538513.45,"d":"1,538,513.45"},{"v":60916695.66000001,"d":"60,916,695.66"},{"v":4198660.149999999,"d":"4,198,660.15"},{"v":693725.8300000001,"d":"693,725.83"},{"v":4744626.01,"d":"4,744,626.01"},{"v":5390483.619999999,"d":"5,390,483.62"},{"v":10059862.719999999,"d":"10,059,862.72"},{"v":2110587.87,"d":"2,110,587.87"},{"v":4193059.0100000002,"d":"4,193,059.01"},{"v":24551280.919999998,"d":"24,551,280.92"},{"v":4370698.5600000005,"d":"4,370,698.56"},{"v":15208482.79,"d":"15,208,482.79"},{"v":48018293.42,"d":"48,018,293.42"},{"v":2758182.71,"d":"2,758,182.71"},{"v":6020714.38,"d":"6,020,714.38"},{"v":9228164.22,"d":"9,228,164.22"},{"v":6956820.4,"d":"6,956,820.40"},{"v":8239569.51,"d":"8,239,569.51"},{"v":21900212.909999996,"d":"21,900,212.91"},{"v":31181915.599999998,"d":"31,181,915.60"},{"v":3917258.19,"d":"3,917,258.19"},{"v":3519484.91,"d":"3,519,484.91"},{"v":22981234.96,"d":"22,981,234.96"},{"v":15464775.41,"d":"15,464,775.41"},{"v":16880063.970000003,"d":"16,880,063.97"},{"v":13775417.22,"d":"13,775,417.22"},{"v":35212212.19,"d":"35,212,212.19"},{"v":8426590.76,"d":"8,426,590.76"},{"v":21003321.05,"d":"21,003,321.05"},{"v":9272985.030000001,"d":"9,272,985.03"},{"v":11234800.999999998,"d":"11,234,801.00"},{"v":7612076.9399999995,"d":"7,612,076.94"},{"v":23508328.8,"d":"23,508,328.80"},{"v":10070256.7,"d":"10,070,256.70"},{"v":3382054.46,"d":"3,382,054.46"},{"v":3695911.6100000003,"d":"3,695,911.61"},{"v":22053800.01,"d":"22,053,800.01"},{"v":7106800.649999999,"d":"7,106,800.65"},{"v":15652076.599999998,"d":"15,652,076.60"},{"v":86338986.6,"d":"86,338,986.60"},{"v":6204246.15,"d":"6,204,246.15"},{"$f":"SUM(F121:BC121)","v":{"v":973126602.6700002,"d":"973,126,602.67"}},{"$f":"SUM(F121:X121)","v":{"v":471930864.9600001,"d":"471,930,864.96"}},{"$f":"SUM(Y121:AJ121)","v":{"v":161319797.6,"d":"161,319,797.60"}},{"$f":"SUM(AK121:BC121)","v":{"v":339875940.11,"d":"339,875,940.11"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F123+F133+F143+F153+F165+F173+F184","v":{"v":11440426.780000001,"d":"11,440,426.78"}},{"$f":"G123+G133+G143+G153+G165+G173+G184","v":{"v":2047360.9500000002,"d":"2,047,360.95"}},{"v":5376702.62,"d":"5,376,702.62"},{"v":4198049.83,"d":"4,198,049.83"},{"v":29402944.650000002,"d":"29,402,944.65"},{"v":22646118.72,"d":"22,646,118.72"},{"v":12050385.06,"d":"12,050,385.06"},{"v":174583705.87,"d":"174,583,705.87"},{"v":9187066.37,"d":"9,187,066.37"},{"v":718285.23,"d":"718,285.23"},{"v":46578016.63,"d":"46,578,016.63"},{"v":2809433.9099999997,"d":"2,809,433.91"},{"v":497086.74,"d":"497,086.74"},{"v":3766884.29,"d":"3,766,884.29"},{"v":3709459.88,"d":"3,709,459.88"},{"v":5110561.779999999,"d":"5,110,561.78"},{"v":1420694.98,"d":"1,420,694.98"},{"v":3260909.31,"d":"3,260,909.31"},{"v":15830471.360000001,"d":"15,830,471.36"},{"v":759154.94,"d":"759,154.94"},{"v":8129626.609999999,"d":"8,129,626.61"},{"v":16734136.04,"d":"16,734,136.04"},{"v":976115.9,"d":"976,115.90"},{"v":4667045.15,"d":"4,667,045.15"},{"v":6886989.49,"d":"6,886,989.49"},{"v":3924071.1900000004,"d":"3,924,071.19"},{"v":809190.01,"d":"809,190.01"},{"v":5439424.21,"d":"5,439,424.21"},{"v":16344515.09,"d":"16,344,515.09"},{"v":1665885.63,"d":"1,665,885.63"},{"v":996461.35,"d":"996,461.35"},{"v":15396979.19,"d":"15,396,979.19"},{"v":8016949.17,"d":"8,016,949.17"},{"v":12567683.370000001,"d":"12,567,683.37"},{"v":9956176.600000001,"d":"9,956,176.60"},{"v":8469274.040000001,"d":"8,469,274.04"},{"v":5472887.77,"d":"5,472,887.77"},{"v":10155762.06,"d":"10,155,762.06"},{"v":7162570.5600000005,"d":"7,162,570.56"},{"v":9145389.889999999,"d":"9,145,389.89"},{"v":3073179.8,"d":"3,073,179.80"},{"v":14911681.26,"d":"14,911,681.26"},{"v":7001843.97,"d":"7,001,843.97"},{"v":788370.3,"d":"788,370.30"},{"v":2059743.82,"d":"2,059,743.82"},{"v":18547078.490000002,"d":"18,547,078.49"},{"v":3415273.1199999996,"d":"3,415,273.12"},{"v":9975851.52,"d":"9,975,851.52"},{"v":70211052.72,"d":"70,211,052.72"},{"v":4456413.61,"d":"4,456,413.61"},{"v":642751341.8300002,"d":"642,751,341.83"},{"v":354634564.9600001,"d":"354,634,564.96"},{"v":67332615.61,"d":"67,332,615.61"},{"v":220784161.26000002,"d":"220,784,161.26"}]
[null,null,200,null,"Engagements courants",{"$f":"F124+F125+F126+F127+F128+F129+F130+F131","v":{"v":107780.55,"d":"107,780.55"}},{"$f":"G124+G125+G126+G127+G128+G129+G130+G131","v":{"v":71826.29999999999,"d":"71,826.30"}},{"v":98249.04,"d":"98,249.04"},{"v":257343.82,"d":"257,343.82"},{"v":639581.97,"d":"639,581.97"},{"v":1501751.19,"d":"1,501,751.19"},{"v":404735.23,"d":"404,735.23"},{"v":11338258.879999999,"d":"11,338,258.88"},{"v":966135.89,"d":"966,135.89"},{"v":0,"d":"0.00"},{"v":1991593.23,"d":"1,991,593.23"},{"v":229570.19999999998,"d":"229,570.20"},{"v":8836.6,"d":"8,836.60"},{"v":457053.17,"d":"457,053.17"},{"v":77309.55,"d":"77,309.55"},{"v":163944.3,"d":"163,944.30"},{"v":403550.68,"d":"403,550.68"},{"v":106987.76,"d":"106,987.76"},{"v":1342561.2599999998,"d":"1,342,561.26"},{"v":67317.45,"d":"67,317.45"},{"v":523197.24,"d":"523,197.24"},{"v":3432094.92,"d":"3,432,094.92"},{"v":68296.58,"d":"68,296.58"},{"v":165498.96,"d":"165,498.96"},{"v":171544.44999999998,"d":"171,544.45"},{"v":238963.52,"d":"238,963.52"},{"v":116357.34,"d":"116,357.34"},{"v":1027305.3899999999,"d":"1,027,305.39"},{"v":687303.24,"d":"687,303.24"},{"v":593001.38,"d":"593,001.38"},{"v":67891.75,"d":"67,891.75"},{"v":530669.29,"d":"530,669.29"},{"v":262985.15,"d":"262,985.15"},{"v":154217.38999999998,"d":"154,217.39"},{"v":259160.93,"d":"259,160.93"},{"v":865049.29,"d":"865,049.29"},{"v":150604.9,"d":"150,604.90"},{"v":439529.85,"d":"439,529.85"},{"v":672377.73,"d":"672,377.73"},{"v":283161.47,"d":"283,161.47"},{"v":787898.35,"d":"787,898.35"},{"v":299233.98,"d":"299,233.98"},{"v":382856.81,"d":"382,856.81"},{"v":62239.75,"d":"62,239.75"},{"v":103658.54,"d":"103,658.54"},{"v":752978.95,"d":"752,978.95"},{"v":80487.17,"d":"80,487.17"},{"v":307933.77,"d":"307,933.77"},{"v":2697208.25,"d":"2,697,208.25"},{"v":336096.57,"d":"336,096.57"},{"v":36754189.98,"d":"36,754,189.98"},{"v":20167069.620000005,"d":"20,167,069.62"},{"v":7158772.22,"d":"7,158,772.22"},{"v":9428348.14,"d":"9,428,348.14"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":107780.55,"d":"107,780.55"},{"v":69902.65,"d":"69,902.65"},{"v":96367.4,"d":"96,367.40"},{"v":154073.48,"d":"154,073.48"},{"v":639581.97,"d":"639,581.97"},{"v":1153404.15,"d":"1,153,404.15"},{"v":399235.23,"d":"399,235.23"},{"v":10215785.94,"d":"10,215,785.94"},{"v":965537.54,"d":"965,537.54"},{"v":0,"d":"0.00"},{"v":1924642.85,"d":"1,924,642.85"},{"v":215895.4,"d":"215,895.40"},{"v":8836.6,"d":"8,836.60"},{"v":457053.17,"d":"457,053.17"},{"v":77309.55,"d":"77,309.55"},{"v":163944.3,"d":"163,944.30"},{"v":182453.3,"d":"182,453.30"},{"v":106707.76,"d":"106,707.76"},{"v":492869.41,"d":"492,869.41"},{"v":67317.45,"d":"67,317.45"},{"v":520974.54,"d":"520,974.54"},{"v":1896936.62,"d":"1,896,936.62"},{"v":28023.95,"d":"28,023.95"},{"v":83630.1,"d":"83,630.10"},{"v":161454.3,"d":"161,454.30"},{"v":232850.05,"d":"232,850.05"},{"v":116391.87,"d":"116,391.87"},{"v":990944.94,"d":"990,944.94"},{"v":607673.21,"d":"607,673.21"},{"v":24.6,"d":"24.60"},{"v":42787.55,"d":"42,787.55"},{"v":480811.44,"d":"480,811.44"},{"v":262985.15,"d":"262,985.15"},{"v":148261.83,"d":"148,261.83"},{"v":259160.93,"d":"259,160.93"},{"v":849149.29,"d":"849,149.29"},{"v":150604.9,"d":"150,604.90"},{"v":439529.85,"d":"439,529.85"},{"v":667188.26,"d":"667,188.26"},{"v":229796.75,"d":"229,796.75"},{"v":474052.22,"d":"474,052.22"},{"v":282447.3,"d":"282,447.30"},{"v":382624.46,"d":"382,624.46"},{"v":62239.75,"d":"62,239.75"},{"v":107301.45,"d":"107,301.45"},{"v":752978.95,"d":"752,978.95"},{"v":80487.17,"d":"80,487.17"},{"v":289612.92,"d":"289,612.92"},{"v":2859589.6,"d":"2,859,589.60"},{"v":250553.27,"d":"250,553.27"},{"v":31209765.920000013,"d":"31,209,765.92"},{"v":17431381.250000004,"d":"17,431,381.25"},{"v":4749009.18,"d":"4,749,009.18"},{"v":9029375.49,"d":"9,029,375.49"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},523.65,{"v":0,"d":"0.00"},-43.41,{"v":0,"d":"0.00"},{"v":14350,"d":"14,350.00"},{"v":0,"d":"0.00"},{"v":-25403.5,"d":"-25,403.50"},-201.65,{"v":0,"d":"0.00"},{"v":-2062.45,"d":"-2,062.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221097.38,"d":"221,097.38"},{"v":0,"d":"0.00"},{"v":42317,"d":"42,317.00"},{"v":0,"d":"0.00"},{"v":2222.7,"d":"2,222.70"},{"v":240309.19,"d":"240,309.19"},{"v":40272.63,"d":"40,272.63"},-855.35,{"v":3500,"d":"3,500.00"},{"v":1195.53,"d":"1,195.53"},-34.53,{"v":33040.45,"d":"33,040.45"},{"v":0,"d":"0.00"},{"v":592976.78,"d":"592,976.78"},{"v":23864.2,"d":"23,864.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1061.36,"d":"1,061.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1216.4,"d":"1,216.40"},{"v":47,"d":"47.00"},-254.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},300.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1189439.68,"d":"1,189,439.68"},{"v":250577.02000000002,"d":"250,577.02"},{"v":936491.6000000001,"d":"936,491.60"},{"v":2371.06,"d":"2,371.06"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1881.64,"d":"1,881.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22492.04,"d":"22,492.04"},{"v":0,"d":"0.00"},{"v":430967.03,"d":"430,967.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-46824.87,"d":"-46,824.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1294849.11,"d":"1,294,849.11"},{"v":0,"d":"0.00"},{"v":2787.9,"d":"2,787.90"},{"v":6590.15,"d":"6,590.15"},{"v":4917.94,"d":"4,917.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79630.03,"d":"79,630.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45157.85,"d":"45,157.85"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5189.47,"d":"5,189.47"},{"v":-12271.65,"d":"-12,271.65"},{"v":313799.13,"d":"313,799.13"},{"v":12340.83,"d":"12,340.83"},232.35,{"v":0,"d":"0.00"},{"v":-5161.91,"d":"-5,161.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18020.4,"d":"18,020.40"},{"v":0,"d":"0.00"},{"v":85543.3,"d":"85,543.30"},{"v":2260140.94,"d":"2,260,140.94"},{"v":408515.84,"d":"408,515.84"},{"v":1388775.13,"d":"1,388,775.13"},{"v":462849.97000000003,"d":"462,849.97"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":98590,"d":"98,590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100890,"d":"100,890.00"},{"v":98590,"d":"98,590.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2,300.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4167.15,"d":"4,167.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1519,"d":"1,519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":305686.15,"d":"305,686.15"},{"v":304167.15,"d":"304,167.15"},{"v":0,"d":"0.00"},{"v":1519,"d":"1,519.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103313.75,"d":"103,313.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":691899.86,"d":"691,899.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13674.8,"d":"13,674.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":801607.7,"d":"801,607.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79576.31,"d":"79,576.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194,"d":"194.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64419.97,"d":"64,419.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-166801.35,"d":"-166,801.35"},{"v":0,"d":"0.00"},{"v":1587885.0399999998,"d":"1,587,885.04"},{"v":1610496.1099999999,"d":"1,610,496.11"},{"v":79576.31,"d":"79,576.31"},{"v":-102187.38,"d":"-102,187.38"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11505,"d":"11,505.00"},{"v":5500,"d":"5,500.00"},{"v":25009.55,"d":"25,009.55"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":17247.7,"d":"17,247.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3320,"d":"3,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240,"d":"1,240.00"},{"v":4700,"d":"4,700.00"},{"v":0,"d":"0.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4700,"d":"4,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4420,"d":"4,420.00"},{"v":0,"d":"0.00"},{"v":85382.25,"d":"85,382.25"},{"v":63342.25,"d":"63,342.25"},{"v":4920,"d":"4,920.00"},{"v":17120,"d":"17,120.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
[{"$nulls":57},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F134+F135+F136+F137+F138+F139+F140+F141","v":{"v":3999504.63,"d":"3,999,504.63"}},{"$f":"G134+G135+G136+G137+G138+G139+G140+G141","v":{"v":104100,"d":"104,100.00"}},{"v":128800,"d":"128,800.00"},{"v":198461.33,"d":"198,461.33"},{"v":14178622.79,"d":"14,178,622.79"},{"v":81550,"d":"81,550.00"},{"v":916981.25,"d":"916,981.25"},{"v":37816146.6,"d":"37,816,146.60"},{"v":442297.55,"d":"442,297.55"},{"v":0,"d":"0.00"},{"v":8128560,"d":"8,128,560.00"},{"v":178587.62,"d":"178,587.62"},{"v":115206.28,"d":"115,206.28"},{"v":769599.32,"d":"769,599.32"},{"v":1022920.6799999999,"d":"1,022,920.68"},{"v":346480.63,"d":"346,480.63"},{"v":157909.97,"d":"157,909.97"},{"v":1562448.51,"d":"1,562,448.51"},{"v":2642412.59,"d":"2,642,412.59"},{"v":191233.69,"d":"191,233.69"},{"v":804546.51,"d":"804,546.51"},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":1536203.6600000001,"d":"1,536,203.66"},{"v":726850.8,"d":"726,850.80"},{"v":213463.65,"d":"213,463.65"},{"v":18498,"d":"18,498.00"},{"v":1159996.64,"d":"1,159,996.64"},{"v":3799820,"d":"3,799,820.00"},{"v":114124.66,"d":"114,124.66"},{"v":213020,"d":"213,020.00"},{"v":1022900,"d":"1,022,900.00"},{"v":420250,"d":"420,250.00"},{"v":1476001.78,"d":"1,476,001.78"},{"v":2757568.42,"d":"2,757,568.42"},{"v":0,"d":"0.00"},{"v":98640.2,"d":"98,640.20"},{"v":950000,"d":"950,000.00"},{"v":2048506.81,"d":"2,048,506.81"},{"v":301720,"d":"301,720.00"},{"v":706755.05,"d":"706,755.05"},{"v":0,"d":"0.00"},{"v":908569.72,"d":"908,569.72"},{"v":0,"d":"0.00"},{"v":240489.14,"d":"240,489.14"},{"v":1755783.72,"d":"1,755,783.72"},{"v":1397879,"d":"1,397,879.00"},{"v":3430983.1,"d":"3,430,983.10"},{"v":12378848.4,"d":"12,378,848.40"},{"v":380301.79000000004,"d":"380,301.79"},{"$f":"SUM(F133:BC133)","v":{"v":111856044.49000001,"d":"111,856,044.49"}},{"$f":"SUM(F133:X133)","v":{"v":72790589.75,"d":"72,790,589.75"}},{"$f":"SUM(Y133:AJ133)","v":{"v":8790257.61,"d":"8,790,257.61"}},{"$f":"SUM(AK133:BC133)","v":{"v":30275197.130000003,"d":"30,275,197.13"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":1877164.63,"d":"1,877,164.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14178622.79,"d":"14,178,622.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":207297.55,"d":"207,297.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178624.82,"d":"178,624.82"},{"v":115206.28,"d":"115,206.28"},{"v":558149.32,"d":"558,149.32"},{"v":536126.22,"d":"536,126.22"},{"v":0,"d":"0.00"},{"v":91509.97,"d":"91,509.97"},{"v":0,"d":"0.00"},{"v":1642412.59,"d":"1,642,412.59"},{"v":168483.69,"d":"168,483.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":589663.66,"d":"589,663.66"},{"v":726850.8,"d":"726,850.80"},{"v":104063.65,"d":"104,063.65"},{"v":32.9,"d":"32.90"},{"v":1159996.64,"d":"1,159,996.64"},{"v":0,"d":"0.00"},{"v":45797.66,"d":"45,797.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":937731.78,"d":"937,731.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5099.8,"d":"-5,099.80"},{"v":950000,"d":"950,000.00"},{"v":1870126.81,"d":"1,870,126.81"},{"v":0,"d":"0.00"},{"v":577130.05,"d":"577,130.05"},{"v":0,"d":"0.00"},{"v":761269.72,"d":"761,269.72"},{"v":0,"d":"0.00"},{"v":240489.14,"d":"240,489.14"},{"v":931768.72,"d":"931,768.72"},{"v":1397879,"d":"1,397,879.00"},{"v":1689223.1,"d":"1,689,223.10"},{"v":5000000,"d":"5,000,000.00"},{"v":237216.79,"d":"237,216.79"},{"v":36767738.48,"d":"36,767,738.48"},{"v":19385114.169999994,"d":"19,385,114.17"},{"v":2794889,"d":"2,794,889.00"},{"v":14587735.309999999,"d":"14,587,735.31"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":198461.33,"d":"198,461.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":-37.2,"d":"-37.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":381494.46,"d":"381,494.46"},{"v":120130.63,"d":"120,130.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8465.1,"d":"8,465.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5708514.319999999,"d":"5,708,514.32"},{"v":5700049.22,"d":"5,700,049.22"},{"v":8465.1,"d":"8,465.10"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2621318.42,"d":"2,621,318.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2621318.42,"d":"2,621,318.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2621318.42,"d":"2,621,318.42"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1022900,"d":"1,022,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1022900,"d":"1,022,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1022900,"d":"1,022,900.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":2122340,"d":"2,122,340.00"},{"v":104100,"d":"104,100.00"},{"v":128800,"d":"128,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81550,"d":"81,550.00"},{"v":916981.25,"d":"916,981.25"},{"v":37816146.6,"d":"37,816,146.60"},{"v":235000,"d":"235,000.00"},{"v":0,"d":"0.00"},{"v":4128560,"d":"4,128,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":211450,"d":"211,450.00"},{"v":105300,"d":"105,300.00"},{"v":226350,"d":"226,350.00"},{"v":66400,"d":"66,400.00"},{"v":1562448.51,"d":"1,562,448.51"},{"v":0,"d":"0.00"},{"v":22750,"d":"22,750.00"},{"v":804546.51,"d":"804,546.51"},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":946540,"d":"946,540.00"},{"v":0,"d":"0.00"},{"v":109400,"d":"109,400.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":3799820,"d":"3,799,820.00"},{"v":68327,"d":"68,327.00"},{"v":213020,"d":"213,020.00"},{"v":0,"d":"0.00"},{"v":420250,"d":"420,250.00"},{"v":538270,"d":"538,270.00"},{"v":136250,"d":"136,250.00"},{"v":0,"d":"0.00"},{"v":103740,"d":"103,740.00"},{"v":0,"d":"0.00"},{"v":178380,"d":"178,380.00"},{"v":301720,"d":"301,720.00"},{"v":129625,"d":"129,625.00"},{"v":0,"d":"0.00"},{"v":147300,"d":"147,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1741760,"d":"1,741,760.00"},{"v":7327500,"d":"7,327,500.00"},{"v":143085,"d":"143,085.00"},{"v":64860209.87,"d":"64,860,209.87"},{"v":47705426.36,"d":"47,705,426.36"},{"v":5986903.51,"d":"5,986,903.51"},{"v":11167880,"d":"11,167,880.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51348.4,"d":"51,348.40"},{"v":0,"d":"0.00"},{"v":51348.4,"d":"51,348.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51348.4,"d":"51,348.40"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":824015,"d":"824,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":824015,"d":"824,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":824015,"d":"824,015.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F144+F145+F146+F147+F148+F149+F150+F151","v":{"v":436802.71,"d":"436,802.71"}},{"$f":"G144+G145+G146+G147+G148+G149+G150+G151","v":{"v":94735.05,"d":"94,735.05"}},{"v":242069.63,"d":"242,069.63"},{"v":327066.79000000004,"d":"327,066.79"},{"v":123988.09000000001,"d":"123,988.09"},{"v":73333.08,"d":"73,333.08"},{"v":701111.5800000001,"d":"701,111.58"},{"v":1661128.01,"d":"1,661,128.01"},{"v":553325.58,"d":"553,325.58"},{"v":41716.33,"d":"41,716.33"},{"v":982578.45,"d":"982,578.45"},{"v":170534.23,"d":"170,534.23"},{"v":57343.85999999999,"d":"57,343.86"},{"v":165904.75,"d":"165,904.75"},{"v":132817.15,"d":"132,817.15"},{"v":325220.6,"d":"325,220.60"},{"v":152645.2,"d":"152,645.20"},{"v":62214.38999999999,"d":"62,214.39"},{"v":73860.13,"d":"73,860.13"},{"v":143964.6,"d":"143,964.60"},{"v":49417.76,"d":"49,417.76"},{"v":803041.12,"d":"803,041.12"},{"v":104367.8,"d":"104,367.80"},{"v":238868.85,"d":"238,868.85"},{"v":528602.24,"d":"528,602.24"},{"v":199087.28,"d":"199,087.28"},{"v":476191.77,"d":"476,191.77"},{"v":64115.88,"d":"64,115.88"},{"v":156590.7,"d":"156,590.70"},{"v":162166.53,"d":"162,166.53"},{"v":101739.6,"d":"101,739.60"},{"v":255000.65,"d":"255,000.65"},{"v":521164.02,"d":"521,164.02"},{"v":167143.50000000003,"d":"167,143.50"},{"v":457232.36,"d":"457,232.36"},{"v":290326.6,"d":"290,326.60"},{"v":582269.87,"d":"582,269.87"},{"v":94344.05,"d":"94,344.05"},{"v":155614.1,"d":"155,614.10"},{"v":17162.149999999998,"d":"17,162.15"},{"v":128371.15,"d":"128,371.15"},{"v":348450.58,"d":"348,450.58"},{"v":318221.38999999996,"d":"318,221.39"},{"v":152286.74,"d":"152,286.74"},{"v":117315.9,"d":"117,315.90"},{"v":542521.72,"d":"542,521.72"},{"v":180640.48,"d":"180,640.48"},{"v":40754.65,"d":"40,754.65"},{"v":1016501.56,"d":"1,016,501.56"},{"v":153397.1,"d":"153,397.10"},{"$f":"SUM(F143:BC143)","v":{"v":14945268.31,"d":"14,945,268.31"}},{"$f":"SUM(F143:X143)","v":{"v":6378395.610000001,"d":"6,378,395.61"}},{"$f":"SUM(Y143:AJ143)","v":{"v":3028154.13,"d":"3,028,154.13"}},{"$f":"SUM(AK143:BC143)","v":{"v":5538718.57,"d":"5,538,718.57"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6039,"d":"6,039.00"},{"v":2192.55,"d":"2,192.55"},{"v":-5156,"d":"-5,156.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90349,"d":"90,349.00"},{"v":0,"d":"0.00"},{"v":5007.5,"d":"5,007.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7322.3,"d":"7,322.30"},{"v":1063.25,"d":"1,063.25"},{"v":13159.4,"d":"13,159.40"},{"v":63.7,"d":"63.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3784.75,"d":"3,784.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1810,"d":"1,810.00"},{"v":0,"d":"0.00"},{"v":3686,"d":"3,686.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22774.09,"d":"22,774.09"},{"v":0,"d":"0.00"},{"v":369.6,"d":"369.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1769.45,"d":"1,769.45"},{"v":0,"d":"0.00"},{"v":3197.25,"d":"3,197.25"},{"v":337030,"d":"337,030.00"},{"v":0,"d":"0.00"},{"v":494461.84,"d":"494,461.84"},{"v":119977,"d":"119,977.00"},{"v":9344.45,"d":"9,344.45"},{"v":365140.39,"d":"365,140.39"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":158601.76,"d":"158,601.76"},{"v":23493.8,"d":"23,493.80"},{"v":28400.35,"d":"28,400.35"},{"v":113249.5,"d":"113,249.50"},{"v":0,"d":"0.00"},{"v":49493.8,"d":"49,493.80"},{"v":690253.89,"d":"690,253.89"},{"v":1639465.01,"d":"1,639,465.01"},{"v":161127.33,"d":"161,127.33"},{"v":41716.33,"d":"41,716.33"},{"v":133396.75,"d":"133,396.75"},{"v":170534.23,"d":"170,534.23"},{"v":29692.76,"d":"29,692.76"},{"v":26456.75,"d":"26,456.75"},{"v":26655.35,"d":"26,655.35"},{"v":41220.6,"d":"41,220.60"},{"v":32594.67,"d":"32,594.67"},{"v":52639.09,"d":"52,639.09"},{"v":60700.73,"d":"60,700.73"},{"v":10536.4,"d":"10,536.40"},{"v":49023.96,"d":"49,023.96"},{"v":803041.12,"d":"803,041.12"},{"v":2018,"d":"2,018.00"},{"v":7289.6,"d":"7,289.60"},{"v":504324.1,"d":"504,324.10"},{"v":70061.88,"d":"70,061.88"},{"v":263191.77,"d":"263,191.77"},{"v":64115.88,"d":"64,115.88"},{"v":13910.2,"d":"13,910.20"},{"v":100216.53,"d":"100,216.53"},{"v":2200,"d":"2,200.00"},{"v":71200,"d":"71,200.00"},{"v":129434.02,"d":"129,434.02"},{"v":114399.96,"d":"114,399.96"},{"v":266561.34,"d":"266,561.34"},{"v":289957,"d":"289,957.00"},{"v":264269.87,"d":"264,269.87"},{"v":94344.05,"d":"94,344.05"},{"v":155614.1,"d":"155,614.10"},{"v":16536.35,"d":"16,536.35"},{"v":9289,"d":"9,289.00"},{"v":174180.63,"d":"174,180.63"},{"v":53972.1,"d":"53,972.10"},{"v":2119,"d":"2,119.00"},{"v":117315.9,"d":"117,315.90"},{"v":356752.27,"d":"356,752.27"},{"v":30037.48,"d":"30,037.48"},{"v":34207.4,"d":"34,207.40"},{"v":396819.31,"d":"396,819.31"},{"v":18184.85,"d":"18,184.85"},{"v":7964816.769999999,"d":"7,964,816.77"},{"v":3479692.7,"d":"3,479,692.70"},{"v":1889929.44,"d":"1,889,929.44"},{"v":2595194.6300000004,"d":"2,595,194.63"}]
[{"$nulls":3},2042,"Impôts",{"v":3200.95,"d":"3,200.95"},641.25,{"v":18742.85,"d":"18,742.85"},{"v":0,"d":"0.00"},{"v":18929.1,"d":"18,929.10"},{"v":12800.28,"d":"12,800.28"},{"v":0,"d":"0.00"},{"v":26819,"d":"26,819.00"},{"v":16198.25,"d":"16,198.25"},{"v":0,"d":"0.00"},{"v":83115.7,"d":"83,115.70"},{"v":0,"d":"0.00"},{"v":5403.5,"d":"5,403.50"},{"v":49448,"d":"49,448.00"},{"v":8161.8,"d":"8,161.80"},{"v":0,"d":"0.00"},{"v":502,"d":"502.00"},{"v":8371.45,"d":"8,371.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":393.8,"d":"393.80"},{"v":0,"d":"0.00"},584.35,{"v":8573.95,"d":"8,573.95"},{"v":0,"d":"0.00"},{"v":3025.4,"d":"3,025.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11257.9,"d":"11,257.90"},{"v":0,"d":"0.00"},{"v":9522.3,"d":"9,522.30"},{"v":2800.65,"d":"2,800.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190071.02,"d":"190,071.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":625.8,"d":"625.80"},{"v":0,"d":"0.00"},{"v":174269.95,"d":"174,269.95"},{"v":0,"d":"0.00"},{"v":52167.74,"d":"52,167.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":603,"d":"603.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18212.25,"d":"18,212.25"},{"v":724442.24,"d":"724,442.24"},{"v":252334.13,"d":"252,334.13"},{"v":33357.7,"d":"33,357.70"},{"v":438750.41,"d":"438,750.41"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":275000,"d":"275,000.00"},{"v":70600,"d":"70,600.00"},{"v":194926.43,"d":"194,926.43"},{"v":0,"d":"0.00"},{"v":92375.5,"d":"92,375.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":376000,"d":"376,000.00"},{"v":0,"d":"0.00"},{"v":573362.7,"d":"573,362.70"},{"v":0,"d":"0.00"},{"v":16395.1,"d":"16,395.10"},{"v":90000,"d":"90,000.00"},{"v":98000,"d":"98,000.00"},{"v":284000,"d":"284,000.00"},{"v":109826.23,"d":"109,826.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110689.5,"d":"110,689.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89534.05,"d":"89,534.05"},{"v":193985.6,"d":"193,985.60"},{"v":0,"d":"0.00"},{"v":126000,"d":"126,000.00"},{"v":213000,"d":"213,000.00"},{"v":0,"d":"0.00"},{"v":125220.25,"d":"125,220.25"},{"v":62000,"d":"62,000.00"},{"v":72617.75,"d":"72,617.75"},{"v":181000,"d":"181,000.00"},{"v":391730,"d":"391,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":318000,"d":"318,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119082.15,"d":"119,082.15"},{"v":0,"d":"0.00"},{"v":264249.29,"d":"264,249.29"},{"v":98000,"d":"98,000.00"},{"v":0,"d":"0.00"},{"v":184000,"d":"184,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117000,"d":"117,000.00"},{"v":4996594.55,"d":"4,996,594.55"},{"v":2180485.96,"d":"2,180,485.96"},{"v":993047.15,"d":"993,047.15"},{"v":1823061.44,"d":"1,823,061.44"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12683.49,"d":"12,683.49"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101184.3,"d":"101,184.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1932.15,"d":"1,932.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2723.6,"d":"2,723.60"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3350,"d":"3,350.00"},{"v":257652.25,"d":"257,652.25"},{"v":0,"d":"0.00"},{"v":387775.79000000004,"d":"387,775.79"},{"v":121267.79000000001,"d":"121,267.79"},{"v":5505.75,"d":"5,505.75"},{"v":261002.25,"d":"261,002.25"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1170,"d":"1,170.00"},{"v":0,"d":"0.00"},{"v":845,"d":"845.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140.6,"d":"140.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6514.5,"d":"6,514.50"},{"v":29019.7,"d":"29,019.70"},{"v":24278.14,"d":"24,278.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1668.75,"d":"1,668.75"},{"v":-50,"d":"-50.00"},{"v":12863.55,"d":"12,863.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":290867.53,"d":"290,867.53"},{"v":215972.89,"d":"215,972.89"},{"v":74294.64,"d":"74,294.64"},{"v":600,"d":"600.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22675,"d":"22,675.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29969.45,"d":"29,969.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":77644.45,"d":"77,644.45"},{"v":0,"d":"0.00"},{"v":22675,"d":"22,675.00"},{"v":54969.45,"d":"54,969.45"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8665.14,"d":"8,665.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8665.14,"d":"8,665.14"},{"v":8665.14,"d":"8,665.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F154+F155+F156+F157+F158+F159+F160+F161+F162+F163","v":{"v":0,"d":"0.00"}},{"$f":"G154+G155+G156+G157+G158+G159+G160+G161+G162+G163","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43804,"d":"43,804.00"},{"v":0,"d":"0.00"},{"v":30200,"d":"30,200.00"},{"v":569037.4,"d":"569,037.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4573.7,"d":"4,573.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9201.9,"d":"9,201.90"},{"v":10000,"d":"10,000.00"},{"v":10510,"d":"10,510.00"},{"v":76000,"d":"76,000.00"},{"v":0,"d":"0.00"},{"v":109124,"d":"109,124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16967,"d":"16,967.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80500,"d":"80,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":18515,"d":"18,515.00"},{"v":0,"d":"0.00"},{"v":5870,"d":"5,870.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42196.7,"d":"42,196.70"},{"v":10286.95,"d":"10,286.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34453.03,"d":"34,453.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F153:BC153)","v":{"v":1086239.68,"d":"1,086,239.68"}},{"$f":"SUM(F153:X153)","v":{"v":753327,"d":"753,327.00"}},{"$f":"SUM(Y153:AJ153)","v":{"v":206591,"d":"206,591.00"}},{"$f":"SUM(AK153:BC153)","v":{"v":126321.68,"d":"126,321.68"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43804,"d":"43,804.00"},{"v":0,"d":"0.00"},{"v":30200,"d":"30,200.00"},{"v":569037.4,"d":"569,037.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10510,"d":"10,510.00"},{"v":76000,"d":"76,000.00"},{"v":0,"d":"0.00"},{"v":109124,"d":"109,124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16967,"d":"16,967.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80500,"d":"80,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18515,"d":"18,515.00"},{"v":0,"d":"0.00"},{"v":5870,"d":"5,870.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42196.7,"d":"42,196.70"},{"v":10286.95,"d":"10,286.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1013011.0499999999,"d":"1,013,011.05"},{"v":729551.4,"d":"729,551.40"},{"v":206591,"d":"206,591.00"},{"v":76868.65,"d":"76,868.65"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34453.03,"d":"34,453.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34453.03,"d":"34,453.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34453.03,"d":"34,453.03"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4078.1,"d":"4,078.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9201.9,"d":"9,201.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13280,"d":"13,280.00"},{"v":13280,"d":"13,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F166+F167+F168+F169+F170+F171","v":{"v":6822942.34,"d":"6,822,942.34"}},{"$f":"G166+G167+G168+G169+G170+G171","v":{"v":1776699.6,"d":"1,776,699.60"}},{"v":4791400,"d":"4,791,400.00"},{"v":3341513.87,"d":"3,341,513.87"},{"v":14106706.25,"d":"14,106,706.25"},{"v":19961400,"d":"19,961,400.00"},{"v":9746944.53,"d":"9,746,944.53"},{"v":121444667.95,"d":"121,444,667.95"},{"v":7209800,"d":"7,209,800.00"},{"v":676568.9,"d":"676,568.90"},{"v":34566270.15,"d":"34,566,270.15"},{"v":2212330.35,"d":"2,212,330.35"},{"v":315700,"d":"315,700.00"},{"v":2363135.85,"d":"2,363,135.85"},{"v":2440900,"d":"2,440,900.00"},{"v":4013400,"d":"4,013,400.00"},{"v":650550,"d":"650,550.00"},{"v":1518748.6500000001,"d":"1,518,748.65"},{"v":11142645,"d":"11,142,645.00"},{"v":356639.2,"d":"356,639.20"},{"v":6493350,"d":"6,493,350.00"},{"v":499000,"d":"499,000.00"},{"v":737500,"d":"737,500.00"},{"v":2530385,"d":"2,530,385.00"},{"v":5443025,"d":"5,443,025.00"},{"v":3204400,"d":"3,204,400.00"},{"v":110000,"d":"110,000.00"},{"v":2681400,"d":"2,681,400.00"},{"v":10577875.15,"d":"10,577,875.15"},{"v":757828.41,"d":"757,828.41"},{"v":613810,"d":"613,810.00"},{"v":13588409.25,"d":"13,588,409.25"},{"v":6812550,"d":"6,812,550.00"},{"v":10720768.9,"d":"10,720,768.90"},{"v":6242420,"d":"6,242,420.00"},{"v":7103800,"d":"7,103,800.00"},{"v":4576935,"d":"4,576,935.00"},{"v":8483647.16,"d":"8,483,647.16"},{"v":4272273.1,"d":"4,272,273.10"},{"v":8508142.5,"d":"8,508,142.50"},{"v":1439200,"d":"1,439,200.00"},{"v":14221800,"d":"14,221,800.00"},{"v":5271642,"d":"5,271,642.00"},{"v":551540,"d":"551,540.00"},{"v":1575900,"d":"1,575,900.00"},{"v":15439167,"d":"15,439,167.00"},{"v":1710550,"d":"1,710,550.00"},{"v":6181180,"d":"6,181,180.00"},{"v":53062776.15,"d":"53,062,776.15"},{"v":3586618.15,"d":"3,586,618.15"},{"$f":"SUM(F165:BC165)","v":{"v":456456855.40999997,"d":"456,456,855.41"}},{"$f":"SUM(F165:X165)","v":{"v":249102323.44000003,"d":"249,102,323.44"}},{"$f":"SUM(Y165:AJ165)","v":{"v":34005212.760000005,"d":"34,005,212.76"}},{"$f":"SUM(AK165:BC165)","v":{"v":173349319.21,"d":"173,349,319.21"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":512800,"d":"512,800.00"},{"v":4785800,"d":"4,785,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81500,"d":"81,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3440405,"d":"3,440,405.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13584774.15,"d":"13,584,774.15"},{"v":25190,"d":"25,190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6336250,"d":"6,336,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28766719.15,"d":"28,766,719.15"},{"v":5380100,"d":"5,380,100.00"},{"v":17050369.15,"d":"17,050,369.15"},{"v":6336250,"d":"6,336,250.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":1214499.6,"d":"1,214,499.60"},{"v":5600,"d":"5,600.00"},{"v":3129279.47,"d":"3,129,279.47"},{"v":14106706.25,"d":"14,106,706.25"},{"v":19559000,"d":"19,559,000.00"},{"v":9004931,"d":"9,004,931.00"},{"v":0,"d":"0.00"},{"v":7142000,"d":"7,142,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2212330.35,"d":"2,212,330.35"},{"v":0,"d":"0.00"},{"v":2272635.85,"d":"2,272,635.85"},{"v":2382500,"d":"2,382,500.00"},{"v":3931900,"d":"3,931,900.00"},{"v":650550,"d":"650,550.00"},{"v":177377.5,"d":"177,377.50"},{"v":10604500,"d":"10,604,500.00"},{"v":356639.2,"d":"356,639.20"},{"v":6493350,"d":"6,493,350.00"},{"v":499000,"d":"499,000.00"},{"v":737500,"d":"737,500.00"},{"v":36520,"d":"36,520.00"},{"v":5347400,"d":"5,347,400.00"},{"v":3313800,"d":"3,313,800.00"},{"v":0,"d":"0.00"},{"v":2681400,"d":"2,681,400.00"},{"v":-3006899,"d":"-3,006,899.00"},{"v":800965.41,"d":"800,965.41"},{"v":613810,"d":"613,810.00"},{"v":13518909.25,"d":"13,518,909.25"},{"v":476300,"d":"476,300.00"},{"v":10561048.9,"d":"10,561,048.90"},{"v":6212220,"d":"6,212,220.00"},{"v":7103800,"d":"7,103,800.00"},{"v":4680675,"d":"4,680,675.00"},{"v":8296947.16,"d":"8,296,947.16"},{"v":4321413.1,"d":"4,321,413.10"},{"v":8777915,"d":"8,777,915.00"},{"v":1439200,"d":"1,439,200.00"},{"v":14063400,"d":"14,063,400.00"},{"v":34240,"d":"34,240.00"},{"v":551540,"d":"551,540.00"},{"v":1552800,"d":"1,552,800.00"},{"v":0,"d":"0.00"},{"v":1702350,"d":"1,702,350.00"},{"v":7842240,"d":"7,842,240.00"},{"v":52460000,"d":"52,460,000.00"},{"v":3586618.15,"d":"3,586,618.15"},{"v":241448912.19000003,"d":"241,448,912.19"},{"v":76393810.02000001,"d":"76,393,810.02"},{"v":17873485.61,"d":"17,873,485.61"},{"v":147181616.56,"d":"147,181,616.56"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":6822942.34,"d":"6,822,942.34"},{"v":49400,"d":"49,400.00"},{"v":0,"d":"0.00"},{"v":212234.4,"d":"212,234.40"},{"v":0,"d":"0.00"},{"v":402400,"d":"402,400.00"},{"v":742013.53,"d":"742,013.53"},{"v":121444667.95,"d":"121,444,667.95"},{"v":67800,"d":"67,800.00"},{"v":0,"d":"0.00"},{"v":34566270.15,"d":"34,566,270.15"},{"v":0,"d":"0.00"},{"v":315700,"d":"315,700.00"},{"v":90500,"d":"90,500.00"},{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2903819.66,"d":"2,903,819.66"},{"v":538145,"d":"538,145.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95625,"d":"95,625.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67500,"d":"67,500.00"},{"v":0,"d":"0.00"},{"v":159720,"d":"159,720.00"},{"v":30200,"d":"30,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":186700,"d":"186,700.00"},{"v":-49140,"d":"-49,140.00"},{"v":31947.5,"d":"31,947.50"},{"v":0,"d":"0.00"},{"v":158400,"d":"158,400.00"},{"v":5384702,"d":"5,384,702.00"},{"v":0,"d":"0.00"},{"v":23100,"d":"23,100.00"},{"v":16263182,"d":"16,263,182.00"},{"v":8200,"d":"8,200.00"},{"v":80700,"d":"80,700.00"},{"v":511622,"d":"511,622.00"},{"v":0,"d":"0.00"},{"v":191286751.53,"d":"191,286,751.53"},{"v":168214293.03,"d":"168,214,293.03"},{"v":215625,"d":"215,625.00"},{"v":22856833.5,"d":"22,856,833.50"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676568.9,"d":"676,568.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91154.15,"d":"91,154.15"},{"v":0,"d":"0.00"},{"v":767723.05,"d":"767,723.05"},{"v":676568.9,"d":"676,568.90"},{"v":0,"d":"0.00"},{"v":91154.15,"d":"91,154.15"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1562448.51,"d":"-1,562,448.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-946540,"d":"-946,540.00"},{"v":0,"d":"0.00"},{"v":-109400,"d":"-109,400.00"},{"v":-10000,"d":"-10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-68327,"d":"-68,327.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-103740,"d":"-103,740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-301720,"d":"-301,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-147300,"d":"-147,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-824015,"d":"-824,015.00"},{"v":0,"d":"0.00"},{"v":-1741760,"d":"-1,741,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5813250.51,"d":"-5,813,250.51"},{"v":-1562448.51,"d":"-1,562,448.51"},{"v":-1134267,"d":"-1,134,267.00"},{"v":-3116535,"d":"-3,116,535.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F174+F175+F176+F177+F178+F179+F180+F181+F182","v":{"v":0,"d":"0.00"}},{"$f":"G174+G175+G176+G177+G178+G179+G180+G181+G182","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92366.45,"d":"92,366.45"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":187444.85,"d":"187,444.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87473.55,"d":"87,473.55"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000000,"d":"12,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":203366.75,"d":"203,366.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F173:BC173)","v":{"v":12646343.07,"d":"12,646,343.07"}},{"$f":"SUM(F173:X173)","v":{"v":427976.32,"d":"427,976.32"}},{"$f":"SUM(Y173:AJ173)","v":{"v":12203366.75,"d":"12,203,366.75"}},{"$f":"SUM(AK173:BC173)","v":{"v":15000,"d":"15,000.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160680,"d":"160,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160680,"d":"160,680.00"},{"v":160680,"d":"160,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26764.85,"d":"26,764.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":203366.75,"d":"203,366.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280131.6,"d":"280,131.60"},{"v":76764.85,"d":"76,764.85"},{"v":203366.75,"d":"203,366.75"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87473.55,"d":"87,473.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87473.55,"d":"87,473.55"},{"v":87473.55,"d":"87,473.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92366.45,"d":"92,366.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000000,"d":"12,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12107366.45,"d":"12,107,366.45"},{"v":92366.45,"d":"92,366.45"},{"v":12000000,"d":"12,000,000.00"},{"v":15000,"d":"15,000.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F185+F186+F187+F188","v":{"v":73396.55,"d":"73,396.55"}},{"$f":"G185+G186+G187+G188","v":{"v":0,"d":"0.00"}},{"v":116183.95,"d":"116,183.95"},{"v":73664.02,"d":"73,664.02"},{"v":217875.1,"d":"217,875.10"},{"v":978084.45,"d":"978,084.45"},{"v":250412.47,"d":"250,412.47"},{"v":1754467.03,"d":"1,754,467.03"},{"v":15507.35,"d":"15,507.35"},{"v":0,"d":"0.00"},{"v":716996.25,"d":"716,996.25"},{"v":18411.51,"d":"18,411.51"},{"v":0,"d":"0.00"},{"v":11191.2,"d":"11,191.20"},{"v":35512.5,"d":"35,512.50"},{"v":164840.8,"d":"164,840.80"},{"v":35347.66,"d":"35,347.66"},{"v":0,"d":"0.00"},{"v":552992.38,"d":"552,992.38"},{"v":0,"d":"0.00"},{"v":149991.1,"d":"149,991.10"},{"v":0,"d":"0.00"},{"v":53451.52,"d":"53,451.52"},{"v":196088.68,"d":"196,088.68"},{"v":0,"d":"0.00"},{"v":68156.74,"d":"68,156.74"},{"v":88142.9,"d":"88,142.90"},{"v":506606.3,"d":"506,606.30"},{"v":839059.25,"d":"839,059.25"},{"v":38764.65,"d":"38,764.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49551.8,"d":"49,551.80"},{"v":239794.89,"d":"239,794.89"},{"v":195098.15,"d":"195,098.15"},{"v":45922.8,"d":"45,922.80"},{"v":188241,"d":"188,241.00"},{"v":7928.82,"d":"7,928.82"},{"v":35203.77,"d":"35,203.77"},{"v":10955.25,"d":"10,955.25"},{"v":0,"d":"0.00"},{"v":110267.1,"d":"110,267.10"},{"v":22303.81,"d":"22,303.81"},{"v":22380.24,"d":"22,380.24"},{"v":56627.1,"d":"56,627.10"},{"v":11263.44,"d":"11,263.44"},{"v":0,"d":"0.00"},{"v":1055718.36,"d":"1,055,718.36"},{"v":0,"d":"0.00"},{"$f":"SUM(F184:BC184)","v":{"v":9006400.889999999,"d":"9,006,400.89"}},{"$f":"SUM(F184:X184)","v":{"v":5014883.22,"d":"5,014,883.22"}},{"$f":"SUM(Y184:AJ184)","v":{"v":1940261.14,"d":"1,940,261.14"}},{"$f":"SUM(AK184:BC184)","v":{"v":2051256.53,"d":"2,051,256.53"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":978084.45,"d":"978,084.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15507.35,"d":"15,507.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33923.52,"d":"33,923.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F185:BC185)","v":{"v":1027515.32,"d":"1,027,515.32"}},{"$f":"SUM(F185:X185)","v":{"v":993591.7999999999,"d":"993,591.80"}},{"$f":"SUM(Y185:AJ185)","v":{"v":33923.52,"d":"33,923.52"}},{"$f":"SUM(AK185:BC185)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":73396.55,"d":"73,396.55"},{"v":0,"d":"0.00"},{"v":116183.95,"d":"116,183.95"},{"v":73664.02,"d":"73,664.02"},{"v":217875.1,"d":"217,875.10"},{"v":0,"d":"0.00"},{"v":250412.47,"d":"250,412.47"},{"v":1754467.03,"d":"1,754,467.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":716996.25,"d":"716,996.25"},{"v":18411.51,"d":"18,411.51"},{"v":0,"d":"0.00"},{"v":11191.2,"d":"11,191.20"},{"v":35512.5,"d":"35,512.50"},{"v":164840.8,"d":"164,840.80"},{"v":35347.66,"d":"35,347.66"},{"v":0,"d":"0.00"},{"v":552992.38,"d":"552,992.38"},{"v":0,"d":"0.00"},{"v":149991.1,"d":"149,991.10"},{"v":0,"d":"0.00"},{"v":19528,"d":"19,528.00"},{"v":196088.68,"d":"196,088.68"},{"v":0,"d":"0.00"},{"v":68156.74,"d":"68,156.74"},{"v":88142.9,"d":"88,142.90"},{"v":506606.3,"d":"506,606.30"},{"v":779545.2,"d":"779,545.20"},{"v":38764.65,"d":"38,764.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49551.8,"d":"49,551.80"},{"v":239794.89,"d":"239,794.89"},{"v":195098.15,"d":"195,098.15"},{"v":45922.8,"d":"45,922.80"},{"v":188241,"d":"188,241.00"},{"v":7928.82,"d":"7,928.82"},{"v":35203.77,"d":"35,203.77"},{"v":10955.25,"d":"10,955.25"},{"v":0,"d":"0.00"},{"v":110267.1,"d":"110,267.10"},{"v":22303.81,"d":"22,303.81"},{"v":22380.24,"d":"22,380.24"},{"v":56627.1,"d":"56,627.10"},{"v":11263.44,"d":"11,263.44"},{"v":0,"d":"0.00"},{"v":1055718.36,"d":"1,055,718.36"},{"v":0,"d":"0.00"},{"$f":"SUM(F186:BC186)","v":{"v":7919371.5200000005,"d":"7,919,371.52"}},{"$f":"SUM(F186:X186)","v":{"v":4021291.42,"d":"4,021,291.42"}},{"$f":"SUM(Y186:AJ186)","v":{"v":1846823.5699999998,"d":"1,846,823.57"}},{"$f":"SUM(AK186:BC186)","v":{"v":2051256.53,"d":"2,051,256.53"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F187:BC187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F187:X187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y187:AJ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK187:BC187)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59514.05,"d":"59,514.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F188:BC188)","v":{"v":59514.05,"d":"59,514.05"}},{"$f":"SUM(F188:X188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y188:AJ188)","v":{"v":59514.05,"d":"59,514.05"}},{"$f":"SUM(AK188:BC188)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":5431985.140000001,"d":"5,431,985.14"}},{"$f":"G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":659170.41,"d":"659,170.41"}},{"v":639979.9,"d":"639,979.90"},{"v":2486239.45,"d":"2,486,239.45"},{"v":13925577.23,"d":"13,925,577.23"},{"v":8298562.18,"d":"8,298,562.18"},{"v":12589134.64,"d":"12,589,134.64"},{"v":34784585.07,"d":"34,784,585.07"},{"v":3785374.85,"d":"3,785,374.85"},{"v":820228.22,"d":"820,228.22"},{"v":14338679.03,"d":"14,338,679.03"},{"v":1389226.24,"d":"1,389,226.24"},{"v":196639.08999999997,"d":"196,639.09"},{"v":977741.72,"d":"977,741.72"},{"v":1681023.74,"d":"1,681,023.74"},{"v":4949300.9399999995,"d":"4,949,300.94"},{"v":689892.89,"d":"689,892.89"},{"v":932149.7,"d":"932,149.70"},{"v":8720809.56,"d":"8,720,809.56"},{"v":3611543.62,"d":"3,611,543.62"},{"v":7078856.18,"d":"7,078,856.18"},{"v":31284157.38,"d":"31,284,157.38"},{"v":1782066.8099999998,"d":"1,782,066.81"},{"v":1353669.23,"d":"1,353,669.23"},{"v":2341174.73,"d":"2,341,174.73"},{"v":3032749.21,"d":"3,032,749.21"},{"v":7430379.5,"d":"7,430,379.50"},{"v":16460788.7,"d":"16,460,788.70"},{"v":14837400.510000002,"d":"14,837,400.51"},{"v":2251372.56,"d":"2,251,372.56"},{"v":2523023.56,"d":"2,523,023.56"},{"v":7584255.77,"d":"7,584,255.77"},{"v":7447826.24,"d":"7,447,826.24"},{"v":4312380.6,"d":"4,312,380.60"},{"v":3819240.62,"d":"3,819,240.62"},{"v":26742938.15,"d":"26,742,938.15"},{"v":2953702.99,"d":"2,953,702.99"},{"v":10847558.99,"d":"10,847,558.99"},{"v":2110414.47,"d":"2,110,414.47"},{"v":2089411.1099999999,"d":"2,089,411.11"},{"v":4538897.14,"d":"4,538,897.14"},{"v":8596647.54,"d":"8,596,647.54"},{"v":3068412.73,"d":"3,068,412.73"},{"v":2593684.16,"d":"2,593,684.16"},{"v":1636167.7899999998,"d":"1,636,167.79"},{"v":3506721.52,"d":"3,506,721.52"},{"v":3691527.5300000003,"d":"3,691,527.53"},{"v":5676225.08,"d":"5,676,225.08"},{"v":16127933.88,"d":"16,127,933.88"},{"v":1747832.54,"d":"1,747,832.54"},{"v":330375260.84000003,"d":"330,375,260.84"},{"v":117296300,"d":"117,296,300.00"},{"v":93987181.99000001,"d":"93,987,181.99"},{"v":119091778.85,"d":"119,091,778.85"}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F192","v":{"v":2871867.27,"d":"2,871,867.27"}},{"$f":"G192","v":{"v":640598.04,"d":"640,598.04"}},{"v":566373.3,"d":"566,373.30"},{"v":1227526.17,"d":"1,227,526.17"},{"v":5721548.85,"d":"5,721,548.85"},{"v":3195716.75,"d":"3,195,716.75"},{"v":2993008.27,"d":"2,993,008.27"},{"v":28215485.05,"d":"28,215,485.05"},{"v":1450237.56,"d":"1,450,237.56"},{"v":287319.21,"d":"287,319.21"},{"v":5189454.06,"d":"5,189,454.06"},{"v":837558.73,"d":"837,558.73"},{"v":209099.24,"d":"209,099.24"},{"v":332253.61,"d":"332,253.61"},{"v":1117956.48,"d":"1,117,956.48"},{"v":1689492.73,"d":"1,689,492.73"},{"v":406635.32,"d":"406,635.32"},{"v":577532.75,"d":"577,532.75"},{"v":3013542.01,"d":"3,013,542.01"},{"v":779885.9,"d":"779,885.90"},{"v":1473398.56,"d":"1,473,398.56"},{"v":3201568.79,"d":"3,201,568.79"},{"v":543203.35,"d":"543,203.35"},{"v":693721.35,"d":"693,721.35"},{"v":534859.79,"d":"534,859.79"},{"v":1313324.65,"d":"1,313,324.65"},{"v":2222280.79,"d":"2,222,280.79"},{"v":2953823.65,"d":"2,953,823.65"},{"v":7761748.35,"d":"7,761,748.35"},{"v":899002.29,"d":"899,002.29"},{"v":652492.86,"d":"652,492.86"},{"v":2231421.27,"d":"2,231,421.27"},{"v":1474915.41,"d":"1,474,915.41"},{"v":874805.3,"d":"874,805.30"},{"v":981970.52,"d":"981,970.52"},{"v":3182807.8,"d":"3,182,807.80"},{"v":538561.52,"d":"538,561.52"},{"v":1186677.52,"d":"1,186,677.52"},{"v":1364108,"d":"1,364,108.00"},{"v":788465.94,"d":"788,465.94"},{"v":791271.04,"d":"791,271.04"},{"v":1305578.65,"d":"1,305,578.65"},{"v":1347368.7,"d":"1,347,368.70"},{"v":881995.05,"d":"881,995.05"},{"v":1126077.66,"d":"1,126,077.66"},{"v":1048411.05,"d":"1,048,411.05"},{"v":1753399.33,"d":"1,753,399.33"},{"v":1817967.03,"d":"1,817,967.03"},{"v":9530404.82,"d":"9,530,404.82"},{"v":723701.91,"d":"723,701.91"},{"$f":"SUM(F191:BC191)","v":{"v":116522424.25,"d":"116,522,424.25"}},{"$f":"SUM(F191:X191)","v":{"v":60543205.4,"d":"60,543,205.40"}},{"$f":"SUM(Y191:AJ191)","v":{"v":23029310.33,"d":"23,029,310.33"}},{"$f":"SUM(AK191:BC191)","v":{"v":32949908.52,"d":"32,949,908.52"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":2871867.27,"d":"2,871,867.27"},{"v":640598.04,"d":"640,598.04"},{"v":566373.3,"d":"566,373.30"},{"v":1227526.17,"d":"1,227,526.17"},{"v":5721548.85,"d":"5,721,548.85"},{"v":3195716.75,"d":"3,195,716.75"},{"v":2993008.27,"d":"2,993,008.27"},{"v":28215485.05,"d":"28,215,485.05"},{"v":1450237.56,"d":"1,450,237.56"},{"v":287319.21,"d":"287,319.21"},{"v":5189454.06,"d":"5,189,454.06"},{"v":837558.73,"d":"837,558.73"},{"v":209099.24,"d":"209,099.24"},{"v":332253.61,"d":"332,253.61"},{"v":1117956.48,"d":"1,117,956.48"},{"v":1689492.73,"d":"1,689,492.73"},{"v":406635.32,"d":"406,635.32"},{"v":577532.75,"d":"577,532.75"},{"v":3013542.01,"d":"3,013,542.01"},{"v":779885.9,"d":"779,885.90"},{"v":1473398.56,"d":"1,473,398.56"},{"v":3201568.79,"d":"3,201,568.79"},{"v":543203.35,"d":"543,203.35"},{"v":693721.35,"d":"693,721.35"},{"v":534859.79,"d":"534,859.79"},{"v":1313324.65,"d":"1,313,324.65"},{"v":2222280.79,"d":"2,222,280.79"},{"v":2953823.65,"d":"2,953,823.65"},{"v":7761748.35,"d":"7,761,748.35"},{"v":899002.29,"d":"899,002.29"},{"v":652492.86,"d":"652,492.86"},{"v":2231421.27,"d":"2,231,421.27"},{"v":1474915.41,"d":"1,474,915.41"},{"v":874805.3,"d":"874,805.30"},{"v":981970.52,"d":"981,970.52"},{"v":3182807.8,"d":"3,182,807.80"},{"v":538561.52,"d":"538,561.52"},{"v":1186677.52,"d":"1,186,677.52"},{"v":1364108,"d":"1,364,108.00"},{"v":788465.94,"d":"788,465.94"},{"v":791271.04,"d":"791,271.04"},{"v":1305578.65,"d":"1,305,578.65"},{"v":1347368.7,"d":"1,347,368.70"},{"v":881995.05,"d":"881,995.05"},{"v":1126077.66,"d":"1,126,077.66"},{"v":1048411.05,"d":"1,048,411.05"},{"v":1753399.33,"d":"1,753,399.33"},{"v":1817967.03,"d":"1,817,967.03"},{"v":9530404.82,"d":"9,530,404.82"},{"v":723701.91,"d":"723,701.91"},{"$f":"SUM(F192:BC192)","v":{"v":116522424.25,"d":"116,522,424.25"}},{"$f":"SUM(F192:X192)","v":{"v":60543205.4,"d":"60,543,205.40"}},{"$f":"SUM(Y192:AJ192)","v":{"v":23029310.33,"d":"23,029,310.33"}},{"$f":"SUM(AK192:BC192)","v":{"v":32949908.52,"d":"32,949,908.52"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F195+F196","v":{"v":38693.1,"d":"38,693.10"}},{"$f":"G195+G196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269724.81,"d":"269,724.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8783.97,"d":"8,783.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20052.07,"d":"20,052.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17514.75,"d":"17,514.75"},{"v":18231.06,"d":"18,231.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101520.35,"d":"101,520.35"},{"v":0,"d":"0.00"},{"v":126822.44,"d":"126,822.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":223365.3,"d":"223,365.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":247597.15,"d":"247,597.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422541.81,"d":"422,541.81"},{"v":0,"d":"0.00"},{"$f":"SUM(F194:BC194)","v":{"v":1494846.81,"d":"1,494,846.81"}},{"$f":"SUM(F194:X194)","v":{"v":317201.87999999995,"d":"317,201.88"}},{"$f":"SUM(Y194:AJ194)","v":{"v":157318.23,"d":"157,318.23"}},{"$f":"SUM(AK194:BC194)","v":{"v":1020326.7,"d":"1,020,326.70"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":38693.1,"d":"38,693.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8783.97,"d":"8,783.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20052.07,"d":"20,052.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17514.75,"d":"17,514.75"},{"v":18231.06,"d":"18,231.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101520.35,"d":"101,520.35"},{"v":0,"d":"0.00"},{"v":126822.44,"d":"126,822.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":223365.3,"d":"223,365.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":247597.15,"d":"247,597.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":422541.81,"d":"422,541.81"},{"v":0,"d":"0.00"},{"$f":"SUM(F195:BC195)","v":{"v":1225122,"d":"1,225,122.00"}},{"$f":"SUM(F195:X195)","v":{"v":47477.07,"d":"47,477.07"}},{"$f":"SUM(Y195:AJ195)","v":{"v":157318.23,"d":"157,318.23"}},{"$f":"SUM(AK195:BC195)","v":{"v":1020326.7,"d":"1,020,326.70"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269724.81,"d":"269,724.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F196:BC196)","v":{"v":269724.81,"d":"269,724.81"}},{"$f":"SUM(F196:X196)","v":{"v":269724.81,"d":"269,724.81"}},{"$f":"SUM(Y196:AJ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK196:BC196)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F199","v":{"v":0,"d":"0.00"}},{"$f":"G199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114058.25,"d":"114,058.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F198:BC198)","v":{"v":199058.25,"d":"199,058.25"}},{"$f":"SUM(F198:X198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y198:AJ198)","v":{"v":199058.25,"d":"199,058.25"}},{"$f":"SUM(AK198:BC198)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114058.25,"d":"114,058.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F199:BC199)","v":{"v":199058.25,"d":"199,058.25"}},{"$f":"SUM(F199:X199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y199:AJ199)","v":{"v":199058.25,"d":"199,058.25"}},{"$f":"SUM(AK199:BC199)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F202","v":{"v":54900,"d":"54,900.00"}},{"$f":"G202","v":{"v":9359.9,"d":"9,359.90"}},{"v":118150.95,"d":"118,150.95"},{"v":0,"d":"0.00"},{"v":823236.29,"d":"823,236.29"},{"v":322024.75,"d":"322,024.75"},{"v":365540.15,"d":"365,540.15"},{"v":4076651,"d":"4,076,651.00"},{"v":1009661.31,"d":"1,009,661.31"},{"v":0,"d":"0.00"},{"v":4614052.38,"d":"4,614,052.38"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"v":231551.3,"d":"231,551.30"},{"v":100153.76,"d":"100,153.76"},{"v":129350.31,"d":"129,350.31"},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"v":156449.04,"d":"156,449.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135208,"d":"135,208.00"},{"v":33500,"d":"33,500.00"},{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":392357.95,"d":"392,357.95"},{"v":240664.95,"d":"240,664.95"},{"v":0,"d":"0.00"},{"v":47290,"d":"47,290.00"},{"v":447269.55,"d":"447,269.55"},{"v":0,"d":"0.00"},{"v":175529.38,"d":"175,529.38"},{"v":0,"d":"0.00"},{"v":10039662,"d":"10,039,662.00"},{"v":52600,"d":"52,600.00"},{"v":1385219.3,"d":"1,385,219.30"},{"v":38900,"d":"38,900.00"},{"v":600518.25,"d":"600,518.25"},{"v":73460,"d":"73,460.00"},{"v":762368.25,"d":"762,368.25"},{"v":55319.26,"d":"55,319.26"},{"v":57744.6,"d":"57,744.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":168058.42,"d":"168,058.42"},{"v":192450.11,"d":"192,450.11"},{"v":1642183.97,"d":"1,642,183.97"},{"v":0,"d":"0.00"},{"$f":"SUM(F201:BC201)","v":{"v":28658600.130000003,"d":"28,658,600.13"}},{"$f":"SUM(F201:X201)","v":{"v":12098816.14,"d":"12,098,816.14"}},{"$f":"SUM(Y201:AJ201)","v":{"v":868500.8999999999,"d":"868,500.90"}},{"$f":"SUM(AK201:BC201)","v":{"v":15691283.09,"d":"15,691,283.09"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":54900,"d":"54,900.00"},{"v":9359.9,"d":"9,359.90"},{"v":118150.95,"d":"118,150.95"},{"v":0,"d":"0.00"},{"v":823236.29,"d":"823,236.29"},{"v":322024.75,"d":"322,024.75"},{"v":365540.15,"d":"365,540.15"},{"v":4076651,"d":"4,076,651.00"},{"v":1009661.31,"d":"1,009,661.31"},{"v":0,"d":"0.00"},{"v":4614052.38,"d":"4,614,052.38"},{"v":0,"d":"0.00"},{"v":19055,"d":"19,055.00"},{"v":231551.3,"d":"231,551.30"},{"v":100153.76,"d":"100,153.76"},{"v":129350.31,"d":"129,350.31"},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"v":156449.04,"d":"156,449.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135208,"d":"135,208.00"},{"v":33500,"d":"33,500.00"},{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":392357.95,"d":"392,357.95"},{"v":240664.95,"d":"240,664.95"},{"v":0,"d":"0.00"},{"v":47290,"d":"47,290.00"},{"v":447269.55,"d":"447,269.55"},{"v":0,"d":"0.00"},{"v":175529.38,"d":"175,529.38"},{"v":0,"d":"0.00"},{"v":10039662,"d":"10,039,662.00"},{"v":52600,"d":"52,600.00"},{"v":1385219.3,"d":"1,385,219.30"},{"v":38900,"d":"38,900.00"},{"v":600518.25,"d":"600,518.25"},{"v":73460,"d":"73,460.00"},{"v":762368.25,"d":"762,368.25"},{"v":55319.26,"d":"55,319.26"},{"v":57744.6,"d":"57,744.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":168058.42,"d":"168,058.42"},{"v":192450.11,"d":"192,450.11"},{"v":1642183.97,"d":"1,642,183.97"},{"v":0,"d":"0.00"},{"$f":"SUM(F202:BC202)","v":{"v":28658600.130000003,"d":"28,658,600.13"}},{"$f":"SUM(F202:X202)","v":{"v":12098816.14,"d":"12,098,816.14"}},{"$f":"SUM(Y202:AJ202)","v":{"v":868500.8999999999,"d":"868,500.90"}},{"$f":"SUM(AK202:BC202)","v":{"v":15691283.09,"d":"15,691,283.09"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F205","v":{"v":320000,"d":"320,000.00"}},{"$f":"G205","v":{"v":0,"d":"0.00"}},{"v":52,"d":"52.00"},{"v":184000,"d":"184,000.00"},{"v":1530000,"d":"1,530,000.00"},{"v":600000,"d":"600,000.00"},{"v":2002808.34,"d":"2,002,808.34"},{"v":0,"d":"0.00"},{"v":360000,"d":"360,000.00"},{"v":0,"d":"0.00"},{"v":1470000,"d":"1,470,000.00"},{"v":0,"d":"0.00"},{"v":5310.55,"d":"5,310.55"},{"v":249000,"d":"249,000.00"},{"v":450000,"d":"450,000.00"},{"v":1790714.55,"d":"1,790,714.55"},{"v":20000,"d":"20,000.00"},{"v":60000,"d":"60,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":300000,"d":"300,000.00"},{"v":2267.61,"d":"2,267.61"},{"v":10000000,"d":"10,000,000.00"},{"v":100000,"d":"100,000.00"},{"v":105000,"d":"105,000.00"},{"v":800000,"d":"800,000.00"},{"v":500000,"d":"500,000.00"},{"v":700000,"d":"700,000.00"},{"v":2166475.9,"d":"2,166,475.90"},{"v":4200000,"d":"4,200,000.00"},{"v":230000,"d":"230,000.00"},{"v":349000,"d":"349,000.00"},{"v":3480038.97,"d":"3,480,038.97"},{"v":2379997.19,"d":"2,379,997.19"},{"v":557634.72,"d":"557,634.72"},{"v":242804.5,"d":"242,804.50"},{"v":3400000,"d":"3,400,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":626500.6,"d":"626,500.60"},{"v":425000,"d":"425,000.00"},{"v":280000,"d":"280,000.00"},{"v":520000,"d":"520,000.00"},{"v":1463910.35,"d":"1,463,910.35"},{"v":1030000,"d":"1,030,000.00"},{"v":0,"d":"0.00"},{"v":300279.45,"d":"300,279.45"},{"v":360000,"d":"360,000.00"},{"v":259758.45,"d":"259,758.45"},{"v":600000,"d":"600,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":140000,"d":"140,000.00"},{"$f":"SUM(F204:BC204)","v":{"v":52460553.18,"d":"52,460,553.18"}},{"$f":"SUM(F204:X204)","v":{"v":12041885.44,"d":"12,041,885.44"}},{"$f":"SUM(Y204:AJ204)","v":{"v":19452743.509999998,"d":"19,452,743.51"}},{"$f":"SUM(AK204:BC204)","v":{"v":20965924.229999997,"d":"20,965,924.23"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":184000,"d":"184,000.00"},{"v":1530000,"d":"1,530,000.00"},{"v":600000,"d":"600,000.00"},{"v":2002808.34,"d":"2,002,808.34"},{"v":0,"d":"0.00"},{"v":360000,"d":"360,000.00"},{"v":0,"d":"0.00"},{"v":1470000,"d":"1,470,000.00"},{"v":0,"d":"0.00"},{"v":5310.55,"d":"5,310.55"},{"v":249000,"d":"249,000.00"},{"v":450000,"d":"450,000.00"},{"v":1790714.55,"d":"1,790,714.55"},{"v":20000,"d":"20,000.00"},{"v":60000,"d":"60,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":300000,"d":"300,000.00"},{"v":2267.61,"d":"2,267.61"},{"v":10000000,"d":"10,000,000.00"},{"v":100000,"d":"100,000.00"},{"v":105000,"d":"105,000.00"},{"v":800000,"d":"800,000.00"},{"v":500000,"d":"500,000.00"},{"v":700000,"d":"700,000.00"},{"v":2166475.9,"d":"2,166,475.90"},{"v":4200000,"d":"4,200,000.00"},{"v":230000,"d":"230,000.00"},{"v":349000,"d":"349,000.00"},{"v":3480038.97,"d":"3,480,038.97"},{"v":2379997.19,"d":"2,379,997.19"},{"v":557634.72,"d":"557,634.72"},{"v":242804.5,"d":"242,804.50"},{"v":3400000,"d":"3,400,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":626500.6,"d":"626,500.60"},{"v":425000,"d":"425,000.00"},{"v":280000,"d":"280,000.00"},{"v":520000,"d":"520,000.00"},{"v":1463910.35,"d":"1,463,910.35"},{"v":1030000,"d":"1,030,000.00"},{"v":0,"d":"0.00"},{"v":300279.45,"d":"300,279.45"},{"v":360000,"d":"360,000.00"},{"v":259758.45,"d":"259,758.45"},{"v":600000,"d":"600,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":140000,"d":"140,000.00"},{"$f":"SUM(F205:BC205)","v":{"v":52460553.18,"d":"52,460,553.18"}},{"$f":"SUM(F205:X205)","v":{"v":12041885.44,"d":"12,041,885.44"}},{"$f":"SUM(Y205:AJ205)","v":{"v":19452743.509999998,"d":"19,452,743.51"}},{"$f":"SUM(AK205:BC205)","v":{"v":20965924.229999997,"d":"20,965,924.23"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F208","v":{"v":227691.04,"d":"227,691.04"}},{"$f":"G208","v":{"v":0,"d":"0.00"}},{"$f":"H208","v":{"v":0,"d":"0.00"}},{"v":114368.55,"d":"114,368.55"},{"v":499877.2,"d":"499,877.20"},{"v":0,"d":"0.00"},{"v":442990.3,"d":"442,990.30"},{"v":2110052,"d":"2,110,052.00"},{"v":322649.3,"d":"322,649.30"},{"v":0,"d":"0.00"},{"v":1717640.95,"d":"1,717,640.95"},{"v":136240.4,"d":"136,240.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10885.95,"d":"10,885.95"},{"v":0,"d":"0.00"},{"v":450618.7,"d":"450,618.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23378,"d":"23,378.00"},{"v":53761,"d":"53,761.00"},{"v":16477,"d":"16,477.00"},{"v":0,"d":"0.00"},{"v":14444,"d":"14,444.00"},{"v":0,"d":"0.00"},{"v":26169,"d":"26,169.00"},{"v":18990,"d":"18,990.00"},{"v":12886,"d":"12,886.00"},{"v":67017,"d":"67,017.00"},{"v":13381,"d":"13,381.00"},{"v":45453.2,"d":"45,453.20"},{"v":0,"d":"0.00"},{"v":25680,"d":"25,680.00"},{"$f":"SUM(F207:BC207)","v":{"v":6350650.590000001,"d":"6,350,650.59"}},{"$f":"SUM(F207:X207)","v":{"v":6033014.390000001,"d":"6,033,014.39"}},{"$f":"SUM(Y207:AJ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK207:BC207)","v":{"v":317636.2,"d":"317,636.20"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":227691.04,"d":"227,691.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114368.55,"d":"114,368.55"},{"v":499877.2,"d":"499,877.20"},{"v":0,"d":"0.00"},{"v":442990.3,"d":"442,990.30"},{"v":2110052,"d":"2,110,052.00"},{"v":322649.3,"d":"322,649.30"},{"v":0,"d":"0.00"},{"v":1717640.95,"d":"1,717,640.95"},{"v":136240.4,"d":"136,240.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10885.95,"d":"10,885.95"},{"v":0,"d":"0.00"},{"v":450618.7,"d":"450,618.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23378,"d":"23,378.00"},{"v":53761,"d":"53,761.00"},{"v":16477,"d":"16,477.00"},{"v":0,"d":"0.00"},{"v":14444,"d":"14,444.00"},{"v":0,"d":"0.00"},{"v":26169,"d":"26,169.00"},{"v":18990,"d":"18,990.00"},{"v":12886,"d":"12,886.00"},{"v":67017,"d":"67,017.00"},{"v":13381,"d":"13,381.00"},{"v":45453.2,"d":"45,453.20"},{"v":0,"d":"0.00"},{"v":25680,"d":"25,680.00"},{"$f":"SUM(F208:BC208)","v":{"v":6350650.590000001,"d":"6,350,650.59"}},{"$f":"SUM(F208:X208)","v":{"v":6033014.390000001,"d":"6,033,014.39"}},{"$f":"SUM(Y208:AJ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK208:BC208)","v":{"v":317636.2,"d":"317,636.20"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F211","v":{"v":0,"d":"0.00"}},{"$f":"G211","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-197800,"d":"-197,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3679,"d":"3,679.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F210:BC210)","v":{"v":-194121,"d":"-194,121.00"}},{"$f":"SUM(F210:X210)","v":{"v":-197800,"d":"-197,800.00"}},{"$f":"SUM(Y210:AJ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK210:BC210)","v":{"v":3679,"d":"3,679.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-197800,"d":"-197,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3679,"d":"3,679.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F211:BC211)","v":{"v":-194121,"d":"-194,121.00"}},{"$f":"SUM(F211:X211)","v":{"v":-197800,"d":"-197,800.00"}},{"$f":"SUM(Y211:AJ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK211:BC211)","v":{"v":3679,"d":"3,679.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F214","v":{"v":0,"d":"0.00"}},{"$f":"G214","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85523.05,"d":"85,523.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F213:BC213)","v":{"v":85523.05,"d":"85,523.05"}},{"$f":"SUM(F213:X213)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y213:AJ213)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK213:BC213)","v":{"v":85523.05,"d":"85,523.05"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85523.05,"d":"85,523.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F214:BC214)","v":{"v":85523.05,"d":"85,523.05"}},{"$f":"SUM(F214:X214)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y214:AJ214)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK214:BC214)","v":{"v":85523.05,"d":"85,523.05"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F217+F218","v":{"v":1918833.73,"d":"1,918,833.73"}},{"$f":"G217+G218","v":{"v":9212.47,"d":"9,212.47"}},{"v":-44596.34999999998,"d":"-44,596.35 "},{"v":960344.73,"d":"960,344.73"},{"v":5350914.89,"d":"5,350,914.89"},{"v":4180820.68,"d":"4,180,820.68"},{"v":6784787.58,"d":"6,784,787.58"},{"v":382397.0200000005,"d":"382,397.02"},{"v":642826.68,"d":"642,826.68"},{"v":532909.01,"d":"532,909.01"},{"v":1077806.83,"d":"1,077,806.83"},{"v":613227.11,"d":"613,227.11"},{"v":-36825.700000000004,"d":"-36,825.70 "},{"v":164936.81,"d":"164,936.81"},{"v":12913.5,"d":"12,913.50"},{"v":1339743.35,"d":"1,339,743.35"},{"v":243587.65,"d":"243,587.65"},{"v":225936.94999999998,"d":"225,936.95"},{"v":2100199.81,"d":"2,100,199.81"},{"v":2531657.72,"d":"2,531,657.72"},{"v":5603190.01,"d":"5,603,190.01"},{"v":17997588.59,"d":"17,997,588.59"},{"v":1118811.39,"d":"1,118,811.39"},{"v":419739.88,"d":"419,739.88"},{"v":972814.9400000001,"d":"972,814.94"},{"v":1201909.81,"d":"1,201,909.81"},{"v":4470387.65,"d":"4,470,387.65"},{"v":10834072.95,"d":"10,834,072.95"},{"v":2634987.21,"d":"2,634,987.21"},{"v":1122370.27,"d":"1,122,370.27"},{"v":1372720.35,"d":"1,372,720.35"},{"v":1425525.98,"d":"1,425,525.98"},{"v":3466091.2,"d":"3,466,091.20"},{"v":2704411.1999999997,"d":"2,704,411.20"},{"v":2594465.6,"d":"2,594,465.60"},{"v":9897103.049999999,"d":"9,897,103.05"},{"v":1339163.47,"d":"1,339,163.47"},{"v":7595400.57,"d":"7,595,400.57"},{"v":265929.47000000003,"d":"265,929.47"},{"v":416747.92000000004,"d":"416,747.92"},{"v":3054199.05,"d":"3,054,199.05"},{"v":5064790.29,"d":"5,064,790.29"},{"v":361958.62000000005,"d":"361,958.62"},{"v":1634954.51,"d":"1,634,954.51"},{"v":196924.68,"d":"196,924.68"},{"v":2031293.47,"d":"2,031,293.47"},{"v":1496930.3299999998,"d":"1,496,930.33"},{"v":3020354.7399999998,"d":"3,020,354.74"},{"v":632803.28,"d":"632,803.28"},{"v":858450.63,"d":"858,450.63"},{"$f":"SUM(F216:BC216)","v":{"v":124797725.57999998,"d":"124,797,725.58"}},{"$f":"SUM(F216:X216)","v":{"v":26459976.75,"d":"26,459,976.75"}},{"$f":"SUM(Y216:AJ216)","v":{"v":50280250.77,"d":"50,280,250.77"}},{"$f":"SUM(AK216:BC216)","v":{"v":48057498.059999995,"d":"48,057,498.06"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":32723.24,"d":"32,723.24"},{"v":-2170.01,"d":"-2,170.01 "},{"v":-192123.55,"d":"-192,123.55 "},{"v":18230.22,"d":"18,230.22"},{"v":21004.33,"d":"21,004.33"},{"v":162638.14,"d":"162,638.14"},{"v":-247867.12,"d":"-247,867.12 "},{"v":5177998.41,"d":"5,177,998.41"},{"v":-177051.96,"d":"-177,051.96 "},292.31,{"v":976090.13,"d":"976,090.13"},{"v":70942.47,"d":"70,942.47"},{"v":-53582.05,"d":"-53,582.05 "},{"v":-155034.05,"d":"-155,034.05 "},{"v":41772.67,"d":"41,772.67"},{"v":50752.03,"d":"50,752.03"},{"v":-44574.54,"d":"-44,574.54 "},{"v":53635.71,"d":"53,635.71"},{"v":62227.48,"d":"62,227.48"},{"v":34361.58,"d":"34,361.58"},{"v":891933.95,"d":"891,933.95"},{"v":1228353.08,"d":"1,228,353.08"},{"v":28176.98,"d":"28,176.98"},{"v":0,"d":"0.00"},{"v":-4960.09,"d":"-4,960.09 "},{"v":169417.6,"d":"169,417.60"},{"v":-48613.72,"d":"-48,613.72 "},{"v":3148278.18,"d":"3,148,278.18"},{"v":425728.62,"d":"425,728.62"},384.34,{"v":5500.12,"d":"5,500.12"},{"v":177079.52,"d":"177,079.52"},{"v":14244.46,"d":"14,244.46"},{"v":82478.11,"d":"82,478.11"},{"v":233883.72,"d":"233,883.72"},{"v":450029.45,"d":"450,029.45"},{"v":137524.69,"d":"137,524.69"},{"v":22421.25,"d":"22,421.25"},{"v":77138.99,"d":"77,138.99"},{"v":-36451.42,"d":"-36,451.42 "},{"v":118134.73,"d":"118,134.73"},{"v":172836.65,"d":"172,836.65"},{"v":-268688.69,"d":"-268,688.69 "},{"v":14129.83,"d":"14,129.83"},{"v":99021.92,"d":"99,021.92"},{"v":17714.54,"d":"17,714.54"},{"v":20150.17,"d":"20,150.17"},{"v":113129.94,"d":"113,129.94"},{"v":304062.89,"d":"304,062.89"},{"v":11261.7,"d":"11,261.70"},{"$f":"SUM(F217:BC217)","v":{"v":13434566.95,"d":"13,434,566.95"}},{"$f":"SUM(F217:X217)","v":{"v":5795903.86,"d":"5,795,903.86"}},{"$f":"SUM(Y217:AJ217)","v":{"v":5878560.640000001,"d":"5,878,560.64"}},{"$f":"SUM(AK217:BC217)","v":{"v":1760102.45,"d":"1,760,102.45"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":1886110.49,"d":"1,886,110.49"},{"v":11382.48,"d":"11,382.48"},{"v":147527.2,"d":"147,527.20"},{"v":942114.51,"d":"942,114.51"},{"v":5329910.56,"d":"5,329,910.56"},{"v":4018182.54,"d":"4,018,182.54"},{"v":7032654.7,"d":"7,032,654.70"},{"v":-4795601.39,"d":"-4,795,601.39 "},{"v":819878.64,"d":"819,878.64"},{"v":532616.7,"d":"532,616.70"},{"v":101716.7,"d":"101,716.70"},{"v":542284.64,"d":"542,284.64"},{"v":16756.35,"d":"16,756.35"},{"v":319970.86,"d":"319,970.86"},{"v":-28859.17,"d":"-28,859.17 "},{"v":1288991.32,"d":"1,288,991.32"},{"v":288162.19,"d":"288,162.19"},{"v":172301.24,"d":"172,301.24"},{"v":2037972.33,"d":"2,037,972.33"},{"v":2497296.14,"d":"2,497,296.14"},{"v":4711256.06,"d":"4,711,256.06"},{"v":16769235.51,"d":"16,769,235.51"},{"v":1090634.41,"d":"1,090,634.41"},{"v":419739.88,"d":"419,739.88"},{"v":977775.03,"d":"977,775.03"},{"v":1032492.21,"d":"1,032,492.21"},{"v":4519001.37,"d":"4,519,001.37"},{"v":7685794.77,"d":"7,685,794.77"},{"v":2209258.59,"d":"2,209,258.59"},{"v":1121985.93,"d":"1,121,985.93"},{"v":1367220.23,"d":"1,367,220.23"},{"v":1248446.46,"d":"1,248,446.46"},{"v":3451846.74,"d":"3,451,846.74"},{"v":2621933.09,"d":"2,621,933.09"},{"v":2360581.88,"d":"2,360,581.88"},{"v":9447073.6,"d":"9,447,073.60"},{"v":1201638.78,"d":"1,201,638.78"},{"v":7572979.32,"d":"7,572,979.32"},{"v":188790.48,"d":"188,790.48"},{"v":453199.34,"d":"453,199.34"},{"v":2936064.32,"d":"2,936,064.32"},{"v":4891953.64,"d":"4,891,953.64"},{"v":630647.31,"d":"630,647.31"},{"v":1620824.68,"d":"1,620,824.68"},{"v":97902.76,"d":"97,902.76"},{"v":2013578.93,"d":"2,013,578.93"},{"v":1476780.16,"d":"1,476,780.16"},{"v":2907224.8,"d":"2,907,224.80"},{"v":328740.39,"d":"328,740.39"},{"v":847188.93,"d":"847,188.93"},{"$f":"SUM(F218:BC218)","v":{"v":111363158.63000001,"d":"111,363,158.63"}},{"$f":"SUM(F218:X218)","v":{"v":20664072.89,"d":"20,664,072.89"}},{"$f":"SUM(Y218:AJ218)","v":{"v":44401690.129999995,"d":"44,401,690.13"}},{"$f":"SUM(AK218:BC218)","v":{"v":46297395.60999999,"d":"46,297,395.61"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!E156","v":{"v":103612.45,"d":"103,612.45"}},{"$f":"'4.1 Comptes 2024 natures'!F156","v":{"v":42414.79,"d":"42,414.79"}},{"$f":"'4.1 Comptes 2024 natures'!G156","v":{"v":78525.05,"d":"78,525.05"}},{"$f":"'4.1 Comptes 2024 natures'!H156","v":{"v":3657.59,"d":"3,657.59"}},{"$f":"'4.1 Comptes 2024 natures'!I156","v":{"v":333518.16,"d":"333,518.16"}},{"$f":"'4.1 Comptes 2024 natures'!J156","v":{"v":-110534.48,"d":"-110,534.48"}},{"$f":"'4.1 Comptes 2024 natures'!K156","v":{"v":215640.37,"d":"215,640.37"}},{"$f":"'4.1 Comptes 2024 natures'!L156","v":{"v":1368516.22,"d":"1,368,516.22"}},{"$f":"'4.1 Comptes 2024 natures'!M156","v":{"v":135524.8,"d":"135,524.80"}},{"$f":"'4.1 Comptes 2024 natures'!N156","v":{"v":-10024.84,"d":"-10,024.84"}},{"$f":"'4.1 Comptes 2024 natures'!O156","v":{"v":324767.72,"d":"324,767.72"}},{"$f":"'4.1 Comptes 2024 natures'!P156","v":{"v":89919.19,"d":"89,919.19"}},{"$f":"'4.1 Comptes 2024 natures'!Q156","v":{"v":10105.8,"d":"10,105.80"}},{"$f":"'4.1 Comptes 2024 natures'!R156","v":{"v":-30172.71,"d":"-30,172.71"}},{"$f":"'4.1 Comptes 2024 natures'!S156","v":{"v":-20285.92,"d":"-20,285.92"}},{"$f":"'4.1 Comptes 2024 natures'!T156","v":{"v":29582.96,"d":"29,582.96"}},{"$f":"'4.1 Comptes 2024 natures'!U156","v":{"v":30443.43,"d":"30,443.43"}},{"$f":"'4.1 Comptes 2024 natures'!V156","v":{"v":-1862.65,"d":"-1,862.65"}},{"$f":"'4.1 Comptes 2024 natures'!W156","v":{"v":167760.4,"d":"167,760.40"}},{"$f":"'4.1 Comptes 2024 natures'!X156","v":{"v":-24710.25,"d":"-24,710.25"}},{"$f":"'4.1 Comptes 2024 natures'!Y156","v":{"v":215474.68,"d":"215,474.68"}},{"$f":"'4.1 Comptes 2024 natures'!Z156","v":{"v":195570.05,"d":"195,570.05"}},{"$f":"'4.1 Comptes 2024 natures'!AA156","v":{"v":26572.55,"d":"26,572.55"}},{"$f":"'4.1 Comptes 2024 natures'!AB156","v":{"v":-120138.51,"d":"-120,138.51"}},{"$f":"'4.1 Comptes 2024 natures'!AC156","v":{"v":19834.18,"d":"19,834.18"}},{"$f":"'4.1 Comptes 2024 natures'!AD156","v":{"v":96239.8,"d":"96,239.80"}},{"$f":"'4.1 Comptes 2024 natures'!AE156","v":{"v":58069.94,"d":"58,069.94"}},{"$f":"'4.1 Comptes 2024 natures'!AF156","v":{"v":-201810.03,"d":"-201,810.03"}},{"$f":"'4.1 Comptes 2024 natures'!AG156","v":{"v":411953.36,"d":"411,953.36"}},{"$f":"'4.1 Comptes 2024 natures'!AH156","v":{"v":-5946.01,"d":"-5,946.01"}},{"$f":"'4.1 Comptes 2024 natures'!AI156","v":{"v":40684.75,"d":"40,684.75"}},{"$f":"'4.1 Comptes 2024 natures'!AJ156","v":{"v":81468.73,"d":"81,468.73"}},{"$f":"'4.1 Comptes 2024 natures'!AK156","v":{"v":6272.89,"d":"6,272.89"}},{"$f":"'4.1 Comptes 2024 natures'!AL156","v":{"v":51761.2,"d":"51,761.20"}},{"$f":"'4.1 Comptes 2024 natures'!AM156","v":{"v":-6804.25,"d":"-6,804.25"}},{"$f":"'4.1 Comptes 2024 natures'!AN156","v":{"v":102776.01,"d":"102,776.01"}},{"$f":"'4.1 Comptes 2024 natures'!AO156","v":{"v":-63992.92,"d":"-63,992.92"}},{"$f":"'4.1 Comptes 2024 natures'!AP156","v":{"v":-99174.55,"d":"-99,174.55"}},{"$f":"'4.1 Comptes 2024 natures'!AQ156","v":{"v":-69690.04,"d":"-69,690.04"}},{"$f":"'4.1 Comptes 2024 natures'!AR156","v":{"v":48137.79,"d":"48,137.79"}},{"$f":"'4.1 Comptes 2024 natures'!AS156","v":{"v":49790.08,"d":"49,790.08"}},{"$f":"'4.1 Comptes 2024 natures'!AT156","v":{"v":106978.79,"d":"106,978.79"}},{"$f":"'4.1 Comptes 2024 natures'!AU156","v":{"v":-1724.48,"d":"-1,724.48"}},{"$f":"'4.1 Comptes 2024 natures'!AV156","v":{"v":-37826.4,"d":"-37,826.40"}},{"$f":"'4.1 Comptes 2024 natures'!AW156","v":{"v":80819.29,"d":"80,819.29"}},{"$f":"'4.1 Comptes 2024 natures'!AX156","v":{"v":31115.31,"d":"31,115.31"}},{"$f":"'4.1 Comptes 2024 natures'!AY156","v":{"v":47320.75,"d":"47,320.75"}},{"$f":"'4.1 Comptes 2024 natures'!AZ156","v":{"v":-19686.21,"d":"-19,686.21"}},{"$f":"'4.1 Comptes 2024 natures'!BA156","v":{"v":312932.71,"d":"312,932.71"}},{"$f":"'4.1 Comptes 2024 natures'!BB156","v":{"v":-26744.37,"d":"-26,744.37"}},{"$f":"'4.1 Comptes 2024 natures'!BC156","v":{"v":4066633.170000001,"d":"4,066,633.17"}},{"$f":"'4.1 Comptes 2024 natures'!BD156","v":{"v":2761108.33,"d":"2,761,108.33"}},{"$f":"'4.1 Comptes 2024 natures'!BE156","v":{"v":711794.5099999999,"d":"711,794.51"}},{"$f":"'4.1 Comptes 2024 natures'!BF156","v":{"v":593730.33,"d":"593,730.33"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"F217","v":{"v":32723.24,"d":"32,723.24"}},{"$f":"G217","v":{"v":-2170.01,"d":"-2,170.01"}},{"v":-192123.55,"d":"-192,123.55"},{"v":18230.22,"d":"18,230.22"},{"v":21004.33,"d":"21,004.33"},{"v":162638.14,"d":"162,638.14"},{"v":-247867.12,"d":"-247,867.12"},{"v":5177998.41,"d":"5,177,998.41"},{"v":-177051.96,"d":"-177,051.96"},292.31,{"v":976090.13,"d":"976,090.13"},{"v":70942.47,"d":"70,942.47"},{"v":-53582.05,"d":"-53,582.05"},{"v":-155034.05,"d":"-155,034.05"},{"v":41772.67,"d":"41,772.67"},{"v":50752.03,"d":"50,752.03"},{"v":-44574.54,"d":"-44,574.54"},{"v":53635.71,"d":"53,635.71"},{"v":62227.48,"d":"62,227.48"},{"v":34361.58,"d":"34,361.58"},{"v":891933.95,"d":"891,933.95"},{"v":1228353.08,"d":"1,228,353.08"},{"v":28176.98,"d":"28,176.98"},{"v":0,"d":"0.00"},{"v":-4960.09,"d":"-4,960.09"},{"v":169417.6,"d":"169,417.60"},{"v":-48613.72,"d":"-48,613.72"},{"v":3148278.18,"d":"3,148,278.18"},{"v":425728.62,"d":"425,728.62"},384.34,{"v":5500.12,"d":"5,500.12"},{"v":177079.52,"d":"177,079.52"},{"v":14244.46,"d":"14,244.46"},{"v":82478.11,"d":"82,478.11"},{"v":233883.72,"d":"233,883.72"},{"v":450029.45,"d":"450,029.45"},{"v":137524.69,"d":"137,524.69"},{"v":22421.25,"d":"22,421.25"},{"v":77138.99,"d":"77,138.99"},{"v":-36451.42,"d":"-36,451.42"},{"v":118134.73,"d":"118,134.73"},{"v":172836.65,"d":"172,836.65"},{"v":-268688.69,"d":"-268,688.69"},{"v":14129.83,"d":"14,129.83"},{"v":99021.92,"d":"99,021.92"},{"v":17714.54,"d":"17,714.54"},{"v":20150.17,"d":"20,150.17"},{"v":113129.94,"d":"113,129.94"},{"v":304062.89,"d":"304,062.89"},{"v":11261.7,"d":"11,261.70"},{"v":13434566.95,"d":"13,434,566.95"},{"v":5795903.86,"d":"5,795,903.86"},{"v":5878560.640000001,"d":"5,878,560.64"},{"v":1760102.45,"d":"1,760,102.45"}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"F221+F222","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"G221+G222","v":{"v":40244.78,"d":"40,244.78"}},{"v":-113598.49999999999,"d":"-113,598.50 "},{"v":21887.81,"d":"21,887.81"},{"v":354522.49,"d":"354,522.49"},{"v":52103.66000000002,"d":"52,103.66"},{"v":-32226.75,"d":"-32,226.75 "},{"v":6546514.63,"d":"6,546,514.63"},{"v":-41527.16,"d":"-41,527.16 "},{"v":-9732.53,"d":"-9,732.53 "},{"v":1300857.85,"d":"1,300,857.85"},{"v":160861.66,"d":"160,861.66"},{"v":-43476.25,"d":"-43,476.25 "},{"v":-185206.75999999998,"d":"-185,206.76 "},{"v":21486.75,"d":"21,486.75"},{"v":80334.98999999999,"d":"80,334.99"},{"v":-14131.11,"d":"-14,131.11 "},{"v":51773.06,"d":"51,773.06"},{"v":229987.88,"d":"229,987.88"},{"v":9651.330000000002,"d":"9,651.33"},{"v":1107408.63,"d":"1,107,408.63"},{"v":1423923.1300000001,"d":"1,423,923.13"},{"v":54749.53,"d":"54,749.53"},{"v":-120138.51,"d":"-120,138.51 "},{"v":14874.09,"d":"14,874.09"},{"v":265657.4,"d":"265,657.40"},{"v":9456.220000000001,"d":"9,456.22"},{"v":2946468.1500000004,"d":"2,946,468.15"},{"v":837681.98,"d":"837,681.98"},{"v":-5561.67,"d":"-5,561.67 "},{"v":46184.87,"d":"46,184.87"},{"v":258548.25,"d":"258,548.25"},{"v":20517.35,"d":"20,517.35"},{"v":134239.31,"d":"134,239.31"},{"v":227079.47,"d":"227,079.47"},{"v":552805.46,"d":"552,805.46"},{"v":73531.77,"d":"73,531.77"},{"v":-76753.3,"d":"-76,753.30 "},{"v":7448.950000000012,"d":"7,448.95"},{"v":11686.370000000003,"d":"11,686.37"},{"v":167924.81,"d":"167,924.81"},{"v":279815.44,"d":"279,815.44"},{"v":-270413.17,"d":"-270,413.17 "},{"v":-23696.57,"d":"-23,696.57 "},{"v":179841.21,"d":"179,841.21"},{"v":48829.850000000006,"d":"48,829.85"},{"v":67470.92,"d":"67,470.92"},{"v":93443.73000000001,"d":"93,443.73"},{"v":616995.6000000001,"d":"616,995.60"},{"v":-15482.669999999998,"d":"-15,482.67 "},{"v":17501200.12,"d":"17,501,200.12"},{"v":8557012.190000001,"d":"8,557,012.19"},{"v":6590355.15,"d":"6,590,355.15"},{"v":2353832.78,"d":"2,353,832.78"}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"F5-F121","v":{"v":0,"d":"0.00"}},{"$f":"G5-G121","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[{"$nulls":4},"Fortune 299",{"$f":"F216","v":{"v":1918833.73,"d":"1,918,833.73"}},{"$f":"G216","v":{"v":9212.47,"d":"9,212.47"}},{"v":-44596.34999999998,"d":"-44,596.35 "},{"v":960344.73,"d":"960,344.73"},{"v":5350914.89,"d":"5,350,914.89"},{"v":4180820.68,"d":"4,180,820.68"},{"v":6784787.58,"d":"6,784,787.58"},{"v":382397.0200000005,"d":"382,397.02"},{"v":642826.68,"d":"642,826.68"},{"v":532909.01,"d":"532,909.01"},{"v":1077806.83,"d":"1,077,806.83"},{"v":613227.11,"d":"613,227.11"},{"v":-36825.700000000004,"d":"-36,825.70 "},{"v":164936.81,"d":"164,936.81"},{"v":12913.5,"d":"12,913.50"},{"v":1339743.35,"d":"1,339,743.35"},{"v":243587.65,"d":"243,587.65"},{"v":225936.94999999998,"d":"225,936.95"},{"v":2100199.81,"d":"2,100,199.81"},{"v":2531657.72,"d":"2,531,657.72"},{"v":5603190.01,"d":"5,603,190.01"},{"v":17997588.59,"d":"17,997,588.59"},{"v":1118811.39,"d":"1,118,811.39"},{"v":419739.88,"d":"419,739.88"},{"v":972814.9400000001,"d":"972,814.94"},{"v":1201909.81,"d":"1,201,909.81"},{"v":4470387.65,"d":"4,470,387.65"},{"v":10834072.95,"d":"10,834,072.95"},{"v":2634987.21,"d":"2,634,987.21"},{"v":1122370.27,"d":"1,122,370.27"},{"v":1372720.35,"d":"1,372,720.35"},{"v":1425525.98,"d":"1,425,525.98"},{"v":3466091.2,"d":"3,466,091.20"},{"v":2704411.1999999997,"d":"2,704,411.20"},{"v":2594465.6,"d":"2,594,465.60"},{"v":9897103.049999999,"d":"9,897,103.05"},{"v":1339163.47,"d":"1,339,163.47"},{"v":7595400.57,"d":"7,595,400.57"},{"v":265929.47000000003,"d":"265,929.47"},{"v":416747.92000000004,"d":"416,747.92"},{"v":3054199.05,"d":"3,054,199.05"},{"v":5064790.29,"d":"5,064,790.29"},{"v":361958.62000000005,"d":"361,958.62"},{"v":1634954.51,"d":"1,634,954.51"},{"v":196924.68,"d":"196,924.68"},{"v":2031293.47,"d":"2,031,293.47"},{"v":1496930.3299999998,"d":"1,496,930.33"},{"v":3020354.7399999998,"d":"3,020,354.74"},{"v":632803.28,"d":"632,803.28"},{"v":858450.63,"d":"858,450.63"},{"v":124797725.57999998,"d":"124,797,725.58"},{"v":26459976.75,"d":"26,459,976.75"},{"v":50280250.77,"d":"50,280,250.77"},{"v":48057498.059999995,"d":"48,057,498.06"}]
[{"$nulls":4},"Financements spéciaux 2900",{"$f":"F192","v":{"v":2871867.27,"d":"2,871,867.27"}},{"$f":"G192","v":{"v":640598.04,"d":"640,598.04"}},{"v":566373.3,"d":"566,373.30"},{"v":1227526.17,"d":"1,227,526.17"},{"v":5721548.85,"d":"5,721,548.85"},{"v":3195716.75,"d":"3,195,716.75"},{"v":2993008.27,"d":"2,993,008.27"},{"v":28215485.05,"d":"28,215,485.05"},{"v":1450237.56,"d":"1,450,237.56"},{"v":287319.21,"d":"287,319.21"},{"v":5189454.06,"d":"5,189,454.06"},{"v":837558.73,"d":"837,558.73"},{"v":209099.24,"d":"209,099.24"},{"v":332253.61,"d":"332,253.61"},{"v":1117956.48,"d":"1,117,956.48"},{"v":1689492.73,"d":"1,689,492.73"},{"v":406635.32,"d":"406,635.32"},{"v":577532.75,"d":"577,532.75"},{"v":3013542.01,"d":"3,013,542.01"},{"v":779885.9,"d":"779,885.90"},{"v":1473398.56,"d":"1,473,398.56"},{"v":3201568.79,"d":"3,201,568.79"},{"v":543203.35,"d":"543,203.35"},{"v":693721.35,"d":"693,721.35"},{"v":534859.79,"d":"534,859.79"},{"v":1313324.65,"d":"1,313,324.65"},{"v":2222280.79,"d":"2,222,280.79"},{"v":2953823.65,"d":"2,953,823.65"},{"v":7761748.35,"d":"7,761,748.35"},{"v":899002.29,"d":"899,002.29"},{"v":652492.86,"d":"652,492.86"},{"v":2231421.27,"d":"2,231,421.27"},{"v":1474915.41,"d":"1,474,915.41"},{"v":874805.3,"d":"874,805.30"},{"v":981970.52,"d":"981,970.52"},{"v":3182807.8,"d":"3,182,807.80"},{"v":538561.52,"d":"538,561.52"},{"v":1186677.52,"d":"1,186,677.52"},{"v":1364108,"d":"1,364,108.00"},{"v":788465.94,"d":"788,465.94"},{"v":791271.04,"d":"791,271.04"},{"v":1305578.65,"d":"1,305,578.65"},{"v":1347368.7,"d":"1,347,368.70"},{"v":881995.05,"d":"881,995.05"},{"v":1126077.66,"d":"1,126,077.66"},{"v":1048411.05,"d":"1,048,411.05"},{"v":1753399.33,"d":"1,753,399.33"},{"v":1817967.03,"d":"1,817,967.03"},{"v":9530404.82,"d":"9,530,404.82"},{"v":723701.91,"d":"723,701.91"},{"v":116522424.25,"d":"116,522,424.25"},{"v":60543205.4,"d":"60,543,205.40"},{"v":23029310.33,"d":"23,029,310.33"},{"v":32949908.52,"d":"32,949,908.52"}]
[{"$nulls":4},"Total",{"$f":"F230+F231","v":{"v":4790701,"d":"4,790,701.00"}},{"$f":"G230+G231","v":{"v":649810.51,"d":"649,810.51"}},{"v":521776.95000000007,"d":"521,776.95"},{"v":2187870.9,"d":"2,187,870.90"},{"v":11072463.739999998,"d":"11,072,463.74"},{"v":7376537.43,"d":"7,376,537.43"},{"v":9777795.85,"d":"9,777,795.85"},{"v":28597882.07,"d":"28,597,882.07"},{"v":2093064.2400000002,"d":"2,093,064.24"},{"v":820228.22,"d":"820,228.22"},{"v":6267260.89,"d":"6,267,260.89"},{"v":1450785.8399999999,"d":"1,450,785.84"},{"v":172273.53999999998,"d":"172,273.54"},{"v":497190.42,"d":"497,190.42"},{"v":1130869.98,"d":"1,130,869.98"},{"v":3029236.08,"d":"3,029,236.08"},{"v":650222.97,"d":"650,222.97"},{"v":803469.7,"d":"803,469.70"},{"v":5113741.82,"d":"5,113,741.82"},{"v":3311543.62,"d":"3,311,543.62"},{"v":7076588.57,"d":"7,076,588.57"},{"v":21199157.38,"d":"21,199,157.38"},{"v":1662014.7399999998,"d":"1,662,014.74"},{"v":1113461.23,"d":"1,113,461.23"},{"v":1507674.73,"d":"1,507,674.73"},{"v":2515234.46,"d":"2,515,234.46"},{"v":6692668.44,"d":"6,692,668.44"},{"v":13787896.6,"d":"13,787,896.60"},{"v":10396735.559999999,"d":"10,396,735.56"},{"v":2021372.56,"d":"2,021,372.56"},{"v":2025213.21,"d":"2,025,213.21"},{"v":3656947.25,"d":"3,656,947.25"},{"v":4941006.61,"d":"4,941,006.61"},{"v":3579216.5,"d":"3,579,216.50"},{"v":3576436.12,"d":"3,576,436.12"},{"v":13079910.849999998,"d":"13,079,910.85"},{"v":1877724.99,"d":"1,877,724.99"},{"v":8782078.09,"d":"8,782,078.09"},{"v":1630037.47,"d":"1,630,037.47"},{"v":1205213.8599999999,"d":"1,205,213.86"},{"v":3845470.09,"d":"3,845,470.09"},{"v":6370368.9399999995,"d":"6,370,368.94"},{"v":1709327.32,"d":"1,709,327.32"},{"v":2516949.56,"d":"2,516,949.56"},{"v":1323002.3399999999,"d":"1,323,002.34"},{"v":3079704.52,"d":"3,079,704.52"},{"v":3250329.66,"d":"3,250,329.66"},{"v":4838321.77,"d":"4,838,321.77"},{"v":10163208.1,"d":"10,163,208.10"},{"v":1582152.54,"d":"1,582,152.54"},{"v":241320149.82999998,"d":"241,320,149.83"},{"v":87003182.15,"d":"87,003,182.15"},{"v":73309561.1,"d":"73,309,561.10"},{"v":81007406.58,"d":"81,007,406.58"}]
[]
[{"$nulls":4},"Préfinancement Maintien de la valeur assainissement eaux 29302",{"$nulls":7},{"v":0,"d":"0.00"},{"v":159765.7,"d":"159,765.70"},{"v":0,"d":"0.00"},{"v":2599637.14,"d":"2,599,637.14"},{"v":0,"d":"0.00"},{"v":7055,"d":"7,055.00"},{"v":132762.78,"d":"132,762.78"},null,{"v":75985,"d":"75,985.00"},{"v":0,"d":"0.00"},{"v":33040,"d":"33,040.00"},{"v":156449.04,"d":"156,449.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":40900,"d":"40,900.00"},null,{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":196019.2,"d":"196,019.20"},{"v":240664.95,"d":"240,664.95"},{"v":0,"d":"0.00"},{"v":19760,"d":"19,760.00"},{"v":232642.8,"d":"232,642.80"},null,{"v":122243.23,"d":"122,243.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35900,"d":"35,900.00"},{"v":147830,"d":"147,830.00"},{"v":38900,"d":"38,900.00"},{"v":288838.2,"d":"288,838.20"},{"v":49420,"d":"49,420.00"},{"v":418797.2,"d":"418,797.20"},{"v":32364.49,"d":"32,364.49"},{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":89419.39,"d":"89,419.39"},{"v":733204.51,"d":"733,204.51"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Préfinancement Maintien de la valeur alimentation eaux 29303",{"$nulls":7},{"v":0,"d":"0.00"},{"v":162883.6,"d":"162,883.60"},{"v":0,"d":"0.00"},{"v":2014415.24,"d":"2,014,415.24"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":98788.52,"d":"98,788.52"},null,{"v":53365.31,"d":"53,365.31"},{"v":0,"d":"0.00"},{"v":35640,"d":"35,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":94308,"d":"94,308.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196338.75,"d":"196,338.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27530,"d":"27,530.00"},{"v":214626.75,"d":"214,626.75"},null,{"v":53286.15,"d":"53,286.15"},{"v":0,"d":"0.00"},{"v":39662,"d":"39,662.00"},{"v":16700,"d":"16,700.00"},{"v":99340,"d":"99,340.00"},{"v":0,"d":"0.00"},{"v":311680.05,"d":"311,680.05"},{"v":24040,"d":"24,040.00"},{"v":343571.05,"d":"343,571.05"},{"v":22954.77,"d":"22,954.77"},{"v":26244.6,"d":"26,244.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":103030.72,"d":"103,030.72"},{"v":908979.46,"d":"908,979.46"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Total",{"$f":"F234+F235","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":322649.30000000005,"d":"322,649.30"},{"v":0,"d":"0.00"},{"$f":"P234+P235","v":{"v":4614052.38,"d":"4,614,052.38"}},{"$f":"Q234+Q235","v":{"v":0,"d":"0.00"}},{"v":19055,"d":"19,055.00"},{"v":231551.3,"d":"231,551.30"},{"v":0,"d":"0.00"},{"v":129350.31,"d":"129,350.31"},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"v":156449.04,"d":"156,449.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135208,"d":"135,208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19480,"d":"19,480.00"},{"v":392357.95,"d":"392,357.95"},{"v":240664.95,"d":"240,664.95"},{"v":0,"d":"0.00"},{"v":47290,"d":"47,290.00"},{"v":447269.55,"d":"447,269.55"},{"v":0,"d":"0.00"},{"v":175529.38,"d":"175,529.38"},{"v":0,"d":"0.00"},{"v":39662,"d":"39,662.00"},{"v":52600,"d":"52,600.00"},{"v":247170,"d":"247,170.00"},{"v":38900,"d":"38,900.00"},{"v":600518.25,"d":"600,518.25"},{"v":73460,"d":"73,460.00"},{"v":762368.25,"d":"762,368.25"},{"v":55319.26,"d":"55,319.26"},{"v":57744.6,"d":"57,744.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":192450.11,"d":"192,450.11"},{"v":1642183.97,"d":"1,642,183.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Bilan 2020-2024","index":23,"n_rows":13035,"n_cols":11,"rows_kept":4500,"cut":true,"hidden":true,"merged":[[7737,5,7737,8],[10389,5,10389,7]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1+1","v":2024},"Variation"]
["Boécourt",{"$nulls":4},923,947,951,961,{"$f":"'Base de données pop.'!C2","v":961},{"$f":"I2-F2","v":38}]
[{"$nulls":5},"Boécourt","Boécourt","Boécourt","Boécourt",{"$f":"I3","v":"Boécourt"},"Boécourt"]
[1,{"$nulls":3},"Actif",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61+F68+F79+F85+F96+F107","v":{"v":13767242.96,"d":"13,767,242.96"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61+G68+G79+G85+G96+G107","v":{"v":15188762.25,"d":"15,188,762.25"}},{"$f":"H6+H14+H24+H30+H40+H47+H53+H61+H68+H79+H85+H96+H107","v":{"v":15351471.699999997,"d":"15,351,471.70"}},{"v":16768646.53,"d":"16,768,646.53"},{"v":16872411.919999998,"d":"16,872,411.92"},{"$f":"J4-F4","v":{"v":3105168.959999997,"d":"3,105,168.96"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61","v":{"v":6025500.6899999995,"d":"6,025,500.69"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61","v":{"v":6215834.74,"d":"6,215,834.74"}},{"$f":"H6+H14+H24+H30+H40+H47+H53+H61","v":{"v":6037644.390000001,"d":"6,037,644.39"}},{"v":6225791.5600000005,"d":"6,225,791.56"},{"v":6351354.850000001,"d":"6,351,354.85"},{"v":325854.1600000011,"d":"325,854.16"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F7+F8+F9+F10+F11+F12","v":{"v":4183491.65,"d":"4,183,491.65"}},{"$f":"G7+G8+G9+G10+G11+G12","v":{"v":4761773.55,"d":"4,761,773.55"}},{"$f":"H7+H8+H9+H10+H11+H12","v":{"v":4334342.51,"d":"4,334,342.51"}},{"v":4983487.74,"d":"4,983,487.74"},{"v":5132587.3,"d":"5,132,587.30"},{"v":949095.6499999999,"d":"949,095.65"}]
[{"$nulls":3},1000,"Caisse",435.15,{"v":267.6,"d":"267.60"},{"v":584,"d":"584.00"},688.85,{"v":379.1,"d":"379.10"},{"v":-56.049999999999955,"d":"-56.05 "}]
[{"$nulls":3},1001,"Poste",{"v":673237.43,"d":"673,237.43"},{"v":741863.52,"d":"741,863.52"},{"v":410263.07,"d":"410,263.07"},{"v":1171365.3,"d":"1,171,365.30"},{"v":632627.91,"d":"632,627.91"},{"v":-40609.52000000002,"d":"-40,609.52 "}]
[{"$nulls":3},1002,"Banques",{"v":3509819.07,"d":"3,509,819.07"},{"v":4019642.43,"d":"4,019,642.43"},{"v":3923495.44,"d":"3,923,495.44"},{"v":3811433.59,"d":"3,811,433.59"},{"v":4499580.29,"d":"4,499,580.29"},{"v":989761.2200000002,"d":"989,761.22"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F15+F16+F17+F18+F19+F20+F21+F22","v":{"v":1187638.37,"d":"1,187,638.37"}},{"$f":"G15+G16+G17+G18+G19+G20+G21+G22","v":{"v":988069.3,"d":"988,069.30"}},{"$f":"H15+H16+H17+H18+H19+H20+H21+H22","v":{"v":1344175.98,"d":"1,344,175.98"}},{"v":824502.3999999999,"d":"824,502.40"},{"v":801644.74,"d":"801,644.74"},{"$f":"J14-F14","v":{"v":-385993.6300000001,"d":"-385,993.63 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":317211.65,"d":"317,211.65"},{"v":166340,"d":"166,340.00"},{"v":416528.05,"d":"416,528.05"},{"v":218065.05,"d":"218,065.05"},{"v":308043.39,"d":"308,043.39"},{"v":-9168.26000000001,"d":"-9,168.26 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":867726.7,"d":"867,726.70"},{"v":697600.16,"d":"697,600.16"},{"v":979398.02,"d":"979,398.02"},{"v":731448.42,"d":"731,448.42"},{"v":630584.73,"d":"630,584.73"},{"v":-237141.96999999997,"d":"-237,141.97 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":2700.02,"d":"2,700.02"},{"v":124129.14,"d":"124,129.14"},{"v":-51750.09,"d":"-51,750.09"},{"v":-125011.07,"d":"-125,011.07"},{"v":-136983.38,"d":"-136,983.38"},{"v":-139683.4,"d":"-139,683.40 "}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F25+F26+F27+F28","v":{"v":0,"d":"0.00"}},{"$f":"G25+G26+G27+G28","v":{"v":0,"d":"0.00"}},{"$f":"H25+H26+H27+H28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J24-F24","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J25-F25","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J26-F26","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J27-F27","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J28-F28","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F31+F32+F33+F34+F35+F36+F37+F38","v":{"v":389614.97000000003,"d":"389,614.97"}},{"$f":"G31+G32+G33+G34+G35+G36+G37+G38","v":{"v":201236.19000000003,"d":"201,236.19"}},{"$f":"H31+H32+H33+H34+H35+H36+H37+H38","v":{"v":94245.2,"d":"94,245.20"}},{"v":151825.37,"d":"151,825.37"},{"v":152167.11,"d":"152,167.11"},{"$f":"J30-F30","v":{"v":-237447.86000000004,"d":"-237,447.86 "}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":346645.9,"d":"346,645.90"},{"v":178325.95,"d":"178,325.95"},{"v":80130.5,"d":"80,130.50"},{"v":84988.7,"d":"84,988.70"},{"v":147847.71,"d":"147,847.71"},{"v":-198798.19000000003,"d":"-198,798.19 "}]
[{"$nulls":3},1042,"Impôts",{"v":42969.05,"d":"42,969.05"},{"v":22910.2,"d":"22,910.20"},{"v":14114.65,"d":"14,114.65"},{"v":66836.6,"d":"66,836.60"},{"v":4319.4,"d":"4,319.40"},{"v":-38649.65,"d":"-38,649.65 "}]
[{"$nulls":3},1043,"Transferts du compte de résultats",0.02,0.04,0.05,0.07,{"v":0,"d":"0.00"},{"v":-0.02,"d":"-0.02 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F41+F42+F43+F44+F45","v":{"v":0,"d":"0.00"}},{"$f":"G41+G42+G43+G44+G45","v":{"v":0,"d":"0.00"}},{"$f":"H41+H42+H43+H44+H45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J40-F40","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F48+F49+F50+F51","v":{"v":2601,"d":"2,601.00"}},{"$f":"G48+G49+G50+G51","v":{"v":2601,"d":"2,601.00"}},{"$f":"H48+H49+H50+H51","v":{"v":2726,"d":"2,726.00"}},{"v":3821.35,"d":"3,821.35"},{"v":2801,"d":"2,801.00"},{"$f":"J47-F47","v":{"v":200,"d":"200.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":2601,"d":"2,601.00"},{"v":2601,"d":"2,601.00"},{"v":2726,"d":"2,726.00"},{"v":3821.35,"d":"3,821.35"},{"v":2801,"d":"2,801.00"},{"$f":"J48-F48","v":{"v":200,"d":"200.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J49-F49","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J50-F50","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J51-F51","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F54+F55+F56+F57+F58+F59","v":{"v":262154.7,"d":"262,154.70"}},{"$f":"G54+G55+G56+G57+G58+G59","v":{"v":262154.7,"d":"262,154.70"}},{"$f":"H54+H55+H56+H57+H58+H59","v":{"v":262154.7,"d":"262,154.70"}},{"v":262154.7,"d":"262,154.70"},{"v":262154.7,"d":"262,154.70"},{"$f":"J53-F53","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":262154.7,"d":"262,154.70"},{"v":262154.7,"d":"262,154.70"},{"v":262154.7,"d":"262,154.70"},{"v":262154.7,"d":"262,154.70"},{"v":262154.7,"d":"262,154.70"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F62+F63+F64+F65","v":{"v":0,"d":"0.00"}},{"$f":"G62+G63+G64+G65","v":{"v":0,"d":"0.00"}},{"$f":"H62+H63+H64+H65","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J61-F61","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J62-F62","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J63-F63","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J64-F64","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J65-F65","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F68+F79+F85+F96+F107","v":{"v":7741742.270000001,"d":"7,741,742.27"}},{"$f":"G68+G79+G85+G96+G107","v":{"v":8972927.51,"d":"8,972,927.51"}},{"$f":"H68+H79+H85+H96+H107","v":{"v":9313827.309999997,"d":"9,313,827.31"}},{"v":10542854.969999999,"d":"10,542,854.97"},{"v":10521057.069999997,"d":"10,521,057.07"},{"$f":"J67-F67","v":{"v":2779314.799999995,"d":"2,779,314.80"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F69+F70+F71+F72+F73+F74+F75+F76+F77","v":{"v":7741742.270000001,"d":"7,741,742.27"}},{"$f":"G69+G70+G71+G72+G73+G74+G75+G76+G77","v":{"v":8956624.56,"d":"8,956,624.56"}},{"$f":"H69+H70+H71+H72+H73+H74+H75+H76+H77","v":{"v":9046406.429999998,"d":"9,046,406.43"}},{"v":10260716.879999999,"d":"10,260,716.88"},{"v":10241743.019999998,"d":"10,241,743.02"},{"v":2500000.7499999963,"d":"2,500,000.75"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":180157,"d":"180,157.00"},{"v":141467,"d":"141,467.00"},{"v":95159.4,"d":"95,159.40"},{"v":69192.31,"d":"69,192.31"},{"v":77902.71,"d":"77,902.71"},{"v":-102254.29,"d":"-102,254.29 "}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":4030584.47,"d":"4,030,584.47"},{"v":2791732.15,"d":"2,791,732.15"},{"v":2695007.55,"d":"2,695,007.55"},{"v":2617282.55,"d":"2,617,282.55"},{"v":3606189.55,"d":"3,606,189.55"},{"v":-424394.9200000004,"d":"-424,394.92 "}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":2879859.65,"d":"2,879,859.65"},{"v":5449351.11,"d":"5,449,351.11"},{"v":5480246.01,"d":"5,480,246.01"},{"v":5089386.58,"d":"5,089,386.58"},{"v":5941607.69,"d":"5,941,607.69"},{"v":3061748.0400000005,"d":"3,061,748.04"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":651141.15,"d":"651,141.15"},{"v":574074.3,"d":"574,074.30"},{"v":553147.2,"d":"553,147.20"},{"v":532219.2,"d":"532,219.20"},{"v":511291.2,"d":"511,291.20"},{"v":-139849.95,"d":"-139,849.95 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94493.37,"d":"94,493.37"},{"v":74707.37,"d":"74,707.37"},{"v":54921.37,"d":"54,921.37"},{"v":54921.37,"d":"54,921.37"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":128352.9,"d":"128,352.90"},{"v":1877928.87,"d":"1,877,928.87"},{"v":49830.5,"d":"49,830.50"},{"v":49830.5,"d":"49,830.50"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F80+F81+F82+F83","v":{"v":0,"d":"0.00"}},{"$f":"G80+G81+G82+G83","v":{"v":0,"d":"0.00"}},{"$f":"H80+H81+H82+H83","v":{"v":8481.35,"d":"8,481.35"}},{"v":31103.85,"d":"31,103.85"},{"v":36185.1,"d":"36,185.10"},{"$f":"J79-F79","v":{"v":36185.1,"d":"36,185.10"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J80-F80","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J81-F81","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8481.35,"d":"8,481.35"},{"v":31103.85,"d":"31,103.85"},{"v":36185.1,"d":"36,185.10"},{"$f":"J82-F82","v":{"v":36185.1,"d":"36,185.10"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J83-F83","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F86+F87+F88+F89+F90+F91+F92+F93+F94","v":{"v":0,"d":"0.00"}},{"$f":"G86+G87+G88+G89+G90+G91+G92+G93+G94","v":{"v":0,"d":"0.00"}},{"$f":"H86+H87+H88+H89+H90+H91+H92+H93+H94","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J85-F85","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F97+F98+F99+F100+F101+F102+F103+F104+F105","v":{"v":0,"d":"0.00"}},{"$f":"G97+G98+G99+G100+G101+G102+G103+G104+G105","v":{"v":0,"d":"0.00"}},{"$f":"H97+H98+H99+H100+H101+H102+H103+H104+H105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J96-F96","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F108+F109+F110+F111+F112+F113+F114+F115+F116+F117","v":{"v":0,"d":"0.00"}},{"$f":"G108+G109+G110+G111+G112+G113+G114+G115+G116+G117","v":{"v":16302.95,"d":"16,302.95"}},{"$f":"H108+H109+H110+H111+H112+H113+H114+H115+H116+H117","v":{"v":258939.53,"d":"258,939.53"}},{"v":251034.24,"d":"251,034.24"},{"v":243128.95,"d":"243,128.95"},{"$f":"J107-F107","v":{"v":243128.95,"d":"243,128.95"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":16302.95,"d":"16,302.95"},{"v":258939.53,"d":"258,939.53"},{"v":251034.24,"d":"251,034.24"},{"v":243128.95,"d":"243,128.95"},{"v":243128.95,"d":"243,128.95"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F122+F132+F142+F152+F164+F172+F183+F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":13767242.959999999,"d":"13,767,242.96"}},{"$f":"G122+G132+G142+G152+G164+G172+G183+G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":15188762.25,"d":"15,188,762.25"}},{"$f":"H122+H132+H142+H152+H164+H172+H183+H190+H193+H197+H200+H203+H206+H209+H212+H215","v":{"v":15351471.699999997,"d":"15,351,471.70"}},{"v":16768646.53,"d":"16,768,646.53"},{"v":16872411.919999998,"d":"16,872,411.92"},{"$f":"J120-F120","v":{"v":3105168.959999999,"d":"3,105,168.96"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F122+F132+F142+F152+F164+F172+F183","v":{"v":9136260.52,"d":"9,136,260.52"}},{"$f":"G122+G132+G142+G152+G164+G172+G183","v":{"v":10597593.46,"d":"10,597,593.46"}},{"$f":"H122+H132+H142+H152+H164+H172+H183","v":{"v":10387762,"d":"10,387,762.00"}},{"v":11516210.049999999,"d":"11,516,210.05"},{"v":11440426.780000001,"d":"11,440,426.78"},{"v":2304166.2600000016,"d":"2,304,166.26"}]
[null,null,200,null,"Engagements courants",{"$f":"F123+F124+F125+F126+F127+F128+F129+F130","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"G123+G124+G125+G126+G127+G128+G129+G130","v":{"v":0,"d":"0.00"}},{"$f":"H123+H124+H125+H126+H127+H128+H129+H130","v":{"v":87051.65000000001,"d":"87,051.65"}},{"v":388186.60000000003,"d":"388,186.60"},{"v":107780.55,"d":"107,780.55"},{"v":104008.90000000001,"d":"104,008.90"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87058.1,"d":"87,058.10"},{"v":393072.8,"d":"393,072.80"},{"v":107780.55,"d":"107,780.55"},{"v":107780.55,"d":"107,780.55"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":7300.55,"d":"7,300.55"},{"v":0,"d":"0.00"},0.03,{"v":-4879.72,"d":"-4,879.72"},{"v":0,"d":"0.00"},{"v":-7300.55,"d":"-7,300.55 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":-3528.9,"d":"-3,528.90"},{"v":0,"d":"0.00"},-6.48,-6.48,{"v":0,"d":"0.00"},{"v":3528.9,"d":"3,528.90"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F133+F134+F135+F136+F137+F138+F139+F140","v":{"v":3909040.7600000002,"d":"3,909,040.76"}},{"$f":"G133+G134+G135+G136+G137+G138+G139+G140","v":{"v":5748056.36,"d":"5,748,056.36"}},{"$f":"H133+H134+H135+H136+H137+H138+H139+H140","v":{"v":6600941.85,"d":"6,600,941.85"}},{"v":3247562.34,"d":"3,247,562.34"},{"v":3999504.63,"d":"3,999,504.63"},{"$f":"J132-F132","v":{"v":90463.86999999965,"d":"90,463.87"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":3848998.77,"d":"3,848,998.77"},{"v":5619656.36,"d":"5,619,656.36"},{"v":4726901.85,"d":"4,726,901.85"},{"v":3063522.34,"d":"3,063,522.34"},{"v":1877164.63,"d":"1,877,164.63"},{"v":-1971834.1400000001,"d":"-1,971,834.14 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":60041.99,"d":"60,041.99"},{"v":128400,"d":"128,400.00"},{"v":1874040,"d":"1,874,040.00"},{"v":184040,"d":"184,040.00"},{"v":2122340,"d":"2,122,340.00"},{"v":2062298.01,"d":"2,062,298.01"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F143+F144+F145+F146+F147+F148+F149+F150","v":{"v":268600.05000000005,"d":"268,600.05"}},{"$f":"G143+G144+G145+G146+G147+G148+G149+G150","v":{"v":166973.4,"d":"166,973.40"}},{"$f":"H143+H144+H145+H146+H147+H148+H149+H150","v":{"v":79460.79999999999,"d":"79,460.80"}},{"v":292622.19999999995,"d":"292,622.20"},{"v":436802.71,"d":"436,802.71"},{"$f":"J142-F142","v":{"v":168202.65999999997,"d":"168,202.66"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":192964.2,"d":"192,964.20"},{"v":154885.6,"d":"154,885.60"},{"v":75622.9,"d":"75,622.90"},{"v":221679.9,"d":"221,679.90"},{"v":158601.76,"d":"158,601.76"},{"v":-34362.44,"d":"-34,362.44 "}]
[{"$nulls":3},2042,"Impôts",{"v":75635.85,"d":"75,635.85"},{"v":12087.8,"d":"12,087.80"},{"v":3837.9,"d":"3,837.90"},{"v":0,"d":"0.00"},{"v":3200.95,"d":"3,200.95"},{"v":-72434.90000000001,"d":"-72,434.90 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70867.4,"d":"70,867.40"},{"v":275000,"d":"275,000.00"},{"v":275000,"d":"275,000.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F153+F154+F155+F156+F157+F158+F159+F160+F161+F162","v":{"v":0,"d":"0.00"}},{"$f":"G153+G154+G155+G156+G157+G158+G159+G160+G161+G162","v":{"v":0,"d":"0.00"}},{"$f":"H153+H154+H155+H156+H157+H158+H159+H160+H161+H162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J152-F152","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F165+F166+F167+F168+F169+F170","v":{"v":4874949.96,"d":"4,874,949.96"}},{"$f":"G165+G166+G167+G168+G169+G170","v":{"v":4604400,"d":"4,604,400.00"}},{"$f":"H165+H166+H167+H168+H169+H170","v":{"v":3543700,"d":"3,543,700.00"}},{"v":7510551.21,"d":"7,510,551.21"},{"v":6822942.34,"d":"6,822,942.34"},{"$f":"J164-F164","v":{"v":1947992.38,"d":"1,947,992.38"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":4874949.96,"d":"4,874,949.96"},{"v":4604400,"d":"4,604,400.00"},{"v":3543700,"d":"3,543,700.00"},{"v":7510551.21,"d":"7,510,551.21"},{"v":6822942.34,"d":"6,822,942.34"},{"v":1947992.38,"d":"1,947,992.38"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F173+F174+F175+F176+F177+F178+F179+F180+F181","v":{"v":0,"d":"0.00"}},{"$f":"G173+G174+G175+G176+G177+G178+G179+G180+G181","v":{"v":0,"d":"0.00"}},{"$f":"H173+H174+H175+H176+H177+H178+H179+H180+H181","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J172-F172","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F184+F185+F186+F187","v":{"v":79898.1,"d":"79,898.10"}},{"$f":"G184+G185+G186+G187","v":{"v":78163.7,"d":"78,163.70"}},{"$f":"H184+H185+H186+H187","v":{"v":76607.7,"d":"76,607.70"}},{"v":77287.7,"d":"77,287.70"},{"v":73396.55,"d":"73,396.55"},{"$f":"J183-F183","v":{"v":-6501.550000000003,"d":"-6,501.55 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J184-F184","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":79898.1,"d":"79,898.10"},{"v":78163.7,"d":"78,163.70"},{"v":76607.7,"d":"76,607.70"},{"v":77287.7,"d":"77,287.70"},{"v":73396.55,"d":"73,396.55"},{"$f":"J185-F185","v":{"v":-6501.550000000003,"d":"-6,501.55 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J186-F186","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J187-F187","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":4630982.44,"d":"4,630,982.44"}},{"$f":"G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":4591168.79,"d":"4,591,168.79"}},{"$f":"H190+H193+H197+H200+H203+H206+H209+H212+H215","v":{"v":4963709.7,"d":"4,963,709.70"}},{"v":5252436.48,"d":"5,252,436.48"},{"v":5431985.140000001,"d":"5,431,985.14"},{"$f":"J189-F189","v":{"v":801002.7000000002,"d":"801,002.70"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F191","v":{"v":1974908.03,"d":"1,974,908.03"}},{"$f":"G191","v":{"v":2151199.26,"d":"2,151,199.26"}},{"$f":"H191","v":{"v":2486916.78,"d":"2,486,916.78"}},{"v":2762936.56,"d":"2,762,936.56"},{"v":2871867.27,"d":"2,871,867.27"},{"$f":"J190-F190","v":{"v":896959.24,"d":"896,959.24"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":1974908.03,"d":"1,974,908.03"},{"v":2151199.26,"d":"2,151,199.26"},{"v":2486916.78,"d":"2,486,916.78"},{"v":2762936.56,"d":"2,762,936.56"},{"v":2871867.27,"d":"2,871,867.27"},{"$f":"J191-F191","v":{"v":896959.24,"d":"896,959.24"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F194+F195","v":{"v":109400.8,"d":"109,400.80"}},{"$f":"G194+G195","v":{"v":50921.1,"d":"50,921.10"}},{"$f":"H194+H195","v":{"v":50793.1,"d":"50,793.10"}},{"v":47793.1,"d":"47,793.10"},{"v":38693.1,"d":"38,693.10"},{"$f":"J193-F193","v":{"v":-70707.70000000001,"d":"-70,707.70 "}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":109400.8,"d":"109,400.80"},{"v":50921.1,"d":"50,921.10"},{"v":50793.1,"d":"50,793.10"},{"v":47793.1,"d":"47,793.10"},{"v":38693.1,"d":"38,693.10"},{"$f":"J194-F194","v":{"v":-70707.70000000001,"d":"-70,707.70 "}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J195-F195","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F198","v":{"v":0,"d":"0.00"}},{"$f":"G198","v":{"v":0,"d":"0.00"}},{"$f":"H198","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J197-F197","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J198-F198","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F201","v":{"v":0,"d":"0.00"}},{"$f":"G201","v":{"v":0,"d":"0.00"}},{"$f":"H201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":54900,"d":"54,900.00"},{"$f":"J200-F200","v":{"v":54900,"d":"54,900.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54900,"d":"54,900.00"},{"$f":"J201-F201","v":{"v":54900,"d":"54,900.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F204","v":{"v":320000,"d":"320,000.00"}},{"$f":"G204","v":{"v":320000,"d":"320,000.00"}},{"$f":"H204","v":{"v":320000,"d":"320,000.00"}},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"$f":"J203-F203","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"$f":"J204-F204","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F207","v":{"v":0,"d":"0.00"}},{"$f":"G207","v":{"v":0,"d":"0.00"}},{"$f":"H207","v":{"v":243069.2,"d":"243,069.20"}},{"v":235596.33,"d":"235,596.33"},{"v":227691.04,"d":"227,691.04"},{"$f":"J206-F206","v":{"v":227691.04,"d":"227,691.04"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":243069.2,"d":"243,069.20"},{"v":235596.33,"d":"235,596.33"},{"v":227691.04,"d":"227,691.04"},{"$f":"J207-F207","v":{"v":227691.04,"d":"227,691.04"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F210","v":{"v":202488.91,"d":"202,488.91"}},{"$f":"G210","v":{"v":0,"d":"0.00"}},{"$f":"H210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J209-F209","v":{"v":-202488.91,"d":"-202,488.91 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":202488.91,"d":"202,488.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J210-F210","v":{"v":-202488.91,"d":"-202,488.91 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F213","v":{"v":0,"d":"0.00"}},{"$f":"G213","v":{"v":0,"d":"0.00"}},{"$f":"H213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J212-F212","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J213-F213","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F216+F217","v":{"v":2024184.7,"d":"2,024,184.70"}},{"$f":"G216+G217","v":{"v":2069048.43,"d":"2,069,048.43"}},{"$f":"H216+H217","v":{"v":1862930.6199999999,"d":"1,862,930.62"}},{"v":1886110.4900000002,"d":"1,886,110.49"},{"v":1918833.73,"d":"1,918,833.73"},{"$f":"J215-F215","v":{"v":-105350.96999999997,"d":"-105,350.97 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":6015.15,"d":"6,015.15"},{"v":-157625.18,"d":"-157,625.18 "},{"v":-206117.81,"d":"-206,117.81 "},{"v":23179.87,"d":"23,179.87"},{"v":32723.24,"d":"32,723.24"},{"$f":"J216-F216","v":{"v":26708.090000000004,"d":"26,708.09"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":2018169.55,"d":"2,018,169.55"},{"v":2226673.61,"d":"2,226,673.61"},{"v":2069048.43,"d":"2,069,048.43"},{"v":1862930.62,"d":"1,862,930.62"},{"v":1886110.49,"d":"1,886,110.49"},{"$f":"J217-F217","v":{"v":-132059.06000000006,"d":"-132,059.06 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I222+1","v":2024},"Variation"]
["Bourrignon",{"$nulls":4},270,265,258,261,{"$f":"'Base de données pop.'!C3","v":263},{"$f":"J223-F223","v":{"v":-7,"d":"-7 "}}]
[{"$nulls":5},"Bourrignon","Bourrignon","Bourrignon","Bourrignon",{"$f":"I224","v":"Bourrignon"},{"$f":"J224","v":"Bourrignon"}]
[1,{"$nulls":3},"Actif",{"$f":"F227+F235+F245+F251+F261+F268+F274+F282+F289+F300+F306+F317+F328","v":{"v":3134013.04,"d":"3,134,013.04"}},{"$f":"G227+G235+G245+G251+G261+G268+G274+G282+G289+G300+G306+G317+G328","v":{"v":2965973.02,"d":"2,965,973.02"}},{"v":2857236.17,"d":"2,857,236.17"},{"v":2855462.88,"d":"2,855,462.88"},{"v":2706531.3600000003,"d":"2,706,531.36"},{"$f":"J225-F225","v":{"v":-427481.6799999997,"d":"-427,481.68 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F227+F235+F245+F251+F261+F268+F274+F282","v":{"v":1369739.14,"d":"1,369,739.14"}},{"$f":"G227+G235+G245+G251+G261+G268+G274+G282","v":{"v":1141851.18,"d":"1,141,851.18"}},{"v":1108066.88,"d":"1,108,066.88"},{"v":1129469.44,"d":"1,129,469.44"},{"v":1052874.27,"d":"1,052,874.27"},{"v":-316864.8699999999,"d":"-316,864.87 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F228+F229+F230+F231+F232+F233","v":{"v":405753.07999999996,"d":"405,753.08"}},{"$f":"G228+G229+G230+G231+G232+G233","v":{"v":302167.9,"d":"302,167.90"}},{"v":277743.08,"d":"277,743.08"},{"v":264753.25,"d":"264,753.25"},{"v":224476.19,"d":"224,476.19"},{"v":-181276.88999999996,"d":"-181,276.89 "}]
[{"$nulls":3},1000,"Caisse",166.55,{"v":1512.45,"d":"1,512.45"},{"v":1915.55,"d":"1,915.55"},{"v":2851.95,"d":"2,851.95"},{"v":1981.5,"d":"1,981.50"},{"v":1814.95,"d":"1,814.95"}]
[{"$nulls":3},1001,"Poste",{"v":317791.38,"d":"317,791.38"},{"v":121632.52,"d":"121,632.52"},{"v":44664.3,"d":"44,664.30"},{"v":80701.85,"d":"80,701.85"},{"v":61554.72,"d":"61,554.72"},{"v":-256236.66,"d":"-256,236.66 "}]
[{"$nulls":3},1002,"Banques",{"v":87795.15,"d":"87,795.15"},{"v":179022.93,"d":"179,022.93"},{"v":231163.23,"d":"231,163.23"},{"v":181199.45,"d":"181,199.45"},{"v":160939.97,"d":"160,939.97"},{"v":73144.82,"d":"73,144.82"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F236+F237+F238+F239+F240+F241+F242+F243","v":{"v":114937.51000000001,"d":"114,937.51"}},{"$f":"G236+G237+G238+G239+G240+G241+G242+G243","v":{"v":119261.67,"d":"119,261.67"}},{"v":123289.12000000001,"d":"123,289.12"},{"v":121981.26999999999,"d":"121,981.27"},{"v":109197.14,"d":"109,197.14"},{"$f":"J235-F235","v":{"v":-5740.37000000001,"d":"-5,740.37 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":13779.7,"d":"13,779.70"},{"v":9690.75,"d":"9,690.75"},{"v":12791.35,"d":"12,791.35"},{"v":32266.95,"d":"32,266.95"},{"v":27281.35,"d":"27,281.35"},{"v":13501.649999999998,"d":"13,501.65"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":312.7,"d":"312.70"},319.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-312.7,"d":"-312.70 "}]
[{"$nulls":3},1012,"Créances fiscales",{"v":100845.05,"d":"100,845.05"},{"v":109251.47,"d":"109,251.47"},{"v":110496.02,"d":"110,496.02"},{"v":89710.89,"d":"89,710.89"},{"v":81909.21,"d":"81,909.21"},{"v":-18935.839999999997,"d":"-18,935.84 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",0.06,{"v":0,"d":"0.00"},1.75,3.43,6.58,{"v":6.5200000000000005,"d":"6.52"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F246+F247+F248+F249","v":{"v":0,"d":"0.00"}},{"$f":"G246+G247+G248+G249","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J245-F245","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J246-F246","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J247-F247","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J248-F248","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J249-F249","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F252+F253+F254+F255+F256+F257+F258+F259","v":{"v":49192.7,"d":"49,192.70"}},{"$f":"G252+G253+G254+G255+G256+G257+G258+G259","v":{"v":59735.76,"d":"59,735.76"}},{"v":32178.48,"d":"32,178.48"},{"v":52638.619999999995,"d":"52,638.62"},{"v":29104.64,"d":"29,104.64"},{"$f":"J251-F251","v":{"v":-20088.059999999998,"d":"-20,088.06 "}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":49192.7,"d":"49,192.70"},{"v":44080.86,"d":"44,080.86"},{"v":27760.43,"d":"27,760.43"},{"v":34563.17,"d":"34,563.17"},{"v":20203.79,"d":"20,203.79"},{"v":-28988.909999999996,"d":"-28,988.91 "}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":12336.55,"d":"12,336.55"},{"v":751.1,"d":"751.10"},{"v":16268.45,"d":"16,268.45"},{"v":3841,"d":"3,841.00"},{"v":3841,"d":"3,841.00"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":3318.35,"d":"3,318.35"},{"v":3666.95,"d":"3,666.95"},{"v":1807,"d":"1,807.00"},{"v":5059.85,"d":"5,059.85"},{"v":5059.85,"d":"5,059.85"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F262+F263+F264+F265+F266","v":{"v":0,"d":"0.00"}},{"$f":"G262+G263+G264+G265+G266","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J261-F261","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F269+F270+F271+F272","v":{"v":200,"d":"200.00"}},{"$f":"G269+G270+G271+G272","v":{"v":200,"d":"200.00"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$f":"J268-F268","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$f":"J269-F269","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J270-F270","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J271-F271","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J272-F272","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F275+F276+F277+F278+F279+F280","v":{"v":799655.85,"d":"799,655.85"}},{"$f":"G275+G276+G277+G278+G279+G280","v":{"v":660485.85,"d":"660,485.85"}},{"v":674656.2,"d":"674,656.20"},{"v":689896.2999999999,"d":"689,896.30"},{"v":689896.2999999999,"d":"689,896.30"},{"$f":"J274-F274","v":{"v":-109759.55000000005,"d":"-109,759.55 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":30800,"d":"30,800.00"},{"v":87280,"d":"87,280.00"},{"v":87280,"d":"87,280.00"},{"v":102520.1,"d":"102,520.10"},{"v":102520.1,"d":"102,520.10"},{"v":71720.1,"d":"71,720.10"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":766900,"d":"766,900.00"},{"v":565900,"d":"565,900.00"},{"v":565900,"d":"565,900.00"},{"v":565900,"d":"565,900.00"},{"v":565900,"d":"565,900.00"},{"v":-201000,"d":"-201,000.00 "}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":1955.85,"d":"1,955.85"},{"v":7305.85,"d":"7,305.85"},{"v":21476.2,"d":"21,476.20"},{"v":21476.2,"d":"21,476.20"},{"v":21476.2,"d":"21,476.20"},{"v":19520.350000000002,"d":"19,520.35"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F283+F284+F285+F286","v":{"v":0,"d":"0.00"}},{"$f":"G283+G284+G285+G286","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J282-F282","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J283-F283","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J284-F284","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J285-F285","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J286-F286","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F289+F300+F306+F317+F328","v":{"v":1764273.9,"d":"1,764,273.90"}},{"$f":"G289+G300+G306+G317+G328","v":{"v":1824121.8399999999,"d":"1,824,121.84"}},{"v":1749169.2899999998,"d":"1,749,169.29"},{"v":1725993.4399999997,"d":"1,725,993.44"},{"v":1653657.0899999999,"d":"1,653,657.09"},{"$f":"J288-F288","v":{"v":-110616.81000000006,"d":"-110,616.81 "}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F290+F291+F292+F293+F294+F295+F296+F297+F298","v":{"v":1643726.95,"d":"1,643,726.95"}},{"$f":"G290+G291+G292+G293+G294+G295+G296+G297+G298","v":{"v":1714274.89,"d":"1,714,274.89"}},{"v":1644698.8399999999,"d":"1,644,698.84"},{"v":1632822.9899999998,"d":"1,632,822.99"},{"v":1571786.64,"d":"1,571,786.64"},{"v":-71940.31000000006,"d":"-71,940.31 "}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":706952.15,"d":"706,952.15"},{"v":824686.09,"d":"824,686.09"},{"v":799065.04,"d":"799,065.04"},{"v":773518.34,"d":"773,518.34"},{"v":745618.34,"d":"745,618.34"},{"v":38666.189999999944,"d":"38,666.19"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":715535.4,"d":"715,535.40"},{"v":688060.4,"d":"688,060.40"},{"v":660585.4,"d":"660,585.40"},{"v":688016.25,"d":"688,016.25"},{"v":677139.9,"d":"677,139.90"},{"v":-38395.5,"d":"-38,395.50 "}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":182198.4,"d":"182,198.40"},{"v":169528.4,"d":"169,528.40"},{"v":156858.4,"d":"156,858.40"},{"v":146908.4,"d":"146,908.40"},{"v":129958.4,"d":"129,958.40"},{"v":-52240,"d":"-52,240.00 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":34310,"d":"34,310.00"},{"v":30500,"d":"30,500.00"},{"v":26690,"d":"26,690.00"},{"v":22880,"d":"22,880.00"},{"v":19070,"d":"19,070.00"},{"v":-15240,"d":"-15,240.00 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":4731,"d":"4,731.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":-4731,"d":"-4,731.00 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F301+F302+F303+F304","v":{"v":120546.95,"d":"120,546.95"}},{"$f":"G301+G302+G303+G304","v":{"v":109846.95,"d":"109,846.95"}},{"v":104470.45,"d":"104,470.45"},{"v":93170.45,"d":"93,170.45"},{"v":81870.45,"d":"81,870.45"},{"$f":"J300-F300","v":{"v":-38676.5,"d":"-38,676.50 "}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J301-F301","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J302-F302","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J303-F303","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":120546.95,"d":"120,546.95"},{"v":109846.95,"d":"109,846.95"},{"v":104470.45,"d":"104,470.45"},{"v":93170.45,"d":"93,170.45"},{"v":81870.45,"d":"81,870.45"},{"$f":"J304-F304","v":{"v":-38676.5,"d":"-38,676.50 "}}]
[]
[null,null,144,null,"Prêts",{"$f":"F307+F308+F309+F310+F311+F312+F313+F314+F315","v":{"v":0,"d":"0.00"}},{"$f":"G307+G308+G309+G310+G311+G312+G313+G314+G315","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J306-F306","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F318+F319+F320+F321+F322+F323+F324+F325+F326","v":{"v":0,"d":"0.00"}},{"$f":"G318+G319+G320+G321+G322+G323+G324+G325+G326","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J317-F317","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F329+F330+F331+F332+F333+F334+F335+F336+F337+F338","v":{"v":0,"d":"0.00"}},{"$f":"G329+G330+G331+G332+G333+G334+G335+G336+G337+G338","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J328-F328","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F343+F353+F363+F373+F385+F393+F404+F411+F414+F418+F421+F424+F427+F430+F433+F436","v":{"v":3134013.04,"d":"3,134,013.04"}},{"$f":"G343+G353+G363+G373+G385+G393+G404+G411+G414+G418+G421+G424+G427+G430+G433+G436","v":{"v":2965973.02,"d":"2,965,973.02"}},{"v":2857236.1700000004,"d":"2,857,236.17"},{"v":2855462.8800000004,"d":"2,855,462.88"},{"v":2706531.3600000003,"d":"2,706,531.36"},{"$f":"J341-F341","v":{"v":-427481.6799999997,"d":"-427,481.68 "}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F343+F353+F363+F373+F385+F393+F404","v":{"v":2523210.25,"d":"2,523,210.25"}},{"$f":"G343+G353+G363+G373+G385+G393+G404","v":{"v":2476025.2,"d":"2,476,025.20"}},{"v":2458341.45,"d":"2,458,341.45"},{"v":2271344.35,"d":"2,271,344.35"},{"v":2047360.9500000002,"d":"2,047,360.95"},{"v":-475849.2999999998,"d":"-475,849.30 "}]
[null,null,200,null,"Engagements courants",{"$f":"F344+F345+F346+F347+F348+F349+F350+F351","v":{"v":44599,"d":"44,599.00"}},{"$f":"G344+G345+G346+G347+G348+G349+G350+G351","v":{"v":96415.09999999999,"d":"96,415.10"}},{"v":127449.95,"d":"127,449.95"},{"v":108982.65,"d":"108,982.65"},{"v":71826.29999999999,"d":"71,826.30"},{"v":27227.29999999999,"d":"27,227.30"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":42675.35,"d":"42,675.35"},{"v":94491.45,"d":"94,491.45"},{"v":125526.3,"d":"125,526.30"},{"v":107059,"d":"107,059.00"},{"v":69902.65,"d":"69,902.65"},{"v":27227.299999999996,"d":"27,227.30"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",523.65,523.65,523.65,523.65,523.65,{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F354+F355+F356+F357+F358+F359+F360+F361","v":{"v":112700,"d":"112,700.00"}},{"$f":"G354+G355+G356+G357+G358+G359+G360+G361","v":{"v":308700,"d":"308,700.00"}},{"v":308700,"d":"308,700.00"},{"v":308700,"d":"308,700.00"},{"v":104100,"d":"104,100.00"},{"$f":"J353-F353","v":{"v":-8600,"d":"-8,600.00 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":112700,"d":"112,700.00"},{"v":108700,"d":"108,700.00"},{"v":108700,"d":"108,700.00"},{"v":108700,"d":"108,700.00"},{"v":104100,"d":"104,100.00"},{"v":-8600,"d":"-8,600.00 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F364+F365+F366+F367+F368+F369+F370+F371","v":{"v":35408.4,"d":"35,408.40"}},{"$f":"G364+G365+G366+G367+G368+G369+G370+G371","v":{"v":1710.5,"d":"1,710.50"}},{"v":61691.9,"d":"61,691.90"},{"v":1862.1,"d":"1,862.10"},{"v":94735.05,"d":"94,735.05"},{"$f":"J363-F363","v":{"v":59326.65,"d":"59,326.65"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":0,"d":"0.00"},{"v":1710.5,"d":"1,710.50"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":23493.8,"d":"23,493.80"},{"v":23493.8,"d":"23,493.80"}]
[{"$nulls":3},2042,"Impôts",{"v":34108.4,"d":"34,108.40"},{"v":0,"d":"0.00"},{"v":11663.6,"d":"11,663.60"},{"v":262.1,"d":"262.10"},641.25,{"v":-33467.15,"d":"-33,467.15 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48428.3,"d":"48,428.30"},{"v":0,"d":"0.00"},{"v":70600,"d":"70,600.00"},{"v":70600,"d":"70,600.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1300,"d":"-1,300.00 "}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F374+F375+F376+F377+F378+F379+F380+F381+F382+F383","v":{"v":0,"d":"0.00"}},{"$f":"G374+G375+G376+G377+G378+G379+G380+G381+G382+G383","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J373-F373","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F386+F387+F388+F389+F390+F391","v":{"v":2330502.85,"d":"2,330,502.85"}},{"$f":"G386+G387+G388+G389+G390+G391","v":{"v":2069199.6,"d":"2,069,199.60"}},{"v":1960499.6,"d":"1,960,499.60"},{"v":1851799.6,"d":"1,851,799.60"},{"v":1776699.6,"d":"1,776,699.60"},{"$f":"J385-F385","v":{"v":-553803.25,"d":"-553,803.25 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":610000,"d":"610,000.00"},{"v":542800,"d":"542,800.00"},{"v":532800,"d":"532,800.00"},{"v":522800,"d":"522,800.00"},{"v":512800,"d":"512,800.00"},{"v":-97200,"d":"-97,200.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":1643902.85,"d":"1,643,902.85"},{"v":1456599.6,"d":"1,456,599.60"},{"v":1364699.6,"d":"1,364,699.60"},{"v":1272799.6,"d":"1,272,799.60"},{"v":1214499.6,"d":"1,214,499.60"},{"v":-429403.25,"d":"-429,403.25 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":76600,"d":"76,600.00"},{"v":69800,"d":"69,800.00"},{"v":63000,"d":"63,000.00"},{"v":56200,"d":"56,200.00"},{"v":49400,"d":"49,400.00"},{"v":-27200,"d":"-27,200.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F394+F395+F396+F397+F398+F399+F400+F401+F402","v":{"v":0,"d":"0.00"}},{"$f":"G394+G395+G396+G397+G398+G399+G400+G401+G402","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J393-F393","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F405+F406+F407+F408","v":{"v":0,"d":"0.00"}},{"$f":"G405+G406+G407+G408","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J404-F404","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J405-F405","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J406-F406","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J407-F407","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J408-F408","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F411+F414+F418+F421+F424+F427+F430+F433+F436","v":{"v":610802.79,"d":"610,802.79"}},{"$f":"G411+G414+G418+G421+G424+G427+G430+G433+G436","v":{"v":489947.82,"d":"489,947.82"}},{"v":398894.72,"d":"398,894.72"},{"v":584118.53,"d":"584,118.53"},{"v":659170.41,"d":"659,170.41"},{"$f":"J410-F410","v":{"v":48367.619999999995,"d":"48,367.62"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F412","v":{"v":412806.58,"d":"412,806.58"}},{"$f":"G412","v":{"v":449776.9,"d":"449,776.90"}},{"v":502335.54,"d":"502,335.54"},{"v":572736.05,"d":"572,736.05"},{"v":640598.04,"d":"640,598.04"},{"$f":"J411-F411","v":{"v":227791.46000000002,"d":"227,791.46"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":412806.58,"d":"412,806.58"},{"v":449776.9,"d":"449,776.90"},{"v":502335.54,"d":"502,335.54"},{"v":572736.05,"d":"572,736.05"},{"v":640598.04,"d":"640,598.04"},{"$f":"J412-F412","v":{"v":227791.46000000002,"d":"227,791.46"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F415+F416","v":{"v":0,"d":"0.00"}},{"$f":"G415+G416","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J414-F414","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J415-F415","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J416-F416","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F419","v":{"v":0,"d":"0.00"}},{"$f":"G419","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J418-F418","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J419-F419","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F422","v":{"v":0,"d":"0.00"}},{"$f":"G422","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9359.9,"d":"9,359.90"},{"$f":"J421-F421","v":{"v":9359.9,"d":"9,359.90"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9359.9,"d":"9,359.90"},{"$f":"J422-F422","v":{"v":9359.9,"d":"9,359.90"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F425","v":{"v":0,"d":"0.00"}},{"$f":"G425","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J424-F424","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J425-F425","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F428","v":{"v":0,"d":"0.00"}},{"$f":"G428","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J427-F427","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J428-F428","v":{"v":0,"d":"0.00"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F431","v":{"v":0,"d":"0.00"}},{"$f":"G431","v":{"v":-87320,"d":"-87,320.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J430-F430","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":-87320,"d":"-87,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J431-F431","v":{"v":0,"d":"0.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F434","v":{"v":0,"d":"0.00"}},{"$f":"G434","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J433-F433","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J434-F434","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F437+F438","v":{"v":197996.21000000002,"d":"197,996.21"}},{"$f":"G437+G438","v":{"v":127490.92,"d":"127,490.92"}},{"v":-103440.81999999999,"d":"-103,440.82 "},{"v":11382.479999999996,"d":"11,382.48"},{"v":9212.47,"d":"9,212.47"},{"$f":"J436-F436","v":{"v":-188783.74000000002,"d":"-188,783.74 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":149441.67,"d":"149,441.67"},{"v":-70505.29,"d":"-70,505.29 "},{"v":-230931.74,"d":"-230,931.74 "},{"v":114823.3,"d":"114,823.30"},{"v":-2170.01,"d":"-2,170.01 "},{"$f":"J437-F437","v":{"v":-151611.68000000002,"d":"-151,611.68 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":48554.54,"d":"48,554.54"},{"v":197996.21,"d":"197,996.21"},{"v":127490.92,"d":"127,490.92"},{"v":-103440.82,"d":"-103,440.82 "},{"v":11382.48,"d":"11,382.48"},{"$f":"J438-F438","v":{"v":-37172.06,"d":"-37,172.06 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I443+1","v":2024},"Variation"]
["Châtillon",{"$nulls":4},485,469,471,494,{"$f":"'Base de données pop.'!C4","v":475},{"$f":"J444-F444","v":{"v":-10,"d":"-10 "}}]
[{"$nulls":5},"Châtillon","Châtillon","Châtillon","Châtillon",{"$f":"I445","v":"Châtillon"},{"$f":"J445","v":"Châtillon"}]
[1,{"$nulls":3},"Actif",{"$f":"F448+F456+F466+F472+F482+F489+F495+F503+F510+F521+F527+F538+F549","v":{"v":7227788.7299999995,"d":"7,227,788.73"}},{"$f":"G448+G456+G466+G472+G482+G489+G495+G503+G510+G521+G527+G538+G549","v":{"v":6296669.649999999,"d":"6,296,669.65"}},{"$f":"H448+H456+H466+H472+H482+H489+H495+H503+H510+H521+H527+H538+H549","v":{"v":6188463.83,"d":"6,188,463.83"}},{"v":6160716.870000001,"d":"6,160,716.87"},{"v":6016682.5200000005,"d":"6,016,682.52"},{"$f":"J446-F446","v":{"v":-1211106.209999999,"d":"-1,211,106.21 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F448+F456+F466+F472+F482+F489+F495+F503","v":{"v":4309212.78,"d":"4,309,212.78"}},{"$f":"G448+G456+G466+G472+G482+G489+G495+G503","v":{"v":3560116.5900000003,"d":"3,560,116.59"}},{"$f":"H448+H456+H466+H472+H482+H489+H495+H503","v":{"v":3353239.51,"d":"3,353,239.51"}},{"v":3364550.77,"d":"3,364,550.77"},{"v":3130917.5300000003,"d":"3,130,917.53"},{"v":-1178295.25,"d":"-1,178,295.25 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F449+F450+F451+F452+F453+F454","v":{"v":1307168.44,"d":"1,307,168.44"}},{"$f":"G449+G450+G451+G452+G453+G454","v":{"v":733394.1900000001,"d":"733,394.19"}},{"$f":"H449+H450+H451+H452+H453+H454","v":{"v":385911.63,"d":"385,911.63"}},{"v":834255.35,"d":"834,255.35"},{"v":610761.0499999999,"d":"610,761.05"},{"v":-696407.39,"d":"-696,407.39 "}]
[{"$nulls":3},1000,"Caisse",85.15,320.15,{"v":266.6,"d":"266.60"},{"v":211.6,"d":"211.60"},{"v":160.2,"d":"160.20"},{"v":75.04999999999998,"d":"75.05"}]
[{"$nulls":3},1001,"Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1002,"Banques",{"v":1307083.29,"d":"1,307,083.29"},{"v":733074.04,"d":"733,074.04"},{"v":385645.03,"d":"385,645.03"},{"v":834043.75,"d":"834,043.75"},{"v":610600.85,"d":"610,600.85"},{"v":-696482.4400000001,"d":"-696,482.44 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F457+F458+F459+F460+F461+F462+F463+F464","v":{"v":437740.33999999997,"d":"437,740.34"}},{"$f":"G457+G458+G459+G460+G461+G462+G463+G464","v":{"v":414542.23000000004,"d":"414,542.23"}},{"$f":"H457+H458+H459+H460+H461+H462+H463+H464","v":{"v":414537.45999999996,"d":"414,537.46"}},{"v":342949.96,"d":"342,949.96"},{"v":321040.55000000005,"d":"321,040.55"},{"$f":"J456-F456","v":{"v":-116699.78999999992,"d":"-116,699.79 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":41646.3,"d":"41,646.30"},{"v":45316.95,"d":"45,316.95"},{"v":42011.22,"d":"42,011.22"},{"v":64422.16,"d":"64,422.16"},{"v":53069.34,"d":"53,069.34"},{"v":11423.039999999994,"d":"11,423.04"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":396094.04,"d":"396,094.04"},{"v":369225.28,"d":"369,225.28"},{"v":372524.49,"d":"372,524.49"},{"v":278524.12,"d":"278,524.12"},{"v":266671.83,"d":"266,671.83"},{"v":-129422.20999999996,"d":"-129,422.21 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.75,3.68,{"v":1299.38,"d":"1,299.38"},{"v":1299.38,"d":"1,299.38"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F467+F468+F469+F470","v":{"v":0,"d":"0.00"}},{"$f":"G467+G468+G469+G470","v":{"v":0,"d":"0.00"}},{"$f":"H467+H468+H469+H470","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J466-F466","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J467-F467","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J468-F468","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J469-F469","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J470-F470","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F473+F474+F475+F476+F477+F478+F479+F480","v":{"v":857536.55,"d":"857,536.55"}},{"$f":"G473+G474+G475+G476+G477+G478+G479+G480","v":{"v":997231.17,"d":"997,231.17"}},{"$f":"H473+H474+H475+H476+H477+H478+H479+H480","v":{"v":834095.28,"d":"834,095.28"}},{"v":111886.20999999999,"d":"111,886.21"},{"v":123656.68,"d":"123,656.68"},{"$f":"J472-F472","v":{"v":-733879.8700000001,"d":"-733,879.87 "}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":134788.45,"d":"134,788.45"},{"v":24052.22,"d":"24,052.22"},{"v":36463.75,"d":"36,463.75"},{"v":67724.75,"d":"67,724.75"},{"v":108152.28,"d":"108,152.28"},{"v":-26636.170000000013,"d":"-26,636.17 "}]
[{"$nulls":3},1042,"Impôts",{"v":18714.8,"d":"18,714.80"},{"v":46986.39,"d":"46,986.39"},{"v":84503.18,"d":"84,503.18"},{"v":14751,"d":"14,751.00"},{"v":707.4,"d":"707.40"},{"v":-18007.399999999998,"d":"-18,007.40 "}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":54033.3,"d":"54,033.30"},{"v":28092.56,"d":"28,092.56"},{"v":21059.35,"d":"21,059.35"},{"v":29410.46,"d":"29,410.46"},{"v":0,"d":"0.00"},{"v":-54033.3,"d":"-54,033.30 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":650000,"d":"650,000.00"},{"v":898100,"d":"898,100.00"},{"v":692069,"d":"692,069.00"},{"v":0,"d":"0.00"},{"v":14797,"d":"14,797.00"},{"v":-635203,"d":"-635,203.00 "}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F483+F484+F485+F486+F487","v":{"v":0,"d":"0.00"}},{"$f":"G483+G484+G485+G486+G487","v":{"v":0,"d":"0.00"}},{"$f":"H483+H484+H485+H486+H487","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J482-F482","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F490+F491+F492+F493","v":{"v":0,"d":"0.00"}},{"$f":"G490+G491+G492+G493","v":{"v":0,"d":"0.00"}},{"$f":"H490+H491+H492+H493","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J489-F489","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J490-F490","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J491-F491","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J492-F492","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J493-F493","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F496+F497+F498+F499+F500+F501","v":{"v":1706767.45,"d":"1,706,767.45"}},{"$f":"G496+G497+G498+G499+G500+G501","v":{"v":1414949,"d":"1,414,949.00"}},{"$f":"H496+H497+H498+H499+H500+H501","v":{"v":1718695.14,"d":"1,718,695.14"}},{"v":2075459.25,"d":"2,075,459.25"},{"v":2075459.25,"d":"2,075,459.25"},{"$f":"J495-F495","v":{"v":368691.80000000005,"d":"368,691.80"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":169116,"d":"169,116.00"},{"v":169116,"d":"169,116.00"},{"v":169116,"d":"169,116.00"},{"v":169116,"d":"169,116.00"},{"v":169116,"d":"169,116.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":1537651.45,"d":"1,537,651.45"},{"v":1245833,"d":"1,245,833.00"},{"v":1549579.14,"d":"1,549,579.14"},{"v":1906343.25,"d":"1,906,343.25"},{"v":1906343.25,"d":"1,906,343.25"},{"v":368691.80000000005,"d":"368,691.80"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F504+F505+F506+F507","v":{"v":0,"d":"0.00"}},{"$f":"G504+G505+G506+G507","v":{"v":0,"d":"0.00"}},{"$f":"H504+H505+H506+H507","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J503-F503","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J504-F504","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J505-F505","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J506-F506","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J507-F507","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F510+F521+F527+F538+F549","v":{"v":2918575.9499999997,"d":"2,918,575.95"}},{"$f":"G510+G521+G527+G538+G549","v":{"v":2736553.0599999996,"d":"2,736,553.06"}},{"$f":"H510+H521+H527+H538+H549","v":{"v":2835224.32,"d":"2,835,224.32"}},{"v":2796166.1,"d":"2,796,166.10"},{"v":2885764.9899999998,"d":"2,885,764.99"},{"$f":"J509-F509","v":{"v":-32810.95999999996,"d":"-32,810.96 "}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F511+F512+F513+F514+F515+F516+F517+F518+F519","v":{"v":2899364.65,"d":"2,899,364.65"}},{"$f":"G511+G512+G513+G514+G515+G516+G517+G518+G519","v":{"v":2719088.26,"d":"2,719,088.26"}},{"$f":"H511+H512+H513+H514+H515+H516+H517+H518+H519","v":{"v":2788672.92,"d":"2,788,672.92"}},{"v":2720490.45,"d":"2,720,490.45"},{"v":2781518.19,"d":"2,781,518.19"},{"v":-117846.45999999996,"d":"-117,846.46 "}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":130500,"d":"130,500.00"},{"v":123000,"d":"123,000.00"},{"v":115500,"d":"115,500.00"},{"v":108000,"d":"108,000.00"},{"v":162158.4,"d":"162,158.40"},{"v":31658.399999999994,"d":"31,658.40"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":36583.25,"d":"36,583.25"},{"v":35836.65,"d":"35,836.65"},{"v":35090.05,"d":"35,090.05"},{"v":34343.45,"d":"34,343.45"},{"v":33596.85,"d":"33,596.85"},{"v":-2986.4000000000015,"d":"-2,986.40 "}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":2419914,"d":"2,419,914.00"},{"v":2334923.7,"d":"2,334,923.70"},{"v":2286925.75,"d":"2,286,925.75"},{"v":2231866.1,"d":"2,231,866.10"},{"v":2226492.99,"d":"2,226,492.99"},{"v":-193421.00999999978,"d":"-193,421.01 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":182223.8,"d":"182,223.80"},{"v":171261.15,"d":"171,261.15"},{"v":160298.5,"d":"160,298.50"},{"v":149335.85,"d":"149,335.85"},{"v":164849.84,"d":"164,849.84"},{"v":-17373.959999999992,"d":"-17,373.96 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":130143.6,"d":"130,143.60"},{"v":54066.76,"d":"54,066.76"},{"v":190858.62,"d":"190,858.62"},{"v":196945.05,"d":"196,945.05"},{"v":194420.11,"d":"194,420.11"},{"v":64276.50999999998,"d":"64,276.51"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F522+F523+F524+F525","v":{"v":19211.3,"d":"19,211.30"}},{"$f":"G522+G523+G524+G525","v":{"v":17464.8,"d":"17,464.80"}},{"$f":"H522+H523+H524+H525","v":{"v":46551.4,"d":"46,551.40"}},{"v":75675.65,"d":"75,675.65"},{"v":104246.8,"d":"104,246.80"},{"$f":"J521-F521","v":{"v":85035.5,"d":"85,035.50"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J522-F522","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J523-F523","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J524-F524","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":19211.3,"d":"19,211.30"},{"v":17464.8,"d":"17,464.80"},{"v":46551.4,"d":"46,551.40"},{"v":75675.65,"d":"75,675.65"},{"v":104246.8,"d":"104,246.80"},{"$f":"J525-F525","v":{"v":85035.5,"d":"85,035.50"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F528+F529+F530+F531+F532+F533+F534+F535+F536","v":{"v":0,"d":"0.00"}},{"$f":"G528+G529+G530+G531+G532+G533+G534+G535+G536","v":{"v":0,"d":"0.00"}},{"$f":"H528+H529+H530+H531+H532+H533+H534+H535+H536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J527-F527","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F539+F540+F541+F542+F543+F544+F545+F546+F547","v":{"v":0,"d":"0.00"}},{"$f":"G539+G540+G541+G542+G543+G544+G545+G546+G547","v":{"v":0,"d":"0.00"}},{"$f":"H539+H540+H541+H542+H543+H544+H545+H546+H547","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J538-F538","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F550+F551+F552+F553+F554+F555+F556+F557+F558+F559","v":{"v":0,"d":"0.00"}},{"$f":"G550+G551+G552+G553+G554+G555+G556+G557+G558+G559","v":{"v":0,"d":"0.00"}},{"$f":"H550+H551+H552+H553+H554+H555+H556+H557+H558+H559","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J549-F549","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F564+F574+F584+F594+F606+F614+F625+F632+F635+F639+F642+F645+F648+F651+F654+F657","v":{"v":7227788.7299999995,"d":"7,227,788.73"}},{"$f":"G564+G574+G584+G594+G606+G614+G625+G632+G635+G639+G642+G645+G648+G651+G654+G657","v":{"v":6296669.649999999,"d":"6,296,669.65"}},{"$f":"H564+H574+H584+H594+H606+H614+H625+H632+H635+H639+H642+H645+H648+H651+H654+H657","v":{"v":6188463.83,"d":"6,188,463.83"}},{"v":6160716.87,"d":"6,160,716.87"},{"v":6016682.5200000005,"d":"6,016,682.52"},{"$f":"J562-F562","v":{"v":-1211106.209999999,"d":"-1,211,106.21 "}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F564+F574+F584+F594+F606+F614+F625","v":{"v":6461558.52,"d":"6,461,558.52"}},{"$f":"G564+G574+G584+G594+G606+G614+G625","v":{"v":6054411.89,"d":"6,054,411.89"}},{"$f":"H564+H574+H584+H594+H606+H614+H625","v":{"v":5663438.9,"d":"5,663,438.90"}},{"v":5471289.02,"d":"5,471,289.02"},{"v":5376702.62,"d":"5,376,702.62"},{"v":-1084855.8999999994,"d":"-1,084,855.90 "}]
[null,null,200,null,"Engagements courants",{"$f":"F565+F566+F567+F568+F569+F570+F571+F572","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"G565+G566+G567+G568+G569+G570+G571+G572","v":{"v":204208.4,"d":"204,208.40"}},{"$f":"H565+H566+H567+H568+H569+H570+H571+H572","v":{"v":35980.85,"d":"35,980.85"}},{"v":64397.15,"d":"64,397.15"},{"v":98249.04,"d":"98,249.04"},{"v":-14510.51000000001,"d":"-14,510.51 "}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":112369.55,"d":"112,369.55"},{"v":203818.4,"d":"203,818.40"},{"v":35555.85,"d":"35,555.85"},{"v":64397.15,"d":"64,397.15"},{"v":96367.4,"d":"96,367.40"},{"v":-16002.150000000009,"d":"-16,002.15 "}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-46742,"d":"-46,742.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":390,"d":"390.00"},{"v":390,"d":"390.00"},{"v":47167,"d":"47,167.00"},{"v":0,"d":"0.00"},{"v":1881.64,"d":"1,881.64"},{"v":1491.64,"d":"1,491.64"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F575+F576+F577+F578+F579+F580+F581+F582","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"G575+G576+G577+G578+G579+G580+G581+G582","v":{"v":140800,"d":"140,800.00"}},{"$f":"H575+H576+H577+H578+H579+H580+H581+H582","v":{"v":128800,"d":"128,800.00"}},{"v":128800,"d":"128,800.00"},{"v":128800,"d":"128,800.00"},{"$f":"J574-F574","v":{"v":-51290.75,"d":"-51,290.75 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":40690.75,"d":"40,690.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-40690.75,"d":"-40,690.75 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":139400,"d":"139,400.00"},{"v":140800,"d":"140,800.00"},{"v":128800,"d":"128,800.00"},{"v":128800,"d":"128,800.00"},{"v":128800,"d":"128,800.00"},{"v":-10600,"d":"-10,600.00 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F585+F586+F587+F588+F589+F590+F591+F592","v":{"v":809668.22,"d":"809,668.22"}},{"$f":"G585+G586+G587+G588+G589+G590+G591+G592","v":{"v":411964.19,"d":"411,964.19"}},{"$f":"H585+H586+H587+H588+H589+H590+H591+H592","v":{"v":331107.1,"d":"331,107.10"}},{"v":240534.27000000002,"d":"240,534.27"},{"v":242069.63,"d":"242,069.63"},{"$f":"J584-F584","v":{"v":-567598.59,"d":"-567,598.59 "}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":53924.1,"d":"53,924.10"},{"v":111532.9,"d":"111,532.90"},{"v":119173.05,"d":"119,173.05"},{"v":22336.1,"d":"22,336.10"},{"v":28400.35,"d":"28,400.35"},{"v":-25523.75,"d":"-25,523.75 "}]
[{"$nulls":3},2042,"Impôts",{"v":141460.25,"d":"141,460.25"},387.02,{"v":1352.05,"d":"1,352.05"},{"v":0,"d":"0.00"},{"v":18742.85,"d":"18,742.85"},{"v":-122717.4,"d":"-122,717.40 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":194551.32,"d":"194,551.32"},{"v":198850.27,"d":"198,850.27"},{"v":210582,"d":"210,582.00"},{"v":218198.17,"d":"218,198.17"},{"v":194926.43,"d":"194,926.43"},{"v":375.10999999998603,"d":"375.11"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":419732.55,"d":"419,732.55"},{"v":101194,"d":"101,194.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-419732.55,"d":"-419,732.55 "}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F595+F596+F597+F598+F599+F600+F601+F602+F603+F604","v":{"v":0,"d":"0.00"}},{"$f":"G595+G596+G597+G598+G599+G600+G601+G602+G603+G604","v":{"v":0,"d":"0.00"}},{"$f":"H595+H596+H597+H598+H599+H600+H601+H602+H603+H604","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J594-F594","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F607+F608+F609+F610+F611+F612","v":{"v":5359040,"d":"5,359,040.00"}},{"$f":"G607+G608+G609+G610+G611+G612","v":{"v":5177800,"d":"5,177,800.00"}},{"$f":"H607+H608+H609+H610+H611+H612","v":{"v":5049000,"d":"5,049,000.00"}},{"v":4920200,"d":"4,920,200.00"},{"v":4791400,"d":"4,791,400.00"},{"$f":"J606-F606","v":{"v":-567640,"d":"-567,640.00 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":5344400,"d":"5,344,400.00"},{"v":5168000,"d":"5,168,000.00"},{"v":5040600,"d":"5,040,600.00"},{"v":4913200,"d":"4,913,200.00"},{"v":4785800,"d":"4,785,800.00"},{"v":-558600,"d":"-558,600.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":14640,"d":"14,640.00"},{"v":9800,"d":"9,800.00"},{"v":8400,"d":"8,400.00"},{"v":7000,"d":"7,000.00"},{"v":5600,"d":"5,600.00"},{"v":-9040,"d":"-9,040.00 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F615+F616+F617+F618+F619+F620+F621+F622+F623","v":{"v":0,"d":"0.00"}},{"$f":"G615+G616+G617+G618+G619+G620+G621+G622+G623","v":{"v":0,"d":"0.00"}},{"$f":"H615+H616+H617+H618+H619+H620+H621+H622+H623","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J614-F614","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F626+F627+F628+F629","v":{"v":0,"d":"0.00"}},{"$f":"G626+G627+G628+G629","v":{"v":119639.3,"d":"119,639.30"}},{"$f":"H626+H627+H628+H629","v":{"v":118550.95,"d":"118,550.95"}},{"v":117357.6,"d":"117,357.60"},{"v":116183.95,"d":"116,183.95"},{"$f":"J625-F625","v":{"v":116183.95,"d":"116,183.95"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J626-F626","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":119639.3,"d":"119,639.30"},{"v":118550.95,"d":"118,550.95"},{"v":117357.6,"d":"117,357.60"},{"v":116183.95,"d":"116,183.95"},{"$f":"J627-F627","v":{"v":116183.95,"d":"116,183.95"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J628-F628","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J629-F629","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F632+F635+F639+F642+F645+F648+F651+F654+F657","v":{"v":766230.21,"d":"766,230.21"}},{"$f":"G632+G635+G639+G642+G645+G648+G651+G654+G657","v":{"v":242257.76,"d":"242,257.76"}},{"$f":"H632+H635+H639+H642+H645+H648+H651+H654+H657","v":{"v":525024.9299999999,"d":"525,024.93"}},{"v":689427.8500000001,"d":"689,427.85"},{"v":639979.9,"d":"639,979.90"},{"$f":"J631-F631","v":{"v":-126250.30999999994,"d":"-126,250.31 "}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F633","v":{"v":375820.01,"d":"375,820.01"}},{"$f":"G633","v":{"v":381849.64,"d":"381,849.64"}},{"$f":"H633","v":{"v":428506.79,"d":"428,506.79"}},{"v":482521.7,"d":"482,521.70"},{"v":566373.3,"d":"566,373.30"},{"$f":"J632-F632","v":{"v":190553.29000000004,"d":"190,553.29"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":375820.01,"d":"375,820.01"},{"v":381849.64,"d":"381,849.64"},{"v":428506.79,"d":"428,506.79"},{"v":482521.7,"d":"482,521.70"},{"v":566373.3,"d":"566,373.30"},{"$f":"J633-F633","v":{"v":190553.29000000004,"d":"190,553.29"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F636+F637","v":{"v":0,"d":"0.00"}},{"$f":"G636+G637","v":{"v":0,"d":"0.00"}},{"$f":"H636+H637","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J635-F635","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J636-F636","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J637-F637","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F640","v":{"v":0,"d":"0.00"}},{"$f":"G640","v":{"v":0,"d":"0.00"}},{"$f":"H640","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J639-F639","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J640-F640","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F643","v":{"v":0,"d":"0.00"}},{"$f":"G643","v":{"v":0,"d":"0.00"}},{"$f":"H643","v":{"v":0,"d":"0.00"}},{"v":59326.95,"d":"59,326.95"},{"v":118150.95,"d":"118,150.95"},{"$f":"J642-F642","v":{"v":118150.95,"d":"118,150.95"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59326.95,"d":"59,326.95"},{"v":118150.95,"d":"118,150.95"},{"$f":"J643-F643","v":{"v":118150.95,"d":"118,150.95"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F646","v":{"v":126657.7,"d":"126,657.70"}},{"$f":"G646","v":{"v":52,"d":"52.00"}},{"$f":"H646","v":{"v":52,"d":"52.00"}},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"$f":"J645-F645","v":{"v":-126605.7,"d":"-126,605.70 "}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":126657.7,"d":"126,657.70"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"$f":"J646-F646","v":{"v":-126605.7,"d":"-126,605.70 "}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F649","v":{"v":-146371.25,"d":"-146,371.25"}},{"$f":"G649","v":{"v":0,"d":"0.00"}},{"$f":"H649","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J648-F648","v":{"v":146371.25,"d":"146,371.25"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":-146371.25,"d":"-146,371.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J649-F649","v":{"v":146371.25,"d":"146,371.25"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F652","v":{"v":139076,"d":"139,076.00"}},{"$f":"G652","v":{"v":0,"d":"0.00"}},{"$f":"H652","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J651-F651","v":{"v":-139076,"d":"-139,076.00 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":139076,"d":"139,076.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J652-F652","v":{"v":-139076,"d":"-139,076.00 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F655","v":{"v":0,"d":"0.00"}},{"$f":"G655","v":{"v":0,"d":"0.00"}},{"$f":"H655","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J654-F654","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J655-F655","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F658+F659","v":{"v":271047.75,"d":"271,047.75"}},{"$f":"G658+G659","v":{"v":-139643.88,"d":"-139,643.88"}},{"$f":"H658+H659","v":{"v":96466.14,"d":"96,466.14"}},{"v":147527.2,"d":"147,527.20"},{"v":-44596.34999999998,"d":"-44,596.35 "},{"$f":"J657-F657","v":{"v":-315644.1,"d":"-315,644.10 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-35747.06,"d":"-35,747.06 "},{"v":-111577.93,"d":"-111,577.93 "},{"v":124532.09,"d":"124,532.09"},{"v":51061.06,"d":"51,061.06"},{"v":-192123.55,"d":"-192,123.55 "},{"$f":"J658-F658","v":{"v":-156376.49,"d":"-156,376.49 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":306794.81,"d":"306,794.81"},{"v":-28065.95,"d":"-28,065.95 "},{"v":-28065.95,"d":"-28,065.95 "},{"v":96466.14,"d":"96,466.14"},{"v":147527.2,"d":"147,527.20"},{"$f":"J659-F659","v":{"v":-159267.61,"d":"-159,267.61 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I664+1","v":2024},"Variation"]
["Courchapoix",{"$nulls":4},446,439,441,445,{"$f":"'Base de données pop.'!C5","v":449},{"$f":"J665-F665","v":3}]
[{"$nulls":5},"Courchapoix","Courchapoix","Courchapoix","Courchapoix",{"$f":"I666","v":"Courchapoix"},{"$f":"J666","v":"Courchapoix"}]
[1,{"$nulls":3},"Actif",{"$f":"F669+F677+F687+F693+F703+F710+F716+F724+F731+F742+F748+F759+F770","v":{"v":7239066.02,"d":"7,239,066.02"}},{"$f":"G669+G677+G687+G693+G703+G710+G716+G724+G731+G742+G748+G759+G770","v":{"v":7297548.31,"d":"7,297,548.31"}},{"$f":"H669+H677+H687+H693+H703+H710+H716+H724+H731+H742+H748+H759+H770","v":{"v":7036933.3,"d":"7,036,933.30"}},{"v":7170176.139999999,"d":"7,170,176.14"},{"v":6684289.28,"d":"6,684,289.28"},{"$f":"J667-F667","v":{"v":-554776.7399999993,"d":"-554,776.74 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F669+F677+F687+F693+F703+F710+F716+F724","v":{"v":4657259.62,"d":"4,657,259.62"}},{"$f":"G669+G677+G687+G693+G703+G710+G716+G724","v":{"v":4659729.109999999,"d":"4,659,729.11"}},{"$f":"H669+H677+H687+H693+H703+H710+H716+H724","v":{"v":4584095.15,"d":"4,584,095.15"}},{"v":4682127.29,"d":"4,682,127.29"},{"v":4289253.48,"d":"4,289,253.48"},{"v":-368006.13999999966,"d":"-368,006.14 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F670+F671+F672+F673+F674+F675","v":{"v":1743060.6099999999,"d":"1,743,060.61"}},{"$f":"G670+G671+G672+G673+G674+G675","v":{"v":1668991.62,"d":"1,668,991.62"}},{"$f":"H670+H671+H672+H673+H674+H675","v":{"v":1577067.98,"d":"1,577,067.98"}},{"v":1486486.69,"d":"1,486,486.69"},{"v":1257686.06,"d":"1,257,686.06"},{"v":-485374.5499999998,"d":"-485,374.55 "}]
[{"$nulls":3},1000,"Caisse",{"v":2207.02,"d":"2,207.02"},{"v":2056.82,"d":"2,056.82"},{"v":1019.92,"d":"1,019.92"},{"v":1942.77,"d":"1,942.77"},{"v":2897.12,"d":"2,897.12"},{"v":690.0999999999999,"d":"690.10"}]
[{"$nulls":3},1001,"Poste",{"v":424196.19,"d":"424,196.19"},{"v":268783.81,"d":"268,783.81"},{"v":337640.01,"d":"337,640.01"},{"v":317638.29,"d":"317,638.29"},{"v":394880.32,"d":"394,880.32"},{"v":-29315.869999999995,"d":"-29,315.87 "}]
[{"$nulls":3},1002,"Banques",{"v":1316657.4,"d":"1,316,657.40"},{"v":1398150.99,"d":"1,398,150.99"},{"v":1238408.05,"d":"1,238,408.05"},{"v":1166905.63,"d":"1,166,905.63"},{"v":859908.62,"d":"859,908.62"},{"v":-456748.7799999999,"d":"-456,748.78 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F678+F679+F680+F681+F682+F683+F684+F685","v":{"v":429541.97000000003,"d":"429,541.97"}},{"$f":"G678+G679+G680+G681+G682+G683+G684+G685","v":{"v":413303.21,"d":"413,303.21"}},{"$f":"H678+H679+H680+H681+H682+H683+H684+H685","v":{"v":430403.93,"d":"430,403.93"}},{"v":648112.51,"d":"648,112.51"},{"v":491386.68,"d":"491,386.68"},{"$f":"J677-F677","v":{"v":61844.70999999996,"d":"61,844.71"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":112635.34,"d":"112,635.34"},{"v":112972.5,"d":"112,972.50"},{"v":43632,"d":"43,632.00"},{"v":215204.45,"d":"215,204.45"},{"v":183535,"d":"183,535.00"},{"v":70899.66,"d":"70,899.66"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44446.69,"d":"44,446.69"},{"v":84863.7,"d":"84,863.70"},{"v":22920.2,"d":"22,920.20"},{"v":22920.2,"d":"22,920.20"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":341073.7,"d":"341,073.70"},{"v":323376.25,"d":"323,376.25"},{"v":342325.24,"d":"342,325.24"},{"v":348044.36,"d":"348,044.36"},{"v":284479.19,"d":"284,479.19"},{"v":-56594.51000000001,"d":"-56,594.51 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":-9313.75,"d":"-9,313.75"},{"v":-9313.75,"d":"-9,313.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9313.75,"d":"9,313.75"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":-14853.32,"d":"-14,853.32"},{"v":-13731.79,"d":"-13,731.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},452.29,{"v":15305.61,"d":"15,305.61"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F688+F689+F690+F691","v":{"v":0,"d":"0.00"}},{"$f":"G688+G689+G690+G691","v":{"v":0,"d":"0.00"}},{"$f":"H688+H689+H690+H691","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J687-F687","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J688-F688","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J689-F689","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J690-F690","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J691-F691","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F694+F695+F696+F697+F698+F699+F700+F701","v":{"v":-20307.11,"d":"-20,307.11"}},{"$f":"G694+G695+G696+G697+G698+G699+G700+G701","v":{"v":93910.13,"d":"93,910.13"}},{"$f":"H694+H695+H696+H697+H698+H699+H700+H701","v":{"v":237039.09000000003,"d":"237,039.09"}},{"v":222682.94,"d":"222,682.94"},{"v":226498.74000000002,"d":"226,498.74"},{"$f":"J693-F693","v":{"v":246805.85000000003,"d":"246,805.85"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":-20317.11,"d":"-20,317.11"},{"v":93900.05,"d":"93,900.05"},{"v":13061.6,"d":"13,061.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20317.11,"d":"20,317.11"}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10160.2,"d":"10,160.20"},{"v":8865.65,"d":"8,865.65"},{"v":12681.45,"d":"12,681.45"},{"v":12681.45,"d":"12,681.45"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":10,"d":"10.00"},10.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10,"d":"-10.00 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":213817.29,"d":"213,817.29"},{"v":213817.29,"d":"213,817.29"},{"v":213817.29,"d":"213,817.29"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F704+F705+F706+F707+F708","v":{"v":0,"d":"0.00"}},{"$f":"G704+G705+G706+G707+G708","v":{"v":0,"d":"0.00"}},{"$f":"H704+H705+H706+H707+H708","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J703-F703","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F711+F712+F713+F714","v":{"v":2695,"d":"2,695.00"}},{"$f":"G711+G712+G713+G714","v":{"v":2695,"d":"2,695.00"}},{"$f":"H711+H712+H713+H714","v":{"v":2695,"d":"2,695.00"}},{"v":1896,"d":"1,896.00"},{"v":842,"d":"842.00"},{"$f":"J710-F710","v":{"v":-1853,"d":"-1,853.00 "}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":2695,"d":"2,695.00"},{"v":2695,"d":"2,695.00"},{"v":2695,"d":"2,695.00"},{"v":1896,"d":"1,896.00"},{"v":842,"d":"842.00"},{"$f":"J711-F711","v":{"v":-1853,"d":"-1,853.00 "}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J712-F712","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J713-F713","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J714-F714","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F717+F718+F719+F720+F721+F722","v":{"v":2502269.15,"d":"2,502,269.15"}},{"$f":"G717+G718+G719+G720+G721+G722","v":{"v":2480829.15,"d":"2,480,829.15"}},{"$f":"H717+H718+H719+H720+H721+H722","v":{"v":2336889.15,"d":"2,336,889.15"}},{"v":2322949.15,"d":"2,322,949.15"},{"v":2312840,"d":"2,312,840.00"},{"$f":"J716-F716","v":{"v":-189429.1499999999,"d":"-189,429.15 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":205805,"d":"205,805.00"},{"v":199365,"d":"199,365.00"},{"v":67925,"d":"67,925.00"},{"v":61485,"d":"61,485.00"},{"v":55045,"d":"55,045.00"},{"v":-150760,"d":"-150,760.00 "}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":2296464.15,"d":"2,296,464.15"},{"v":2281464.15,"d":"2,281,464.15"},{"v":2268964.15,"d":"2,268,964.15"},{"v":2261464.15,"d":"2,261,464.15"},{"v":2257795,"d":"2,257,795.00"},{"v":-38669.14999999991,"d":"-38,669.15 "}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F725+F726+F727+F728","v":{"v":0,"d":"0.00"}},{"$f":"G725+G726+G727+G728","v":{"v":0,"d":"0.00"}},{"$f":"H725+H726+H727+H728","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J724-F724","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J725-F725","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J726-F726","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J727-F727","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J728-F728","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F731+F742+F748+F759+F770","v":{"v":2581806.4,"d":"2,581,806.40"}},{"$f":"G731+G742+G748+G759+G770","v":{"v":2637819.1999999997,"d":"2,637,819.20"}},{"$f":"H731+H742+H748+H759+H770","v":{"v":2452838.15,"d":"2,452,838.15"}},{"v":2488048.85,"d":"2,488,048.85"},{"v":2395035.8000000003,"d":"2,395,035.80"},{"$f":"J730-F730","v":{"v":-186770.59999999963,"d":"-186,770.60 "}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F732+F733+F734+F735+F736+F737+F738+F739+F740","v":{"v":2527641.88,"d":"2,527,641.88"}},{"$f":"G732+G733+G734+G735+G736+G737+G738+G739+G740","v":{"v":2564066.55,"d":"2,564,066.55"}},{"$f":"H732+H733+H734+H735+H736+H737+H738+H739+H740","v":{"v":2377713.8,"d":"2,377,713.80"}},{"v":2357612.65,"d":"2,357,612.65"},{"v":2263474.25,"d":"2,263,474.25"},{"v":-264167.6299999999,"d":"-264,167.63 "}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":667333.89,"d":"667,333.89"},{"v":652976.24,"d":"652,976.24"},{"v":480489.79,"d":"480,489.79"},{"v":464419.79,"d":"464,419.79"},{"v":447314.79,"d":"447,314.79"},{"v":-220019.10000000003,"d":"-220,019.10 "}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":258837.89,"d":"258,837.89"},{"v":358220.21,"d":"358,220.21"},{"v":387953.91,"d":"387,953.91"},{"v":365893.61,"d":"365,893.61"},{"v":346158.01,"d":"346,158.01"},{"v":87320.12,"d":"87,320.12"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":1601470.1,"d":"1,601,470.10"},{"v":1552870.1,"d":"1,552,870.10"},{"v":1509270.1,"d":"1,509,270.10"},{"v":1527299.25,"d":"1,527,299.25"},{"v":1470001.45,"d":"1,470,001.45"},{"v":-131468.65000000014,"d":"-131,468.65 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F743+F744+F745+F746","v":{"v":54164.52,"d":"54,164.52"}},{"$f":"G743+G744+G745+G746","v":{"v":73752.65,"d":"73,752.65"}},{"$f":"H743+H744+H745+H746","v":{"v":75124.35,"d":"75,124.35"}},{"v":75124.35,"d":"75,124.35"},{"v":75124.35,"d":"75,124.35"},{"$f":"J742-F742","v":{"v":20959.83000000001,"d":"20,959.83"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J743-F743","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J744-F744","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J745-F745","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":54164.52,"d":"54,164.52"},{"v":73752.65,"d":"73,752.65"},{"v":75124.35,"d":"75,124.35"},{"v":75124.35,"d":"75,124.35"},{"v":75124.35,"d":"75,124.35"},{"$f":"J746-F746","v":{"v":20959.83000000001,"d":"20,959.83"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F749+F750+F751+F752+F753+F754+F755+F756+F757","v":{"v":0,"d":"0.00"}},{"$f":"G749+G750+G751+G752+G753+G754+G755+G756+G757","v":{"v":0,"d":"0.00"}},{"$f":"H749+H750+H751+H752+H753+H754+H755+H756+H757","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J748-F748","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F760+F761+F762+F763+F764+F765+F766+F767+F768","v":{"v":0,"d":"0.00"}},{"$f":"G760+G761+G762+G763+G764+G765+G766+G767+G768","v":{"v":0,"d":"0.00"}},{"$f":"H760+H761+H762+H763+H764+H765+H766+H767+H768","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J759-F759","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F771+F772+F773+F774+F775+F776+F777+F778+F779+F780","v":{"v":0,"d":"0.00"}},{"$f":"G771+G772+G773+G774+G775+G776+G777+G778+G779+G780","v":{"v":0,"d":"0.00"}},{"$f":"H771+H772+H773+H774+H775+H776+H777+H778+H779+H780","v":{"v":0,"d":"0.00"}},{"v":55311.85,"d":"55,311.85"},{"v":56437.2,"d":"56,437.20"},{"$f":"J770-F770","v":{"v":56437.2,"d":"56,437.20"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55311.85,"d":"55,311.85"},{"v":56437.2,"d":"56,437.20"},{"v":56437.2,"d":"56,437.20"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F785+F795+F805+F815+F827+F835+F846+F853+F856+F860+F863+F866+F869+F872+F875+F878","v":{"v":7239066.0200000005,"d":"7,239,066.02"}},{"$f":"G785+G795+G805+G815+G827+G835+G846+G853+G856+G860+G863+G866+G869+G872+G875+G878","v":{"v":7297548.31,"d":"7,297,548.31"}},{"$f":"H785+H795+H805+H815+H827+H835+H846+H853+H856+H860+H863+H866+H869+H872+H875+H878","v":{"v":7036933.300000001,"d":"7,036,933.30"}},{"v":7170176.14,"d":"7,170,176.14"},{"v":6684289.279999999,"d":"6,684,289.28"},{"$f":"J783-F783","v":{"v":-554776.7400000012,"d":"-554,776.74 "}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F785+F795+F805+F815+F827+F835+F846","v":{"v":4936358.18,"d":"4,936,358.18"}},{"$f":"G785+G795+G805+G815+G827+G835+G846","v":{"v":4819394.949999999,"d":"4,819,394.95"}},{"$f":"H785+H795+H805+H815+H827+H835+H846","v":{"v":4613675.95,"d":"4,613,675.95"}},{"v":4547438.56,"d":"4,547,438.56"},{"v":4198049.83,"d":"4,198,049.83"},{"v":-738308.3499999996,"d":"-738,308.35 "}]
[null,null,200,null,"Engagements courants",{"$f":"F786+F787+F788+F789+F790+F791+F792+F793","v":{"v":235227.35,"d":"235,227.35"}},{"$f":"G786+G787+G788+G789+G790+G791+G792+G793","v":{"v":288807.18,"d":"288,807.18"}},{"$f":"H786+H787+H788+H789+H790+H791+H792+H793","v":{"v":303392.63,"d":"303,392.63"}},{"v":285138.56,"d":"285,138.56"},{"v":257343.82,"d":"257,343.82"},{"v":22116.47,"d":"22,116.47"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":141826.45,"d":"141,826.45"},{"v":196858.3,"d":"196,858.30"},{"v":189035.64,"d":"189,035.64"},{"v":172240.47,"d":"172,240.47"},{"v":154073.48,"d":"154,073.48"},{"v":12247.029999999999,"d":"12,247.03"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":-599.1,"d":"-599.10"},{"v":-2051.12,"d":"-2,051.12"},{"v":0,"d":"0.00"},{"v":-1783,"d":"-1,783.00"},-43.41,555.69]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11043.24,"d":"11,043.24"},{"v":11367.34,"d":"11,367.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":94000,"d":"94,000.00"},{"v":94000,"d":"94,000.00"},{"v":103313.75,"d":"103,313.75"},{"v":103313.75,"d":"103,313.75"},{"v":103313.75,"d":"103,313.75"},{"v":9313.75,"d":"9,313.75"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F796+F797+F798+F799+F800+F801+F802+F803","v":{"v":352998.32999999996,"d":"352,998.33"}},{"$f":"G796+G797+G798+G799+G800+G801+G802+G803","v":{"v":252741.71999999997,"d":"252,741.72"}},{"$f":"H796+H797+H798+H799+H800+H801+H802+H803","v":{"v":240557.09,"d":"240,557.09"}},{"v":324783.79,"d":"324,783.79"},{"v":198461.33,"d":"198,461.33"},{"$f":"J795-F795","v":{"v":-154536.99999999997,"d":"-154,537.00 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":189292.9,"d":"189,292.90"},{"v":88825.89,"d":"88,825.89"},{"v":68196.06,"d":"68,196.06"},{"v":140029.61,"d":"140,029.61"},{"v":0,"d":"0.00"},{"v":-189292.9,"d":"-189,292.90 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":163705.43,"d":"163,705.43"},{"v":163915.83,"d":"163,915.83"},{"v":172361.03,"d":"172,361.03"},{"v":184754.18,"d":"184,754.18"},{"v":198461.33,"d":"198,461.33"},{"v":34755.899999999994,"d":"34,755.90"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F806+F807+F808+F809+F810+F811+F812+F813","v":{"v":280963.07,"d":"280,963.07"}},{"$f":"G806+G807+G808+G809+G810+G811+G812+G813","v":{"v":312367.87,"d":"312,367.87"}},{"$f":"H806+H807+H808+H809+H810+H811+H812+H813","v":{"v":367008.16000000003,"d":"367,008.16"}},{"v":370535.18000000005,"d":"370,535.18"},{"v":327066.79000000004,"d":"327,066.79"},{"$f":"J805-F805","v":{"v":46103.72000000003,"d":"46,103.72"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":280963.07,"d":"280,963.07"},{"v":312367.87,"d":"312,367.87"},{"v":153190.87,"d":"153,190.87"},{"v":156717.89,"d":"156,717.89"},{"v":113249.5,"d":"113,249.50"},{"v":-167713.57,"d":"-167,713.57 "}]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":0,"d":"0.00"},{"v":213817.29,"d":"213,817.29"},{"v":213817.29,"d":"213,817.29"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F816+F817+F818+F819+F820+F821+F822+F823+F824+F825","v":{"v":0,"d":"0.00"}},{"$f":"G816+G817+G818+G819+G820+G821+G822+G823+G824+G825","v":{"v":0,"d":"0.00"}},{"$f":"H816+H817+H818+H819+H820+H821+H822+H823+H824+H825","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J815-F815","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F828+F829+F830+F831+F832+F833","v":{"v":3992448.21,"d":"3,992,448.21"}},{"$f":"G828+G829+G830+G831+G832+G833","v":{"v":3890756.96,"d":"3,890,756.96"}},{"$f":"H828+H829+H830+H831+H832+H833","v":{"v":3627996.85,"d":"3,627,996.85"}},{"v":3492259.81,"d":"3,492,259.81"},{"v":3341513.87,"d":"3,341,513.87"},{"$f":"J827-F827","v":{"v":-650934.3399999999,"d":"-650,934.34 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3390562.45,"d":"3,390,562.45"},{"v":3267425.41,"d":"3,267,425.41"},{"v":3129279.47,"d":"3,129,279.47"},{"v":3129279.47,"d":"3,129,279.47"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":3992448.21,"d":"3,992,448.21"},{"v":3890756.96,"d":"3,890,756.96"},{"v":237434.4,"d":"237,434.40"},{"v":224834.4,"d":"224,834.40"},{"v":212234.4,"d":"212,234.40"},{"v":-3780213.81,"d":"-3,780,213.81 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F836+F837+F838+F839+F840+F841+F842+F843+F844","v":{"v":0,"d":"0.00"}},{"$f":"G836+G837+G838+G839+G840+G841+G842+G843+G844","v":{"v":0,"d":"0.00"}},{"$f":"H836+H837+H838+H839+H840+H841+H842+H843+H844","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J835-F835","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F847+F848+F849+F850","v":{"v":74721.22,"d":"74,721.22"}},{"$f":"G847+G848+G849+G850","v":{"v":74721.22,"d":"74,721.22"}},{"$f":"H847+H848+H849+H850","v":{"v":74721.22,"d":"74,721.22"}},{"v":74721.22,"d":"74,721.22"},{"v":73664.02,"d":"73,664.02"},{"$f":"J846-F846","v":{"v":-1057.199999999997,"d":"-1,057.20 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J847-F847","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":74721.22,"d":"74,721.22"},{"v":74721.22,"d":"74,721.22"},{"v":74721.22,"d":"74,721.22"},{"v":74721.22,"d":"74,721.22"},{"v":73664.02,"d":"73,664.02"},{"$f":"J848-F848","v":{"v":-1057.199999999997,"d":"-1,057.20 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J849-F849","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J850-F850","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F853+F856+F860+F863+F866+F869+F872+F875+F878","v":{"v":2302707.84,"d":"2,302,707.84"}},{"$f":"G853+G856+G860+G863+G866+G869+G872+G875+G878","v":{"v":2478153.3600000003,"d":"2,478,153.36"}},{"$f":"H853+H856+H860+H863+H866+H869+H872+H875+H878","v":{"v":2423257.35,"d":"2,423,257.35"}},{"v":2622737.58,"d":"2,622,737.58"},{"v":2486239.45,"d":"2,486,239.45"},{"$f":"J852-F852","v":{"v":183531.61000000034,"d":"183,531.61"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F854","v":{"v":729310.48,"d":"729,310.48"}},{"$f":"G854","v":{"v":850748.95,"d":"850,748.95"}},{"$f":"H854","v":{"v":1234849.21,"d":"1,234,849.21"}},{"v":1379682.07,"d":"1,379,682.07"},{"v":1227526.17,"d":"1,227,526.17"},{"$f":"J853-F853","v":{"v":498215.68999999994,"d":"498,215.69"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":729310.48,"d":"729,310.48"},{"v":850748.95,"d":"850,748.95"},{"v":1234849.21,"d":"1,234,849.21"},{"v":1379682.07,"d":"1,379,682.07"},{"v":1227526.17,"d":"1,227,526.17"},{"$f":"J854-F854","v":{"v":498215.68999999994,"d":"498,215.69"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F857+F858","v":{"v":0,"d":"0.00"}},{"$f":"G857+G858","v":{"v":0,"d":"0.00"}},{"$f":"H857+H858","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J856-F856","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J857-F857","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J858-F858","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F861","v":{"v":0,"d":"0.00"}},{"$f":"G861","v":{"v":0,"d":"0.00"}},{"$f":"H861","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J860-F860","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J861-F861","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F864","v":{"v":270853.29,"d":"270,853.29"}},{"$f":"G864","v":{"v":270853.29,"d":"270,853.29"}},{"$f":"H864","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J863-F863","v":{"v":-270853.29,"d":"-270,853.29 "}}]
[{"$nulls":3},2930,"Préfinancements",{"v":270853.29,"d":"270,853.29"},{"v":270853.29,"d":"270,853.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J864-F864","v":{"v":-270853.29,"d":"-270,853.29 "}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F867","v":{"v":184000,"d":"184,000.00"}},{"$f":"G867","v":{"v":184000,"d":"184,000.00"}},{"$f":"H867","v":{"v":184000,"d":"184,000.00"}},{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"$f":"J866-F866","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"$f":"J867-F867","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F870","v":{"v":0,"d":"0.00"}},{"$f":"G870","v":{"v":0,"d":"0.00"}},{"$f":"H870","v":{"v":0,"d":"0.00"}},{"v":116941,"d":"116,941.00"},{"v":114368.55,"d":"114,368.55"},{"$f":"J869-F869","v":{"v":114368.55,"d":"114,368.55"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116941,"d":"116,941.00"},{"v":114368.55,"d":"114,368.55"},{"$f":"J870-F870","v":{"v":114368.55,"d":"114,368.55"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F873","v":{"v":986714,"d":"986,714.00"}},{"$f":"G873","v":{"v":240,"d":"240.00"}},{"$f":"H873","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J872-F872","v":{"v":-986714,"d":"-986,714.00 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":986714,"d":"986,714.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J873-F873","v":{"v":-986714,"d":"-986,714.00 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F876","v":{"v":0,"d":"0.00"}},{"$f":"G876","v":{"v":0,"d":"0.00"}},{"$f":"H876","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J875-F875","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J876-F876","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F879+F880","v":{"v":131830.07,"d":"131,830.07"}},{"$f":"G879+G880","v":{"v":1172311.12,"d":"1,172,311.12"}},{"$f":"H879+H880","v":{"v":1004408.1400000001,"d":"1,004,408.14"}},{"v":942114.51,"d":"942,114.51"},{"v":960344.73,"d":"960,344.73"},{"$f":"J878-F878","v":{"v":828514.6599999999,"d":"828,514.66"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":35050.58,"d":"35,050.58"},{"v":54007.05,"d":"54,007.05"},{"v":-114135.93,"d":"-114,135.93 "},{"v":-62293.63,"d":"-62,293.63 "},{"v":18230.22,"d":"18,230.22"},{"$f":"J879-F879","v":{"v":-16820.36,"d":"-16,820.36 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":96779.49,"d":"96,779.49"},{"v":1118304.07,"d":"1,118,304.07"},{"v":1118544.07,"d":"1,118,544.07"},{"v":1004408.14,"d":"1,004,408.14"},{"v":942114.51,"d":"942,114.51"},{"$f":"J880-F880","v":{"v":845335.02,"d":"845,335.02"}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I885+1","v":2024},"Variation"]
["Courrendlin",{"$nulls":4},{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"J886-F886","v":56}]
[{"$nulls":5},"Courrendlin","Courrendlin","Courrendlin","Courrendlin",{"$f":"I887","v":"Courrendlin"},{"$f":"J887","v":"Courrendlin"}]
[1,{"$nulls":3},"Actif",{"$f":"F890+F898+F908+F914+F924+F931+F937+F945+F952+F963+F969+F980+F991","v":{"v":36132344.46,"d":"36,132,344.46"}},{"$f":"G890+G898+G908+G914+G924+G931+G937+G945+G952+G963+G969+G980+G991","v":{"v":35834571.81000001,"d":"35,834,571.81"}},{"$f":"H890+H898+H908+H914+H924+H931+H937+H945+H952+H963+H969+H980+H991","v":{"v":38243525.11,"d":"38,243,525.11"}},{"v":43392907.269999996,"d":"43,392,907.27"},{"v":43328521.88,"d":"43,328,521.88"},{"$f":"J888-F888","v":{"v":7196177.420000002,"d":"7,196,177.42"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F890+F898+F908+F914+F924+F931+F937+F945","v":{"v":15173301.85,"d":"15,173,301.85"}},{"$f":"G890+G898+G908+G914+G924+G931+G937+G945","v":{"v":15358859.32,"d":"15,358,859.32"}},{"$f":"H890+H898+H908+H914+H924+H931+H937+H945","v":{"v":16024215.69,"d":"16,024,215.69"}},{"v":15956745.21,"d":"15,956,745.21"},{"v":16601882.32,"d":"16,601,882.32"},{"v":1428580.4700000007,"d":"1,428,580.47"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F891+F892+F893+F894+F895+F896","v":{"v":1685651.79,"d":"1,685,651.79"}},{"$f":"G891+G892+G893+G894+G895+G896","v":{"v":1943644.76,"d":"1,943,644.76"}},{"$f":"H891+H892+H893+H894+H895+H896","v":{"v":2069254.55,"d":"2,069,254.55"}},{"v":2408499.95,"d":"2,408,499.95"},{"v":4001365.93,"d":"4,001,365.93"},{"v":2315714.14,"d":"2,315,714.14"}]
[{"$nulls":3},1000,"Caisse",{"v":4419.8,"d":"4,419.80"},{"v":5264,"d":"5,264.00"},{"v":4191.3,"d":"4,191.30"},{"v":5177.8,"d":"5,177.80"},{"v":3256.6,"d":"3,256.60"},{"v":-1163.2000000000003,"d":"-1,163.20 "}]
[{"$nulls":3},1001,"Poste",{"v":1082880.22,"d":"1,082,880.22"},{"v":718973.05,"d":"718,973.05"},{"v":608003.23,"d":"608,003.23"},{"v":1094247.52,"d":"1,094,247.52"},{"v":1231334.74,"d":"1,231,334.74"},{"v":148454.52000000002,"d":"148,454.52"}]
[{"$nulls":3},1002,"Banques",{"v":598351.77,"d":"598,351.77"},{"v":719407.71,"d":"719,407.71"},{"v":957060.02,"d":"957,060.02"},{"v":1309074.63,"d":"1,309,074.63"},{"v":1066774.59,"d":"1,066,774.59"},{"v":468422.82000000007,"d":"468,422.82"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1,700,000.00"},{"v":1700000,"d":"1,700,000.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F899+F900+F901+F902+F903+F904+F905+F906","v":{"v":3839284.92,"d":"3,839,284.92"}},{"$f":"G899+G900+G901+G902+G903+G904+G905+G906","v":{"v":3344664.07,"d":"3,344,664.07"}},{"$f":"H899+H900+H901+H902+H903+H904+H905+H906","v":{"v":4321750.64,"d":"4,321,750.64"}},{"v":4039888.33,"d":"4,039,888.33"},{"v":3635509.22,"d":"3,635,509.22"},{"$f":"J898-F898","v":{"v":-203775.69999999972,"d":"-203,775.70 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":1625464.05,"d":"1,625,464.05"},{"v":822705.47,"d":"822,705.47"},{"v":1576185.91,"d":"1,576,185.91"},{"v":1323424.87,"d":"1,323,424.87"},{"v":691222.97,"d":"691,222.97"},{"v":-934241.0800000001,"d":"-934,241.08 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":2196582.32,"d":"2,196,582.32"},{"v":2519611.07,"d":"2,519,611.07"},{"v":2743294.98,"d":"2,743,294.98"},{"v":2715141.63,"d":"2,715,141.63"},{"v":2935559.47,"d":"2,935,559.47"},{"v":738977.1500000004,"d":"738,977.15"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":17238.55,"d":"17,238.55"},{"v":2347.53,"d":"2,347.53"},{"v":2269.75,"d":"2,269.75"},{"v":1321.83,"d":"1,321.83"},{"v":8726.78,"d":"8,726.78"},{"v":-8511.769999999999,"d":"-8,511.77 "}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F909+F910+F911+F912","v":{"v":0,"d":"0.00"}},{"$f":"G909+G910+G911+G912","v":{"v":0,"d":"0.00"}},{"$f":"H909+H910+H911+H912","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J908-F908","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J909-F909","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J910-F910","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J911-F911","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J912-F912","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F915+F916+F917+F918+F919+F920+F921+F922","v":{"v":1955142.14,"d":"1,955,142.14"}},{"$f":"G915+G916+G917+G918+G919+G920+G921+G922","v":{"v":2344663.4899999998,"d":"2,344,663.49"}},{"$f":"H915+H916+H917+H918+H919+H920+H921+H922","v":{"v":1874868.5,"d":"1,874,868.50"}},{"v":1709214.9300000002,"d":"1,709,214.93"},{"v":1329859.17,"d":"1,329,859.17"},{"$f":"J914-F914","v":{"v":-625282.97,"d":"-625,282.97 "}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":103007.2,"d":"103,007.20"},{"v":105517.1,"d":"105,517.10"},{"v":100972.45,"d":"100,972.45"},{"v":99203.55,"d":"99,203.55"},{"v":125475.35,"d":"125,475.35"},{"v":22468.15000000001,"d":"22,468.15"}]
[{"$nulls":3},1042,"Impôts",{"v":6056.8,"d":"6,056.80"},{"v":52200.05,"d":"52,200.05"},{"v":39632.85,"d":"39,632.85"},{"v":9983.85,"d":"9,983.85"},{"v":20526.65,"d":"20,526.65"},{"v":14469.850000000002,"d":"14,469.85"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":1225000,"d":"1,225,000.00"},{"v":970000,"d":"970,000.00"},{"v":934000,"d":"934,000.00"},{"v":960873.8,"d":"960,873.80"},{"v":428766.3,"d":"428,766.30"},{"v":-796233.7,"d":"-796,233.70 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":13122.15,"d":"13,122.15"},{"v":23013.15,"d":"23,013.15"},{"v":5683.35,"d":"5,683.35"},{"v":13025.35,"d":"13,025.35"},{"v":8441.7,"d":"8,441.70"},{"v":-4680.449999999999,"d":"-4,680.45 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":607955.99,"d":"607,955.99"},{"v":1193933.19,"d":"1,193,933.19"},{"v":794579.85,"d":"794,579.85"},{"v":626128.38,"d":"626,128.38"},{"v":746649.17,"d":"746,649.17"},{"v":138693.18000000005,"d":"138,693.18"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F925+F926+F927+F928+F929","v":{"v":0,"d":"0.00"}},{"$f":"G925+G926+G927+G928+G929","v":{"v":0,"d":"0.00"}},{"$f":"H925+H926+H927+H928+H929","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J924-F924","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F932+F933+F934+F935","v":{"v":275153,"d":"275,153.00"}},{"$f":"G932+G933+G934+G935","v":{"v":307817,"d":"307,817.00"}},{"$f":"H932+H933+H934+H935","v":{"v":340272,"d":"340,272.00"}},{"v":381072,"d":"381,072.00"},{"v":373628,"d":"373,628.00"},{"$f":"J931-F931","v":{"v":98475,"d":"98,475.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":241403,"d":"241,403.00"},{"v":279692,"d":"279,692.00"},{"v":297772,"d":"297,772.00"},{"v":348197,"d":"348,197.00"},{"v":350378,"d":"350,378.00"},{"$f":"J932-F932","v":{"v":108975,"d":"108,975.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":33750,"d":"33,750.00"},{"v":28125,"d":"28,125.00"},{"v":42500,"d":"42,500.00"},{"v":32875,"d":"32,875.00"},{"v":23250,"d":"23,250.00"},{"$f":"J933-F933","v":{"v":-10500,"d":"-10,500.00 "}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J934-F934","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J935-F935","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F938+F939+F940+F941+F942+F943","v":{"v":7418070,"d":"7,418,070.00"}},{"$f":"G938+G939+G940+G941+G942+G943","v":{"v":7418070,"d":"7,418,070.00"}},{"$f":"H938+H939+H940+H941+H942+H943","v":{"v":7418070,"d":"7,418,070.00"}},{"v":7418070,"d":"7,418,070.00"},{"v":7261520,"d":"7,261,520.00"},{"$f":"J937-F937","v":{"v":-156550,"d":"-156,550.00 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":784520,"d":"784,520.00"},{"v":784520,"d":"784,520.00"},{"v":784520,"d":"784,520.00"},{"v":784520,"d":"784,520.00"},{"v":784520,"d":"784,520.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":6633550,"d":"6,633,550.00"},{"v":6633550,"d":"6,633,550.00"},{"v":6633550,"d":"6,633,550.00"},{"v":6633550,"d":"6,633,550.00"},{"v":6477000,"d":"6,477,000.00"},{"v":-156550,"d":"-156,550.00 "}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F946+F947+F948+F949","v":{"v":0,"d":"0.00"}},{"$f":"G946+G947+G948+G949","v":{"v":0,"d":"0.00"}},{"$f":"H946+H947+H948+H949","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J945-F945","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J946-F946","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J947-F947","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J948-F948","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J949-F949","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F952+F963+F969+F980+F991","v":{"v":20959042.61,"d":"20,959,042.61"}},{"$f":"G952+G963+G969+G980+G991","v":{"v":20475712.490000002,"d":"20,475,712.49"}},{"$f":"H952+H963+H969+H980+H991","v":{"v":22219309.419999998,"d":"22,219,309.42"}},{"v":27436162.06,"d":"27,436,162.06"},{"v":26726639.560000002,"d":"26,726,639.56"},{"$f":"J951-F951","v":{"v":5767596.950000003,"d":"5,767,596.95"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F953+F954+F955+F956+F957+F958+F959+F960+F961","v":{"v":20563128.16,"d":"20,563,128.16"}},{"$f":"G953+G954+G955+G956+G957+G958+G959+G960+G961","v":{"v":19948055.390000004,"d":"19,948,055.39"}},{"$f":"H953+H954+H955+H956+H957+H958+H959+H960+H961","v":{"v":21591115.7,"d":"21,591,115.70"}},{"v":26273530.54,"d":"26,273,530.54"},{"v":26034609.36,"d":"26,034,609.36"},{"v":5471481.199999999,"d":"5,471,481.20"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":1008210.15,"d":"1,008,210.15"},{"v":1009248,"d":"1,009,248.00"},{"v":994359.6,"d":"994,359.60"},{"v":1004175.5,"d":"1,004,175.50"},{"v":979597.05,"d":"979,597.05"},{"v":-28613.099999999977,"d":"-28,613.10 "}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":2592494.23,"d":"2,592,494.23"},{"v":2559011.23,"d":"2,559,011.23"},{"v":2517927.37,"d":"2,517,927.37"},{"v":2511651.51,"d":"2,511,651.51"},{"v":2509688.36,"d":"2,509,688.36"},{"v":-82805.87000000011,"d":"-82,805.87 "}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":260003.16,"d":"260,003.16"},{"v":254803.1,"d":"254,803.10"},{"v":249603.04,"d":"249,603.04"},{"v":244402.98,"d":"244,402.98"},{"v":648405.77,"d":"648,405.77"},{"v":388402.61,"d":"388,402.61"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":3098307.71,"d":"3,098,307.71"},{"v":2916267.31,"d":"2,916,267.31"},{"v":2771318.11,"d":"2,771,318.11"},{"v":3350613.51,"d":"3,350,613.51"},{"v":2612114.35,"d":"2,612,114.35"},{"v":-486193.35999999987,"d":"-486,193.36 "}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":12751307.16,"d":"12,751,307.16"},{"v":12201404.88,"d":"12,201,404.88"},{"v":11031748.77,"d":"11,031,748.77"},{"v":10668324.86,"d":"10,668,324.86"},{"v":10318215.2,"d":"10,318,215.20"},{"v":-2433091.960000001,"d":"-2,433,091.96 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":621582.5,"d":"621,582.50"},{"v":605225,"d":"605,225.00"},{"v":588867.5,"d":"588,867.50"},{"v":572510,"d":"572,510.00"},{"v":556152.5,"d":"556,152.50"},{"v":-65430,"d":"-65,430.00 "}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":231223.25,"d":"231,223.25"},{"v":251863.05,"d":"251,863.05"},{"v":291664.65,"d":"291,664.65"},{"v":1046160.4,"d":"1,046,160.40"},{"v":886521.29,"d":"886,521.29"},{"v":655298.04,"d":"655,298.04"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":150232.82,"d":"150,232.82"},{"v":3145626.66,"d":"3,145,626.66"},{"v":6875691.78,"d":"6,875,691.78"},{"v":7523914.84,"d":"7,523,914.84"},{"v":7523914.84,"d":"7,523,914.84"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F964+F965+F966+F967","v":{"v":395914.45,"d":"395,914.45"}},{"$f":"G964+G965+G966+G967","v":{"v":461928.9,"d":"461,928.90"}},{"$f":"H964+H965+H966+H967","v":{"v":564207.32,"d":"564,207.32"}},{"v":585541.47,"d":"585,541.47"},{"v":129908.85,"d":"129,908.85"},{"$f":"J963-F963","v":{"v":-266005.6,"d":"-266,005.60 "}}]
[{"$nulls":3},1420,"Logiciels",{"v":18224,"d":"18,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J964-F964","v":{"v":-18224,"d":"-18,224.00 "}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J965-F965","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J966-F966","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":377690.45,"d":"377,690.45"},{"v":461928.9,"d":"461,928.90"},{"v":564207.32,"d":"564,207.32"},{"v":585541.47,"d":"585,541.47"},{"v":129908.85,"d":"129,908.85"},{"$f":"J967-F967","v":{"v":-247781.6,"d":"-247,781.60 "}}]
[]
[null,null,144,null,"Prêts",{"$f":"F970+F971+F972+F973+F974+F975+F976+F977+F978","v":{"v":0,"d":"0.00"}},{"$f":"G970+G971+G972+G973+G974+G975+G976+G977+G978","v":{"v":0,"d":"0.00"}},{"$f":"H970+H971+H972+H973+H974+H975+H976+H977+H978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J969-F969","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F981+F982+F983+F984+F985+F986+F987+F988+F989","v":{"v":0,"d":"0.00"}},{"$f":"G981+G982+G983+G984+G985+G986+G987+G988+G989","v":{"v":0,"d":"0.00"}},{"$f":"H981+H982+H983+H984+H985+H986+H987+H988+H989","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J980-F980","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F992+F993+F994+F995+F996+F997+F998+F999+F1000+F1001","v":{"v":0,"d":"0.00"}},{"$f":"G992+G993+G994+G995+G996+G997+G998+G999+G1000+G1001","v":{"v":65728.2,"d":"65,728.20"}},{"$f":"H992+H993+H994+H995+H996+H997+H998+H999+H1000+H1001","v":{"v":63986.4,"d":"63,986.40"}},{"v":577090.05,"d":"577,090.05"},{"v":562121.35,"d":"562,121.35"},{"$f":"J991-F991","v":{"v":562121.35,"d":"562,121.35"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":65728.2,"d":"65,728.20"},{"v":63986.4,"d":"63,986.40"},{"v":577090.05,"d":"577,090.05"},{"v":562121.35,"d":"562,121.35"},{"v":562121.35,"d":"562,121.35"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F1006+F1016+F1026+F1036+F1048+F1056+F1067+F1074+F1077+F1081+F1084+F1087+F1090+F1093+F1096+F1099","v":{"v":36132344.46,"d":"36,132,344.46"}},{"$f":"G1006+G1016+G1026+G1036+G1048+G1056+G1067+G1074+G1077+G1081+G1084+G1087+G1090+G1093+G1096+G1099","v":{"v":35834571.81,"d":"35,834,571.81"}},{"$f":"H1006+H1016+H1026+H1036+H1048+H1056+H1067+H1074+H1077+H1081+H1084+H1087+H1090+H1093+H1096+H1099","v":{"v":38243525.11,"d":"38,243,525.11"}},{"v":43392907.27,"d":"43,392,907.27"},{"v":43328521.88,"d":"43,328,521.88"},{"$f":"J1004-F1004","v":{"v":7196177.420000002,"d":"7,196,177.42"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F1006+F1016+F1026+F1036+F1048+F1056+F1067","v":{"v":26343468.57,"d":"26,343,468.57"}},{"$f":"G1006+G1016+G1026+G1036+G1048+G1056+G1067","v":{"v":24955383.65,"d":"24,955,383.65"}},{"$f":"H1006+H1016+H1026+H1036+H1048+H1056+H1067","v":{"v":26620617.58,"d":"26,620,617.58"}},{"v":30668957.08,"d":"30,668,957.08"},{"v":29402944.650000002,"d":"29,402,944.65"},{"v":3059476.080000002,"d":"3,059,476.08"}]
[null,null,200,null,"Engagements courants",{"$f":"F1007+F1008+F1009+F1010+F1011+F1012+F1013+F1014","v":{"v":600201.07,"d":"600,201.07"}},{"$f":"G1007+G1008+G1009+G1010+G1011+G1012+G1013+G1014","v":{"v":770196.63,"d":"770,196.63"}},{"$f":"H1007+H1008+H1009+H1010+H1011+H1012+H1013+H1014","v":{"v":1690155.04,"d":"1,690,155.04"}},{"v":1842482.12,"d":"1,842,482.12"},{"v":639581.97,"d":"639,581.97"},{"v":39380.90000000002,"d":"39,380.90"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":600201.07,"d":"600,201.07"},{"v":770196.63,"d":"770,196.63"},{"v":1690155.04,"d":"1,690,155.04"},{"v":1842482.12,"d":"1,842,482.12"},{"v":639581.97,"d":"639,581.97"},{"v":39380.90000000002,"d":"39,380.90"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F1017+F1018+F1019+F1020+F1021+F1022+F1023+F1024","v":{"v":4511771.7,"d":"4,511,771.70"}},{"$f":"G1017+G1018+G1019+G1020+G1021+G1022+G1023+G1024","v":{"v":5587130.74,"d":"5,587,130.74"}},{"$f":"H1017+H1018+H1019+H1020+H1021+H1022+H1023+H1024","v":{"v":6371926.81,"d":"6,371,926.81"}},{"v":9159616.74,"d":"9,159,616.74"},{"v":14178622.79,"d":"14,178,622.79"},{"$f":"J1016-F1016","v":{"v":9666851.09,"d":"9,666,851.09"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":4511771.7,"d":"4,511,771.70"},{"v":5587130.74,"d":"5,587,130.74"},{"v":6371926.81,"d":"6,371,926.81"},{"v":9159616.74,"d":"9,159,616.74"},{"v":14178622.79,"d":"14,178,622.79"},{"v":9666851.09,"d":"9,666,851.09"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F1027+F1028+F1029+F1030+F1031+F1032+F1033+F1034","v":{"v":621074.5,"d":"621,074.50"}},{"$f":"G1027+G1028+G1029+G1030+G1031+G1032+G1033+G1034","v":{"v":511474.63,"d":"511,474.63"}},{"$f":"H1027+H1028+H1029+H1030+H1031+H1032+H1033+H1034","v":{"v":265755.78,"d":"265,755.78"}},{"v":160983.32,"d":"160,983.32"},{"v":123988.09000000001,"d":"123,988.09"},{"$f":"J1026-F1026","v":{"v":-497086.41,"d":"-497,086.41 "}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":2146.15,"d":"2,146.15"},{"v":2146.15,"d":"2,146.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2146.15,"d":"-2,146.15 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":189585.75,"d":"189,585.75"},{"v":44585.45,"d":"44,585.45"},{"v":18528,"d":"18,528.00"},{"v":17339.35,"d":"17,339.35"},{"v":18929.1,"d":"18,929.10"},{"v":-170656.65,"d":"-170,656.65 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":300235.5,"d":"300,235.50"},{"v":361150.78,"d":"361,150.78"},{"v":206263.28,"d":"206,263.28"},{"v":116437.09,"d":"116,437.09"},{"v":92375.5,"d":"92,375.50"},{"v":-207860,"d":"-207,860.00 "}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":129107.1,"d":"129,107.10"},{"v":103592.25,"d":"103,592.25"},{"v":40964.5,"d":"40,964.50"},{"v":27206.88,"d":"27,206.88"},{"v":12683.49,"d":"12,683.49"},{"v":-116423.61,"d":"-116,423.61 "}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F1037+F1038+F1039+F1040+F1041+F1042+F1043+F1044+F1045+F1046","v":{"v":0,"d":"0.00"}},{"$f":"G1037+G1038+G1039+G1040+G1041+G1042+G1043+G1044+G1045+G1046","v":{"v":0,"d":"0.00"}},{"$f":"H1037+H1038+H1039+H1040+H1041+H1042+H1043+H1044+H1045+H1046","v":{"v":0,"d":"0.00"}},{"v":54229,"d":"54,229.00"},{"v":43804,"d":"43,804.00"},{"$f":"J1036-F1036","v":{"v":43804,"d":"43,804.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54229,"d":"54,229.00"},{"v":43804,"d":"43,804.00"},{"v":43804,"d":"43,804.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F1049+F1050+F1051+F1052+F1053+F1054","v":{"v":20219956.25,"d":"20,219,956.25"}},{"$f":"G1049+G1050+G1051+G1052+G1053+G1054","v":{"v":17756300,"d":"17,756,300.00"}},{"$f":"H1049+H1050+H1051+H1052+H1053+H1054","v":{"v":17964793.75,"d":"17,964,793.75"}},{"v":19132837.5,"d":"19,132,837.50"},{"v":14106706.25,"d":"14,106,706.25"},{"$f":"J1048-F1048","v":{"v":-6113250,"d":"-6,113,250.00 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":20219956.25,"d":"20,219,956.25"},{"v":17756300,"d":"17,756,300.00"},{"v":17964793.75,"d":"17,964,793.75"},{"v":19132837.5,"d":"19,132,837.50"},{"v":14106706.25,"d":"14,106,706.25"},{"v":-6113250,"d":"-6,113,250.00 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F1057+F1058+F1059+F1060+F1061+F1062+F1063+F1064+F1065","v":{"v":130830.3,"d":"130,830.30"}},{"$f":"G1057+G1058+G1059+G1060+G1061+G1062+G1063+G1064+G1065","v":{"v":79546.9,"d":"79,546.90"}},{"$f":"H1057+H1058+H1059+H1060+H1061+H1062+H1063+H1064+H1065","v":{"v":92366.45,"d":"92,366.45"}},{"v":92366.45,"d":"92,366.45"},{"v":92366.45,"d":"92,366.45"},{"$f":"J1056-F1056","v":{"v":-38463.850000000006,"d":"-38,463.85 "}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":130830.3,"d":"130,830.30"},{"v":79546.9,"d":"79,546.90"},{"v":92366.45,"d":"92,366.45"},{"v":92366.45,"d":"92,366.45"},{"v":92366.45,"d":"92,366.45"},{"v":-38463.850000000006,"d":"-38,463.85 "}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F1068+F1069+F1070+F1071","v":{"v":259634.75,"d":"259,634.75"}},{"$f":"G1068+G1069+G1070+G1071","v":{"v":250734.75,"d":"250,734.75"}},{"$f":"H1068+H1069+H1070+H1071","v":{"v":235619.75,"d":"235,619.75"}},{"v":226441.95,"d":"226,441.95"},{"v":217875.1,"d":"217,875.10"},{"$f":"J1067-F1067","v":{"v":-41759.649999999994,"d":"-41,759.65 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1068-F1068","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":259634.75,"d":"259,634.75"},{"v":250734.75,"d":"250,734.75"},{"v":235619.75,"d":"235,619.75"},{"v":226441.95,"d":"226,441.95"},{"v":217875.1,"d":"217,875.10"},{"$f":"J1069-F1069","v":{"v":-41759.649999999994,"d":"-41,759.65 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1070-F1070","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1071-F1071","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F1074+F1077+F1081+F1084+F1087+F1090+F1093+F1096+F1099","v":{"v":9788875.89,"d":"9,788,875.89"}},{"$f":"G1074+G1077+G1081+G1084+G1087+G1090+G1093+G1096+G1099","v":{"v":10879188.16,"d":"10,879,188.16"}},{"$f":"H1074+H1077+H1081+H1084+H1087+H1090+H1093+H1096+H1099","v":{"v":11622907.530000001,"d":"11,622,907.53"}},{"v":12723950.19,"d":"12,723,950.19"},{"v":13925577.23,"d":"13,925,577.23"},{"$f":"J1073-F1073","v":{"v":4136701.34,"d":"4,136,701.34"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F1075","v":{"v":4528998.61,"d":"4,528,998.61"}},{"$f":"G1075","v":{"v":5120387.05,"d":"5,120,387.05"}},{"$f":"H1075","v":{"v":5282116.47,"d":"5,282,116.47"}},{"v":5408372.68,"d":"5,408,372.68"},{"v":5721548.85,"d":"5,721,548.85"},{"$f":"J1074-F1074","v":{"v":1192550.2399999993,"d":"1,192,550.24"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":4528998.61,"d":"4,528,998.61"},{"v":5120387.05,"d":"5,120,387.05"},{"v":5282116.47,"d":"5,282,116.47"},{"v":5408372.68,"d":"5,408,372.68"},{"v":5721548.85,"d":"5,721,548.85"},{"$f":"J1075-F1075","v":{"v":1192550.2399999993,"d":"1,192,550.24"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F1078+F1079","v":{"v":0,"d":"0.00"}},{"$f":"G1078+G1079","v":{"v":0,"d":"0.00"}},{"$f":"H1078+H1079","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1077-F1077","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1078-F1078","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1079-F1079","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F1082","v":{"v":0,"d":"0.00"}},{"$f":"G1082","v":{"v":0,"d":"0.00"}},{"$f":"H1082","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1081-F1081","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1082-F1082","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F1085","v":{"v":0,"d":"0.00"}},{"$f":"G1085","v":{"v":0,"d":"0.00"}},{"$f":"H1085","v":{"v":274799,"d":"274,799.00"}},{"v":550821.5,"d":"550,821.50"},{"v":823236.29,"d":"823,236.29"},{"$f":"J1084-F1084","v":{"v":823236.29,"d":"823,236.29"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":274799,"d":"274,799.00"},{"v":550821.5,"d":"550,821.50"},{"v":823236.29,"d":"823,236.29"},{"$f":"J1085-F1085","v":{"v":823236.29,"d":"823,236.29"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F1088","v":{"v":0,"d":"0.00"}},{"$f":"G1088","v":{"v":470000,"d":"470,000.00"}},{"$f":"H1088","v":{"v":770000,"d":"770,000.00"}},{"v":920000,"d":"920,000.00"},{"v":1530000,"d":"1,530,000.00"},{"$f":"J1087-F1087","v":{"v":1530000,"d":"1,530,000.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":470000,"d":"470,000.00"},{"v":770000,"d":"770,000.00"},{"v":920000,"d":"920,000.00"},{"v":1530000,"d":"1,530,000.00"},{"$f":"J1088-F1088","v":{"v":1530000,"d":"1,530,000.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F1091","v":{"v":0,"d":"0.00"}},{"$f":"G1091","v":{"v":0,"d":"0.00"}},{"$f":"H1091","v":{"v":0,"d":"0.00"}},{"v":514845.45,"d":"514,845.45"},{"v":499877.2,"d":"499,877.20"},{"$f":"J1090-F1090","v":{"v":499877.2,"d":"499,877.20"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":514845.45,"d":"514,845.45"},{"v":499877.2,"d":"499,877.20"},{"$f":"J1091-F1091","v":{"v":499877.2,"d":"499,877.20"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F1094","v":{"v":386612.35,"d":"386,612.35"}},{"$f":"G1094","v":{"v":386612.35,"d":"386,612.35"}},{"$f":"H1094","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1093-F1093","v":{"v":-386612.35,"d":"-386,612.35 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":386612.35,"d":"386,612.35"},{"v":386612.35,"d":"386,612.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1094-F1094","v":{"v":-386612.35,"d":"-386,612.35 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F1097","v":{"v":0,"d":"0.00"}},{"$f":"G1097","v":{"v":0,"d":"0.00"}},{"$f":"H1097","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1096-F1096","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1097-F1097","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F1100+F1101","v":{"v":4873264.93,"d":"4,873,264.93"}},{"$f":"G1100+G1101","v":{"v":4902188.76,"d":"4,902,188.76"}},{"$f":"H1100+H1101","v":{"v":5295992.0600000005,"d":"5,295,992.06"}},{"v":5329910.56,"d":"5,329,910.56"},{"v":5350914.89,"d":"5,350,914.89"},{"$f":"J1099-F1099","v":{"v":477649.95999999996,"d":"477,649.96"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-197032.69,"d":"-197,032.69 "},{"v":28923.83,"d":"28,923.83"},{"v":7190.95,"d":"7,190.95"},{"v":33918.5,"d":"33,918.50"},{"v":21004.33,"d":"21,004.33"},{"$f":"J1100-F1100","v":{"v":218037.02000000002,"d":"218,037.02"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":5070297.62,"d":"5,070,297.62"},{"v":4873264.93,"d":"4,873,264.93"},{"v":5288801.11,"d":"5,288,801.11"},{"v":5295992.06,"d":"5,295,992.06"},{"v":5329910.56,"d":"5,329,910.56"},{"$f":"J1101-F1101","v":{"v":259612.93999999948,"d":"259,612.94"}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1106+1","v":2024},"Variation"]
["Courroux",{"$nulls":4},{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"J1107-F1107","v":130}]
[{"$nulls":5},"Courroux","Courroux","Courroux","Courroux",{"$f":"I1108","v":"Courroux"},"Courroux"]
[1,{"$nulls":3},"Actif",{"$f":"F1111+F1119+F1129+F1135+F1145+F1152+F1158+F1166+F1173+F1184+F1190+F1201+F1212","v":{"v":32990102.619999997,"d":"32,990,102.62"}},{"$f":"G1111+G1119+G1129+G1135+G1145+G1152+G1158+G1166+G1173+G1184+G1190+G1201+G1212","v":{"v":32179357.799999997,"d":"32,179,357.80"}},{"$f":"H1111+H1119+H1129+H1135+H1145+H1152+H1158+H1166+H1173+H1184+H1190+H1201+H1212","v":{"v":32393668.549999997,"d":"32,393,668.55"}},{"v":32167105.92,"d":"32,167,105.92"},{"v":30944680.9,"d":"30,944,680.90"},{"$f":"J1109-F1109","v":{"v":-2045421.7199999988,"d":"-2,045,421.72 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F1111+F1119+F1129+F1135+F1145+F1152+F1158+F1166","v":{"v":8929891.379999999,"d":"8,929,891.38"}},{"$f":"G1111+G1119+G1129+G1135+G1145+G1152+G1158+G1166","v":{"v":8576665.469999999,"d":"8,576,665.47"}},{"$f":"H1111+H1119+H1129+H1135+H1145+H1152+H1158+H1166","v":{"v":8324678.54,"d":"8,324,678.54"}},{"v":8217890.55,"d":"8,217,890.55"},{"v":8485476.41,"d":"8,485,476.41"},{"v":-444414.9699999988,"d":"-444,414.97 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F1112+F1113+F1114+F1115+F1116+F1117","v":{"v":1703875.35,"d":"1,703,875.35"}},{"$f":"G1112+G1113+G1114+G1115+G1116+G1117","v":{"v":1383876.73,"d":"1,383,876.73"}},{"$f":"H1112+H1113+H1114+H1115+H1116+H1117","v":{"v":1075465.97,"d":"1,075,465.97"}},{"v":579356.3,"d":"579,356.30"},{"v":1029005.81,"d":"1,029,005.81"},{"v":-674869.54,"d":"-674,869.54 "}]
[{"$nulls":3},1000,"Caisse",{"v":9171.9,"d":"9,171.90"},{"v":11705.45,"d":"11,705.45"},{"v":12487.35,"d":"12,487.35"},{"v":8072.4,"d":"8,072.40"},{"v":9090.05,"d":"9,090.05"},{"v":-81.85000000000036,"d":"-81.85 "}]
[{"$nulls":3},1001,"Poste",{"v":919226.03,"d":"919,226.03"},{"v":184654.9,"d":"184,654.90"},{"v":193050.08,"d":"193,050.08"},{"v":64366.76,"d":"64,366.76"},{"v":389721.7,"d":"389,721.70"},{"v":-529504.3300000001,"d":"-529,504.33 "}]
[{"$nulls":3},1002,"Banques",{"v":775477.42,"d":"775,477.42"},{"v":1187516.38,"d":"1,187,516.38"},{"v":869928.54,"d":"869,928.54"},{"v":506917.14,"d":"506,917.14"},{"v":630194.06,"d":"630,194.06"},{"v":-145283.36,"d":"-145,283.36 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F1120+F1121+F1122+F1123+F1124+F1125+F1126+F1127","v":{"v":2035702.5799999998,"d":"2,035,702.58"}},{"$f":"G1120+G1121+G1122+G1123+G1124+G1125+G1126+G1127","v":{"v":1880588.5299999998,"d":"1,880,588.53"}},{"$f":"H1120+H1121+H1122+H1123+H1124+H1125+H1126+H1127","v":{"v":2215648.7399999998,"d":"2,215,648.74"}},{"v":2829503.1999999997,"d":"2,829,503.20"},{"v":2548319.88,"d":"2,548,319.88"},{"$f":"J1119-F1119","v":{"v":512617.30000000005,"d":"512,617.30"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":565325.14,"d":"565,325.14"},{"v":419197.1,"d":"419,197.10"},{"v":1037258.99,"d":"1,037,258.99"},{"v":875432.7,"d":"875,432.70"},{"v":321438.85,"d":"321,438.85"},{"v":-243886.29000000004,"d":"-243,886.29 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":85158.71,"d":"85,158.71"},{"v":79335.28,"d":"79,335.28"},{"v":100843.92,"d":"100,843.92"},{"v":47412.09,"d":"47,412.09"},{"v":104689.95,"d":"104,689.95"},{"v":19531.23999999999,"d":"19,531.24"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":1348984.68,"d":"1,348,984.68"},{"v":1337299,"d":"1,337,299.00"},{"v":1026624.53,"d":"1,026,624.53"},{"v":1862920.95,"d":"1,862,920.95"},{"v":2081663.21,"d":"2,081,663.21"},{"v":732678.53,"d":"732,678.53"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":36234.05,"d":"36,234.05"},{"v":44757.15,"d":"44,757.15"},{"v":50921.3,"d":"50,921.30"},{"v":43737.46,"d":"43,737.46"},{"v":40527.87,"d":"40,527.87"},{"v":4293.82,"d":"4,293.82"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F1130+F1131+F1132+F1133","v":{"v":0,"d":"0.00"}},{"$f":"G1130+G1131+G1132+G1133","v":{"v":0,"d":"0.00"}},{"$f":"H1130+H1131+H1132+H1133","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1129-F1129","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1130-F1130","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1131-F1131","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1132-F1132","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1133-F1133","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F1136+F1137+F1138+F1139+F1140+F1141+F1142+F1143","v":{"v":2171123.45,"d":"2,171,123.45"}},{"$f":"G1136+G1137+G1138+G1139+G1140+G1141+G1142+G1143","v":{"v":2293000.21,"d":"2,293,000.21"}},{"$f":"H1136+H1137+H1138+H1139+H1140+H1141+H1142+H1143","v":{"v":2014323.83,"d":"2,014,323.83"}},{"v":1789801.0499999998,"d":"1,789,801.05"},{"v":1879949.1199999999,"d":"1,879,949.12"},{"$f":"J1135-F1135","v":{"v":-291174.3300000003,"d":"-291,174.33 "}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":1881.6,"d":"1,881.60"},{"v":0,"d":"0.00"},{"v":2723.65,"d":"2,723.65"},{"v":1036.9,"d":"1,036.90"},480.85,{"v":-1400.75,"d":"-1,400.75 "}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":195030.35,"d":"195,030.35"},{"v":384559.4,"d":"384,559.40"},{"v":130630.21,"d":"130,630.21"},{"v":199083.68,"d":"199,083.68"},{"v":176564.35,"d":"176,564.35"},{"v":-18466,"d":"-18,466.00 "}]
[{"$nulls":3},1042,"Impôts",{"v":808755.5,"d":"808,755.50"},{"v":621236.81,"d":"621,236.81"},{"v":679875.97,"d":"679,875.97"},{"v":605797.87,"d":"605,797.87"},{"v":653963.22,"d":"653,963.22"},{"v":-154792.28000000003,"d":"-154,792.28 "}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":1164568,"d":"1,164,568.00"},{"v":1286808,"d":"1,286,808.00"},{"v":1198600,"d":"1,198,600.00"},{"v":983144.6,"d":"983,144.60"},{"v":550000,"d":"550,000.00"},{"v":-614568,"d":"-614,568.00 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":888,"d":"888.00"},{"v":396,"d":"396.00"},{"v":2494,"d":"2,494.00"},{"v":738,"d":"738.00"},{"v":0,"d":"0.00"},{"v":-888,"d":"-888.00 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":498940.7,"d":"498,940.70"},{"v":498940.7,"d":"498,940.70"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F1146+F1147+F1148+F1149+F1150","v":{"v":0,"d":"0.00"}},{"$f":"G1146+G1147+G1148+G1149+G1150","v":{"v":0,"d":"0.00"}},{"$f":"H1146+H1147+H1148+H1149+H1150","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":8931.6,"d":"8,931.60"},{"$f":"J1145-F1145","v":{"v":8931.6,"d":"8,931.60"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8931.6,"d":"8,931.60"},{"v":8931.6,"d":"8,931.60"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F1153+F1154+F1155+F1156","v":{"v":1240,"d":"1,240.00"}},{"$f":"G1153+G1154+G1155+G1156","v":{"v":1250,"d":"1,250.00"}},{"$f":"H1153+H1154+H1155+H1156","v":{"v":1290,"d":"1,290.00"}},{"v":1280,"d":"1,280.00"},{"v":1320,"d":"1,320.00"},{"$f":"J1152-F1152","v":{"v":80,"d":"80.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":1240,"d":"1,240.00"},{"v":1250,"d":"1,250.00"},{"v":1290,"d":"1,290.00"},{"v":1280,"d":"1,280.00"},{"v":1320,"d":"1,320.00"},{"$f":"J1153-F1153","v":{"v":80,"d":"80.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1154-F1154","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1155-F1155","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1156-F1156","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F1159+F1160+F1161+F1162+F1163+F1164","v":{"v":3017950,"d":"3,017,950.00"}},{"$f":"G1159+G1160+G1161+G1162+G1163+G1164","v":{"v":3017950,"d":"3,017,950.00"}},{"$f":"H1159+H1160+H1161+H1162+H1163+H1164","v":{"v":3017950,"d":"3,017,950.00"}},{"v":3017950,"d":"3,017,950.00"},{"v":3017950,"d":"3,017,950.00"},{"$f":"J1158-F1158","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":257950,"d":"257,950.00"},{"v":257950,"d":"257,950.00"},{"v":257950,"d":"257,950.00"},{"v":257950,"d":"257,950.00"},{"v":257950,"d":"257,950.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":2760000,"d":"2,760,000.00"},{"v":2760000,"d":"2,760,000.00"},{"v":2760000,"d":"2,760,000.00"},{"v":2760000,"d":"2,760,000.00"},{"v":2760000,"d":"2,760,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F1167+F1168+F1169+F1170","v":{"v":0,"d":"0.00"}},{"$f":"G1167+G1168+G1169+G1170","v":{"v":0,"d":"0.00"}},{"$f":"H1167+H1168+H1169+H1170","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1166-F1166","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1167-F1167","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1168-F1168","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1169-F1169","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1170-F1170","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F1173+F1184+F1190+F1201+F1212","v":{"v":24060211.24,"d":"24,060,211.24"}},{"$f":"G1173+G1184+G1190+G1201+G1212","v":{"v":23602692.33,"d":"23,602,692.33"}},{"$f":"H1173+H1184+H1190+H1201+H1212","v":{"v":24068990.009999998,"d":"24,068,990.01"}},{"v":23949215.37,"d":"23,949,215.37"},{"v":22459204.49,"d":"22,459,204.49"},{"$f":"J1172-F1172","v":{"v":-1601006.75,"d":"-1,601,006.75 "}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F1174+F1175+F1176+F1177+F1178+F1179+F1180+F1181+F1182","v":{"v":23312673.539999995,"d":"23,312,673.54"}},{"$f":"G1174+G1175+G1176+G1177+G1178+G1179+G1180+G1181+G1182","v":{"v":22820110.13,"d":"22,820,110.13"}},{"$f":"H1174+H1175+H1176+H1177+H1178+H1179+H1180+H1181+H1182","v":{"v":23202455.159999996,"d":"23,202,455.16"}},{"v":23095220.37,"d":"23,095,220.37"},{"v":21611853.09,"d":"21,611,853.09"},{"v":-1700820.4499999955,"d":"-1,700,820.45 "}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":909510,"d":"909,510.00"},{"v":934114.2,"d":"934,114.20"},{"v":858680.4,"d":"858,680.40"},{"v":789448,"d":"789,448.00"},{"v":722016.1,"d":"722,016.10"},{"v":-187493.90000000002,"d":"-187,493.90 "}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":1701444.68,"d":"1,701,444.68"},{"v":2566997.33,"d":"2,566,997.33"},{"v":2474310.94,"d":"2,474,310.94"},{"v":2377670.3,"d":"2,377,670.30"},{"v":2274909.96,"d":"2,274,909.96"},{"v":573465.28,"d":"573,465.28"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":5390326.6,"d":"5,390,326.60"},{"v":5260409.97,"d":"5,260,409.97"},{"v":5057926.61,"d":"5,057,926.61"},{"v":4801449.75,"d":"4,801,449.75"},{"v":3982863.06,"d":"3,982,863.06"},{"v":-1407463.5399999996,"d":"-1,407,463.54 "}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":10874381.95,"d":"10,874,381.95"},{"v":10468284.35,"d":"10,468,284.35"},{"v":10077477.56,"d":"10,077,477.56"},{"v":11336878.52,"d":"11,336,878.52"},{"v":10903235.13,"d":"10,903,235.13"},{"v":28853.180000001565,"d":"28,853.18"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":7585.2,"d":"7,585.20"},{"v":7740,"d":"7,740.00"},{"v":8780,"d":"8,780.00"},{"v":8780,"d":"8,780.00"},{"v":8780,"d":"8,780.00"},{"v":1194.8000000000002,"d":"1,194.80"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":175422.2,"d":"175,422.20"},{"v":130536.4,"d":"130,536.40"},{"v":90951.8,"d":"90,951.80"},{"v":59917.8,"d":"59,917.80"},{"v":41344.5,"d":"41,344.50"},{"v":-134077.7,"d":"-134,077.70 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":4254002.91,"d":"4,254,002.91"},{"v":3452027.88,"d":"3,452,027.88"},{"v":4634327.85,"d":"4,634,327.85"},{"v":3721076,"d":"3,721,076.00"},{"v":3678704.34,"d":"3,678,704.34"},{"v":-575298.5700000003,"d":"-575,298.57 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F1185+F1186+F1187+F1188","v":{"v":20757.6,"d":"20,757.60"}},{"$f":"G1185+G1186+G1187+G1188","v":{"v":13136.2,"d":"13,136.20"}},{"$f":"H1185+H1186+H1187+H1188","v":{"v":115544.55,"d":"115,544.55"}},{"v":121459.4,"d":"121,459.40"},{"v":113271.5,"d":"113,271.50"},{"$f":"J1184-F1184","v":{"v":92513.9,"d":"92,513.90"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53470.05,"d":"53,470.05"},{"v":67561.4,"d":"67,561.40"},{"v":48380,"d":"48,380.00"},{"$f":"J1185-F1185","v":{"v":48380,"d":"48,380.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1186-F1186","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1187-F1187","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":20757.6,"d":"20,757.60"},{"v":13136.2,"d":"13,136.20"},{"v":62074.5,"d":"62,074.50"},{"v":53898,"d":"53,898.00"},{"v":64891.5,"d":"64,891.50"},{"$f":"J1188-F1188","v":{"v":44133.9,"d":"44,133.90"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F1191+F1192+F1193+F1194+F1195+F1196+F1197+F1198+F1199","v":{"v":0,"d":"0.00"}},{"$f":"G1191+G1192+G1193+G1194+G1195+G1196+G1197+G1198+G1199","v":{"v":0,"d":"0.00"}},{"$f":"H1191+H1192+H1193+H1194+H1195+H1196+H1197+H1198+H1199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1190-F1190","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F1202+F1203+F1204+F1205+F1206+F1207+F1208+F1209+F1210","v":{"v":45603,"d":"45,603.00"}},{"$f":"G1202+G1203+G1204+G1205+G1206+G1207+G1208+G1209+G1210","v":{"v":45603,"d":"45,603.00"}},{"$f":"H1202+H1203+H1204+H1205+H1206+H1207+H1208+H1209+H1210","v":{"v":45603,"d":"45,603.00"}},{"v":45604,"d":"45,604.00"},{"v":65604,"d":"65,604.00"},{"$f":"J1201-F1201","v":{"v":20001,"d":"20,001.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":45603,"d":"45,603.00"},{"v":45603,"d":"45,603.00"},{"v":45603,"d":"45,603.00"},{"v":45604,"d":"45,604.00"},{"v":65604,"d":"65,604.00"},{"v":20001,"d":"20,001.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F1213+F1214+F1215+F1216+F1217+F1218+F1219+F1220+F1221+F1222","v":{"v":681177.1,"d":"681,177.10"}},{"$f":"G1213+G1214+G1215+G1216+G1217+G1218+G1219+G1220+G1221+G1222","v":{"v":723843,"d":"723,843.00"}},{"$f":"H1213+H1214+H1215+H1216+H1217+H1218+H1219+H1220+H1221+H1222","v":{"v":705387.3,"d":"705,387.30"}},{"v":686931.6,"d":"686,931.60"},{"v":668475.9,"d":"668,475.90"},{"$f":"J1212-F1212","v":{"v":-12701.199999999953,"d":"-12,701.20 "}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":681177.1,"d":"681,177.10"},{"v":723843,"d":"723,843.00"},{"v":705387.3,"d":"705,387.30"},{"v":686931.6,"d":"686,931.60"},{"v":668475.9,"d":"668,475.90"},{"v":-12701.199999999953,"d":"-12,701.20 "}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F1227+F1237+F1247+F1257+F1269+F1277+F1288+F1295+F1298+F1302+F1305+F1308+F1311+F1314+F1317+F1320","v":{"v":32990102.62,"d":"32,990,102.62"}},{"$f":"G1227+G1237+G1247+G1257+G1269+G1277+G1288+G1295+G1298+G1302+G1305+G1308+G1311+G1314+G1317+G1320","v":{"v":32179357.800000004,"d":"32,179,357.80"}},{"$f":"H1227+H1237+H1247+H1257+H1269+H1277+H1288+H1295+H1298+H1302+H1305+H1308+H1311+H1314+H1317+H1320","v":{"v":32393668.550000004,"d":"32,393,668.55"}},{"v":32167105.919999998,"d":"32,167,105.92"},{"v":30944680.9,"d":"30,944,680.90"},{"$f":"J1225-F1225","v":{"v":-2045421.7200000025,"d":"-2,045,421.72 "}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F1227+F1237+F1247+F1257+F1269+F1277+F1288","v":{"v":25837679.66,"d":"25,837,679.66"}},{"$f":"G1227+G1237+G1247+G1257+G1269+G1277+G1288","v":{"v":24713296.990000002,"d":"24,713,296.99"}},{"$f":"H1227+H1237+H1247+H1257+H1269+H1277+H1288","v":{"v":24892414.51,"d":"24,892,414.51"}},{"v":24111670.33,"d":"24,111,670.33"},{"v":22646118.72,"d":"22,646,118.72"},{"v":-3191560.9400000013,"d":"-3,191,560.94 "}]
[null,null,200,null,"Engagements courants",{"$f":"F1228+F1229+F1230+F1231+F1232+F1233+F1234+F1235","v":{"v":1247071.52,"d":"1,247,071.52"}},{"$f":"G1228+G1229+G1230+G1231+G1232+G1233+G1234+G1235","v":{"v":1390243.5,"d":"1,390,243.50"}},{"$f":"H1228+H1229+H1230+H1231+H1232+H1233+H1234+H1235","v":{"v":1780885.62,"d":"1,780,885.62"}},{"v":2272901.04,"d":"2,272,901.04"},{"v":1501751.19,"d":"1,501,751.19"},{"v":254679.66999999993,"d":"254,679.67"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":711932.23,"d":"711,932.23"},{"v":929821.83,"d":"929,821.83"},{"v":1171662.87,"d":"1,171,662.87"},{"v":2182314.13,"d":"2,182,314.13"},{"v":1153404.15,"d":"1,153,404.15"},{"v":441471.9199999999,"d":"441,471.92"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":14068.45,"d":"14,068.45"},{"v":13960,"d":"13,960.00"},{"v":14150,"d":"14,150.00"},{"v":14060,"d":"14,060.00"},{"v":14350,"d":"14,350.00"},{"v":281.5499999999993,"d":"281.55"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":59525.84,"d":"59,525.84"},{"v":35016.67,"d":"35,016.67"},{"v":83267.75,"d":"83,267.75"},{"v":64541.91,"d":"64,541.91"},{"v":22492.04,"d":"22,492.04"},{"v":-37033.799999999996,"d":"-37,033.80 "}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":450000,"d":"450,000.00"},{"v":400000,"d":"400,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":-150000,"d":"-150,000.00 "}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":11545,"d":"11,545.00"},{"v":11445,"d":"11,445.00"},{"v":11805,"d":"11,805.00"},{"v":11985,"d":"11,985.00"},{"v":11505,"d":"11,505.00"},{"v":-40,"d":"-40.00 "}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F1238+F1239+F1240+F1241+F1242+F1243+F1244+F1245","v":{"v":5916914,"d":"5,916,914.00"}},{"$f":"G1238+G1239+G1240+G1241+G1242+G1243+G1244+G1245","v":{"v":6015550,"d":"6,015,550.00"}},{"$f":"H1238+H1239+H1240+H1241+H1242+H1243+H1244+H1245","v":{"v":9141550,"d":"9,141,550.00"}},{"v":9781550,"d":"9,781,550.00"},{"v":81550,"d":"81,550.00"},{"$f":"J1237-F1237","v":{"v":-5835364,"d":"-5,835,364.00 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":5832364,"d":"5,832,364.00"},{"v":5930000,"d":"5,930,000.00"},{"v":9060000,"d":"9,060,000.00"},{"v":9700000,"d":"9,700,000.00"},{"v":0,"d":"0.00"},{"v":-5832364,"d":"-5,832,364.00 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":84550,"d":"84,550.00"},{"v":85550,"d":"85,550.00"},{"v":81550,"d":"81,550.00"},{"v":81550,"d":"81,550.00"},{"v":81550,"d":"81,550.00"},{"v":-3000,"d":"-3,000.00 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F1248+F1249+F1250+F1251+F1252+F1253+F1254+F1255","v":{"v":146429.33000000002,"d":"146,429.33"}},{"$f":"G1248+G1249+G1250+G1251+G1252+G1253+G1254+G1255","v":{"v":109112.89000000001,"d":"109,112.89"}},{"$f":"H1248+H1249+H1250+H1251+H1252+H1253+H1254+H1255","v":{"v":703454.89,"d":"703,454.89"}},{"v":104245.59,"d":"104,245.59"},{"v":73333.08,"d":"73,333.08"},{"$f":"J1247-F1247","v":{"v":-73096.25000000001,"d":"-73,096.25 "}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":7363,"d":"7,363.00"},{"v":5247,"d":"5,247.00"},{"v":5859,"d":"5,859.00"},{"v":0,"d":"0.00"},{"v":6039,"d":"6,039.00"},{"v":-1324,"d":"-1,324.00 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":60265.3,"d":"60,265.30"},{"v":55279.94,"d":"55,279.94"},{"v":25358,"d":"25,358.00"},{"v":41281.2,"d":"41,281.20"},{"v":49493.8,"d":"49,493.80"},{"v":-10771.5,"d":"-10,771.50 "}]
[{"$nulls":3},2042,"Impôts",{"v":59402.9,"d":"59,402.90"},{"v":43769.57,"d":"43,769.57"},{"v":11879.34,"d":"11,879.34"},{"v":21633.84,"d":"21,633.84"},{"v":12800.28,"d":"12,800.28"},{"v":-46602.62,"d":"-46,602.62 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":645000,"d":"645,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":5398.13,"d":"5,398.13"},{"v":4816.38,"d":"4,816.38"},{"v":15358.55,"d":"15,358.55"},{"v":41330.55,"d":"41,330.55"},{"v":5000,"d":"5,000.00"},{"v":-398.1300000000001,"d":"-398.13 "}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-14000,"d":"-14,000.00 "}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F1258+F1259+F1260+F1261+F1262+F1263+F1264+F1265+F1266+F1267","v":{"v":0,"d":"0.00"}},{"$f":"G1258+G1259+G1260+G1261+G1262+G1263+G1264+G1265+G1266+G1267","v":{"v":0,"d":"0.00"}},{"$f":"H1258+H1259+H1260+H1261+H1262+H1263+H1264+H1265+H1266+H1267","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1257-F1257","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F1270+F1271+F1272+F1273+F1274+F1275","v":{"v":16975600,"d":"16,975,600.00"}},{"$f":"G1270+G1271+G1272+G1273+G1274+G1275","v":{"v":16190550,"d":"16,190,550.00"}},{"$f":"H1270+H1271+H1272+H1273+H1274+H1275","v":{"v":12267000,"d":"12,267,000.00"}},{"v":10914450,"d":"10,914,450.00"},{"v":19961400,"d":"19,961,400.00"},{"$f":"J1269-F1269","v":{"v":2985800,"d":"2,985,800.00"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":16243000,"d":"16,243,000.00"},{"v":15543500,"d":"15,543,500.00"},{"v":11701500,"d":"11,701,500.00"},{"v":10430500,"d":"10,430,500.00"},{"v":19559000,"d":"19,559,000.00"},{"v":3316000,"d":"3,316,000.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":732600,"d":"732,600.00"},{"v":647050,"d":"647,050.00"},{"v":565500,"d":"565,500.00"},{"v":483950,"d":"483,950.00"},{"v":402400,"d":"402,400.00"},{"v":-330200,"d":"-330,200.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F1278+F1279+F1280+F1281+F1282+F1283+F1284+F1285+F1286","v":{"v":537675.36,"d":"537,675.36"}},{"$f":"G1278+G1279+G1280+G1281+G1282+G1283+G1284+G1285+G1286","v":{"v":2450,"d":"2,450.00"}},{"$f":"H1278+H1279+H1280+H1281+H1282+H1283+H1284+H1285+H1286","v":{"v":2450,"d":"2,450.00"}},{"v":52450,"d":"52,450.00"},{"v":50000,"d":"50,000.00"},{"$f":"J1277-F1277","v":{"v":-487675.36,"d":"-487,675.36 "}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":537675.36,"d":"537,675.36"},{"v":2450,"d":"2,450.00"},{"v":2450,"d":"2,450.00"},{"v":52450,"d":"52,450.00"},{"v":50000,"d":"50,000.00"},{"v":-487675.36,"d":"-487,675.36 "}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F1289+F1290+F1291+F1292","v":{"v":1013989.45,"d":"1,013,989.45"}},{"$f":"G1289+G1290+G1291+G1292","v":{"v":1005390.6,"d":"1,005,390.60"}},{"$f":"H1289+H1290+H1291+H1292","v":{"v":997074,"d":"997,074.00"}},{"v":986073.7,"d":"986,073.70"},{"v":978084.45,"d":"978,084.45"},{"$f":"J1288-F1288","v":{"v":-35905,"d":"-35,905.00 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":1013089.45,"d":"1,013,089.45"},{"v":1004890.6,"d":"1,004,890.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":978084.45,"d":"978,084.45"},{"$f":"J1289-F1289","v":{"v":-35005,"d":"-35,005.00 "}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":986073.7,"d":"986,073.70"},{"v":0,"d":"0.00"},{"$f":"J1290-F1290","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":900,"d":"900.00"},{"v":500,"d":"500.00"},{"v":997074,"d":"997,074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1291-F1291","v":{"v":-900,"d":"-900.00 "}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1292-F1292","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F1295+F1298+F1302+F1305+F1308+F1311+F1314+F1317+F1320","v":{"v":7152422.960000001,"d":"7,152,422.96"}},{"$f":"G1295+G1298+G1302+G1305+G1308+G1311+G1314+G1317+G1320","v":{"v":7466060.8100000005,"d":"7,466,060.81"}},{"$f":"H1295+H1298+H1302+H1305+H1308+H1311+H1314+H1317+H1320","v":{"v":7501254.039999999,"d":"7,501,254.04"}},{"v":8055435.59,"d":"8,055,435.59"},{"v":8298562.18,"d":"8,298,562.18"},{"$f":"J1294-F1294","v":{"v":1146139.2199999988,"d":"1,146,139.22"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F1296","v":{"v":4538526.48,"d":"4,538,526.48"}},{"$f":"G1296","v":{"v":4691010.37,"d":"4,691,010.37"}},{"$f":"H1296","v":{"v":4916563.46,"d":"4,916,563.46"}},{"v":4682402.28,"d":"4,682,402.28"},{"v":3195716.75,"d":"3,195,716.75"},{"$f":"J1295-F1295","v":{"v":-1342809.7300000004,"d":"-1,342,809.73 "}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":4538526.48,"d":"4,538,526.48"},{"v":4691010.37,"d":"4,691,010.37"},{"v":4916563.46,"d":"4,916,563.46"},{"v":4682402.28,"d":"4,682,402.28"},{"v":3195716.75,"d":"3,195,716.75"},{"$f":"J1296-F1296","v":{"v":-1342809.7300000004,"d":"-1,342,809.73 "}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F1299+F1300","v":{"v":0,"d":"0.00"}},{"$f":"G1299+G1300","v":{"v":0,"d":"0.00"}},{"$f":"H1299+H1300","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1298-F1298","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1299-F1299","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1300-F1300","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F1303","v":{"v":0,"d":"0.00"}},{"$f":"G1303","v":{"v":0,"d":"0.00"}},{"$f":"H1303","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1302-F1302","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1303-F1303","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F1306","v":{"v":0,"d":"0.00"}},{"$f":"G1306","v":{"v":0,"d":"0.00"}},{"$f":"H1306","v":{"v":0,"d":"0.00"}},{"v":107015.27,"d":"107,015.27"},{"v":322024.75,"d":"322,024.75"},{"$f":"J1305-F1305","v":{"v":322024.75,"d":"322,024.75"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107015.27,"d":"107,015.27"},{"v":322024.75,"d":"322,024.75"},{"$f":"J1306-F1306","v":{"v":322024.75,"d":"322,024.75"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F1309","v":{"v":600000,"d":"600,000.00"}},{"$f":"G1309","v":{"v":600000,"d":"600,000.00"}},{"$f":"H1309","v":{"v":409640.14,"d":"409,640.14"}},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"$f":"J1308-F1308","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":409640.14,"d":"409,640.14"},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"$f":"J1309-F1309","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F1312","v":{"v":0,"d":"0.00"}},{"$f":"G1312","v":{"v":60100,"d":"60,100.00"}},{"$f":"H1312","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1311-F1311","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":60100,"d":"60,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1312-F1312","v":{"v":0,"d":"0.00"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F1315","v":{"v":542187.2,"d":"542,187.20"}},{"$f":"G1315","v":{"v":0,"d":"0.00"}},{"$f":"H1315","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1314-F1314","v":{"v":-542187.2,"d":"-542,187.20 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":542187.2,"d":"542,187.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1315-F1315","v":{"v":-542187.2,"d":"-542,187.20 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F1318","v":{"v":0,"d":"0.00"}},{"$f":"G1318","v":{"v":0,"d":"0.00"}},{"$f":"H1318","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1317-F1317","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1318-F1318","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F1321+F1322","v":{"v":1471709.2799999998,"d":"1,471,709.28"}},{"$f":"G1321+G1322","v":{"v":2114950.44,"d":"2,114,950.44"}},{"$f":"H1321+H1322","v":{"v":2175050.44,"d":"2,175,050.44"}},{"v":2666018.04,"d":"2,666,018.04"},{"v":4180820.68,"d":"4,180,820.68"},{"$f":"J1320-F1320","v":{"v":2709111.4000000004,"d":"2,709,111.40"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":643336.21,"d":"643,336.21"},{"v":101053.96,"d":"101,053.96"},{"v":0,"d":"0.00"},{"v":490967.6,"d":"490,967.60"},{"v":162638.14,"d":"162,638.14"},{"$f":"J1321-F1321","v":{"v":-480698.06999999995,"d":"-480,698.07 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":828373.07,"d":"828,373.07"},{"v":2013896.48,"d":"2,013,896.48"},{"v":2175050.44,"d":"2,175,050.44"},{"v":2175050.44,"d":"2,175,050.44"},{"v":4018182.54,"d":"4,018,182.54"},{"$f":"J1322-F1322","v":{"v":3189809.47,"d":"3,189,809.47"}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1327+1","v":2024},"Variation"]
["Courtételle",{"$nulls":4},{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"J1328-F1328","v":144}]
[{"$nulls":5},"Courtételle","Courtételle","Courtételle","Courtételle",{"$f":"I1329","v":"Courtételle"},"Courtételle"]
[1,{"$nulls":3},"Actif",{"$f":"F1332+F1340+F1350+F1356+F1366+F1373+F1379+F1387+F1394+F1405+F1411+F1422+F1433","v":{"v":21280661.979999997,"d":"21,280,661.98"}},{"$f":"G1332+G1340+G1350+G1356+G1366+G1373+G1379+G1387+G1394+G1405+G1411+G1422+G1433","v":{"v":21417104.540000003,"d":"21,417,104.54"}},{"$f":"H1332+H1340+H1350+H1356+H1366+H1373+H1379+H1387+H1394+H1405+H1411+H1422+H1433","v":{"v":22690900.72,"d":"22,690,900.72"}},{"v":23413700.529999997,"d":"23,413,700.53"},{"v":24639519.7,"d":"24,639,519.70"},{"$f":"J1330-F1330","v":{"v":3358857.7200000025,"d":"3,358,857.72"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F1332+F1340+F1350+F1356+F1366+F1373+F1379+F1387","v":{"v":10459838.139999999,"d":"10,459,838.14"}},{"$f":"G1332+G1340+G1350+G1356+G1366+G1373+G1379+G1387","v":{"v":10901550.18,"d":"10,901,550.18"}},{"$f":"H1332+H1340+H1350+H1356+H1366+H1373+H1379+H1387","v":{"v":11749552.24,"d":"11,749,552.24"}},{"v":11579657.03,"d":"11,579,657.03"},{"v":11217211.36,"d":"11,217,211.36"},{"v":757373.2200000007,"d":"757,373.22"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F1333+F1334+F1335+F1336+F1337+F1338","v":{"v":2699596.4499999997,"d":"2,699,596.45"}},{"$f":"G1333+G1334+G1335+G1336+G1337+G1338","v":{"v":3781515.14,"d":"3,781,515.14"}},{"$f":"H1333+H1334+H1335+H1336+H1337+H1338","v":{"v":3538628.39,"d":"3,538,628.39"}},{"v":3332864.38,"d":"3,332,864.38"},{"v":3087879.65,"d":"3,087,879.65"},{"v":388283.2000000002,"d":"388,283.20"}]
[{"$nulls":3},1000,"Caisse",{"v":3012.95,"d":"3,012.95"},{"v":105,"d":"105.00"},{"v":1594.6,"d":"1,594.60"},{"v":2945.05,"d":"2,945.05"},{"v":4428.75,"d":"4,428.75"},{"v":1415.8000000000002,"d":"1,415.80"}]
[{"$nulls":3},1001,"Poste",{"v":50496.91,"d":"50,496.91"},{"v":256637.66,"d":"256,637.66"},{"v":118205.94,"d":"118,205.94"},{"v":64063.66,"d":"64,063.66"},{"v":374942.48,"d":"374,942.48"},{"v":324445.56999999995,"d":"324,445.57"}]
[{"$nulls":3},1002,"Banques",{"v":2646086.59,"d":"2,646,086.59"},{"v":3524772.48,"d":"3,524,772.48"},{"v":3418827.85,"d":"3,418,827.85"},{"v":2765855.67,"d":"2,765,855.67"},{"v":2708508.42,"d":"2,708,508.42"},{"v":62421.830000000075,"d":"62,421.83"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F1341+F1342+F1343+F1344+F1345+F1346+F1347+F1348","v":{"v":2964946.42,"d":"2,964,946.42"}},{"$f":"G1341+G1342+G1343+G1344+G1345+G1346+G1347+G1348","v":{"v":2224141.49,"d":"2,224,141.49"}},{"$f":"H1341+H1342+H1343+H1344+H1345+H1346+H1347+H1348","v":{"v":3335834.6100000003,"d":"3,335,834.61"}},{"v":3439380.7499999995,"d":"3,439,380.75"},{"v":2660291.06,"d":"2,660,291.06"},{"$f":"J1340-F1340","v":{"v":-304655.35999999987,"d":"-304,655.36 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":694892.09,"d":"694,892.09"},{"v":522435.8,"d":"522,435.80"},{"v":689914.9,"d":"689,914.90"},{"v":575484.82,"d":"575,484.82"},{"v":582603.1,"d":"582,603.10"},{"v":-112288.98999999999,"d":"-112,288.99 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":1141005.13,"d":"1,141,005.13"},{"v":1234750.69,"d":"1,234,750.69"},{"v":1305060.76,"d":"1,305,060.76"},{"v":1383439.19,"d":"1,383,439.19"},{"v":83272.52,"d":"83,272.52"},{"v":-1057732.6099999999,"d":"-1,057,732.61 "}]
[{"$nulls":3},1012,"Créances fiscales",{"v":1128699.2,"d":"1,128,699.20"},{"v":466375.3,"d":"466,375.30"},{"v":1340217.2,"d":"1,340,217.20"},{"v":1474572.38,"d":"1,474,572.38"},{"v":1985386.62,"d":"1,985,386.62"},{"v":856687.4200000002,"d":"856,687.42"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":350,"d":"350.00"},{"v":579.7,"d":"579.70"},641.75,{"v":5884.36,"d":"5,884.36"},{"v":9028.82,"d":"9,028.82"},{"v":8678.82,"d":"8,678.82"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F1351+F1352+F1353+F1354","v":{"v":0,"d":"0.00"}},{"$f":"G1351+G1352+G1353+G1354","v":{"v":0,"d":"0.00"}},{"$f":"H1351+H1352+H1353+H1354","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1350-F1350","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1351-F1351","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1352-F1352","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1353-F1353","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1354-F1354","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F1357+F1358+F1359+F1360+F1361+F1362+F1363+F1364","v":{"v":309695.27,"d":"309,695.27"}},{"$f":"G1357+G1358+G1359+G1360+G1361+G1362+G1363+G1364","v":{"v":401740.55,"d":"401,740.55"}},{"$f":"H1357+H1358+H1359+H1360+H1361+H1362+H1363+H1364","v":{"v":380936.24,"d":"380,936.24"}},{"v":313257.9,"d":"313,257.90"},{"v":955230.1,"d":"955,230.10"},{"$f":"J1356-F1356","v":{"v":645534.83,"d":"645,534.83"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":309695.27,"d":"309,695.27"},{"v":401740.55,"d":"401,740.55"},{"v":363528.44,"d":"363,528.44"},{"v":289487.75,"d":"289,487.75"},{"v":154100.9,"d":"154,100.90"},{"v":-155594.37000000002,"d":"-155,594.37 "}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86323.2,"d":"86,323.20"},{"v":86323.2,"d":"86,323.20"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17407.8,"d":"17,407.80"},{"v":23770.15,"d":"23,770.15"},{"v":714806,"d":"714,806.00"},{"v":714806,"d":"714,806.00"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F1367+F1368+F1369+F1370+F1371","v":{"v":0,"d":"0.00"}},{"$f":"G1367+G1368+G1369+G1370+G1371","v":{"v":0,"d":"0.00"}},{"$f":"H1367+H1368+H1369+H1370+H1371","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1366-F1366","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F1374+F1375+F1376+F1377","v":{"v":20000,"d":"20,000.00"}},{"$f":"G1374+G1375+G1376+G1377","v":{"v":21400,"d":"21,400.00"}},{"$f":"H1374+H1375+H1376+H1377","v":{"v":21400,"d":"21,400.00"}},{"v":21401,"d":"21,401.00"},{"v":39401,"d":"39,401.00"},{"$f":"J1373-F1373","v":{"v":19401,"d":"19,401.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":20000,"d":"20,000.00"},{"v":21400,"d":"21,400.00"},{"v":21400,"d":"21,400.00"},{"v":21401,"d":"21,401.00"},{"v":39401,"d":"39,401.00"},{"$f":"J1374-F1374","v":{"v":19401,"d":"19,401.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1375-F1375","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1376-F1376","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1377-F1377","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F1380+F1381+F1382+F1383+F1384+F1385","v":{"v":4465600,"d":"4,465,600.00"}},{"$f":"G1380+G1381+G1382+G1383+G1384+G1385","v":{"v":4472753,"d":"4,472,753.00"}},{"$f":"H1380+H1381+H1382+H1383+H1384+H1385","v":{"v":4472753,"d":"4,472,753.00"}},{"v":4472753,"d":"4,472,753.00"},{"v":4474409.55,"d":"4,474,409.55"},{"$f":"J1379-F1379","v":{"v":8809.549999999814,"d":"8,809.55"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":964800,"d":"964,800.00"},{"v":971953,"d":"971,953.00"},{"v":971953,"d":"971,953.00"},{"v":971953,"d":"971,953.00"},{"v":973609.55,"d":"973,609.55"},{"v":8809.550000000047,"d":"8,809.55"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":3500800,"d":"3,500,800.00"},{"v":3500800,"d":"3,500,800.00"},{"v":3500800,"d":"3,500,800.00"},{"v":3500800,"d":"3,500,800.00"},{"v":3500800,"d":"3,500,800.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F1388+F1389+F1390+F1391","v":{"v":0,"d":"0.00"}},{"$f":"G1388+G1389+G1390+G1391","v":{"v":0,"d":"0.00"}},{"$f":"H1388+H1389+H1390+H1391","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1387-F1387","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1388-F1388","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1389-F1389","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1390-F1390","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1391-F1391","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F1394+F1405+F1411+F1422+F1433","v":{"v":10820823.84,"d":"10,820,823.84"}},{"$f":"G1394+G1405+G1411+G1422+G1433","v":{"v":10515554.360000001,"d":"10,515,554.36"}},{"$f":"H1394+H1405+H1411+H1422+H1433","v":{"v":10941348.48,"d":"10,941,348.48"}},{"v":11834043.499999998,"d":"11,834,043.50"},{"v":13422308.340000002,"d":"13,422,308.34"},{"$f":"J1393-F1393","v":{"v":2601484.500000002,"d":"2,601,484.50"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F1395+F1396+F1397+F1398+F1399+F1400+F1401+F1402+F1403","v":{"v":10471044.34,"d":"10,471,044.34"}},{"$f":"G1395+G1396+G1397+G1398+G1399+G1400+G1401+G1402+G1403","v":{"v":10106681.06,"d":"10,106,681.06"}},{"$f":"H1395+H1396+H1397+H1398+H1399+H1400+H1401+H1402+H1403","v":{"v":9852181.75,"d":"9,852,181.75"}},{"v":10799683.02,"d":"10,799,683.02"},{"v":12682713.290000001,"d":"12,682,713.29"},{"v":2211668.950000001,"d":"2,211,668.95"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":146502.1,"d":"146,502.10"},{"v":167335.65,"d":"167,335.65"},{"v":177446.35,"d":"177,446.35"},{"v":152757.05,"d":"152,757.05"},{"v":208561.6,"d":"208,561.60"},{"v":62059.5,"d":"62,059.50"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":2697705.7,"d":"2,697,705.70"},{"v":2612614.55,"d":"2,612,614.55"},{"v":2527523.4,"d":"2,527,523.40"},{"v":2442432.25,"d":"2,442,432.25"},{"v":2841629.45,"d":"2,841,629.45"},{"v":143923.75,"d":"143,923.75"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":657538.54,"d":"657,538.54"},{"v":6760,"d":"6,760.00"},{"v":154860,"d":"154,860.00"},{"v":142960,"d":"142,960.00"},{"v":146114.1,"d":"146,114.10"},{"v":-511424.44000000006,"d":"-511,424.44 "}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":2944402.4,"d":"2,944,402.40"},{"v":2820850.95,"d":"2,820,850.95"},{"v":2697299.5,"d":"2,697,299.50"},{"v":2573748.05,"d":"2,573,748.05"},{"v":4427752.73,"d":"4,427,752.73"},{"v":1483350.3300000005,"d":"1,483,350.33"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":3774100.3,"d":"3,774,100.30"},{"v":3149009.05,"d":"3,149,009.05"},{"v":3014570.7,"d":"3,014,570.70"},{"v":2826398.2,"d":"2,826,398.20"},{"v":2975697.3,"d":"2,975,697.30"},{"v":-798403,"d":"-798,403.00 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":213670.3,"d":"213,670.30"},{"v":186308.05,"d":"186,308.05"},{"v":158945.8,"d":"158,945.80"},{"v":131583.55,"d":"131,583.55"},{"v":104221.3,"d":"104,221.30"},{"v":-109448.99999999999,"d":"-109,449.00 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":37125,"d":"37,125.00"},{"v":1163802.81,"d":"1,163,802.81"},{"v":1121536,"d":"1,121,536.00"},{"v":2529803.92,"d":"2,529,803.92"},{"v":1978736.81,"d":"1,978,736.81"},{"v":1941611.81,"d":"1,941,611.81"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F1406+F1407+F1408+F1409","v":{"v":291879.5,"d":"291,879.50"}},{"$f":"G1406+G1407+G1408+G1409","v":{"v":253129,"d":"253,129.00"}},{"$f":"H1406+H1407+H1408+H1409","v":{"v":491384.32999999996,"d":"491,384.33"}},{"v":453033.52999999997,"d":"453,033.53"},{"v":174723.55,"d":"174,723.55"},{"$f":"J1405-F1405","v":{"v":-117155.95000000001,"d":"-117,155.95 "}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37846.05,"d":"37,846.05"},{"$f":"J1406-F1406","v":{"v":37846.05,"d":"37,846.05"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1407-F1407","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18145.6,"d":"18,145.60"},{"v":47307.55,"d":"47,307.55"},{"v":0,"d":"0.00"},{"$f":"J1408-F1408","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":291879.5,"d":"291,879.50"},{"v":253129,"d":"253,129.00"},{"v":473238.73,"d":"473,238.73"},{"v":405725.98,"d":"405,725.98"},{"v":136877.5,"d":"136,877.50"},{"$f":"J1409-F1409","v":{"v":-155002,"d":"-155,002.00 "}}]
[]
[null,null,144,null,"Prêts",{"$f":"F1412+F1413+F1414+F1415+F1416+F1417+F1418+F1419+F1420","v":{"v":57900,"d":"57,900.00"}},{"$f":"G1412+G1413+G1414+G1415+G1416+G1417+G1418+G1419+G1420","v":{"v":27900,"d":"27,900.00"}},{"$f":"H1412+H1413+H1414+H1415+H1416+H1417+H1418+H1419+H1420","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1411-F1411","v":{"v":-57900,"d":"-57,900.00 "}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":57900,"d":"57,900.00"},{"v":27900,"d":"27,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-57900,"d":"-57,900.00 "}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F1423+F1424+F1425+F1426+F1427+F1428+F1429+F1430+F1431","v":{"v":0,"d":"0.00"}},{"$f":"G1423+G1424+G1425+G1426+G1427+G1428+G1429+G1430+G1431","v":{"v":0,"d":"0.00"}},{"$f":"H1423+H1424+H1425+H1426+H1427+H1428+H1429+H1430+H1431","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1422-F1422","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F1434+F1435+F1436+F1437+F1438+F1439+F1440+F1441+F1442+F1443","v":{"v":0,"d":"0.00"}},{"$f":"G1434+G1435+G1436+G1437+G1438+G1439+G1440+G1441+G1442+G1443","v":{"v":127844.3,"d":"127,844.30"}},{"$f":"H1434+H1435+H1436+H1437+H1438+H1439+H1440+H1441+H1442+H1443","v":{"v":597782.4,"d":"597,782.40"}},{"v":581326.95,"d":"581,326.95"},{"v":564871.5,"d":"564,871.50"},{"$f":"J1433-F1433","v":{"v":564871.5,"d":"564,871.50"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":50324.5,"d":"50,324.50"},{"v":522250.3,"d":"522,250.30"},{"v":507782.55,"d":"507,782.55"},{"v":493314.8,"d":"493,314.80"},{"v":493314.8,"d":"493,314.80"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":77519.8,"d":"77,519.80"},{"v":75532.1,"d":"75,532.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73544.4,"d":"73,544.40"},{"v":71556.7,"d":"71,556.70"},{"v":71556.7,"d":"71,556.70"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F1448+F1458+F1468+F1478+F1490+F1498+F1509+F1516+F1519+F1523+F1526+F1529+F1532+F1535+F1538+F1541","v":{"v":21280661.979999997,"d":"21,280,661.98"}},{"$f":"G1448+G1458+G1468+G1478+G1490+G1498+G1509+G1516+G1519+G1523+G1526+G1529+G1532+G1535+G1538+G1541","v":{"v":21417104.54,"d":"21,417,104.54"}},{"$f":"H1448+H1458+H1468+H1478+H1490+H1498+H1509+H1516+H1519+H1523+H1526+H1529+H1532+H1535+H1538+H1541","v":{"v":22690900.720000003,"d":"22,690,900.72"}},{"v":23413700.53,"d":"23,413,700.53"},{"v":24639519.700000003,"d":"24,639,519.70"},{"$f":"J1446-F1446","v":{"v":3358857.7200000063,"d":"3,358,857.72"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F1448+F1458+F1468+F1478+F1490+F1498+F1509","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"G1448+G1458+G1468+G1478+G1490+G1498+G1509","v":{"v":11514993.67,"d":"11,514,993.67"}},{"$f":"H1448+H1458+H1468+H1478+H1490+H1498+H1509","v":{"v":11320234.83,"d":"11,320,234.83"}},{"v":10936168.67,"d":"10,936,168.67"},{"v":12050385.06,"d":"12,050,385.06"},{"v":565696.9500000011,"d":"565,696.95"}]
[null,null,200,null,"Engagements courants",{"$f":"F1449+F1450+F1451+F1452+F1453+F1454+F1455+F1456","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"G1449+G1450+G1451+G1452+G1453+G1454+G1455+G1456","v":{"v":386006.85000000003,"d":"386,006.85"}},{"$f":"H1449+H1450+H1451+H1452+H1453+H1454+H1455+H1456","v":{"v":289947.59,"d":"289,947.59"}},{"v":231765.06,"d":"231,765.06"},{"v":404735.23,"d":"404,735.23"},{"v":203183.02999999997,"d":"203,183.03"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":191915.1,"d":"191,915.10"},{"v":307910.9,"d":"307,910.90"},{"v":279020.59,"d":"279,020.59"},{"v":223786.11,"d":"223,786.11"},{"v":399235.23,"d":"399,235.23"},{"v":207320.12999999998,"d":"207,320.13"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":9637.1,"d":"9,637.10"},{"v":76095.95,"d":"76,095.95"},{"v":6977,"d":"6,977.00"},{"v":4978.95,"d":"4,978.95"},{"v":0,"d":"0.00"},{"v":-9637.1,"d":"-9,637.10 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":3950,"d":"3,950.00"},{"v":3000,"d":"3,000.00"},{"v":5500,"d":"5,500.00"},{"v":5500,"d":"5,500.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F1459+F1460+F1461+F1462+F1463+F1464+F1465+F1466","v":{"v":0,"d":"0.00"}},{"$f":"G1459+G1460+G1461+G1462+G1463+G1464+G1465+G1466","v":{"v":390000,"d":"390,000.00"}},{"$f":"H1459+H1460+H1461+H1462+H1463+H1464+H1465+H1466","v":{"v":987000,"d":"987,000.00"}},{"v":125000,"d":"125,000.00"},{"v":916981.25,"d":"916,981.25"},{"$f":"J1458-F1458","v":{"v":916981.25,"d":"916,981.25"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":987000,"d":"987,000.00"},{"v":125000,"d":"125,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":916981.25,"d":"916,981.25"},{"v":916981.25,"d":"916,981.25"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F1469+F1470+F1471+F1472+F1473+F1474+F1475+F1476","v":{"v":521605.15,"d":"521,605.15"}},{"$f":"G1469+G1470+G1471+G1472+G1473+G1474+G1475+G1476","v":{"v":648339.77,"d":"648,339.77"}},{"$f":"H1469+H1470+H1471+H1472+H1473+H1474+H1475+H1476","v":{"v":654237.42,"d":"654,237.42"}},{"v":668659.6599999999,"d":"668,659.66"},{"v":701111.5800000001,"d":"701,111.58"},{"$f":"J1468-F1468","v":{"v":179506.43000000005,"d":"179,506.43"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2192.55,"d":"2,192.55"},{"v":2192.55,"d":"2,192.55"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":292253.8,"d":"292,253.80"},{"v":356465.87,"d":"356,465.87"},{"v":404236.08,"d":"404,236.08"},{"v":495494.16,"d":"495,494.16"},{"v":690253.89,"d":"690,253.89"},{"v":398000.09,"d":"398,000.09"}]
[{"$nulls":3},2042,"Impôts",{"v":199433.55,"d":"199,433.55"},{"v":266204.4,"d":"266,204.40"},{"v":245625.5,"d":"245,625.50"},{"v":209845.55,"d":"209,845.55"},{"v":0,"d":"0.00"},{"v":-199433.55,"d":"-199,433.55 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":28707.65,"d":"28,707.65"},{"v":8238.15,"d":"8,238.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28707.65,"d":"-28,707.65 "}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":1210.15,"d":"1,210.15"},{"v":17431.35,"d":"17,431.35"},{"v":4375.84,"d":"4,375.84"},{"v":-36680.05,"d":"-36,680.05"},{"v":8665.14,"d":"8,665.14"},{"v":7454.99,"d":"7,454.99"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F1479+F1480+F1481+F1482+F1483+F1484+F1485+F1486+F1487+F1488","v":{"v":20000,"d":"20,000.00"}},{"$f":"G1479+G1480+G1481+G1482+G1483+G1484+G1485+G1486+G1487+G1488","v":{"v":20000,"d":"20,000.00"}},{"$f":"H1479+H1480+H1481+H1482+H1483+H1484+H1485+H1486+H1487+H1488","v":{"v":22685,"d":"22,685.00"}},{"v":25800,"d":"25,800.00"},{"v":30200,"d":"30,200.00"},{"$f":"J1478-F1478","v":{"v":10200,"d":"10,200.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":22685,"d":"22,685.00"},{"v":25800,"d":"25,800.00"},{"v":30200,"d":"30,200.00"},{"v":10200,"d":"10,200.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F1491+F1492+F1493+F1494+F1495+F1496","v":{"v":10391906.69,"d":"10,391,906.69"}},{"$f":"G1491+G1492+G1493+G1494+G1495+G1496","v":{"v":9758495.13,"d":"9,758,495.13"}},{"$f":"H1491+H1492+H1493+H1494+H1495+H1496","v":{"v":9063964.6,"d":"9,063,964.60"}},{"v":9621376.2,"d":"9,621,376.20"},{"v":9746944.53,"d":"9,746,944.53"},{"$f":"J1490-F1490","v":{"v":-644962.1600000001,"d":"-644,962.16 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":9428928.2,"d":"9,428,928.20"},{"v":9021241.05,"d":"9,021,241.05"},{"v":8815740.85,"d":"8,815,740.85"},{"v":9418873.7,"d":"9,418,873.70"},{"v":9004931,"d":"9,004,931.00"},{"v":-423997.19999999925,"d":"-423,997.20 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":962978.49,"d":"962,978.49"},{"v":737254.08,"d":"737,254.08"},{"v":248223.75,"d":"248,223.75"},{"v":202502.5,"d":"202,502.50"},{"v":742013.53,"d":"742,013.53"},{"v":-220964.95999999996,"d":"-220,964.96 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F1499+F1500+F1501+F1502+F1503+F1504+F1505+F1506+F1507","v":{"v":0,"d":"0.00"}},{"$f":"G1499+G1500+G1501+G1502+G1503+G1504+G1505+G1506+G1507","v":{"v":0,"d":"0.00"}},{"$f":"H1499+H1500+H1501+H1502+H1503+H1504+H1505+H1506+H1507","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1498-F1498","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F1510+F1511+F1512+F1513","v":{"v":349624.07,"d":"349,624.07"}},{"$f":"G1510+G1511+G1512+G1513","v":{"v":312151.92,"d":"312,151.92"}},{"$f":"H1510+H1511+H1512+H1513","v":{"v":302400.22,"d":"302,400.22"}},{"v":263567.75,"d":"263,567.75"},{"v":250412.47,"d":"250,412.47"},{"$f":"J1509-F1509","v":{"v":-99211.6,"d":"-99,211.60 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1510-F1510","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":349624.07,"d":"349,624.07"},{"v":312151.92,"d":"312,151.92"},{"v":302400.22,"d":"302,400.22"},{"v":263567.75,"d":"263,567.75"},{"v":250412.47,"d":"250,412.47"},{"$f":"J1511-F1511","v":{"v":-99211.6,"d":"-99,211.60 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1512-F1512","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1513-F1513","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F1516+F1519+F1523+F1526+F1529+F1532+F1535+F1538+F1541","v":{"v":9795973.870000001,"d":"9,795,973.87"}},{"$f":"G1516+G1519+G1523+G1526+G1529+G1532+G1535+G1538+G1541","v":{"v":9902110.870000001,"d":"9,902,110.87"}},{"$f":"H1516+H1519+H1523+H1526+H1529+H1532+H1535+H1538+H1541","v":{"v":11370665.89,"d":"11,370,665.89"}},{"v":12477531.86,"d":"12,477,531.86"},{"v":12589134.64,"d":"12,589,134.64"},{"$f":"J1515-F1515","v":{"v":2793160.7699999996,"d":"2,793,160.77"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F1517","v":{"v":2527597.57,"d":"2,527,597.57"}},{"$f":"G1517","v":{"v":2945700,"d":"2,945,700.00"}},{"$f":"H1517","v":{"v":3268555.95,"d":"3,268,555.95"}},{"v":3289822.45,"d":"3,289,822.45"},{"v":2993008.27,"d":"2,993,008.27"},{"$f":"J1516-F1516","v":{"v":465410.7000000002,"d":"465,410.70"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":2527597.57,"d":"2,527,597.57"},{"v":2945700,"d":"2,945,700.00"},{"v":3268555.95,"d":"3,268,555.95"},{"v":3289822.45,"d":"3,289,822.45"},{"v":2993008.27,"d":"2,993,008.27"},{"$f":"J1517-F1517","v":{"v":465410.7000000002,"d":"465,410.70"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F1520+F1521","v":{"v":0,"d":"0.00"}},{"$f":"G1520+G1521","v":{"v":0,"d":"0.00"}},{"$f":"H1520+H1521","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1519-F1519","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1520-F1520","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1521-F1521","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F1524","v":{"v":0,"d":"0.00"}},{"$f":"G1524","v":{"v":0,"d":"0.00"}},{"$f":"H1524","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1523-F1523","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1524-F1524","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F1527","v":{"v":407376.52,"d":"407,376.52"}},{"$f":"G1527","v":{"v":0,"d":"0.00"}},{"$f":"H1527","v":{"v":0,"d":"0.00"}},{"v":184473.82,"d":"184,473.82"},{"v":365540.15,"d":"365,540.15"},{"$f":"J1526-F1526","v":{"v":-41836.369999999995,"d":"-41,836.37 "}}]
[{"$nulls":3},2930,"Préfinancements",{"v":407376.52,"d":"407,376.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184473.82,"d":"184,473.82"},{"v":365540.15,"d":"365,540.15"},{"$f":"J1527-F1527","v":{"v":-41836.369999999995,"d":"-41,836.37 "}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F1530","v":{"v":362808.34,"d":"362,808.34"}},{"$f":"G1530","v":{"v":452808.34,"d":"452,808.34"}},{"$f":"H1530","v":{"v":1102808.34,"d":"1,102,808.34"}},{"v":2002808.34,"d":"2,002,808.34"},{"v":2002808.34,"d":"2,002,808.34"},{"$f":"J1529-F1529","v":{"v":1640000,"d":"1,640,000.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":362808.34,"d":"362,808.34"},{"v":452808.34,"d":"452,808.34"},{"v":1102808.34,"d":"1,102,808.34"},{"v":2002808.34,"d":"2,002,808.34"},{"v":2002808.34,"d":"2,002,808.34"},{"$f":"J1530-F1530","v":{"v":1640000,"d":"1,640,000.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F1533","v":{"v":0,"d":"0.00"}},{"$f":"G1533","v":{"v":0,"d":"0.00"}},{"$f":"H1533","v":{"v":471925.8,"d":"471,925.80"}},{"v":457458.05,"d":"457,458.05"},{"v":442990.3,"d":"442,990.30"},{"$f":"J1532-F1532","v":{"v":442990.3,"d":"442,990.30"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471925.8,"d":"471,925.80"},{"v":457458.05,"d":"457,458.05"},{"v":442990.3,"d":"442,990.30"},{"$f":"J1533-F1533","v":{"v":442990.3,"d":"442,990.30"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F1536","v":{"v":3685377.4,"d":"3,685,377.40"}},{"$f":"G1536","v":{"v":3685377.4,"d":"3,685,377.40"}},{"$f":"H1536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1535-F1535","v":{"v":-3685377.4,"d":"-3,685,377.40 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":3685377.4,"d":"3,685,377.40"},{"v":3685377.4,"d":"3,685,377.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1536-F1536","v":{"v":-3685377.4,"d":"-3,685,377.40 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F1539","v":{"v":0,"d":"0.00"}},{"$f":"G1539","v":{"v":0,"d":"0.00"}},{"$f":"H1539","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1538-F1538","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1539-F1539","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F1542+F1543","v":{"v":2812814.04,"d":"2,812,814.04"}},{"$f":"G1542+G1543","v":{"v":2818225.13,"d":"2,818,225.13"}},{"$f":"H1542+H1543","v":{"v":6527375.8,"d":"6,527,375.80"}},{"v":6542969.2,"d":"6,542,969.20"},{"v":6784787.58,"d":"6,784,787.58"},{"$f":"J1541-F1541","v":{"v":3971973.54,"d":"3,971,973.54"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":33519.97,"d":"33,519.97"},{"v":5411.09,"d":"5,411.09"},{"v":23773.27,"d":"23,773.27"},{"v":15593.4,"d":"15,593.40"},{"v":-247867.12,"d":"-247,867.12 "},{"$f":"J1542-F1542","v":{"v":-281387.08999999997,"d":"-281,387.09 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":2779294.07,"d":"2,779,294.07"},{"v":2812814.04,"d":"2,812,814.04"},{"v":6503602.53,"d":"6,503,602.53"},{"v":6527375.8,"d":"6,527,375.80"},{"v":7032654.7,"d":"7,032,654.70"},{"$f":"J1543-F1543","v":{"v":4253360.630000001,"d":"4,253,360.63"}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1548+1","v":2024},"Variation"]
["Delémont",{"$nulls":4},{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12739,"d":"12,739"},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"J1549-F1549","v":195}]
[{"$nulls":5},"Delémont","Delémont","Delémont","Delémont",{"$f":"I1550","v":"Delémont"},"Delémont"]
[1,{"$nulls":3},"Actif",{"$f":"F1553+F1561+F1571+F1577+F1587+F1594+F1600+F1608+F1615+F1626+F1632+F1643+F1654","v":{"v":168397106.65,"d":"168,397,106.65"}},{"$f":"G1553+G1561+G1571+G1577+G1587+G1594+G1600+G1608+G1615+G1626+G1632+G1643+G1654","v":{"v":177597654.23000002,"d":"177,597,654.23"}},{"v":199961273.16,"d":"199,961,273.16"},{"v":204503091.97,"d":"204,503,091.97"},{"v":209368290.94000003,"d":"209,368,290.94"},{"$f":"J1551-F1551","v":{"v":40971184.29000002,"d":"40,971,184.29"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F1553+F1561+F1571+F1577+F1587+F1594+F1600+F1608","v":{"v":48329637.41,"d":"48,329,637.41"}},{"$f":"G1553+G1561+G1571+G1577+G1587+G1594+G1600+G1608","v":{"v":50722063.13,"d":"50,722,063.13"}},{"v":68553767.21,"d":"68,553,767.21"},{"v":66151169.35000001,"d":"66,151,169.35"},{"v":69899899.58,"d":"69,899,899.58"},{"v":21570262.17,"d":"21,570,262.17"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F1554+F1555+F1556+F1557+F1558+F1559","v":{"v":5188518.59,"d":"5,188,518.59"}},{"$f":"G1554+G1555+G1556+G1557+G1558+G1559","v":{"v":7905702.06,"d":"7,905,702.06"}},{"v":10528068.86,"d":"10,528,068.86"},{"v":7879716.15,"d":"7,879,716.15"},{"v":7155859.29,"d":"7,155,859.29"},{"v":1967340.7000000002,"d":"1,967,340.70"}]
[{"$nulls":3},1000,"Caisse",{"v":22766.55,"d":"22,766.55"},{"v":20619.75,"d":"20,619.75"},{"v":15131.65,"d":"15,131.65"},{"v":16373.48,"d":"16,373.48"},{"v":18039.43,"d":"18,039.43"},{"v":-4727.119999999999,"d":"-4,727.12 "}]
[{"$nulls":3},1001,"Poste",{"v":4873232.24,"d":"4,873,232.24"},{"v":5880990.09,"d":"5,880,990.09"},{"v":9714393.93,"d":"9,714,393.93"},{"v":6119683.14,"d":"6,119,683.14"},{"v":5551904.83,"d":"5,551,904.83"},{"v":678672.5899999999,"d":"678,672.59"}]
[{"$nulls":3},1002,"Banques",{"v":292519.8,"d":"292,519.80"},{"v":2004092.22,"d":"2,004,092.22"},{"v":798543.28,"d":"798,543.28"},{"v":1743659.53,"d":"1,743,659.53"},{"v":1585915.03,"d":"1,585,915.03"},{"v":1293395.23,"d":"1,293,395.23"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F1562+F1563+F1564+F1565+F1566+F1567+F1568+F1569","v":{"v":17550279.18,"d":"17,550,279.18"}},{"$f":"G1562+G1563+G1564+G1565+G1566+G1567+G1568+G1569","v":{"v":16964940.3,"d":"16,964,940.30"}},{"v":16382303.04,"d":"16,382,303.04"},{"v":15756562.41,"d":"15,756,562.41"},{"v":18903922.25,"d":"18,903,922.25"},{"$f":"J1561-F1561","v":{"v":1353643.0700000003,"d":"1,353,643.07"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":7659231.65,"d":"7,659,231.65"},{"v":10140887.82,"d":"10,140,887.82"},{"v":9227439.53,"d":"9,227,439.53"},{"v":11554637.99,"d":"11,554,637.99"},{"v":11434389.49,"d":"11,434,389.49"},{"v":3775157.84,"d":"3,775,157.84"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":437610.73,"d":"437,610.73"},{"v":497292.19,"d":"497,292.19"},{"v":887283.48,"d":"887,283.48"},{"v":311704.06,"d":"311,704.06"},{"v":417327.02,"d":"417,327.02"},{"v":-20283.709999999963,"d":"-20,283.71 "}]
[{"$nulls":3},1012,"Créances fiscales",{"v":8574554.35,"d":"8,574,554.35"},{"v":5400909.05,"d":"5,400,909.05"},{"v":5254983.19,"d":"5,254,983.19"},{"v":2655869.1,"d":"2,655,869.10"},{"v":6657817.55,"d":"6,657,817.55"},{"v":-1916736.7999999998,"d":"-1,916,736.80 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":800410.32,"d":"800,410.32"},{"v":780362.67,"d":"780,362.67"},{"v":860090.83,"d":"860,090.83"},{"v":801589.53,"d":"801,589.53"},{"v":0,"d":"0.00"},{"v":-800410.32,"d":"-800,410.32 "}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":78472.13,"d":"78,472.13"},{"v":145488.57,"d":"145,488.57"},{"v":152506.01,"d":"152,506.01"},{"v":432761.73,"d":"432,761.73"},{"v":394388.19,"d":"394,388.19"},{"v":315916.06,"d":"315,916.06"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F1572+F1573+F1574+F1575","v":{"v":0,"d":"0.00"}},{"$f":"G1572+G1573+G1574+G1575","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1571-F1571","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1572-F1572","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1573-F1573","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1574-F1574","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1575-F1575","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F1578+F1579+F1580+F1581+F1582+F1583+F1584+F1585","v":{"v":6282505.31,"d":"6,282,505.31"}},{"$f":"G1578+G1579+G1580+G1581+G1582+G1583+G1584+G1585","v":{"v":6589497.62,"d":"6,589,497.62"}},{"v":10139134.900000002,"d":"10,139,134.90"},{"v":7725891.449999999,"d":"7,725,891.45"},{"v":8521523.780000001,"d":"8,521,523.78"},{"$f":"J1577-F1577","v":{"v":2239018.4700000016,"d":"2,239,018.47"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":2854411.84,"d":"2,854,411.84"},{"v":6589497.62,"d":"6,589,497.62"},{"v":3142737.39,"d":"3,142,737.39"},{"v":2507647.86,"d":"2,507,647.86"},{"v":2496954.41,"d":"2,496,954.41"},{"v":-357457.4299999997,"d":"-357,457.43 "}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":815226.55,"d":"815,226.55"},{"v":360767.95,"d":"360,767.95"},{"v":321892.6,"d":"321,892.60"},{"v":321892.6,"d":"321,892.60"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":3408913.63,"d":"3,408,913.63"},{"v":0,"d":"0.00"},{"v":4884241,"d":"4,884,241.00"},{"v":3493182.2,"d":"3,493,182.20"},{"v":2758516.3,"d":"2,758,516.30"},{"v":-650397.3300000001,"d":"-650,397.33 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":17027.35,"d":"17,027.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-17027.35,"d":"-17,027.35 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":2152.49,"d":"2,152.49"},{"v":0,"d":"0.00"},{"v":1296929.96,"d":"1,296,929.96"},{"v":1364293.44,"d":"1,364,293.44"},{"v":514160.47,"d":"514,160.47"},{"v":512007.98,"d":"512,007.98"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2430000,"d":"2,430,000.00"},{"v":2430000,"d":"2,430,000.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F1588+F1589+F1590+F1591+F1592","v":{"v":580394.33,"d":"580,394.33"}},{"$f":"G1588+G1589+G1590+G1591+G1592","v":{"v":474981.55,"d":"474,981.55"}},{"v":398887.21,"d":"398,887.21"},{"v":391489.98,"d":"391,489.98"},{"v":379041.81,"d":"379,041.81"},{"$f":"J1587-F1587","v":{"v":-201352.51999999996,"d":"-201,352.52 "}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":580394.33,"d":"580,394.33"},{"v":474981.55,"d":"474,981.55"},{"v":398887.21,"d":"398,887.21"},{"v":391489.98,"d":"391,489.98"},{"v":379041.81,"d":"379,041.81"},{"v":-201352.51999999996,"d":"-201,352.52 "}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F1595+F1596+F1597+F1598","v":{"v":1773720,"d":"1,773,720.00"}},{"$f":"G1595+G1596+G1597+G1598","v":{"v":1760135,"d":"1,760,135.00"}},{"v":2029838.55,"d":"2,029,838.55"},{"v":3351036.56,"d":"3,351,036.56"},{"v":3135120,"d":"3,135,120.00"},{"$f":"J1594-F1594","v":{"v":1361400,"d":"1,361,400.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":774920,"d":"774,920.00"},{"v":806035,"d":"806,035.00"},{"v":818975,"d":"818,975.00"},{"v":855700,"d":"855,700.00"},{"v":857120,"d":"857,120.00"},{"$f":"J1595-F1595","v":{"v":82200,"d":"82,200.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":998800,"d":"998,800.00"},{"v":954100,"d":"954,100.00"},{"v":1210863.55,"d":"1,210,863.55"},{"v":2495336.56,"d":"2,495,336.56"},{"v":2278000,"d":"2,278,000.00"},{"$f":"J1596-F1596","v":{"v":1279200,"d":"1,279,200.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1597-F1597","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1598-F1598","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F1601+F1602+F1603+F1604+F1605+F1606","v":{"v":16954220,"d":"16,954,220.00"}},{"$f":"G1601+G1602+G1603+G1604+G1605+G1606","v":{"v":17026806.6,"d":"17,026,806.60"}},{"v":29075534.65,"d":"29,075,534.65"},{"v":31046472.8,"d":"31,046,472.80"},{"v":31804432.45,"d":"31,804,432.45"},{"$f":"J1600-F1600","v":{"v":14850212.45,"d":"14,850,212.45"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":10740740,"d":"10,740,740.00"},{"v":10813326.6,"d":"10,813,326.60"},{"v":10813326.6,"d":"10,813,326.60"},{"v":12749420,"d":"12,749,420.00"},{"v":13437820,"d":"13,437,820.00"},{"v":2697080,"d":"2,697,080.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":6213480,"d":"6,213,480.00"},{"v":6213480,"d":"6,213,480.00"},{"v":18262208.05,"d":"18,262,208.05"},{"v":18297052.8,"d":"18,297,052.80"},{"v":18366612.45,"d":"18,366,612.45"},{"v":12153132.45,"d":"12,153,132.45"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F1609+F1610+F1611+F1612","v":{"v":0,"d":"0.00"}},{"$f":"G1609+G1610+G1611+G1612","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1608-F1608","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1609-F1609","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1610-F1610","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1611-F1611","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1612-F1612","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F1615+F1626+F1632+F1643+F1654","v":{"v":120067469.24,"d":"120,067,469.24"}},{"$f":"G1615+G1626+G1632+G1643+G1654","v":{"v":126875591.1,"d":"126,875,591.10"}},{"v":131407505.95000002,"d":"131,407,505.95"},{"v":138351922.62,"d":"138,351,922.62"},{"v":139468391.36,"d":"139,468,391.36"},{"$f":"J1614-F1614","v":{"v":19400922.12000002,"d":"19,400,922.12"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F1616+F1617+F1618+F1619+F1620+F1621+F1622+F1623+F1624","v":{"v":118442625.19,"d":"118,442,625.19"}},{"$f":"G1616+G1617+G1618+G1619+G1620+G1621+G1622+G1623+G1624","v":{"v":124585180.3,"d":"124,585,180.30"}},{"v":129189093.91000001,"d":"129,189,093.91"},{"v":134149955.27,"d":"134,149,955.27"},{"v":135488364.21,"d":"135,488,364.21"},{"v":17045739.02000001,"d":"17,045,739.02"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":2531481.1,"d":"2,531,481.10"},{"v":3925884.85,"d":"3,925,884.85"},{"v":3731725.5,"d":"3,731,725.50"},{"v":3636699.3,"d":"3,636,699.30"},{"v":4004964.8,"d":"4,004,964.80"},{"v":1473483.6999999997,"d":"1,473,483.70"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":14782990.95,"d":"14,782,990.95"},{"v":16333114.95,"d":"16,333,114.95"},{"v":18892463.6,"d":"18,892,463.60"},{"v":18709340.81,"d":"18,709,340.81"},{"v":19119316.97,"d":"19,119,316.97"},{"v":4336326.02,"d":"4,336,326.02"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":1761746.11,"d":"1,761,746.11"},{"v":1659489.21,"d":"1,659,489.21"},{"v":3508412.31,"d":"3,508,412.31"},{"v":3575046.91,"d":"3,575,046.91"},{"v":3659307.97,"d":"3,659,307.97"},{"v":1897561.86,"d":"1,897,561.86"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":34405492.46,"d":"34,405,492.46"},{"v":37362430.48,"d":"37,362,430.48"},{"v":39535278.57,"d":"39,535,278.57"},{"v":44394198.43,"d":"44,394,198.43"},{"v":45405112.11,"d":"45,405,112.11"},{"v":10999619.649999999,"d":"10,999,619.65"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":60139034.69,"d":"60,139,034.69"},{"v":59476330.81,"d":"59,476,330.81"},{"v":59999748.53,"d":"59,999,748.53"},{"v":58902815.25,"d":"58,902,815.25"},{"v":58601828.69,"d":"58,601,828.69"},{"v":-1537206,"d":"-1,537,206.00 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":3134837.8,"d":"3,134,837.80"},{"v":3204498.25,"d":"3,204,498.25"},{"v":3150507.45,"d":"3,150,507.45"},{"v":2773353.82,"d":"2,773,353.82"},{"v":2323866.65,"d":"2,323,866.65"},{"v":-810971.1499999999,"d":"-810,971.15 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":1687042.08,"d":"1,687,042.08"},{"v":2623431.75,"d":"2,623,431.75"},{"v":370957.95,"d":"370,957.95"},{"v":2158500.75,"d":"2,158,500.75"},{"v":2373967.02,"d":"2,373,967.02"},{"v":686924.94,"d":"686,924.94"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F1627+F1628+F1629+F1630","v":{"v":559482.05,"d":"559,482.05"}},{"$f":"G1627+G1628+G1629+G1630","v":{"v":916895.8,"d":"916,895.80"}},{"v":910216.04,"d":"910,216.04"},{"v":773195.35,"d":"773,195.35"},{"v":689616.1499999999,"d":"689,616.15"},{"$f":"J1626-F1626","v":{"v":130134.09999999986,"d":"130,134.10"}}]
[{"$nulls":3},1420,"Logiciels",{"v":46327.4,"d":"46,327.40"},{"v":444698,"d":"444,698.00"},{"v":458919.69,"d":"458,919.69"},{"v":370260.2,"d":"370,260.20"},{"v":256064.35,"d":"256,064.35"},{"$f":"J1627-F1627","v":{"v":209736.95,"d":"209,736.95"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1628-F1628","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":26943.3,"d":"26,943.30"},{"v":3415,"d":"3,415.00"},{"v":23697.55,"d":"23,697.55"},{"v":122957.95,"d":"122,957.95"},{"$f":"J1629-F1629","v":{"v":122957.95,"d":"122,957.95"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":513154.65,"d":"513,154.65"},{"v":445254.5,"d":"445,254.50"},{"v":447881.35,"d":"447,881.35"},{"v":379237.6,"d":"379,237.60"},{"v":310593.85,"d":"310,593.85"},{"$f":"J1630-F1630","v":{"v":-202560.80000000005,"d":"-202,560.80 "}}]
[]
[null,null,144,null,"Prêts",{"$f":"F1633+F1634+F1635+F1636+F1637+F1638+F1639+F1640+F1641","v":{"v":1065360,"d":"1,065,360.00"}},{"$f":"G1633+G1634+G1635+G1636+G1637+G1638+G1639+G1640+G1641","v":{"v":1093520,"d":"1,093,520.00"}},{"v":1033800,"d":"1,033,800.00"},{"v":974080,"d":"974,080.00"},{"v":914360,"d":"914,360.00"},{"$f":"J1632-F1632","v":{"v":-151000,"d":"-151,000.00 "}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":1065360,"d":"1,065,360.00"},{"v":1093520,"d":"1,093,520.00"},{"v":1033800,"d":"1,033,800.00"},{"v":974080,"d":"974,080.00"},{"v":914360,"d":"914,360.00"},{"v":-151000,"d":"-151,000.00 "}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F1644+F1645+F1646+F1647+F1648+F1649+F1650+F1651+F1652","v":{"v":2,"d":"2.00"}},{"$f":"G1644+G1645+G1646+G1647+G1648+G1649+G1650+G1651+G1652","v":{"v":2,"d":"2.00"}},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$f":"J1643-F1643","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F1655+F1656+F1657+F1658+F1659+F1660+F1661+F1662+F1663+F1664","v":{"v":0,"d":"0.00"}},{"$f":"G1655+G1656+G1657+G1658+G1659+G1660+G1661+G1662+G1663+G1664","v":{"v":279993,"d":"279,993.00"}},{"v":274394,"d":"274,394.00"},{"v":2454690,"d":"2,454,690.00"},{"v":2376049,"d":"2,376,049.00"},{"$f":"J1654-F1654","v":{"v":2376049,"d":"2,376,049.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":279993,"d":"279,993.00"},{"v":274394,"d":"274,394.00"},{"v":2454690,"d":"2,454,690.00"},{"v":2376049,"d":"2,376,049.00"},{"v":2376049,"d":"2,376,049.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F1669+F1679+F1689+F1699+F1711+F1719+F1730+F1737+F1740+F1744+F1747+F1750+F1753+F1756+F1759+F1762","v":{"v":168397106.64999995,"d":"168,397,106.65"}},{"$f":"G1669+G1679+G1689+G1699+G1711+G1719+G1730+G1737+G1740+G1744+G1747+G1750+G1753+G1756+G1759+G1762","v":{"v":177597654.23000002,"d":"177,597,654.23"}},{"v":199961273.16000003,"d":"199,961,273.16"},{"v":204503091.97000003,"d":"204,503,091.97"},{"v":209368290.94000003,"d":"209,368,290.94"},{"$f":"J1667-F1667","v":{"v":40971184.29000008,"d":"40,971,184.29"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F1669+F1679+F1689+F1699+F1711+F1719+F1730","v":{"v":139191397.21999997,"d":"139,191,397.22"}},{"$f":"G1669+G1679+G1689+G1699+G1711+G1719+G1730","v":{"v":146151956.10000002,"d":"146,151,956.10"}},{"v":172023431.55,"d":"172,023,431.55"},{"v":176217457.5,"d":"176,217,457.50"},{"v":174583705.87,"d":"174,583,705.87"},{"v":35392308.650000036,"d":"35,392,308.65"}]
[null,null,200,null,"Engagements courants",{"$f":"F1670+F1671+F1672+F1673+F1674+F1675+F1676+F1677","v":{"v":9604614.66,"d":"9,604,614.66"}},{"$f":"G1670+G1671+G1672+G1673+G1674+G1675+G1676+G1677","v":{"v":10226270.389999999,"d":"10,226,270.39"}},{"v":10184153.89,"d":"10,184,153.89"},{"v":11396893.23,"d":"11,396,893.23"},{"v":11338258.879999999,"d":"11,338,258.88"},{"v":1733644.2199999988,"d":"1,733,644.22"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":7284458.78,"d":"7,284,458.78"},{"v":10012646.02,"d":"10,012,646.02"},{"v":10060131.99,"d":"10,060,131.99"},{"v":10929295.89,"d":"10,929,295.89"},{"v":10215785.94,"d":"10,215,785.94"},{"v":2931327.159999999,"d":"2,931,327.16"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":-166983.51,"d":"-166,983.51"},{"v":-4148.31,"d":"-4,148.31"},{"v":-15044.46,"d":"-15,044.46 "},{"v":-10297.47,"d":"-10,297.47 "},{"v":-25403.5,"d":"-25,403.50 "},{"v":141580.01,"d":"141,580.01"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":92661.04,"d":"92,661.04"},{"v":202191.35,"d":"202,191.35"},{"v":184462.47,"d":"184,462.47"},{"v":407927.64,"d":"407,927.64"},{"v":430967.03,"d":"430,967.03"},{"v":338305.99000000005,"d":"338,305.99"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":2369614.3,"d":"2,369,614.30"},{"v":-10915.37,"d":"-10,915.37"},{"v":-88986.11,"d":"-88,986.11 "},{"v":41767.32,"d":"41,767.32"},{"v":691899.86,"d":"691,899.86"},{"v":-1677714.44,"d":"-1,677,714.44 "}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":24864.05,"d":"24,864.05"},{"v":26496.7,"d":"26,496.70"},{"v":43590,"d":"43,590.00"},{"v":28199.85,"d":"28,199.85"},{"v":25009.55,"d":"25,009.55"},{"v":145.5,"d":"145.50"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F1680+F1681+F1682+F1683+F1684+F1685+F1686+F1687","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"G1680+G1681+G1682+G1683+G1684+G1685+G1686+G1687","v":{"v":37051659,"d":"37,051,659.00"}},{"v":27070490,"d":"27,070,490.00"},{"v":29206108,"d":"29,206,108.00"},{"v":37816146.6,"d":"37,816,146.60"},{"$f":"J1679-F1679","v":{"v":-11188431.899999999,"d":"-11,188,431.90 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":2655.5,"d":"2,655.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2655.5,"d":"-2,655.50 "}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":49001923,"d":"49,001,923.00"},{"v":37051659,"d":"37,051,659.00"},{"v":27070490,"d":"27,070,490.00"},{"v":29206108,"d":"29,206,108.00"},{"v":37816146.6,"d":"37,816,146.60"},{"v":-11185776.399999999,"d":"-11,185,776.40 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F1690+F1691+F1692+F1693+F1694+F1695+F1696+F1697","v":{"v":4205594.06,"d":"4,205,594.06"}},{"$f":"G1690+G1691+G1692+G1693+G1694+G1695+G1696+G1697","v":{"v":1491640.0100000002,"d":"1,491,640.01"}},{"v":3141348.41,"d":"3,141,348.41"},{"v":1898689,"d":"1,898,689.00"},{"v":1661128.01,"d":"1,661,128.01"},{"$f":"J1689-F1689","v":{"v":-2544466.05,"d":"-2,544,466.05 "}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5156,"d":"-5,156.00 "},{"v":-5156,"d":"-5,156.00 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":1399127.03,"d":"1,399,127.03"},{"v":1163319.11,"d":"1,163,319.11"},{"v":2417325.71,"d":"2,417,325.71"},{"v":1752427,"d":"1,752,427.00"},{"v":1639465.01,"d":"1,639,465.01"},{"v":240337.97999999998,"d":"240,337.98"}]
[{"$nulls":3},2042,"Impôts",{"v":2806467.03,"d":"2,806,467.03"},{"v":328255.9,"d":"328,255.90"},{"v":724022.7,"d":"724,022.70"},{"v":146262,"d":"146,262.00"},{"v":26819,"d":"26,819.00"},{"v":-2779648.03,"d":"-2,779,648.03 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F1700+F1701+F1702+F1703+F1704+F1705+F1706+F1707+F1708+F1709","v":{"v":420000,"d":"420,000.00"}},{"$f":"G1700+G1701+G1702+G1703+G1704+G1705+G1706+G1707+G1708+G1709","v":{"v":420000,"d":"420,000.00"}},{"v":565450,"d":"565,450.00"},{"v":596152.4,"d":"596,152.40"},{"v":569037.4,"d":"569,037.40"},{"$f":"J1699-F1699","v":{"v":149037.40000000002,"d":"149,037.40"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":420000,"d":"420,000.00"},{"v":420000,"d":"420,000.00"},{"v":565450,"d":"565,450.00"},{"v":596152.4,"d":"596,152.40"},{"v":569037.4,"d":"569,037.40"},{"v":149037.40000000002,"d":"149,037.40"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F1712+F1713+F1714+F1715+F1716+F1717","v":{"v":74043576.55,"d":"74,043,576.55"}},{"$f":"G1712+G1713+G1714+G1715+G1716+G1717","v":{"v":95091195.15,"d":"95,091,195.15"}},{"v":129202493.75,"d":"129,202,493.75"},{"v":131323275.35,"d":"131,323,275.35"},{"v":121444667.95,"d":"121,444,667.95"},{"$f":"J1711-F1711","v":{"v":47401091.400000006,"d":"47,401,091.40"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":525950,"d":"525,950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-525950,"d":"-525,950.00 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":72841626.55,"d":"72,841,626.55"},{"v":95091195.15,"d":"95,091,195.15"},{"v":129202493.75,"d":"129,202,493.75"},{"v":131323275.35,"d":"131,323,275.35"},{"v":121444667.95,"d":"121,444,667.95"},{"v":48603041.400000006,"d":"48,603,041.40"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":676000,"d":"676,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-676000,"d":"-676,000.00 "}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F1720+F1721+F1722+F1723+F1724+F1725+F1726+F1727+F1728","v":{"v":0,"d":"0.00"}},{"$f":"G1720+G1721+G1722+G1723+G1724+G1725+G1726+G1727+G1728","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1719-F1719","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F1731+F1732+F1733+F1734","v":{"v":1913033.45,"d":"1,913,033.45"}},{"$f":"G1731+G1732+G1733+G1734","v":{"v":1871191.55,"d":"1,871,191.55"}},{"v":1859495.5,"d":"1,859,495.50"},{"v":1796339.52,"d":"1,796,339.52"},{"v":1754467.03,"d":"1,754,467.03"},{"$f":"J1730-F1730","v":{"v":-158566.41999999993,"d":"-158,566.42 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1731-F1731","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":1913033.45,"d":"1,913,033.45"},{"v":1871191.55,"d":"1,871,191.55"},{"v":1859495.5,"d":"1,859,495.50"},{"v":1796339.52,"d":"1,796,339.52"},{"v":1754467.03,"d":"1,754,467.03"},{"$f":"J1732-F1732","v":{"v":-158566.41999999993,"d":"-158,566.42 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1733-F1733","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1734-F1734","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F1737+F1740+F1744+F1747+F1750+F1753+F1756+F1759+F1762","v":{"v":29205709.43,"d":"29,205,709.43"}},{"$f":"G1737+G1740+G1744+G1747+G1750+G1753+G1756+G1759+G1762","v":{"v":31445698.13,"d":"31,445,698.13"}},{"v":27937841.61,"d":"27,937,841.61"},{"v":28285634.47,"d":"28,285,634.47"},{"v":34784585.07,"d":"34,784,585.07"},{"$f":"J1736-F1736","v":{"v":5578875.640000001,"d":"5,578,875.64"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F1738","v":{"v":20036737.28,"d":"20,036,737.28"}},{"$f":"G1738","v":{"v":23586793.18,"d":"23,586,793.18"}},{"v":25832430.4,"d":"25,832,430.40"},{"v":26824288.86,"d":"26,824,288.86"},{"v":28215485.05,"d":"28,215,485.05"},{"$f":"J1737-F1737","v":{"v":8178747.77,"d":"8,178,747.77"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":20036737.28,"d":"20,036,737.28"},{"v":23586793.18,"d":"23,586,793.18"},{"v":25832430.4,"d":"25,832,430.40"},{"v":26824288.86,"d":"26,824,288.86"},{"v":28215485.05,"d":"28,215,485.05"},{"$f":"J1738-F1738","v":{"v":8178747.77,"d":"8,178,747.77"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F1741+F1742","v":{"v":0,"d":"0.00"}},{"$f":"G1741+G1742","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1740-F1740","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1741-F1741","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1742-F1742","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F1745","v":{"v":0,"d":"0.00"}},{"$f":"G1745","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1744-F1744","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1745-F1745","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F1748","v":{"v":0,"d":"0.00"}},{"$f":"G1748","v":{"v":4076651,"d":"4,076,651.00"}},{"v":4076651,"d":"4,076,651.00"},{"v":4076651,"d":"4,076,651.00"},{"v":4076651,"d":"4,076,651.00"},{"$f":"J1747-F1747","v":{"v":4076651,"d":"4,076,651.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":4076651,"d":"4,076,651.00"},{"v":4076651,"d":"4,076,651.00"},{"v":4076651,"d":"4,076,651.00"},{"v":4076651,"d":"4,076,651.00"},{"$f":"J1748-F1748","v":{"v":4076651,"d":"4,076,651.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F1751","v":{"v":8536651,"d":"8,536,651.00"}},{"$f":"G1751","v":{"v":3150000,"d":"3,150,000.00"}},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1750-F1750","v":{"v":-8536651,"d":"-8,536,651.00 "}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":8536651,"d":"8,536,651.00"},{"v":3150000,"d":"3,150,000.00"},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1751-F1751","v":{"v":-8536651,"d":"-8,536,651.00 "}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F1754","v":{"v":274203.45,"d":"274,203.45"}},{"$f":"G1754","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2180296,"d":"2,180,296.00"},{"v":2110052,"d":"2,110,052.00"},{"$f":"J1753-F1753","v":{"v":1835848.55,"d":"1,835,848.55"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":274203.45,"d":"274,203.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2180296,"d":"2,180,296.00"},{"v":2110052,"d":"2,110,052.00"},{"$f":"J1754-F1754","v":{"v":1835848.55,"d":"1,835,848.55"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F1757","v":{"v":-3009318,"d":"-3,009,318.00"}},{"$f":"G1757","v":{"v":-3009318,"d":"-3,009,318.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1756-F1756","v":{"v":3009318,"d":"3,009,318.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":-3009318,"d":"-3,009,318.00"},{"v":-3009318,"d":"-3,009,318.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1757-F1757","v":{"v":3009318,"d":"3,009,318.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F1760","v":{"v":0,"d":"0.00"}},{"$f":"G1760","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1759-F1759","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1760-F1760","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F1763+F1764","v":{"v":3367435.7,"d":"3,367,435.70"}},{"$f":"G1763+G1764","v":{"v":3641571.9499999997,"d":"3,641,571.95"}},{"v":-2621239.79,"d":"-2,621,239.79 "},{"v":-4795601.390000001,"d":"-4,795,601.39 "},{"v":382397.0200000005,"d":"382,397.02"},{"$f":"J1762-F1762","v":{"v":-2985038.6799999997,"d":"-2,985,038.68 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-574634.73,"d":"-574,634.73 "},{"v":-67.2,"d":"-67.20 "},{"v":-3253493.74,"d":"-3,253,493.74 "},{"v":-2174361.6,"d":"-2,174,361.60 "},{"v":5177998.41,"d":"5,177,998.41"},{"$f":"J1763-F1763","v":{"v":5752633.140000001,"d":"5,752,633.14"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":3942070.43,"d":"3,942,070.43"},{"v":3641639.15,"d":"3,641,639.15"},{"v":632253.95,"d":"632,253.95"},{"v":-2621239.79,"d":"-2,621,239.79 "},{"v":-4795601.39,"d":"-4,795,601.39 "},{"$f":"J1764-F1764","v":{"v":-8737671.82,"d":"-8,737,671.82 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1769+1","v":2024},"Variation"]
["Develier",{"$nulls":4},{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"J1770-F1770","v":22}]
[{"$nulls":5},"Develier","Develier","Develier","Develier",{"$f":"I1771","v":"Develier"},{"$f":"J1771","v":"Develier"}]
[1,{"$nulls":3},"Actif",{"$f":"F1774+F1782+F1792+F1798+F1808+F1815+F1821+F1829+F1836+F1847+F1853+F1864+F1875","v":{"v":11072422.870000001,"d":"11,072,422.87"}},{"$f":"G1774+G1782+G1792+G1798+G1808+G1815+G1821+G1829+G1836+G1847+G1853+G1864+G1875","v":{"v":10939291.530000001,"d":"10,939,291.53"}},{"$f":"H1774+H1782+H1792+H1798+H1808+H1815+H1821+H1829+H1836+H1847+H1853+H1864+H1875","v":{"v":11629026.99,"d":"11,629,026.99"}},{"v":11722835.960000003,"d":"11,722,835.96"},{"v":12972441.22,"d":"12,972,441.22"},{"$f":"J1772-F1772","v":{"v":1900018.3499999996,"d":"1,900,018.35"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F1774+F1782+F1792+F1798+F1808+F1815+F1821+F1829","v":{"v":4231787.96,"d":"4,231,787.96"}},{"$f":"G1774+G1782+G1792+G1798+G1808+G1815+G1821+G1829","v":{"v":3552476.3299999996,"d":"3,552,476.33"}},{"$f":"H1774+H1782+H1792+H1798+H1808+H1815+H1821+H1829","v":{"v":3589866.2700000005,"d":"3,589,866.27"}},{"v":3433954.1900000004,"d":"3,433,954.19"},{"v":3999167.6399999997,"d":"3,999,167.64"},{"v":-232620.3200000003,"d":"-232,620.32 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F1775+F1776+F1777+F1778+F1779+F1780","v":{"v":591818.89,"d":"591,818.89"}},{"$f":"G1775+G1776+G1777+G1778+G1779+G1780","v":{"v":554893.13,"d":"554,893.13"}},{"$f":"H1775+H1776+H1777+H1778+H1779+H1780","v":{"v":577721.89,"d":"577,721.89"}},{"v":282564.85,"d":"282,564.85"},{"v":288730.22000000003,"d":"288,730.22"},{"v":-303088.67,"d":"-303,088.67 "}]
[{"$nulls":3},1000,"Caisse",{"v":13546.16,"d":"13,546.16"},{"v":9244.36,"d":"9,244.36"},{"v":2772.86,"d":"2,772.86"},{"v":3790.86,"d":"3,790.86"},{"v":4064.56,"d":"4,064.56"},{"v":-9481.6,"d":"-9,481.60 "}]
[{"$nulls":3},1001,"Poste",{"v":76317.12,"d":"76,317.12"},{"v":94376.73,"d":"94,376.73"},{"v":215161.85,"d":"215,161.85"},{"v":71897.65,"d":"71,897.65"},{"v":65160.52,"d":"65,160.52"},{"v":-11156.599999999999,"d":"-11,156.60 "}]
[{"$nulls":3},1002,"Banques",{"v":501955.61,"d":"501,955.61"},{"v":451272.04,"d":"451,272.04"},{"v":359787.18,"d":"359,787.18"},{"v":206876.34,"d":"206,876.34"},{"v":219505.14,"d":"219,505.14"},{"v":-282450.47,"d":"-282,450.47 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F1783+F1784+F1785+F1786+F1787+F1788+F1789+F1790","v":{"v":1239987.52,"d":"1,239,987.52"}},{"$f":"G1783+G1784+G1785+G1786+G1787+G1788+G1789+G1790","v":{"v":1213204.5699999998,"d":"1,213,204.57"}},{"$f":"H1783+H1784+H1785+H1786+H1787+H1788+H1789+H1790","v":{"v":1186825.62,"d":"1,186,825.62"}},{"v":1480750.6400000001,"d":"1,480,750.64"},{"v":1778363.5099999998,"d":"1,778,363.51"},{"$f":"J1782-F1782","v":{"v":538375.9899999998,"d":"538,375.99"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":505492.4,"d":"505,492.40"},{"v":555729.12,"d":"555,729.12"},{"v":563069.56,"d":"563,069.56"},{"v":686555.53,"d":"686,555.53"},{"v":1025487.21,"d":"1,025,487.21"},{"v":519994.80999999994,"d":"519,994.81"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":19222.94,"d":"19,222.94"},{"v":31249.94,"d":"31,249.94"},{"v":11442.54,"d":"11,442.54"},{"v":12087.68,"d":"12,087.68"},{"v":18587.83,"d":"18,587.83"},{"v":-635.109999999997,"d":"-635.11 "}]
[{"$nulls":3},1012,"Créances fiscales",{"v":714524.74,"d":"714,524.74"},{"v":625367.92,"d":"625,367.92"},{"v":611296.48,"d":"611,296.48"},{"v":781177.32,"d":"781,177.32"},{"v":732656.95,"d":"732,656.95"},{"v":18132.209999999963,"d":"18,132.21"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",433.45,249.95,{"v":23.7,"d":"23.70"},{"v":178.5,"d":"178.50"},{"v":494.7,"d":"494.70"},61.25]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",313.99,607.64,993.34,751.61,{"v":1136.82,"d":"1,136.82"},{"v":822.8299999999999,"d":"822.83"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F1793+F1794+F1795+F1796","v":{"v":0,"d":"0.00"}},{"$f":"G1793+G1794+G1795+G1796","v":{"v":0,"d":"0.00"}},{"$f":"H1793+H1794+H1795+H1796","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1792-F1792","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1793-F1793","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1794-F1794","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1795-F1795","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1796-F1796","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F1799+F1800+F1801+F1802+F1803+F1804+F1805+F1806","v":{"v":728013.55,"d":"728,013.55"}},{"$f":"G1799+G1800+G1801+G1802+G1803+G1804+G1805+G1806","v":{"v":750960.63,"d":"750,960.63"}},{"$f":"H1799+H1800+H1801+H1802+H1803+H1804+H1805+H1806","v":{"v":791860.76,"d":"791,860.76"}},{"v":637190.7,"d":"637,190.70"},{"v":967085.9099999999,"d":"967,085.91"},{"$f":"J1798-F1798","v":{"v":239072.35999999987,"d":"239,072.36"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":1557.95,"d":"1,557.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1557.95,"d":"-1,557.95 "}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":317667.35,"d":"317,667.35"},{"v":230296.27,"d":"230,296.27"},{"v":286642.09,"d":"286,642.09"},{"v":413360.55,"d":"413,360.55"},{"v":564470.01,"d":"564,470.01"},{"v":246802.66000000003,"d":"246,802.66"}]
[{"$nulls":3},1042,"Impôts",83.45,{"v":33397.85,"d":"33,397.85"},{"v":48993.3,"d":"48,993.30"},{"v":60307.75,"d":"60,307.75"},{"v":29832.7,"d":"29,832.70"},{"v":29749.25,"d":"29,749.25"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":408704.8,"d":"408,704.80"},{"v":487266.51,"d":"487,266.51"},{"v":456225.37,"d":"456,225.37"},{"v":163522.4,"d":"163,522.40"},{"v":331383.2,"d":"331,383.20"},{"v":-77321.59999999998,"d":"-77,321.60 "}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41400,"d":"41,400.00"},{"v":41400,"d":"41,400.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F1809+F1810+F1811+F1812+F1813","v":{"v":0,"d":"0.00"}},{"$f":"G1809+G1810+G1811+G1812+G1813","v":{"v":0,"d":"0.00"}},{"$f":"H1809+H1810+H1811+H1812+H1813","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1808-F1808","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F1816+F1817+F1818+F1819","v":{"v":1240,"d":"1,240.00"}},{"$f":"G1816+G1817+G1818+G1819","v":{"v":1250,"d":"1,250.00"}},{"$f":"H1816+H1817+H1818+H1819","v":{"v":1290,"d":"1,290.00"}},{"v":1280,"d":"1,280.00"},{"v":1320,"d":"1,320.00"},{"$f":"J1815-F1815","v":{"v":80,"d":"80.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":1240,"d":"1,240.00"},{"v":1250,"d":"1,250.00"},{"v":1290,"d":"1,290.00"},{"v":1280,"d":"1,280.00"},{"v":1320,"d":"1,320.00"},{"$f":"J1816-F1816","v":{"v":80,"d":"80.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1817-F1817","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1818-F1818","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1819-F1819","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F1822+F1823+F1824+F1825+F1826+F1827","v":{"v":1670728,"d":"1,670,728.00"}},{"$f":"G1822+G1823+G1824+G1825+G1826+G1827","v":{"v":1032168,"d":"1,032,168.00"}},{"$f":"H1822+H1823+H1824+H1825+H1826+H1827","v":{"v":1032168,"d":"1,032,168.00"}},{"v":1032168,"d":"1,032,168.00"},{"v":963668,"d":"963,668.00"},{"$f":"J1821-F1821","v":{"v":-707060,"d":"-707,060.00 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":1220178,"d":"1,220,178.00"},{"v":581618,"d":"581,618.00"},{"v":581618,"d":"581,618.00"},{"v":581618,"d":"581,618.00"},{"v":513118,"d":"513,118.00"},{"v":-707060,"d":"-707,060.00 "}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":450550,"d":"450,550.00"},{"v":450550,"d":"450,550.00"},{"v":450550,"d":"450,550.00"},{"v":450550,"d":"450,550.00"},{"v":450550,"d":"450,550.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F1830+F1831+F1832+F1833","v":{"v":0,"d":"0.00"}},{"$f":"G1830+G1831+G1832+G1833","v":{"v":0,"d":"0.00"}},{"$f":"H1830+H1831+H1832+H1833","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1829-F1829","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1830-F1830","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1831-F1831","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1832-F1832","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1833-F1833","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F1836+F1847+F1853+F1864+F1875","v":{"v":6840634.91,"d":"6,840,634.91"}},{"$f":"G1836+G1847+G1853+G1864+G1875","v":{"v":7386815.2,"d":"7,386,815.20"}},{"$f":"H1836+H1847+H1853+H1864+H1875","v":{"v":8039160.72,"d":"8,039,160.72"}},{"v":8288881.770000001,"d":"8,288,881.77"},{"v":8973273.580000002,"d":"8,973,273.58"},{"$f":"J1835-F1835","v":{"v":2132638.670000002,"d":"2,132,638.67"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F1837+F1838+F1839+F1840+F1841+F1842+F1843+F1844+F1845","v":{"v":6588238.91,"d":"6,588,238.91"}},{"$f":"G1837+G1838+G1839+G1840+G1841+G1842+G1843+G1844+G1845","v":{"v":7124528.4,"d":"7,124,528.40"}},{"$f":"H1837+H1838+H1839+H1840+H1841+H1842+H1843+H1844+H1845","v":{"v":7384764.47,"d":"7,384,764.47"}},{"v":7632999.820000001,"d":"7,632,999.82"},{"v":8353921.630000001,"d":"8,353,921.63"},{"v":1765682.7200000007,"d":"1,765,682.72"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":294700,"d":"294,700.00"},{"v":288100,"d":"288,100.00"},{"v":281500,"d":"281,500.00"},{"v":294277.9,"d":"294,277.90"},{"v":576005.67,"d":"576,005.67"},{"v":281305.67000000004,"d":"281,305.67"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":1976140,"d":"1,976,140.00"},{"v":2179317.85,"d":"2,179,317.85"},{"v":2116904.55,"d":"2,116,904.55"},{"v":2199299.75,"d":"2,199,299.75"},{"v":2184287.7,"d":"2,184,287.70"},{"v":208147.7000000002,"d":"208,147.70"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":347223.7,"d":"347,223.70"},{"v":1003092.7,"d":"1,003,092.70"},{"v":1003092.7,"d":"1,003,092.70"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":473356.01,"d":"473,356.01"},{"v":441386.01,"d":"441,386.01"},{"v":708818.76,"d":"708,818.76"},{"v":930193.16,"d":"930,193.16"},{"v":712495.91,"d":"712,495.91"},{"v":239139.90000000002,"d":"239,139.90"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":3078651.55,"d":"3,078,651.55"},{"v":2974501.55,"d":"2,974,501.55"},{"v":2870351.55,"d":"2,870,351.55"},{"v":2766201.55,"d":"2,766,201.55"},{"v":2868594.7,"d":"2,868,594.70"},{"v":-210056.84999999963,"d":"-210,056.85 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":1960,"d":"1,960.00"},{"v":1960,"d":"1,960.00"},{"v":1960,"d":"1,960.00"},{"v":1960,"d":"1,960.00"},{"v":1960,"d":"1,960.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":204874.9,"d":"204,874.90"},{"v":238334.75,"d":"238,334.75"},{"v":215474.75,"d":"215,474.75"},{"v":200944.9,"d":"200,944.90"},{"v":175984.9,"d":"175,984.90"},{"v":-28890,"d":"-28,890.00 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":558556.45,"d":"558,556.45"},{"v":1000928.24,"d":"1,000,928.24"},{"v":1189754.86,"d":"1,189,754.86"},{"v":892898.86,"d":"892,898.86"},{"v":831500.05,"d":"831,500.05"},{"v":272943.6000000001,"d":"272,943.60"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F1848+F1849+F1850+F1851","v":{"v":29796,"d":"29,796.00"}},{"$f":"G1848+G1849+G1850+G1851","v":{"v":26818.8,"d":"26,818.80"}},{"$f":"H1848+H1849+H1850+H1851","v":{"v":88878.95,"d":"88,878.95"}},{"v":115064.65,"d":"115,064.65"},{"v":103234.65,"d":"103,234.65"},{"$f":"J1847-F1847","v":{"v":73438.65,"d":"73,438.65"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1848-F1848","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1849-F1849","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":20616,"d":"20,616.00"},{"v":0,"d":"0.00"},{"v":44695.5,"d":"44,695.50"},{"v":58696.5,"d":"58,696.50"},{"v":58696.5,"d":"58,696.50"},{"$f":"J1850-F1850","v":{"v":38080.5,"d":"38,080.50"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":9180,"d":"9,180.00"},{"v":26818.8,"d":"26,818.80"},{"v":44183.45,"d":"44,183.45"},{"v":56368.15,"d":"56,368.15"},{"v":44538.15,"d":"44,538.15"},{"$f":"J1851-F1851","v":{"v":35358.15,"d":"35,358.15"}}]
[]
[null,null,144,null,"Prêts",{"$f":"F1854+F1855+F1856+F1857+F1858+F1859+F1860+F1861+F1862","v":{"v":144000,"d":"144,000.00"}},{"$f":"G1854+G1855+G1856+G1857+G1858+G1859+G1860+G1861+G1862","v":{"v":130000,"d":"130,000.00"}},{"$f":"H1854+H1855+H1856+H1857+H1858+H1859+H1860+H1861+H1862","v":{"v":116000,"d":"116,000.00"}},{"v":102000,"d":"102,000.00"},{"v":88000,"d":"88,000.00"},{"$f":"J1853-F1853","v":{"v":-56000,"d":"-56,000.00 "}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":36000,"d":"36,000.00"},{"v":34000,"d":"34,000.00"},{"v":32000,"d":"32,000.00"},{"v":30000,"d":"30,000.00"},{"v":28000,"d":"28,000.00"},{"v":-8000,"d":"-8,000.00 "}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":108000,"d":"108,000.00"},{"v":96000,"d":"96,000.00"},{"v":84000,"d":"84,000.00"},{"v":72000,"d":"72,000.00"},{"v":60000,"d":"60,000.00"},{"v":-48000,"d":"-48,000.00 "}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F1865+F1866+F1867+F1868+F1869+F1870+F1871+F1872+F1873","v":{"v":78600,"d":"78,600.00"}},{"$f":"G1865+G1866+G1867+G1868+G1869+G1870+G1871+G1872+G1873","v":{"v":78600,"d":"78,600.00"}},{"$f":"H1865+H1866+H1867+H1868+H1869+H1870+H1871+H1872+H1873","v":{"v":78600,"d":"78,600.00"}},{"v":78600,"d":"78,600.00"},{"v":78600,"d":"78,600.00"},{"$f":"J1864-F1864","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F1876+F1877+F1878+F1879+F1880+F1881+F1882+F1883+F1884+F1885","v":{"v":0,"d":"0.00"}},{"$f":"G1876+G1877+G1878+G1879+G1880+G1881+G1882+G1883+G1884+G1885","v":{"v":26868,"d":"26,868.00"}},{"$f":"H1876+H1877+H1878+H1879+H1880+H1881+H1882+H1883+H1884+H1885","v":{"v":370917.3,"d":"370,917.30"}},{"v":360217.3,"d":"360,217.30"},{"v":349517.3,"d":"349,517.30"},{"$f":"J1875-F1875","v":{"v":349517.3,"d":"349,517.30"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":26868,"d":"26,868.00"},{"v":370917.3,"d":"370,917.30"},{"v":360217.3,"d":"360,217.30"},{"v":349517.3,"d":"349,517.30"},{"v":349517.3,"d":"349,517.30"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F1890+F1900+F1910+F1920+F1932+F1940+F1951+F1958+F1961+F1965+F1968+F1971+F1974+F1977+F1980+F1983","v":{"v":11072422.87,"d":"11,072,422.87"}},{"$f":"G1890+G1900+G1910+G1920+G1932+G1940+G1951+G1958+G1961+G1965+G1968+G1971+G1974+G1977+G1980+G1983","v":{"v":10939291.53,"d":"10,939,291.53"}},{"$f":"H1890+H1900+H1910+H1920+H1932+H1940+H1951+H1958+H1961+H1965+H1968+H1971+H1974+H1977+H1980+H1983","v":{"v":11629026.99,"d":"11,629,026.99"}},{"v":11722835.96,"d":"11,722,835.96"},{"v":12972441.22,"d":"12,972,441.22"},{"$f":"J1888-F1888","v":{"v":1900018.3500000015,"d":"1,900,018.35"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F1890+F1900+F1910+F1920+F1932+F1940+F1951","v":{"v":7307071.83,"d":"7,307,071.83"}},{"$f":"G1890+G1900+G1910+G1920+G1932+G1940+G1951","v":{"v":6829297.82,"d":"6,829,297.82"}},{"$f":"H1890+H1900+H1910+H1920+H1932+H1940+H1951","v":{"v":7707490.34,"d":"7,707,490.34"}},{"v":7751885.420000001,"d":"7,751,885.42"},{"v":9187066.37,"d":"9,187,066.37"},{"v":1879994.539999999,"d":"1,879,994.54"}]
[null,null,200,null,"Engagements courants",{"$f":"F1891+F1892+F1893+F1894+F1895+F1896+F1897+F1898","v":{"v":409615.93,"d":"409,615.93"}},{"$f":"G1891+G1892+G1893+G1894+G1895+G1896+G1897+G1898","v":{"v":313883.77,"d":"313,883.77"}},{"$f":"H1891+H1892+H1893+H1894+H1895+H1896+H1897+H1898","v":{"v":582457.34,"d":"582,457.34"}},{"v":669934.87,"d":"669,934.87"},{"v":966135.89,"d":"966,135.89"},{"v":556519.96,"d":"556,519.96"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":408815.93,"d":"408,815.93"},{"v":313083.77,"d":"313,083.77"},{"v":583087.19,"d":"583,087.19"},{"v":673297.57,"d":"673,297.57"},{"v":965537.54,"d":"965,537.54"},{"v":556721.6100000001,"d":"556,721.61"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1429.85,"d":"-1,429.85"},{"v":-4162.7,"d":"-4,162.70"},-201.65,{"v":-201.65,"d":"-201.65 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F1901+F1902+F1903+F1904+F1905+F1906+F1907+F1908","v":{"v":267000,"d":"267,000.00"}},{"$f":"G1901+G1902+G1903+G1904+G1905+G1906+G1907+G1908","v":{"v":267000,"d":"267,000.00"}},{"$f":"H1901+H1902+H1903+H1904+H1905+H1906+H1907+H1908","v":{"v":2959119.9,"d":"2,959,119.90"}},{"v":3179142.7,"d":"3,179,142.70"},{"v":442297.55,"d":"442,297.55"},{"$f":"J1900-F1900","v":{"v":175297.55,"d":"175,297.55"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":957119.9,"d":"957,119.90"},{"v":1222142.7,"d":"1,222,142.70"},{"v":207297.55,"d":"207,297.55"},{"v":207297.55,"d":"207,297.55"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":267000,"d":"267,000.00"},{"v":267000,"d":"267,000.00"},{"v":2002000,"d":"2,002,000.00"},{"v":1957000,"d":"1,957,000.00"},{"v":235000,"d":"235,000.00"},{"v":-32000,"d":"-32,000.00 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F1911+F1912+F1913+F1914+F1915+F1916+F1917+F1918","v":{"v":184878.6,"d":"184,878.60"}},{"$f":"G1911+G1912+G1913+G1914+G1915+G1916+G1917+G1918","v":{"v":88229.35,"d":"88,229.35"}},{"$f":"H1911+H1912+H1913+H1914+H1915+H1916+H1917+H1918","v":{"v":900,"d":"900.00"}},{"v":4262.95,"d":"4,262.95"},{"v":553325.58,"d":"553,325.58"},{"$f":"J1910-F1910","v":{"v":368446.98,"d":"368,446.98"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":900,"d":"900.00"},{"v":88229.35,"d":"88,229.35"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":161127.33,"d":"161,127.33"},{"v":160227.33,"d":"160,227.33"}]
[{"$nulls":3},2042,"Impôts",{"v":183978.6,"d":"183,978.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3362.95,"d":"3,362.95"},{"v":16198.25,"d":"16,198.25"},{"v":-167780.35,"d":"-167,780.35 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":376000,"d":"376,000.00"},{"v":376000,"d":"376,000.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F1921+F1922+F1923+F1924+F1925+F1926+F1927+F1928+F1929+F1930","v":{"v":0,"d":"0.00"}},{"$f":"G1921+G1922+G1923+G1924+G1925+G1926+G1927+G1928+G1929+G1930","v":{"v":0,"d":"0.00"}},{"$f":"H1921+H1922+H1923+H1924+H1925+H1926+H1927+H1928+H1929+H1930","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1920-F1920","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F1933+F1934+F1935+F1936+F1937+F1938","v":{"v":6416829.75,"d":"6,416,829.75"}},{"$f":"G1933+G1934+G1935+G1936+G1937+G1938","v":{"v":6134829.75,"d":"6,134,829.75"}},{"$f":"H1933+H1934+H1935+H1936+H1937+H1938","v":{"v":4142829.75,"d":"4,142,829.75"}},{"v":3879800,"d":"3,879,800.00"},{"v":7209800,"d":"7,209,800.00"},{"$f":"J1932-F1932","v":{"v":792970.25,"d":"792,970.25"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":6289029.75,"d":"6,289,029.75"},{"v":6022029.75,"d":"6,022,029.75"},{"v":4045029.75,"d":"4,045,029.75"},{"v":3797000,"d":"3,797,000.00"},{"v":7142000,"d":"7,142,000.00"},{"v":852970.25,"d":"852,970.25"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":127800,"d":"127,800.00"},{"v":112800,"d":"112,800.00"},{"v":97800,"d":"97,800.00"},{"v":82800,"d":"82,800.00"},{"v":67800,"d":"67,800.00"},{"v":-60000,"d":"-60,000.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F1941+F1942+F1943+F1944+F1945+F1946+F1947+F1948+F1949","v":{"v":0,"d":"0.00"}},{"$f":"G1941+G1942+G1943+G1944+G1945+G1946+G1947+G1948+G1949","v":{"v":0,"d":"0.00"}},{"$f":"H1941+H1942+H1943+H1944+H1945+H1946+H1947+H1948+H1949","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1940-F1940","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F1952+F1953+F1954+F1955","v":{"v":28747.55,"d":"28,747.55"}},{"$f":"G1952+G1953+G1954+G1955","v":{"v":25354.95,"d":"25,354.95"}},{"$f":"H1952+H1953+H1954+H1955","v":{"v":22183.35,"d":"22,183.35"}},{"v":18744.9,"d":"18,744.90"},{"v":15507.35,"d":"15,507.35"},{"$f":"J1951-F1951","v":{"v":-13240.199999999999,"d":"-13,240.20 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":28747.55,"d":"28,747.55"},{"v":25354.95,"d":"25,354.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15507.35,"d":"15,507.35"},{"$f":"J1952-F1952","v":{"v":-13240.199999999999,"d":"-13,240.20 "}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22183.35,"d":"22,183.35"},{"v":18744.9,"d":"18,744.90"},{"v":0,"d":"0.00"},{"$f":"J1953-F1953","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1954-F1954","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1955-F1955","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F1958+F1961+F1965+F1968+F1971+F1974+F1977+F1980+F1983","v":{"v":3765351.04,"d":"3,765,351.04"}},{"$f":"G1958+G1961+G1965+G1968+G1971+G1974+G1977+G1980+G1983","v":{"v":4109993.71,"d":"4,109,993.71"}},{"$f":"H1958+H1961+H1965+H1968+H1971+H1974+H1977+H1980+H1983","v":{"v":3921536.65,"d":"3,921,536.65"}},{"v":3970950.54,"d":"3,970,950.54"},{"v":3785374.85,"d":"3,785,374.85"},{"$f":"J1957-F1957","v":{"v":20023.810000000056,"d":"20,023.81"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F1959","v":{"v":1117278.02,"d":"1,117,278.02"}},{"$f":"G1959","v":{"v":1279527.93,"d":"1,279,527.93"}},{"$f":"H1959","v":{"v":1338593.63,"d":"1,338,593.63"}},{"v":1513478.42,"d":"1,513,478.42"},{"v":1450237.56,"d":"1,450,237.56"},{"$f":"J1958-F1958","v":{"v":332959.54000000004,"d":"332,959.54"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":1117278.02,"d":"1,117,278.02"},{"v":1279527.93,"d":"1,279,527.93"},{"v":1338593.63,"d":"1,338,593.63"},{"v":1513478.42,"d":"1,513,478.42"},{"v":1450237.56,"d":"1,450,237.56"},{"$f":"J1959-F1959","v":{"v":332959.54000000004,"d":"332,959.54"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F1962+F1963","v":{"v":0,"d":"0.00"}},{"$f":"G1962+G1963","v":{"v":0,"d":"0.00"}},{"$f":"H1962+H1963","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1961-F1961","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1962-F1962","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1963-F1963","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F1966","v":{"v":0,"d":"0.00"}},{"$f":"G1966","v":{"v":0,"d":"0.00"}},{"$f":"H1966","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1965-F1965","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1966-F1966","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F1969","v":{"v":1299602.26,"d":"1,299,602.26"}},{"$f":"G1969","v":{"v":1392097.95,"d":"1,392,097.95"}},{"$f":"H1969","v":{"v":1089517.56,"d":"1,089,517.56"}},{"v":944244.18,"d":"944,244.18"},{"v":1009661.31,"d":"1,009,661.31"},{"$f":"J1968-F1968","v":{"v":-289940.94999999995,"d":"-289,940.95 "}}]
[{"$nulls":3},2930,"Préfinancements",{"v":1299602.26,"d":"1,299,602.26"},{"v":1392097.95,"d":"1,392,097.95"},{"v":1089517.56,"d":"1,089,517.56"},{"v":944244.18,"d":"944,244.18"},{"v":1009661.31,"d":"1,009,661.31"},{"$f":"J1969-F1969","v":{"v":-289940.94999999995,"d":"-289,940.95 "}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F1972","v":{"v":360000,"d":"360,000.00"}},{"$f":"G1972","v":{"v":360000,"d":"360,000.00"}},{"$f":"H1972","v":{"v":360000,"d":"360,000.00"}},{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},{"$f":"J1971-F1971","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},{"$f":"J1972-F1972","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F1975","v":{"v":0,"d":"0.00"}},{"$f":"G1975","v":{"v":0,"d":"0.00"}},{"$f":"H1975","v":{"v":344049.3,"d":"344,049.30"}},{"v":333349.3,"d":"333,349.30"},{"v":322649.3,"d":"322,649.30"},{"$f":"J1974-F1974","v":{"v":322649.3,"d":"322,649.30"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":344049.3,"d":"344,049.30"},{"v":333349.3,"d":"333,349.30"},{"v":322649.3,"d":"322,649.30"},{"$f":"J1975-F1975","v":{"v":322649.3,"d":"322,649.30"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F1978","v":{"v":0,"d":"0.00"}},{"$f":"G1978","v":{"v":0,"d":"0.00"}},{"$f":"H1978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1977-F1977","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1978-F1978","v":{"v":0,"d":"0.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F1981","v":{"v":0,"d":"0.00"}},{"$f":"G1981","v":{"v":0,"d":"0.00"}},{"$f":"H1981","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1980-F1980","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J1981-F1981","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F1984+F1985","v":{"v":988470.76,"d":"988,470.76"}},{"$f":"G1984+G1985","v":{"v":1078367.83,"d":"1,078,367.83"}},{"$f":"H1984+H1985","v":{"v":789376.1600000001,"d":"789,376.16"}},{"v":819878.64,"d":"819,878.64"},{"v":642826.68,"d":"642,826.68"},{"$f":"J1983-F1983","v":{"v":-345644.07999999996,"d":"-345,644.08 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-144001.48,"d":"-144,001.48 "},{"v":89897.07,"d":"89,897.07"},{"v":-288991.67,"d":"-288,991.67 "},{"v":30502.48,"d":"30,502.48"},{"v":-177051.96,"d":"-177,051.96 "},{"$f":"J1984-F1984","v":{"v":-33050.47999999998,"d":"-33,050.48 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":1132472.24,"d":"1,132,472.24"},{"v":988470.76,"d":"988,470.76"},{"v":1078367.83,"d":"1,078,367.83"},{"v":789376.16,"d":"789,376.16"},{"v":819878.64,"d":"819,878.64"},{"$f":"J1985-F1985","v":{"v":-312593.6,"d":"-312,593.60 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I1990+1","v":2024},"Variation"]
["Ederswiler",{"$nulls":4},118,117,112,117,{"$f":"'Base de données pop.'!C11","v":115},{"$f":"J1991-F1991","v":{"v":-3,"d":"-3 "}}]
[{"$nulls":5},"Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"I1992","v":"Ederswiler"},{"$f":"J1992","v":"Ederswiler"}]
[1,{"$nulls":3},"Actif",{"$f":"F1995+F2003+F2013+F2019+F2029+F2036+F2042+F2050+F2057+F2068+F2074+F2085+F2096","v":{"v":1660064.28,"d":"1,660,064.28"}},{"$f":"G1995+G2003+G2013+G2019+G2029+G2036+G2042+G2050+G2057+G2068+G2074+G2085+G2096","v":{"v":1636254.66,"d":"1,636,254.66"}},{"$f":"H1995+H2003+H2013+H2019+H2029+H2036+H2042+H2050+H2057+H2068+H2074+H2085+H2096","v":{"v":1629566.81,"d":"1,629,566.81"}},{"v":1597061.25,"d":"1,597,061.25"},{"v":1538513.45,"d":"1,538,513.45"},{"$f":"J1993-F1993","v":{"v":-121550.83000000007,"d":"-121,550.83 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F1995+F2003+F2013+F2019+F2029+F2036+F2042+F2050","v":{"v":401366.44,"d":"401,366.44"}},{"$f":"G1995+G2003+G2013+G2019+G2029+G2036+G2042+G2050","v":{"v":387086.74,"d":"387,086.74"}},{"$f":"H1995+H2003+H2013+H2019+H2029+H2036+H2042+H2050","v":{"v":301716.32000000007,"d":"301,716.32"}},{"v":283603.23,"d":"283,603.23"},{"v":231765.28000000003,"d":"231,765.28"},{"v":-169601.15999999997,"d":"-169,601.16 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F1996+F1997+F1998+F1999+F2000+F2001","v":{"v":279969.9,"d":"279,969.90"}},{"$f":"G1996+G1997+G1998+G1999+G2000+G2001","v":{"v":210024.25999999998,"d":"210,024.26"}},{"$f":"H1996+H1997+H1998+H1999+H2000+H2001","v":{"v":134332.96000000002,"d":"134,332.96"}},{"v":86446.3,"d":"86,446.30"},{"v":88380.23000000001,"d":"88,380.23"},{"v":-191589.67,"d":"-191,589.67 "}]
[{"$nulls":3},1000,"Caisse",{"v":748.2,"d":"748.20"},{"v":447.5,"d":"447.50"},{"v":3807.25,"d":"3,807.25"},{"v":375.3,"d":"375.30"},{"v":389.6,"d":"389.60"},{"v":-358.6,"d":"-358.60 "}]
[{"$nulls":3},1001,"Poste",{"v":34984.47,"d":"34,984.47"},{"v":17187.71,"d":"17,187.71"},{"v":74528.96,"d":"74,528.96"},{"v":30394.6,"d":"30,394.60"},{"v":2105.53,"d":"2,105.53"},{"v":-32878.94,"d":"-32,878.94 "}]
[{"$nulls":3},1002,"Banques",{"v":244237.23,"d":"244,237.23"},{"v":192389.05,"d":"192,389.05"},{"v":55996.75,"d":"55,996.75"},{"v":55676.4,"d":"55,676.40"},{"v":85885.1,"d":"85,885.10"},{"v":-158352.13,"d":"-158,352.13 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F2030+F2031+F2032+F2033+F2034","v":{"v":0,"d":"0.00"}},{"$f":"G2030+G2031+G2032+G2033+G2034","v":{"v":0,"d":"0.00"}},{"$f":"H2030+H2031+H2032+H2033+H2034","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2029-F2029","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2037-F2037","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2052-F2052","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F2058+F2059+F2060+F2061+F2062+F2063+F2064+F2065+F2066","v":{"v":1258697.84,"d":"1,258,697.84"}},{"$f":"G2058+G2059+G2060+G2061+G2062+G2063+G2064+G2065+G2066","v":{"v":1249167.92,"d":"1,249,167.92"}},{"$f":"H2058+H2059+H2060+H2061+H2062+H2063+H2064+H2065+H2066","v":{"v":1327850.49,"d":"1,327,850.49"}},{"v":1313458.02,"d":"1,313,458.02"},{"v":1306748.17,"d":"1,306,748.17"},{"v":48050.32999999984,"d":"48,050.33"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2069-F2069","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F2097+F2098+F2099+F2100+F2101+F2102+F2103+F2104+F2105+F2106","v":{"v":0,"d":"0.00"}},{"$f":"G2097+G2098+G2099+G2100+G2101+G2102+G2103+G2104+G2105+G2106","v":{"v":0,"d":"0.00"}},{"$f":"H2097+H2098+H2099+H2100+H2101+H2102+H2103+H2104+H2105+H2106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2096-F2096","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F2111+F2121+F2131+F2141+F2153+F2161+F2172+F2179+F2182+F2186+F2189+F2192+F2195+F2198+F2201+F2204","v":{"v":1660064.2800000003,"d":"1,660,064.28"}},{"$f":"G2111+G2121+G2131+G2141+G2153+G2161+G2172+G2179+G2182+G2186+G2189+G2192+G2195+G2198+G2201+G2204","v":{"v":1636254.6600000001,"d":"1,636,254.66"}},{"$f":"H2111+H2121+H2131+H2141+H2153+H2161+H2172+H2179+H2182+H2186+H2189+H2192+H2195+H2198+H2201+H2204","v":{"v":1629566.81,"d":"1,629,566.81"}},{"v":1597061.25,"d":"1,597,061.25"},{"v":1538513.45,"d":"1,538,513.45"},{"$f":"J2109-F2109","v":{"v":-121550.83000000031,"d":"-121,550.83 "}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":78133.58,"d":"78,133.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F2154+F2155+F2156+F2157+F2158+F2159","v":{"v":825716.9,"d":"825,716.90"}},{"$f":"G2154+G2155+G2156+G2157+G2158+G2159","v":{"v":780304.9,"d":"780,304.90"}},{"$f":"H2154+H2155+H2156+H2157+H2158+H2159","v":{"v":752392.9,"d":"752,392.90"}},{"v":714480.9,"d":"714,480.90"},{"v":676568.9,"d":"676,568.90"},{"$f":"J2153-F2153","v":{"v":-149148,"d":"-149,148.00 "}}]
[null,null,208,null,"Provisions à long terme",{"$f":"F2162+F2163+F2164+F2165+F2166+F2167+F2168+F2169+F2170","v":{"v":0,"d":"0.00"}},{"$f":"G2162+G2163+G2164+G2165+G2166+G2167+G2168+G2169+G2170","v":{"v":0,"d":"0.00"}},{"$f":"H2162+H2163+H2164+H2165+H2166+H2167+H2168+H2169+H2170","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2161-F2161","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F2173+F2174+F2175+F2176","v":{"v":0,"d":"0.00"}},{"$f":"G2173+G2174+G2175+G2176","v":{"v":141524.7,"d":"141,524.70"}},{"$f":"H2173+H2174+H2175+H2176","v":{"v":261638.88,"d":"261,638.88"}},{"v":51471.45,"d":"51,471.45"},{"v":0,"d":"0.00"},{"$f":"J2172-F2172","v":{"v":0,"d":"0.00"}}]
[null,29,null,null,"Capital propre",{"$f":"F2179+F2182+F2186+F2189+F2192+F2195+F2198+F2201+F2204","v":{"v":798025.44,"d":"798,025.44"}},{"$f":"G2179+G2182+G2186+G2189+G2192+G2195+G2198+G2201+G2204","v":{"v":592146.18,"d":"592,146.18"}},{"$f":"H2179+H2182+H2186+H2189+H2192+H2195+H2198+H2201+H2204","v":{"v":548519.9199999999,"d":"548,519.92"}},{"v":742784.1300000001,"d":"742,784.13"},{"v":820228.22,"d":"820,228.22"},{"$f":"J2178-F2178","v":{"v":22202.780000000028,"d":"22,202.78"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2183-F2183","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F2190","v":{"v":0,"d":"0.00"}},{"$f":"G2190","v":{"v":0,"d":"0.00"}},{"$f":"H2190","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2189-F2189","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F2196","v":{"v":0,"d":"0.00"}},{"$f":"G2196","v":{"v":0,"d":"0.00"}},{"$f":"H2196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2195-F2195","v":{"v":0,"d":"0.00"}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F2202","v":{"v":0,"d":"0.00"}},{"$f":"G2202","v":{"v":0,"d":"0.00"}},{"$f":"H2202","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2201-F2201","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":622462.23,"d":"622,462.23"},{"v":558543.31,"d":"558,543.31"},{"v":543418.85,"d":"543,418.85"},{"v":548519.92,"d":"548,519.92"},{"v":532616.7,"d":"532,616.70"},{"$f":"J2206-F2206","v":{"v":-89845.53000000003,"d":"-89,845.53 "}}]
["Haute-Sorne",{"$nulls":4},{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"J2212-F2212","v":286}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,101,null,"Créances",{"$f":"F2225+F2226+F2227+F2228+F2229+F2230+F2231+F2232","v":{"v":7237971.03,"d":"7,237,971.03"}},{"$f":"G2225+G2226+G2227+G2228+G2229+G2230+G2231+G2232","v":{"v":6498496.6899999995,"d":"6,498,496.69"}},{"$f":"H2225+H2226+H2227+H2228+H2229+H2230+H2231+H2232","v":{"v":6214125.19,"d":"6,214,125.19"}},{"v":5752231.7299999995,"d":"5,752,231.73"},{"v":7152892.77,"d":"7,152,892.77"},{"$f":"J2224-F2224","v":{"v":-85078.26000000071,"d":"-85,078.26 "}}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2237-F2237","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36670.85,"d":"36,670.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F2264+F2265+F2266+F2267+F2268+F2269","v":{"v":5948935.26,"d":"5,948,935.26"}},{"$f":"G2264+G2265+G2266+G2267+G2268+G2269","v":{"v":5983187.71,"d":"5,983,187.71"}},{"$f":"H2264+H2265+H2266+H2267+H2268+H2269","v":{"v":4501189.16,"d":"4,501,189.16"}},{"v":3669906.5700000003,"d":"3,669,906.57"},{"v":4922069.82,"d":"4,922,069.82"},{"$f":"J2263-F2263","v":{"v":-1026865.4399999995,"d":"-1,026,865.44 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":2306481.87,"d":"2,306,481.87"},{"v":2236396.37,"d":"2,236,396.37"},{"v":2236396.37,"d":"2,236,396.37"},{"v":1898825.87,"d":"1,898,825.87"},{"v":1985795.87,"d":"1,985,795.87"},{"v":-320686,"d":"-320,686.00 "}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":2076271.05,"d":"2,076,271.05"},{"v":170941.05,"d":"170,941.05"},{"v":141611.05,"d":"141,611.05"},{"v":112281.05,"d":"112,281.05"},{"v":106480.4,"d":"106,480.40"},{"v":-1969790.6500000001,"d":"-1,969,790.65 "}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":129251.85,"d":"129,251.85"},190.95,{"v":86945.3,"d":"86,945.30"},{"v":164914.05,"d":"164,914.05"},{"v":567718.55,"d":"567,718.55"},{"v":438466.70000000007,"d":"438,466.70"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":2304321.85,"d":"2,304,321.85"},{"v":4909373.55,"d":"4,909,373.55"},{"v":4126187.1,"d":"4,126,187.10"},{"v":4639886.65,"d":"4,639,886.65"},{"v":1738449.4,"d":"1,738,449.40"},{"v":-565872.4500000002,"d":"-565,872.45 "}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":178570,"d":"178,570.00"},{"v":220470.55,"d":"220,470.55"},{"v":339019.85,"d":"339,019.85"},{"v":482868.3,"d":"482,868.30"},{"v":335429.7,"d":"335,429.70"},{"$f":"J2292-F2292","v":{"v":156859.7,"d":"156,859.70"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":136689.6,"d":"136,689.60"},{"v":1976903.63,"d":"1,976,903.63"},{"v":1909703.39,"d":"1,909,703.39"},{"v":1842503.15,"d":"1,842,503.15"},{"v":1842503.15,"d":"1,842,503.15"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F2332+F2342+F2352+F2362+F2374+F2382+F2393","v":{"v":46214165.72,"d":"46,214,165.72"}},{"$f":"G2332+G2342+G2352+G2362+G2374+G2382+G2393","v":{"v":45801119.9,"d":"45,801,119.90"}},{"$f":"H2332+H2342+H2352+H2362+H2374+H2382+H2393","v":{"v":47318439.53,"d":"47,318,439.53"}},{"v":48572566.589999996,"d":"48,572,566.59"},{"v":46578016.63,"d":"46,578,016.63"},{"v":363850.9100000039,"d":"363,850.91"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":22400,"d":"22,400.00"},{"v":81970,"d":"81,970.00"},{"v":80150,"d":"80,150.00"},{"v":85440,"d":"85,440.00"},{"v":98590,"d":"98,590.00"},{"v":76190,"d":"76,190.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4516.65,"d":"4,516.65"},{"v":0,"d":"0.00"},{"v":83115.7,"d":"83,115.70"},{"v":83115.7,"d":"83,115.70"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":30426335.7,"d":"30,426,335.70"},{"v":25935350.15,"d":"25,935,350.15"},{"v":0,"d":"0.00"},{"v":27794830.15,"d":"27,794,830.15"},{"v":34566270.15,"d":"34,566,270.15"},{"v":4139934.4499999993,"d":"4,139,934.45"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":787477.4,"d":"787,477.40"},{"v":787477.4,"d":"787,477.40"},{"v":752706,"d":"752,706.00"},{"v":734260.55,"d":"734,260.55"},{"v":716996.25,"d":"716,996.25"},{"$f":"J2395-F2395","v":{"v":-70481.15000000002,"d":"-70,481.15 "}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F2401","v":{"v":2997937.79,"d":"2,997,937.79"}},{"$f":"G2401","v":{"v":3888222.47,"d":"3,888,222.47"}},{"$f":"H2401","v":{"v":4590811.22,"d":"4,590,811.22"}},{"v":4830825.89,"d":"4,830,825.89"},{"v":5189454.06,"d":"5,189,454.06"},{"$f":"J2400-F2400","v":{"v":2191516.2699999996,"d":"2,191,516.27"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":2997937.79,"d":"2,997,937.79"},{"v":3888222.47,"d":"3,888,222.47"},{"v":4590811.22,"d":"4,590,811.22"},{"v":4830825.89,"d":"4,830,825.89"},{"v":5189454.06,"d":"5,189,454.06"},{"$f":"J2401-F2401","v":{"v":2191516.2699999996,"d":"2,191,516.27"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":604600,"d":"604,600.00"},{"v":604600,"d":"604,600.00"},{"v":987900,"d":"987,900.00"},{"v":637900,"d":"637,900.00"},{"v":1470000,"d":"1,470,000.00"},{"$f":"J2414-F2414","v":{"v":865400,"d":"865,400.00"}}]
[]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2423-F2423","v":{"v":0,"d":"0.00"}}]
[]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F2438+F2439+F2440+F2441+F2442+F2443","v":{"v":546233.18,"d":"546,233.18"}},{"$f":"G2438+G2439+G2440+G2441+G2442+G2443","v":{"v":536107.89,"d":"536,107.89"}},{"$f":"H2438+H2439+H2440+H2441+H2442+H2443","v":{"v":407887.33999999997,"d":"407,887.34"}},{"v":381852.41000000003,"d":"381,852.41"},{"v":569171.5800000001,"d":"569,171.58"},{"v":22938.400000000023,"d":"22,938.40"}]
[{"$nulls":3},1002,"Banques",{"v":387269.09,"d":"387,269.09"},{"v":444196.77,"d":"444,196.77"},{"v":328424.37,"d":"328,424.37"},{"v":357587.82,"d":"357,587.82"},{"v":483462.88,"d":"483,462.88"},{"v":96193.78999999998,"d":"96,193.79"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":104020.5,"d":"104,020.50"},{"v":134674,"d":"134,674.00"},{"v":126721.7,"d":"126,721.70"},{"v":135866.85,"d":"135,866.85"},{"v":138863.05,"d":"138,863.05"},{"v":34842.54999999999,"d":"34,842.55"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":241928.84,"d":"241,928.84"},{"v":203552.41,"d":"203,552.41"},{"v":264060.26,"d":"264,060.26"},{"v":301553.09,"d":"301,553.09"},{"v":369728.64,"d":"369,728.64"},{"v":127799.80000000002,"d":"127,799.80"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2457-F2457","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":-28442.7,"d":"-28,442.70"},{"v":-13430.35,"d":"-13,430.35"},{"v":40885.99,"d":"40,885.99"},{"v":88070.62,"d":"88,070.62"},{"v":92171.07,"d":"92,171.07"},{"v":120613.77,"d":"120,613.77"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2480-F2480","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":694274.55,"d":"694,274.55"},{"v":686974.55,"d":"686,974.55"},{"v":594000,"d":"594,000.00"},{"v":594000,"d":"594,000.00"},{"v":594000,"d":"594,000.00"},{"v":-100274.55000000005,"d":"-100,274.55 "}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":43846.15,"d":"43,846.15"},{"v":43846.15,"d":"43,846.15"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":-43845.15,"d":"-43,845.15 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2513-F2513","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":-37.2,"d":"-37.20"},{"v":-37.2,"d":"-37.20"},{"v":-37.2,"d":"-37.20"},{"v":-37.2,"d":"-37.20"},{"v":-37.2,"d":"-37.20"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F2584+F2585+F2586+F2587+F2588+F2589+F2590+F2591+F2592+F2593","v":{"v":0,"d":"0.00"}},{"$f":"G2584+G2585+G2586+G2587+G2588+G2589+G2590+G2591+G2592+G2593","v":{"v":0,"d":"0.00"}},{"$f":"H2584+H2585+H2586+H2587+H2588+H2589+H2590+H2591+H2592+H2593","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2583-F2583","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2617-F2617","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F2632","v":{"v":0,"d":"0.00"}},{"$f":"G2632","v":{"v":0,"d":"0.00"}},{"$f":"H2632","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2631-F2631","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F2635","v":{"v":29578.3,"d":"29,578.30"}},{"$f":"G2635","v":{"v":29578.3,"d":"29,578.30"}},{"$f":"H2635","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2634-F2634","v":{"v":-29578.3,"d":"-29,578.30 "}}]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F2641","v":{"v":591230,"d":"591,230.00"}},{"$f":"G2641","v":{"v":0,"d":"0.00"}},{"$f":"H2641","v":{"v":-515828.37,"d":"-515,828.37"}},{"v":144566.42,"d":"144,566.42"},{"v":-197800,"d":"-197,800.00"},{"$f":"J2640-F2640","v":{"v":-789030,"d":"-789,030.00 "}}]
[]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F2658+F2666+F2676+F2682+F2692+F2699+F2705+F2713","v":{"v":340332.25000000006,"d":"340,332.25"}},{"$f":"G2658+G2666+G2676+G2682+G2692+G2699+G2705+G2713","v":{"v":533749.44,"d":"533,749.44"}},{"$f":"H2658+H2666+H2676+H2682+H2692+H2699+H2705+H2713","v":{"v":534068.06,"d":"534,068.06"}},{"v":491072.38,"d":"491,072.38"},{"v":443804.92999999993,"d":"443,804.93"},{"v":103472.67999999988,"d":"103,472.68"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":39207.44,"d":"39,207.44"},{"v":41722.69,"d":"41,722.69"},{"v":32181.59,"d":"32,181.59"},{"v":33946.18,"d":"33,946.18"},{"v":30340.78,"d":"30,340.78"},{"v":-8866.660000000003,"d":"-8,866.66 "}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2679-F2679","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2680-F2680","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F2693+F2694+F2695+F2696+F2697","v":{"v":0,"d":"0.00"}},{"$f":"G2693+G2694+G2695+G2696+G2697","v":{"v":0,"d":"0.00"}},{"$f":"H2693+H2694+H2695+H2696+H2697","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2692-F2692","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2702-F2702","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":0,"d":"0.00"},{"v":173100,"d":"173,100.00"},{"v":173100,"d":"173,100.00"},{"v":173100,"d":"173,100.00"},{"v":173100,"d":"173,100.00"},{"v":173100,"d":"173,100.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2714-F2714","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F2720+F2731+F2737+F2748+F2759","v":{"v":443395.9,"d":"443,395.90"}},{"$f":"G2720+G2731+G2737+G2748+G2759","v":{"v":259871.90000000002,"d":"259,871.90"}},{"$f":"H2720+H2731+H2737+H2748+H2759","v":{"v":247935.05000000002,"d":"247,935.05"}},{"v":258322.10000000003,"d":"258,322.10"},{"v":249920.90000000002,"d":"249,920.90"},{"$f":"J2719-F2719","v":{"v":-193475,"d":"-193,475.00 "}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":240137,"d":"240,137.00"},{"v":63358,"d":"63,358.00"},{"v":58179,"d":"58,179.00"},{"v":54500,"d":"54,500.00"},{"v":50821,"d":"50,821.00"},{"v":-189316,"d":"-189,316.00 "}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2732-F2732","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F2738+F2739+F2740+F2741+F2742+F2743+F2744+F2745+F2746","v":{"v":0,"d":"0.00"}},{"$f":"G2738+G2739+G2740+G2741+G2742+G2743+G2744+G2745+G2746","v":{"v":0,"d":"0.00"}},{"$f":"H2738+H2739+H2740+H2741+H2742+H2743+H2744+H2745+H2746","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2737-F2737","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":125256.5,"d":"125,256.50"},{"v":120408.18,"d":"120,408.18"},{"v":109200.66,"d":"109,200.66"},{"v":112164.19,"d":"112,164.19"},{"v":115206.28,"d":"115,206.28"},{"v":-10050.220000000001,"d":"-10,050.22 "}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F2795+F2796+F2797+F2798+F2799+F2800+F2801+F2802","v":{"v":48972.5,"d":"48,972.50"}},{"$f":"G2795+G2796+G2797+G2798+G2799+G2800+G2801+G2802","v":{"v":77569.82,"d":"77,569.82"}},{"$f":"H2795+H2796+H2797+H2798+H2799+H2800+H2801+H2802","v":{"v":43714.95,"d":"43,714.95"}},{"v":30884.95,"d":"30,884.95"},{"v":57343.85999999999,"d":"57,343.86"},{"$f":"J2794-F2794","v":{"v":8371.359999999993,"d":"8,371.36"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F2817+F2818+F2819+F2820+F2821+F2822","v":{"v":385600,"d":"385,600.00"}},{"$f":"G2817+G2818+G2819+G2820+G2821+G2822","v":{"v":376450,"d":"376,450.00"}},{"$f":"H2817+H2818+H2819+H2820+H2821+H2822","v":{"v":354400,"d":"354,400.00"}},{"v":339150,"d":"339,150.00"},{"v":315700,"d":"315,700.00"},{"$f":"J2816-F2816","v":{"v":-69900,"d":"-69,900.00 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2839-F2839","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"},{"v":20310.55,"d":"20,310.55"},{"v":20310.55,"d":"20,310.55"},{"v":5310.55,"d":"5,310.55"},{"$f":"J2856-F2856","v":{"v":-8689.45,"d":"-8,689.45 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2862-F2862","v":{"v":0,"d":"0.00"}}]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F2868+F2869","v":{"v":81570.18,"d":"81,570.18"}},{"$f":"G2868+G2869","v":{"v":55492.119999999995,"d":"55,492.12"}},{"$f":"H2868+H2869","v":{"v":57451.08,"d":"57,451.08"}},{"v":16756.35,"d":"16,756.35"},{"v":-36825.700000000004,"d":"-36,825.70 "},{"$f":"J2867-F2867","v":{"v":-118395.88,"d":"-118,395.88 "}}]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I2874+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F2880+F2881+F2882+F2883+F2884+F2885","v":{"v":481086.54000000004,"d":"481,086.54"}},{"$f":"G2880+G2881+G2882+G2883+G2884+G2885","v":{"v":412368,"d":"412,368.00"}},{"$f":"H2880+H2881+H2882+H2883+H2884+H2885","v":{"v":400261.99,"d":"400,261.99"}},{"v":355442.75,"d":"355,442.75"},{"v":446533.41,"d":"446,533.41"},{"v":-34553.13000000006,"d":"-34,553.13 "}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":342781.85,"d":"342,781.85"},{"v":301259.52,"d":"301,259.52"},{"v":68487.38,"d":"68,487.38"},{"v":330778.86,"d":"330,778.86"},{"v":414837.21,"d":"414,837.21"},{"v":72055.36000000004,"d":"72,055.36"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2901-F2901","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F2927+F2928+F2929+F2930+F2931+F2932","v":{"v":549000,"d":"549,000.00"}},{"$f":"G2927+G2928+G2929+G2930+G2931+G2932","v":{"v":544800,"d":"544,800.00"}},{"$f":"H2927+H2928+H2929+H2930+H2931+H2932","v":{"v":544800,"d":"544,800.00"}},{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"$f":"J2926-F2926","v":{"v":201000,"d":"201,000.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2936-F2936","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F2942+F2943+F2944+F2945+F2946+F2947+F2948+F2949+F2950","v":{"v":2659962.85,"d":"2,659,962.85"}},{"$f":"G2942+G2943+G2944+G2945+G2946+G2947+G2948+G2949+G2950","v":{"v":2595505.3499999996,"d":"2,595,505.35"}},{"$f":"H2942+H2943+H2944+H2945+H2946+H2947+H2948+H2949+H2950","v":{"v":2441419.71,"d":"2,441,419.71"}},{"v":2781354.29,"d":"2,781,354.29"},{"v":2854834.6,"d":"2,854,834.60"},{"v":194871.75,"d":"194,871.75"}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":1266665,"d":"1,266,665.00"},{"v":1215110.4,"d":"1,215,110.40"},{"v":1275800,"d":"1,275,800.00"},{"v":1235800,"d":"1,235,800.00"},{"v":1202800,"d":"1,202,800.00"},{"v":-63865,"d":"-63,865.00 "}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2953-F2953","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J2954-F2954","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F2995+F3005+F3015+F3025+F3037+F3045+F3056+F3063+F3066+F3070+F3073+F3076+F3079+F3082+F3085+F3088","v":{"v":4114146.89,"d":"4,114,146.89"}},{"$f":"G2995+G3005+G3015+G3025+G3037+G3045+G3056+G3063+G3066+G3070+G3073+G3076+G3079+G3082+G3085+G3088","v":{"v":3941697.1199999996,"d":"3,941,697.12"}},{"$f":"H2995+H3005+H3015+H3025+H3037+H3045+H3056+H3063+H3066+H3070+H3073+H3076+H3079+H3082+H3085+H3088","v":{"v":4004983.25,"d":"4,004,983.25"}},{"v":4567303.64,"d":"4,567,303.64"},{"v":4744626.01,"d":"4,744,626.01"},{"$f":"J2993-F2993","v":{"v":630479.1199999996,"d":"630,479.12"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":238150,"d":"238,150.00"},{"v":211450,"d":"211,450.00"},{"v":211450,"d":"211,450.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F3026+F3027+F3028+F3029+F3030+F3031+F3032+F3033+F3034+F3035","v":{"v":0,"d":"0.00"}},{"$f":"G3026+G3027+G3028+G3029+G3030+G3031+G3032+G3033+G3034+G3035","v":{"v":0,"d":"0.00"}},{"$f":"H3026+H3027+H3028+H3029+H3030+H3031+H3032+H3033+H3034+H3035","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3025-F3025","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F3057+F3058+F3059+F3060","v":{"v":14252,"d":"14,252.00"}},{"$f":"G3057+G3058+G3059+G3060","v":{"v":14252,"d":"14,252.00"}},{"$f":"H3057+H3058+H3059+H3060","v":{"v":13261.65,"d":"13,261.65"}},{"v":12183.8,"d":"12,183.80"},{"v":11191.2,"d":"11,191.20"},{"$f":"J3056-F3056","v":{"v":-3060.7999999999993,"d":"-3,060.80 "}}]
[]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3068-F3068","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F3074","v":{"v":0,"d":"0.00"}},{"$f":"G3074","v":{"v":0,"d":"0.00"}},{"$f":"H3074","v":{"v":0,"d":"0.00"}},{"v":118265.76,"d":"118,265.76"},{"v":231551.3,"d":"231,551.30"},{"$f":"J3073-F3073","v":{"v":231551.3,"d":"231,551.30"}}]
[]
[]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":258855.76,"d":"258,855.76"},{"v":218290.27,"d":"218,290.27"},{"v":301856.94,"d":"301,856.94"},{"v":268973.23,"d":"268,973.23"},{"v":319970.86,"d":"319,970.86"},{"$f":"J3090-F3090","v":{"v":61115.09999999998,"d":"61,115.10"}}]
[]
["Pleigne",{"$nulls":4},349,346,350,349,{"$f":"'Base de données pop.'!C16","v":365},{"$f":"J3096-F3096","v":16}]
[{"$nulls":3},1002,"Banques",{"v":1034889.58,"d":"1,034,889.58"},{"v":1202429.37,"d":"1,202,429.37"},{"v":1208601.19,"d":"1,208,601.19"},{"v":999141.28,"d":"999,141.28"},{"v":1111476.47,"d":"1,111,476.47"},{"v":76586.89000000001,"d":"76,586.89"}]
[null,null,101,null,"Créances",{"$f":"F3109+F3110+F3111+F3112+F3113+F3114+F3115+F3116","v":{"v":427572.07,"d":"427,572.07"}},{"$f":"G3109+G3110+G3111+G3112+G3113+G3114+G3115+G3116","v":{"v":459880.36,"d":"459,880.36"}},{"$f":"H3109+H3110+H3111+H3112+H3113+H3114+H3115+H3116","v":{"v":516895.14,"d":"516,895.14"}},{"v":575764.8599999999,"d":"575,764.86"},{"v":441432.67000000004,"d":"441,432.67"},{"$f":"J3108-F3108","v":{"v":13860.600000000035,"d":"13,860.60"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F3119+F3120+F3121+F3122","v":{"v":0,"d":"0.00"}},{"$f":"G3119+G3120+G3121+G3122","v":{"v":0,"d":"0.00"}},{"$f":"H3119+H3120+H3121+H3122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3118-F3118","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":13543.25,"d":"13,543.25"},{"v":112837.05,"d":"112,837.05"},{"v":17778.15,"d":"17,778.15"},{"v":39727.3,"d":"39,727.30"},{"v":12851.75,"d":"12,851.75"},{"v":-691.5,"d":"-691.50 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":51999.25,"d":"51,999.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-51999.25,"d":"-51,999.25 "}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3143-F3143","v":{"v":0,"d":"0.00"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F3148+F3149+F3150+F3151+F3152+F3153","v":{"v":370121.75,"d":"370,121.75"}},{"$f":"G3148+G3149+G3150+G3151+G3152+G3153","v":{"v":385983.25,"d":"385,983.25"}},{"$f":"H3148+H3149+H3150+H3151+H3152+H3153","v":{"v":562927.01,"d":"562,927.01"}},{"v":631672.56,"d":"631,672.56"},{"v":1161672.56,"d":"1,161,672.56"},{"$f":"J3147-F3147","v":{"v":791550.81,"d":"791,550.81"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3158-F3158","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17150.29,"d":"17,150.29"},{"v":17150.29,"d":"17,150.29"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3176-F3176","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F3216+F3226+F3236+F3246+F3258+F3266+F3277","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"G3216+G3226+G3236+G3246+G3258+G3266+G3277","v":{"v":4169598.1600000006,"d":"4,169,598.16"}},{"$f":"H3216+H3226+H3236+H3246+H3258+H3266+H3277","v":{"v":4198890.09,"d":"4,198,890.09"}},{"v":3894226.1799999997,"d":"3,894,226.18"},{"v":3709459.88,"d":"3,709,459.88"},{"v":-619308.4000000004,"d":"-619,308.40 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":9490.9,"d":"9,490.90"},{"v":8806.85,"d":"8,806.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9490.9,"d":"-9,490.90 "}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":2512156.62,"d":"2,512,156.62"},{"v":2471657.64,"d":"2,471,657.64"},{"v":2604350.49,"d":"2,604,350.49"},{"v":1793537.44,"d":"1,793,537.44"},{"v":536126.22,"d":"536,126.22"},{"v":-1976030.4000000001,"d":"-1,976,030.40 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":62584.25,"d":"62,584.25"},{"v":30300,"d":"30,300.00"},{"v":1200,"d":"1,200.00"},{"v":25419.5,"d":"25,419.50"},{"v":26655.35,"d":"26,655.35"},{"v":-35928.9,"d":"-35,928.90 "}]
[]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2382500,"d":"2,382,500.00"},{"v":2382500,"d":"2,382,500.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3278-F3278","v":{"v":0,"d":"0.00"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F3285","v":{"v":1071736.77,"d":"1,071,736.77"}},{"$f":"G3285","v":{"v":999520.8,"d":"999,520.80"}},{"$f":"H3285","v":{"v":1151643.23,"d":"1,151,643.23"}},{"v":1132242.4,"d":"1,132,242.40"},{"v":1117956.48,"d":"1,117,956.48"},{"$f":"J3284-F3284","v":{"v":46219.70999999996,"d":"46,219.71"}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":80623.48,"d":"80,623.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50341.46,"d":"50,341.46"},{"v":100153.76,"d":"100,153.76"},{"$f":"J3295-F3295","v":{"v":19530.28,"d":"19,530.28"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F3298","v":{"v":33509.15,"d":"33,509.15"}},{"$f":"G3298","v":{"v":210000,"d":"210,000.00"}},{"$f":"H3298","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"$f":"J3297-F3297","v":{"v":416490.85,"d":"416,490.85"}}]
[]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3307-F3307","v":{"v":0,"d":"0.00"}}]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F3321+F3329+F3339+F3345+F3355+F3362+F3368+F3376","v":{"v":5578034.359999999,"d":"5,578,034.36"}},{"$f":"G3321+G3329+G3339+G3345+G3355+G3362+G3368+G3376","v":{"v":5477916.449999999,"d":"5,477,916.45"}},{"$f":"H3321+H3329+H3339+H3345+H3355+H3362+H3368+H3376","v":{"v":6195670.43,"d":"6,195,670.43"}},{"v":6198806.75,"d":"6,198,806.75"},{"v":7396676.6,"d":"7,396,676.60"},{"v":1818642.2400000002,"d":"1,818,642.24"}]
[{"$nulls":3},1002,"Banques",{"v":0,"d":"0.00"},{"v":1340571.92,"d":"1,340,571.92"},{"v":1615706.23,"d":"1,615,706.23"},{"v":1681880.79,"d":"1,681,880.79"},{"v":1538307.56,"d":"1,538,307.56"},{"v":1538307.56,"d":"1,538,307.56"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":602271.74,"d":"602,271.74"},{"v":370299.98,"d":"370,299.98"},{"v":479852.2,"d":"479,852.20"},{"v":613990.85,"d":"613,990.85"},{"v":346143.45,"d":"346,143.45"},{"v":-256128.28999999998,"d":"-256,128.29 "}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":6290.7,"d":"6,290.70"},{"v":-26020.05,"d":"-26,020.05"},{"v":101781.95,"d":"101,781.95"},{"v":48737.25,"d":"48,737.25"},{"v":60256.7,"d":"60,256.70"},{"v":53966,"d":"53,966.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3343-F3343","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":29689.9,"d":"29,689.90"},{"v":74912,"d":"74,912.00"},{"v":19581.05,"d":"19,581.05"},{"v":2927.65,"d":"2,927.65"},{"v":24589.3,"d":"24,589.30"},{"v":-5100.600000000002,"d":"-5,100.60 "}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":967705.6,"d":"967,705.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3364-F3364","v":{"v":-967705.6,"d":"-967,705.60 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":2713585.15,"d":"2,713,585.15"},{"v":2713585.15,"d":"2,713,585.15"},{"v":2262826.45,"d":"2,262,826.45"},{"v":2369354.85,"d":"2,369,354.85"},{"v":2615000,"d":"2,615,000.00"},{"v":-98585.1499999999,"d":"-98,585.15 "}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":556509.2,"d":"556,509.20"},{"v":589409.2,"d":"589,409.20"},{"v":1310000,"d":"1,310,000.00"},{"v":1310000,"d":"1,310,000.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3379-F3379","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F3383+F3394+F3400+F3411+F3422","v":{"v":2647775.8499999996,"d":"2,647,775.85"}},{"$f":"G3383+G3394+G3400+G3411+G3422","v":{"v":2777960.58,"d":"2,777,960.58"}},{"$f":"H3383+H3394+H3400+H3411+H3422","v":{"v":2768129.5300000003,"d":"2,768,129.53"}},{"v":2660778.3400000003,"d":"2,660,778.34"},{"v":2663186.12,"d":"2,663,186.12"},{"$f":"J3382-F3382","v":{"v":15410.270000000484,"d":"15,410.27"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":635750.85,"d":"635,750.85"},{"v":783899.7,"d":"783,899.70"},{"v":749547.3,"d":"749,547.30"},{"v":719828.46,"d":"719,828.46"},{"v":690109.62,"d":"690,109.62"},{"v":54358.77000000002,"d":"54,358.77"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3396-F3396","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":394276.37,"d":"394,276.37"},{"v":224139.68,"d":"224,139.68"},{"v":509437.87,"d":"509,437.87"},{"v":225136.55,"d":"225,136.55"},{"v":163944.3,"d":"163,944.30"},{"v":-230332.07,"d":"-230,332.07 "}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":523.5,"d":"523.50"},1.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":319519,"d":"319,519.00"},{"v":284000,"d":"284,000.00"},{"v":284000,"d":"284,000.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F3468+F3469+F3470+F3471+F3472+F3473+F3474+F3475+F3476+F3477","v":{"v":-172,"d":"-172.00"}},{"$f":"G3468+G3469+G3470+G3471+G3472+G3473+G3474+G3475+G3476+G3477","v":{"v":-1135.1,"d":"-1,135.10"}},{"$f":"H3468+H3469+H3470+H3471+H3472+H3473+H3474+H3475+H3476+H3477","v":{"v":11568.65,"d":"11,568.65"}},{"v":35597.15,"d":"35,597.15"},{"v":9201.9,"d":"9,201.90"},{"$f":"J3467-F3467","v":{"v":9373.9,"d":"9,373.90"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":105500,"d":"105,500.00"},{"v":0,"d":"0.00"},{"v":87500,"d":"87,500.00"},{"v":81500,"d":"81,500.00"},{"v":81500,"d":"81,500.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":1606453.47,"d":"1,606,453.47"},{"v":1840450.1,"d":"1,840,450.10"},{"v":1758801.41,"d":"1,758,801.41"},{"v":1817789.83,"d":"1,817,789.83"},{"v":1689492.73,"d":"1,689,492.73"},{"$f":"J3506-F3506","v":{"v":83039.26000000001,"d":"83,039.26"}}]
[]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390714.55,"d":"390,714.55"},{"v":390714.55,"d":"390,714.55"},{"v":1790714.55,"d":"1,790,714.55"},{"$f":"J3519-F3519","v":{"v":1790714.55,"d":"1,790,714.55"}}]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F3525","v":{"v":0,"d":"0.00"}},{"$f":"G3525","v":{"v":0,"d":"0.00"}},{"$f":"H3525","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3524-F3524","v":{"v":0,"d":"0.00"}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I3537+1","v":2024},"Variation"]
[null,10,null,null,"Patrimoine financier",{"$f":"F3542+F3550+F3560+F3566+F3576+F3583+F3589+F3597","v":{"v":797906.42,"d":"797,906.42"}},{"$f":"G3542+G3550+G3560+G3566+G3576+G3583+G3589+G3597","v":{"v":758188.3500000001,"d":"758,188.35"}},{"$f":"H3542+H3550+H3560+H3566+H3576+H3583+H3589+H3597","v":{"v":928269.8,"d":"928,269.80"}},{"v":953442.8800000001,"d":"953,442.88"},{"v":885634.52,"d":"885,634.52"},{"v":87728.09999999998,"d":"87,728.10"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3564-F3564","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8147.55,"d":"8,147.55"},{"v":1039.8,"d":"1,039.80"},{"v":5150.95,"d":"5,150.95"},{"v":5150.95,"d":"5,150.95"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3586-F3586","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3598-F3598","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F3605+F3606+F3607+F3608+F3609+F3610+F3611+F3612+F3613","v":{"v":972650,"d":"972,650.00"}},{"$f":"G3605+G3606+G3607+G3608+G3609+G3610+G3611+G3612+G3613","v":{"v":969430,"d":"969,430.00"}},{"$f":"H3605+H3606+H3607+H3608+H3609+H3610+H3611+H3612+H3613","v":{"v":1033850,"d":"1,033,850.00"}},{"v":1052805.6,"d":"1,052,805.60"},{"v":1070770.85,"d":"1,070,770.85"},{"v":98120.8500000001,"d":"98,120.85"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":56400,"d":"56,400.00"},{"v":54400,"d":"54,400.00"},{"v":52552,"d":"52,552.00"},{"v":105574,"d":"105,574.00"},{"v":102080,"d":"102,080.00"},{"v":45680,"d":"45,680.00"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F3616+F3617+F3618+F3619","v":{"v":0,"d":"0.00"}},{"$f":"G3616+G3617+G3618+G3619","v":{"v":39200,"d":"39,200.00"}},{"$f":"H3616+H3617+H3618+H3619","v":{"v":43020,"d":"43,020.00"}},{"v":82340,"d":"82,340.00"},{"v":102096.55,"d":"102,096.55"},{"$f":"J3615-F3615","v":{"v":102096.55,"d":"102,096.55"}}]
[null,null,144,null,"Prêts",{"$f":"F3622+F3623+F3624+F3625+F3626+F3627+F3628+F3629+F3630","v":{"v":0,"d":"0.00"}},{"$f":"G3622+G3623+G3624+G3625+G3626+G3627+G3628+G3629+G3630","v":{"v":65500,"d":"65,500.00"}},{"$f":"H3622+H3623+H3624+H3625+H3626+H3627+H3628+H3629+H3630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3621-F3621","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F3633+F3634+F3635+F3636+F3637+F3638+F3639+F3640+F3641","v":{"v":72900,"d":"72,900.00"}},{"$f":"G3633+G3634+G3635+G3636+G3637+G3638+G3639+G3640+G3641","v":{"v":0,"d":"0.00"}},{"$f":"H3633+H3634+H3635+H3636+H3637+H3638+H3639+H3640+H3641","v":{"v":57400,"d":"57,400.00"}},{"v":49300,"d":"49,300.00"},{"v":41200,"d":"41,200.00"},{"$f":"J3632-F3632","v":{"v":-31700,"d":"-31,700.00 "}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":72900,"d":"72,900.00"},{"v":0,"d":"0.00"},{"v":57400,"d":"57,400.00"},{"v":49300,"d":"49,300.00"},{"v":41200,"d":"41,200.00"},{"v":-31700,"d":"-31,700.00 "}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F3644+F3645+F3646+F3647+F3648+F3649+F3650+F3651+F3652+F3653","v":{"v":0,"d":"0.00"}},{"$f":"G3644+G3645+G3646+G3647+G3648+G3649+G3650+G3651+G3652+G3653","v":{"v":0,"d":"0.00"}},{"$f":"H3644+H3645+H3646+H3647+H3648+H3649+H3650+H3651+H3652+H3653","v":{"v":12221.05,"d":"12,221.05"}},{"v":11553.5,"d":"11,553.50"},{"v":10885.95,"d":"10,885.95"},{"$f":"J3643-F3643","v":{"v":10885.95,"d":"10,885.95"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F3658+F3668+F3678+F3688+F3700+F3708+F3719","v":{"v":1064577.6300000001,"d":"1,064,577.63"}},{"$f":"G3658+G3668+G3678+G3688+G3700+G3708+G3719","v":{"v":1053712.0699999998,"d":"1,053,712.07"}},{"$f":"H3658+H3668+H3678+H3688+H3700+H3708+H3719","v":{"v":1376416.56,"d":"1,376,416.56"}},{"v":1398343.95,"d":"1,398,343.95"},{"v":1420694.98,"d":"1,420,694.98"},{"v":356117.34999999986,"d":"356,117.35"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F3679+F3680+F3681+F3682+F3683+F3684+F3685+F3686","v":{"v":70796.15000000001,"d":"70,796.15"}},{"$f":"G3679+G3680+G3681+G3682+G3683+G3684+G3685+G3686","v":{"v":58843.700000000004,"d":"58,843.70"}},{"$f":"H3679+H3680+H3681+H3682+H3683+H3684+H3685+H3686","v":{"v":85439.93000000001,"d":"85,439.93"}},{"v":75796.82,"d":"75,796.82"},{"v":152645.2,"d":"152,645.20"},{"$f":"J3678-F3678","v":{"v":81849.05,"d":"81,849.05"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":3578.3,"d":"3,578.30"},{"v":3578.3,"d":"3,578.30"},{"v":0,"d":"0.00"},{"v":2841.55,"d":"2,841.55"},{"v":2400,"d":"2,400.00"},{"v":-1178.3000000000002,"d":"-1,178.30 "}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2500,"d":"-2,500.00 "}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F3701+F3702+F3703+F3704+F3705+F3706","v":{"v":564750,"d":"564,750.00"}},{"$f":"G3701+G3702+G3703+G3704+G3705+G3706","v":{"v":504350,"d":"504,350.00"}},{"$f":"H3701+H3702+H3703+H3704+H3705+H3706","v":{"v":632750,"d":"632,750.00"}},{"v":717950,"d":"717,950.00"},{"v":650550,"d":"650,550.00"},{"$f":"J3700-F3700","v":{"v":85800,"d":"85,800.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":554550,"d":"554,550.00"},{"v":496950,"d":"496,950.00"},{"v":628150,"d":"628,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-554550,"d":"-554,550.00 "}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3723-F3723","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3731-F3731","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":400800,"d":"400,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3746-F3746","v":{"v":-400800,"d":"-400,800.00 "}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I3758+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F3764+F3765+F3766+F3767+F3768+F3769","v":{"v":1189864.0299999998,"d":"1,189,864.03"}},{"$f":"G3764+G3765+G3766+G3767+G3768+G3769","v":{"v":741069.01,"d":"741,069.01"}},{"$f":"H3764+H3765+H3766+H3767+H3768+H3769","v":{"v":650453.71,"d":"650,453.71"}},{"v":364775.65,"d":"364,775.65"},{"v":458180.92000000004,"d":"458,180.92"},{"v":-731683.1099999998,"d":"-731,683.11 "}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147322.35,"d":"147,322.35"},{"v":162908.02,"d":"162,908.02"},{"v":87902.08,"d":"87,902.08"},{"v":87902.08,"d":"87,902.08"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F3782+F3783+F3784+F3785","v":{"v":0,"d":"0.00"}},{"$f":"G3782+G3783+G3784+G3785","v":{"v":0,"d":"0.00"}},{"$f":"H3782+H3783+H3784+H3785","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"$f":"J3781-F3781","v":{"v":250000,"d":"250,000.00"}}]
[]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":4429.85,"d":"4,429.85"},{"v":3241.25,"d":"3,241.25"},{"v":1746.9,"d":"1,746.90"},{"v":2323.7,"d":"2,323.70"},{"v":2810.3,"d":"2,810.30"},{"v":-1619.5500000000002,"d":"-1,619.55 "}]
[]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3807-F3807","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3820-F3820","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":18000,"d":"18,000.00"},{"v":16000,"d":"16,000.00"},{"v":14000,"d":"14,000.00"},{"v":12000,"d":"12,000.00"},{"v":10000,"d":"10,000.00"},{"v":-8000,"d":"-8,000.00 "}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3837-F3837","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F3879+F3889+F3899+F3909+F3921+F3929+F3940+F3947+F3950+F3954+F3957+F3960+F3963+F3966+F3969+F3972","v":{"v":5410806.069999999,"d":"5,410,806.07"}},{"$f":"G3879+G3889+G3899+G3909+G3921+G3929+G3940+G3947+G3950+G3954+G3957+G3960+G3963+G3966+G3969+G3972","v":{"v":4866359.71,"d":"4,866,359.71"}},{"$f":"H3879+H3889+H3899+H3909+H3921+H3929+H3940+H3947+H3950+H3954+H3957+H3960+H3963+H3966+H3969+H3972","v":{"v":4548523.43,"d":"4,548,523.43"}},{"v":4391978.15,"d":"4,391,978.15"},{"v":4193059.0100000002,"d":"4,193,059.01"},{"$f":"J3877-F3877","v":{"v":-1217747.0599999991,"d":"-1,217,747.06 "}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5134.65,"d":"5,134.65"},{"v":1063.25,"d":"1,063.25"},{"v":1063.25,"d":"1,063.25"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170.6,"d":"170.60"},{"v":140.6,"d":"140.60"},{"v":140.6,"d":"140.60"}]
[]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F3941+F3942+F3943+F3944","v":{"v":6699.17,"d":"6,699.17"}},{"$f":"G3941+G3942+G3943+G3944","v":444.87},{"$f":"H3941+H3942+H3943+H3944","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3940-F3940","v":{"v":-6699.17,"d":"-6,699.17 "}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F3951+F3952","v":{"v":0,"d":"0.00"}},{"$f":"G3951+G3952","v":{"v":0,"d":"0.00"}},{"$f":"H3951+H3952","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3950-F3950","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F3958","v":{"v":0,"d":"0.00"}},{"$f":"G3958","v":{"v":0,"d":"0.00"}},{"$f":"H3958","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":68680,"d":"68,680.00"},{"$f":"J3957-F3957","v":{"v":68680,"d":"68,680.00"}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F3964","v":{"v":2806.05,"d":"2,806.05"}},{"$f":"G3964","v":{"v":0,"d":"0.00"}},{"$f":"H3964","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3963-F3963","v":{"v":-2806.05,"d":"-2,806.05 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J3967-F3967","v":{"v":-290000,"d":"-290,000.00 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":438512.69,"d":"438,512.69"},{"v":579511.64,"d":"579,511.64"},{"v":230388.43,"d":"230,388.43"},{"v":146546.4,"d":"146,546.40"},{"v":172301.24,"d":"172,301.24"},{"$f":"J3974-F3974","v":{"v":-266211.45,"d":"-266,211.45 "}}]
["Val Terbi",{"$nulls":4},{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"J3980-F3980","v":80}]
[{"$nulls":3},1000,"Caisse",{"v":1731.65,"d":"1,731.65"},{"v":1792.35,"d":"1,792.35"},{"v":1367.2,"d":"1,367.20"},{"v":1625.25,"d":"1,625.25"},{"v":2049.1,"d":"2,049.10"},{"v":317.4499999999998,"d":"317.45"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":-5008.4,"d":"-5,008.40"},{"v":-154.7,"d":"-154.70"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5008.4,"d":"5,008.40"}]
[null,null,101,null,"Créances",{"$f":"F3993+F3994+F3995+F3996+F3997+F3998+F3999+F4000","v":{"v":3065723.6500000004,"d":"3,065,723.65"}},{"$f":"G3993+G3994+G3995+G3996+G3997+G3998+G3999+G4000","v":{"v":3262961.49,"d":"3,262,961.49"}},{"$f":"H3993+H3994+H3995+H3996+H3997+H3998+H3999+H4000","v":{"v":3003389.2800000003,"d":"3,003,389.28"}},{"v":2906490.8300000005,"d":"2,906,490.83"},{"v":3103376.8,"d":"3,103,376.80"},{"$f":"J3992-F3992","v":{"v":37653.14999999944,"d":"37,653.15"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4003-F4003","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":4800,"d":"4,800.00"},{"v":3200,"d":"3,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4800,"d":"-4,800.00 "}]
[null,null,107,null,"Placements financiers",{"$f":"F4026+F4027+F4028+F4029","v":{"v":5607,"d":"5,607.00"}},{"$f":"G4026+G4027+G4028+G4029","v":{"v":5607,"d":"5,607.00"}},{"$f":"H4026+H4027+H4028+H4029","v":{"v":8006,"d":"8,006.00"}},{"v":7806,"d":"7,806.00"},{"v":8005,"d":"8,005.00"},{"$f":"J4025-F4025","v":{"v":2398,"d":"2,398.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":661440,"d":"661,440.00"},{"v":553320,"d":"553,320.00"},{"v":471600,"d":"471,600.00"},{"v":392880,"d":"392,880.00"},{"v":392880,"d":"392,880.00"},{"v":-268560,"d":"-268,560.00 "}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4042-F4042","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":120945.15,"d":"120,945.15"},{"v":107690.3,"d":"107,690.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":929076.5,"d":"929,076.50"},{"v":808131.35,"d":"808,131.35"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":579855.05,"d":"579,855.05"},{"v":2389897.01,"d":"2,389,897.01"},{"v":4123136.91,"d":"4,123,136.91"},{"v":2819693.82,"d":"2,819,693.82"},{"v":1069298.45,"d":"1,069,298.45"},{"v":489443.3999999999,"d":"489,443.40"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4059-F4059","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":78654.75,"d":"78,654.75"},{"v":78654.75,"d":"78,654.75"},{"v":78654.75,"d":"78,654.75"},{"v":121846.5,"d":"121,846.50"},{"v":165510.6,"d":"165,510.60"},{"$f":"J4060-F4060","v":{"v":86855.85,"d":"86,855.85"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F4101+F4102+F4103+F4104+F4105+F4106+F4107+F4108","v":{"v":2071297.1199999999,"d":"2,071,297.12"}},{"$f":"G4101+G4102+G4103+G4104+G4105+G4106+G4107+G4108","v":{"v":1439741.95,"d":"1,439,741.95"}},{"$f":"H4101+H4102+H4103+H4104+H4105+H4106+H4107+H4108","v":{"v":1599706.82,"d":"1,599,706.82"}},{"v":1422273,"d":"1,422,273.00"},{"v":1342561.2599999998,"d":"1,342,561.26"},{"v":-728735.8600000001,"d":"-728,735.86 "}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":28919.75,"d":"28,919.75"},{"v":43264,"d":"43,264.00"},{"v":27655.95,"d":"27,655.95"},{"v":44355.65,"d":"44,355.65"},{"v":42317,"d":"42,317.00"},{"v":13397.25,"d":"13,397.25"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":-76048.84,"d":"-76,048.84"},{"v":1245622.62,"d":"1,245,622.62"},{"v":1120542.93,"d":"1,120,542.93"},{"v":1889284.95,"d":"1,889,284.95"},{"v":1642412.59,"d":"1,642,412.59"},{"v":1718461.4300000002,"d":"1,718,461.43"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":76019.72,"d":"76,019.72"},{"v":95291.82,"d":"95,291.82"},{"v":94112.79,"d":"94,112.79"},{"v":169875.64,"d":"169,875.64"},{"v":60700.73,"d":"60,700.73"},{"v":-15318.989999999998,"d":"-15,318.99 "}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":-3000,"d":"-3,000.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4162-F4162","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":2129125.01,"d":"2,129,125.01"},{"v":2513866.72,"d":"2,513,866.72"},{"v":2751196.76,"d":"2,751,196.76"},{"v":2863065.21,"d":"2,863,065.21"},{"v":3013542.01,"d":"3,013,542.01"},{"$f":"J4169-F4169","v":{"v":884417,"d":"884,417.00"}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":156449.04,"d":"156,449.04"},{"$f":"J4179-F4179","v":{"v":156449.04,"d":"156,449.04"}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F4185","v":{"v":0,"d":"0.00"}},{"$f":"G4185","v":{"v":0,"d":"0.00"}},{"$f":"H4185","v":{"v":477224.3,"d":"477,224.30"}},{"v":463921.5,"d":"463,921.50"},{"v":450618.7,"d":"450,618.70"},{"$f":"J4184-F4184","v":{"v":450618.7,"d":"450,618.70"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4191-F4191","v":{"v":0,"d":"0.00"}}]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"F4205+F4213+F4223+F4229+F4239+F4246+F4252+F4260+F4267+F4278+F4284+F4295+F4306","v":{"v":3832692.91,"d":"3,832,692.91"}},{"$f":"G4205+G4213+G4223+G4229+G4239+G4246+G4252+G4260+G4267+G4278+G4284+G4295+G4306","v":{"v":3995294.9499999997,"d":"3,995,294.95"}},{"$f":"H4205+H4213+H4223+H4229+H4239+H4246+H4252+H4260+H4267+H4278+H4284+H4295+H4306","v":{"v":3928455.82,"d":"3,928,455.82"}},{"v":4087856.1000000006,"d":"4,087,856.10"},{"v":4370698.56,"d":"4,370,698.56"},{"$f":"J4203-F4203","v":{"v":538005.6499999994,"d":"538,005.65"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":41180.35,"d":"41,180.35"},{"v":30475.3,"d":"30,475.30"},{"v":33575.6,"d":"33,575.60"},{"v":129865.55,"d":"129,865.55"},{"v":110325.39,"d":"110,325.39"},{"v":69145.04000000001,"d":"69,145.04"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4226-F4226","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":0,"d":"0.00"},{"v":27.3,"d":"27.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20206.9,"d":"20,206.90"},{"v":20206.9,"d":"20,206.90"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},457.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42240,"d":"42,240.00"},{"v":42240,"d":"42,240.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":385300,"d":"385,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-385300,"d":"-385,300.00 "}]
[]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4262-F4262","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F4267+F4278+F4284+F4295+F4306","v":{"v":2050358.7999999998,"d":"2,050,358.80"}},{"$f":"G4267+G4278+G4284+G4295+G4306","v":{"v":2070694.95,"d":"2,070,694.95"}},{"$f":"H4267+H4278+H4284+H4295+H4306","v":{"v":2276038.15,"d":"2,276,038.15"}},{"v":2278691.95,"d":"2,278,691.95"},{"v":2414495.8000000003,"d":"2,414,495.80"},{"$f":"J4266-F4266","v":{"v":364137.00000000047,"d":"364,137.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":175380,"d":"175,380.00"},{"v":168240,"d":"168,240.00"},{"v":171115.4,"d":"171,115.40"},{"v":163675.4,"d":"163,675.40"},{"v":189834.25,"d":"189,834.25"},{"v":14454.25,"d":"14,454.25"}]
[]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67317.45,"d":"67,317.45"},{"v":67317.45,"d":"67,317.45"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":11738.6,"d":"11,738.60"},{"v":0,"d":"0.00"},668.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-11738.6,"d":"-11,738.60 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":42358.3,"d":"42,358.30"},{"v":35552.5,"d":"35,552.50"},{"v":41045.9,"d":"41,045.90"},{"v":116016.06,"d":"116,016.06"},{"v":110689.5,"d":"110,689.50"},{"v":68331.2,"d":"68,331.20"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F4352+F4353+F4354+F4355+F4356+F4357+F4358+F4359+F4360+F4361","v":{"v":0,"d":"0.00"}},{"$f":"G4352+G4353+G4354+G4355+G4356+G4357+G4358+G4359+G4360+G4361","v":{"v":0,"d":"0.00"}},{"$f":"H4352+H4353+H4354+H4355+H4356+H4357+H4358+H4359+H4360+H4361","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4351-F4351","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4386-F4386","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F4397","v":{"v":0,"d":"0.00"}},{"$f":"G4397","v":{"v":0,"d":"0.00"}},{"$f":"H4397","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4396-F4396","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":178204.62,"d":"178,204.62"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":300000,"d":"300,000.00"},{"$f":"J4403-F4403","v":{"v":121795.38,"d":"121,795.38"}}]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F4409","v":{"v":320565,"d":"320,565.00"}},{"$f":"G4409","v":{"v":0,"d":"0.00"}},{"$f":"H4409","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4408-F4408","v":{"v":-320565,"d":"-320,565.00 "}}]
[]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F4426+F4434+F4444+F4450+F4460+F4467+F4473+F4481","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"G4426+G4434+G4444+G4450+G4460+G4467+G4473+G4481","v":{"v":4480522.830000001,"d":"4,480,522.83"}},{"$f":"H4426+H4434+H4444+H4450+H4460+H4467+H4473+H4481","v":{"v":4319708.220000001,"d":"4,319,708.22"}},{"v":3581573.01,"d":"3,581,573.01"},{"v":4356882.46,"d":"4,356,882.46"},{"v":-250422.84999999963,"d":"-250,422.85 "}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34916.4,"d":"34,916.40"},{"v":0,"d":"0.00"},{"v":-2700,"d":"-2,700.00"},{"v":-2700,"d":"-2,700.00 "}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":813998.39,"d":"813,998.39"},{"v":517757.98,"d":"517,757.98"},{"v":9963.38,"d":"9,963.38"},{"v":5956.48,"d":"5,956.48"},{"v":2351.36,"d":"2,351.36"},{"v":-811647.03,"d":"-811,647.03 "}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4448-F4448","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":-176191.25,"d":"-176,191.25"},{"v":267063.7,"d":"267,063.70"},{"v":126800.85,"d":"126,800.85"},{"v":34230.6,"d":"34,230.60"},{"v":19909.55,"d":"19,909.55"},{"v":196100.8,"d":"196,100.80"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4470-F4470","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4471-F4471","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F4482+F4483+F4484+F4485","v":{"v":0,"d":"0.00"}},{"$f":"G4482+G4483+G4484+G4485","v":{"v":0,"d":"0.00"}},{"$f":"H4482+H4483+H4484+H4485","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4481-F4481","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F4489+F4490+F4491+F4492+F4493+F4494+F4495+F4496+F4497","v":{"v":9872530.18,"d":"9,872,530.18"}},{"$f":"G4489+G4490+G4491+G4492+G4493+G4494+G4495+G4496+G4497","v":{"v":9862898.23,"d":"9,862,898.23"}},{"$f":"H4489+H4490+H4491+H4492+H4493+H4494+H4495+H4496+H4497","v":{"v":9998208.53,"d":"9,998,208.53"}},{"v":10047827.68,"d":"10,047,827.68"},{"v":10142776.180000002,"d":"10,142,776.18"},{"v":270246.00000000186,"d":"270,246.00"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":1284389.55,"d":"1,284,389.55"},{"v":1245370.5,"d":"1,245,370.50"},{"v":1194841.5,"d":"1,194,841.50"},{"v":6999423.78,"d":"6,999,423.78"},{"v":6859346.88,"d":"6,859,346.88"},{"v":5574957.33,"d":"5,574,957.33"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4502-F4502","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F4506+F4507+F4508+F4509+F4510+F4511+F4512+F4513+F4514","v":{"v":0,"d":"0.00"}},{"$f":"G4506+G4507+G4508+G4509+G4510+G4511+G4512+G4513+G4514","v":{"v":0,"d":"0.00"}},{"$f":"H4506+H4507+H4508+H4509+H4510+H4511+H4512+H4513+H4514","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4505-F4505","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F4517+F4518+F4519+F4520+F4521+F4522+F4523+F4524+F4525","v":{"v":486933,"d":"486,933.00"}},{"$f":"G4517+G4518+G4519+G4520+G4521+G4522+G4523+G4524+G4525","v":{"v":474763,"d":"474,763.00"}},{"$f":"H4517+H4518+H4519+H4520+H4521+H4522+H4523+H4524+H4525","v":{"v":462613,"d":"462,613.00"}},{"v":450743.9,"d":"450,743.90"},{"v":564649.8,"d":"564,649.80"},{"$f":"J4516-F4516","v":{"v":77716.80000000005,"d":"77,716.80"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F4528+F4529+F4530+F4531+F4532+F4533+F4534+F4535+F4536+F4537","v":{"v":0,"d":"0.00"}},{"$f":"G4528+G4529+G4530+G4531+G4532+G4533+G4534+G4535+G4536+G4537","v":{"v":20000,"d":"20,000.00"}},{"$f":"H4528+H4529+H4530+H4531+H4532+H4533+H4534+H4535+H4536+H4537","v":{"v":15000,"d":"15,000.00"}},{"v":14400,"d":"14,400.00"},{"v":13800,"d":"13,800.00"},{"$f":"J4527-F4527","v":{"v":13800,"d":"13,800.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":91576.8,"d":"91,576.80"},{"v":-77978.65,"d":"-77,978.65"},{"v":58499.4,"d":"58,499.40"},{"v":-2062.35,"d":"-2,062.35"},{"v":2222.7,"d":"2,222.70"},{"v":-89354.1,"d":"-89,354.10 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":1800.27,"d":"1,800.27"},{"v":38399.24,"d":"38,399.24"},{"v":-6828.28,"d":"-6,828.28"},{"v":12998.99,"d":"12,998.99"},{"v":0,"d":"0.00"},{"v":-1800.27,"d":"-1,800.27 "}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F4563+F4564+F4565+F4566+F4567+F4568+F4569+F4570","v":{"v":148965.85,"d":"148,965.85"}},{"$f":"G4563+G4564+G4565+G4566+G4567+G4568+G4569+G4570","v":{"v":61990.5,"d":"61,990.50"}},{"$f":"H4563+H4564+H4565+H4566+H4567+H4568+H4569+H4570","v":{"v":142759.09999999998,"d":"142,759.10"}},{"v":-77305.6,"d":"-77,305.60"},{"v":49417.76,"d":"49,417.76"},{"$f":"J4562-F4562","v":{"v":-99548.09,"d":"-99,548.09 "}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":1.1,"d":"1.10"},{"v":1365.15,"d":"1,365.15"},{"v":132998.35,"d":"132,998.35"},{"v":93040,"d":"93,040.00"},{"v":109124,"d":"109,124.00"},{"v":109122.9,"d":"109,122.90"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4607-F4607","v":{"v":0,"d":"0.00"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F4614+F4615","v":{"v":0,"d":"0.00"}},{"$f":"G4614+G4615","v":{"v":0,"d":"0.00"}},{"$f":"H4614+H4615","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4613-F4613","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":258000,"d":"258,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4630-F4630","v":{"v":-258000,"d":"-258,000.00 "}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I4642+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F4648+F4649+F4650+F4651+F4652+F4653","v":{"v":8483396.45,"d":"8,483,396.45"}},{"$f":"G4648+G4649+G4650+G4651+G4652+G4653","v":{"v":10198833.639999999,"d":"10,198,833.64"}},{"$f":"H4648+H4649+H4650+H4651+H4652+H4653","v":{"v":6323009.47,"d":"6,323,009.47"}},{"v":4430564.890000001,"d":"4,430,564.89"},{"v":5774667.21,"d":"5,774,667.21"},{"v":-2708729.2399999993,"d":"-2,708,729.24 "}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":761658.05,"d":"761,658.05"},{"v":925327.79,"d":"925,327.79"},{"v":1791707.63,"d":"1,791,707.63"},{"v":1881211.1,"d":"1,881,211.10"},{"v":1907506.16,"d":"1,907,506.16"},{"v":1145848.1099999999,"d":"1,145,848.11"}]
[]
[]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4704-F4704","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":6106121.55,"d":"6,106,121.55"},{"v":5791604,"d":"5,791,604.00"},{"v":5200204,"d":"5,200,204.00"},{"v":5116804,"d":"5,116,804.00"},{"v":4791004,"d":"4,791,004.00"},{"v":-1315117.5499999998,"d":"-1,315,117.55 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":1796190,"d":"1,796,190.00"},{"v":1796190,"d":"1,796,190.00"},{"v":1796190,"d":"1,796,190.00"},{"v":2133256,"d":"2,133,256.00"},{"v":2133256,"d":"2,133,256.00"},{"v":337066,"d":"337,066.00"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4722-F4722","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F4763+F4773+F4783+F4793+F4805+F4813+F4824","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"G4763+G4773+G4783+G4793+G4805+G4813+G4824","v":{"v":13660696.18,"d":"13,660,696.18"}},{"$f":"H4763+H4773+H4783+H4793+H4805+H4813+H4824","v":{"v":11609126.44,"d":"11,609,126.44"}},{"v":13326638.43,"d":"13,326,638.43"},{"v":16734136.04,"d":"16,734,136.04"},{"v":3381576.1999999993,"d":"3,381,576.20"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":32006.6,"d":"32,006.60"},{"v":34645.25,"d":"34,645.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-32006.6,"d":"-32,006.60 "}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F4825+F4826+F4827+F4828","v":{"v":0,"d":"0.00"}},{"$f":"G4825+G4826+G4827+G4828","v":{"v":0,"d":"0.00"}},{"$f":"H4825+H4826+H4827+H4828","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4824-F4824","v":{"v":0,"d":"0.00"}}]
[null,29,null,null,"Capital propre",{"$f":"F4831+F4834+F4838+F4841+F4844+F4847+F4850+F4853+F4856","v":{"v":17501313.439999998,"d":"17,501,313.44"}},{"$f":"G4831+G4834+G4838+G4841+G4844+G4847+G4850+G4853+G4856","v":{"v":18646639.78,"d":"18,646,639.78"}},{"$f":"H4831+H4834+H4838+H4841+H4844+H4847+H4850+H4853+H4856","v":{"v":21475756.16,"d":"21,475,756.16"}},{"v":28833050.009999998,"d":"28,833,050.01"},{"v":31284157.38,"d":"31,284,157.38"},{"$f":"J4830-F4830","v":{"v":13782843.940000001,"d":"13,782,843.94"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":165900,"d":"165,900.00"},{"v":105000,"d":"105,000.00"},{"v":90000,"d":"90,000.00"},{"v":156058.35,"d":"156,058.35"},{"v":85000,"d":"85,000.00"},{"$f":"J4839-F4839","v":{"v":-80900,"d":"-80,900.00 "}}]
[null,null,293,null,"Préfinancements",{"$f":"F4842","v":{"v":0,"d":"0.00"}},{"$f":"G4842","v":{"v":0,"d":"0.00"}},{"$f":"H4842","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4841-F4841","v":{"v":0,"d":"0.00"}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F4848","v":{"v":0,"d":"0.00"}},{"$f":"G4848","v":{"v":0,"d":"0.00"}},{"$f":"H4848","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J4847-F4847","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F4857+F4858","v":{"v":10536916.17,"d":"10,536,916.17"}},{"$f":"G4857+G4858","v":{"v":11462204.379999999,"d":"11,462,204.38"}},{"$f":"H4857+H4858","v":{"v":13062149.71,"d":"13,062,149.71"}},{"v":15665171.51,"d":"15,665,171.51"},{"v":17997588.59,"d":"17,997,588.59"},{"$f":"J4856-F4856","v":{"v":7460672.42,"d":"7,460,672.42"}}]
["La Chaux-des-Breuleux",{"$nulls":4},96,96,87,null,null,{"$f":"H4864-F4864","v":{"v":-9,"d":"-9 "}}]
[{"$nulls":3},1000,"Caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F4887+F4888+F4889+F4890","v":{"v":0,"d":"0.00"}},{"$f":"G4887+G4888+G4889+G4890","v":{"v":0,"d":"0.00"}},{"$f":"H4887+H4888+H4889+H4890","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H4886-F4886","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H4887-F4887","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F4893+F4894+F4895+F4896+F4897+F4898+F4899+F4900","v":{"v":98876.8,"d":"98,876.80"}},{"$f":"G4893+G4894+G4895+G4896+G4897+G4898+G4899+G4900","v":{"v":68645.54,"d":"68,645.54"}},{"$f":"H4893+H4894+H4895+H4896+H4897+H4898+H4899+H4900","v":{"v":11669.92,"d":"11,669.92"}},null,null,{"$f":"H4892-F4892","v":{"v":-87206.88,"d":"-87,206.88 "}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F4910+F4911+F4912+F4913","v":{"v":224777.27,"d":"224,777.27"}},{"$f":"G4910+G4911+G4912+G4913","v":{"v":249606.79,"d":"249,606.79"}},{"$f":"H4910+H4911+H4912+H4913","v":{"v":249631.94,"d":"249,631.94"}},null,null,{"$f":"H4909-F4909","v":{"v":24854.670000000013,"d":"24,854.67"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F4916+F4917+F4918+F4919+F4920+F4921","v":{"v":0,"d":"0.00"}},{"$f":"G4916+G4917+G4918+G4919+G4920+G4921","v":{"v":180906.95,"d":"180,906.95"}},{"$f":"H4916+H4917+H4918+H4919+H4920+H4921","v":{"v":381000,"d":"381,000.00"}},null,null,{"$f":"H4915-F4915","v":{"v":381000,"d":"381,000.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":174000,"d":"174,000.00"},null,null,{"v":174000,"d":"174,000.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H4926-F4926","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":46000,"d":"46,000.00"},null,null,{"v":45999,"d":"45,999.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H4944-F4944","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F4985+F4986+F4987+F4988+F4989+F4990+F4991+F4992","v":{"v":33957.25,"d":"33,957.25"}},{"$f":"G4985+G4986+G4987+G4988+G4989+G4990+G4991+G4992","v":{"v":66448.5,"d":"66,448.50"}},{"$f":"H4985+H4986+H4987+H4988+H4989+H4990+H4991+H4992","v":{"v":200525.4,"d":"200,525.40"}},null,null,{"v":166568.15,"d":"166,568.15"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H5046-F5046","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H5063-F5063","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H5069-F5069","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H5075-F5075","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":5},"Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"I5086","v":"Les Enfers"},"Les Enfers"]
[{"$nulls":3},1002,"Banques",{"v":925206.91,"d":"925,206.91"},{"v":1023097.44,"d":"1,023,097.44"},{"v":1036383.9,"d":"1,036,383.90"},{"v":317926.27,"d":"317,926.27"},{"v":471744.19,"d":"471,744.19"},{"v":-453462.72000000003,"d":"-453,462.72 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":20350.95,"d":"20,350.95"},{"v":43816.85,"d":"43,816.85"},{"v":43450.7,"d":"43,450.70"},{"v":38478.75,"d":"38,478.75"},{"v":50657.8,"d":"50,657.80"},{"v":30306.850000000002,"d":"30,306.85"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100020.83,"d":"100,020.83"},{"$f":"J5109-F5109","v":{"v":100020.83,"d":"100,020.83"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":550,"d":"550.00"},{"v":1428.45,"d":"1,428.45"},{"v":1425.5,"d":"1,425.50"},{"v":10105.65,"d":"10,105.65"},{"v":3519,"d":"3,519.00"},{"v":2969,"d":"2,969.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5134-F5134","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":0,"d":"0.00"},{"v":350189.05,"d":"350,189.05"},{"v":367569.95,"d":"367,569.95"},{"v":367569.95,"d":"367,569.95"},{"v":362830.05,"d":"362,830.05"},{"v":362830.05,"d":"362,830.05"}]
[]
[]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F5152+F5153+F5154+F5155+F5156+F5157+F5158+F5159+F5160","v":{"v":1352711.45,"d":"1,352,711.45"}},{"$f":"G5152+G5153+G5154+G5155+G5156+G5157+G5158+G5159+G5160","v":{"v":1432707.55,"d":"1,432,707.55"}},{"$f":"H5152+H5153+H5154+H5155+H5156+H5157+H5158+H5159+H5160","v":{"v":1430469.47,"d":"1,430,469.47"}},{"v":1331524.65,"d":"1,331,524.65"},{"v":1325839.25,"d":"1,325,839.25"},{"v":-26872.199999999953,"d":"-26,872.20 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,144,null,"Prêts",{"$f":"F5169+F5170+F5171+F5172+F5173+F5174+F5175+F5176+F5177","v":{"v":0,"d":"0.00"}},{"$f":"G5169+G5170+G5171+G5172+G5173+G5174+G5175+G5176+G5177","v":{"v":0,"d":"0.00"}},{"$f":"H5169+H5170+H5171+H5172+H5173+H5174+H5175+H5176+H5177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5168-F5168","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":17721.85,"d":"17,721.85"},{"v":16322.65,"d":"16,322.65"},{"v":118820.65,"d":"118,820.65"},{"v":39065.25,"d":"39,065.25"},{"v":28023.95,"d":"28,023.95"},{"v":10302.100000000002,"d":"10,302.10"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":7455.3,"d":"7,455.30"},{"v":99.2,"d":"99.20"},80.65,{"v":11606.35,"d":"11,606.35"},584.35,{"v":-6870.95,"d":"-6,870.95 "}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F5236+F5237+F5238+F5239+F5240+F5241+F5242+F5243+F5244+F5245","v":{"v":0,"d":"0.00"}},{"$f":"G5236+G5237+G5238+G5239+G5240+G5241+G5242+G5243+G5244+G5245","v":{"v":0,"d":"0.00"}},{"$f":"H5236+H5237+H5238+H5239+H5240+H5241+H5242+H5243+H5244+H5245","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5235-F5235","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":1200000,"d":"1,200,000.00"},{"v":1175000,"d":"1,175,000.00"},{"v":762500,"d":"762,500.00"},{"v":750000,"d":"750,000.00"},{"v":737500,"d":"737,500.00"},{"v":-462500,"d":"-462,500.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5269-F5269","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F5281","v":{"v":0,"d":"0.00"}},{"$f":"G5281","v":{"v":0,"d":"0.00"}},{"$f":"H5281","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5280-F5280","v":{"v":0,"d":"0.00"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F5293","v":{"v":75796.4,"d":"75,796.40"}},{"$f":"G5293","v":{"v":0,"d":"0.00"}},{"$f":"H5293","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5292-F5292","v":{"v":-75796.4,"d":"-75,796.40 "}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F5299+F5300","v":{"v":1031602.47,"d":"1,031,602.47"}},{"$f":"G5299+G5300","v":{"v":1093652.3800000001,"d":"1,093,652.38"}},{"$f":"H5299+H5300","v":{"v":1099631.74,"d":"1,099,631.74"}},{"v":1090634.41,"d":"1,090,634.41"},{"v":1118811.39,"d":"1,118,811.39"},{"$f":"J5298-F5298","v":{"v":87208.91999999993,"d":"87,208.92"}}]
[]
[{"$nulls":3},1000,"Caisse",321.35,417.75,626.35,225.55,426.65,{"v":105.29999999999995,"d":"105.30"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9431.53,"d":"9,431.53"},{"v":9431.53,"d":"9,431.53"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":2669.81,"d":"2,669.81"},{"v":3005.81,"d":"3,005.81"},{"v":15843.31,"d":"15,843.31"},{"v":5184.6,"d":"5,184.60"},{"v":6399.94,"d":"6,399.94"},{"v":3730.1299999999997,"d":"3,730.13"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5332-F5332","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":7470.45,"d":"7,470.45"},{"v":28157.95,"d":"28,157.95"},{"v":0,"d":"0.00"},{"v":4163.85,"d":"4,163.85"},{"v":4163.85,"d":"4,163.85"}]
[]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5354-F5354","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F5366+F5367+F5368+F5369","v":{"v":0,"d":"0.00"}},{"$f":"G5366+G5367+G5368+G5369","v":{"v":0,"d":"0.00"}},{"$f":"H5366+H5367+H5368+H5369","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5365-F5365","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5368-F5368","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F5373+F5374+F5375+F5376+F5377+F5378+F5379+F5380+F5381","v":{"v":2605202.15,"d":"2,605,202.15"}},{"$f":"G5373+G5374+G5375+G5376+G5377+G5378+G5379+G5380+G5381","v":{"v":2624928,"d":"2,624,928.00"}},{"$f":"H5373+H5374+H5375+H5376+H5377+H5378+H5379+H5380+H5381","v":{"v":2591278,"d":"2,591,278.00"}},{"v":2529448,"d":"2,529,448.00"},{"v":2597719.05,"d":"2,597,719.05"},{"v":-7483.100000000093,"d":"-7,483.10 "}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":681402,"d":"681,402.00"},{"v":654162,"d":"654,162.00"},{"v":627802,"d":"627,802.00"},{"v":601442,"d":"601,442.00"},{"v":575142,"d":"575,142.00"},{"v":-106260,"d":"-106,260.00 "}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5385-F5385","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F5390+F5391+F5392+F5393+F5394+F5395+F5396+F5397+F5398","v":{"v":18000,"d":"18,000.00"}},{"$f":"G5390+G5391+G5392+G5393+G5394+G5395+G5396+G5397+G5398","v":{"v":18000,"d":"18,000.00"}},{"$f":"H5390+H5391+H5392+H5393+H5394+H5395+H5396+H5397+H5398","v":{"v":18000,"d":"18,000.00"}},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"$f":"J5389-F5389","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F5401+F5402+F5403+F5404+F5405+F5406+F5407+F5408+F5409","v":{"v":148150,"d":"148,150.00"}},{"$f":"G5401+G5402+G5403+G5404+G5405+G5406+G5407+G5408+G5409","v":{"v":148150,"d":"148,150.00"}},{"$f":"H5401+H5402+H5403+H5404+H5405+H5406+H5407+H5408+H5409","v":{"v":148150,"d":"148,150.00"}},{"v":148150,"d":"148,150.00"},{"v":148150,"d":"148,150.00"},{"$f":"J5400-F5400","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":72925.11,"d":"72,925.11"},{"v":122557.12,"d":"122,557.12"},{"v":264839.46,"d":"264,839.46"},{"v":204123.42,"d":"204,123.42"},{"v":83630.1,"d":"83,630.10"},{"v":10704.990000000005,"d":"10,704.99"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F5447+F5448+F5449+F5450+F5451+F5452+F5453+F5454","v":{"v":94933.2,"d":"94,933.20"}},{"$f":"G5447+G5448+G5449+G5450+G5451+G5452+G5453+G5454","v":{"v":5965.45,"d":"5,965.45"}},{"$f":"H5447+H5448+H5449+H5450+H5451+H5452+H5453+H5454","v":{"v":1942.3,"d":"1,942.30"}},{"v":23049.55,"d":"23,049.55"},{"v":238868.85,"d":"238,868.85"},{"$f":"J5446-F5446","v":{"v":143935.65000000002,"d":"143,935.65"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29019.7,"d":"29,019.70"},{"v":29019.7,"d":"29,019.70"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"v":2681105,"d":"2,681,105.00"},{"v":2712455,"d":"2,712,455.00"},{"v":3597205,"d":"3,597,205.00"},{"v":3486855,"d":"3,486,855.00"},{"v":3440405,"d":"3,440,405.00"},{"v":759300,"d":"759,300.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":-66540,"d":"-66,540.00"},{"v":-63440,"d":"-63,440.00"},{"v":-103250,"d":"-103,250.00"},{"v":-108540,"d":"-108,540.00"},{"v":-946540,"d":"-946,540.00"},{"v":-880000,"d":"-880,000.00 "}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5491-F5491","v":{"v":0,"d":"0.00"}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F5498+F5499","v":{"v":0,"d":"0.00"}},{"$f":"G5498+G5499","v":{"v":0,"d":"0.00"}},{"$f":"H5498+H5499","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5497-F5497","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5502-F5502","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":430912.95,"d":"430,912.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5514-F5514","v":{"v":-430912.95,"d":"-430,912.95 "}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-115008.95,"d":"-115,008.95 "},{"v":-190765.53,"d":"-190,765.53 "},{"v":7580.24,"d":"7,580.24"},{"v":-260378.03,"d":"-260,378.03 "},{"v":0,"d":"0.00"},{"$f":"J5520-F5520","v":{"v":115008.95,"d":"115,008.95"}}]
[{"$nulls":5},"Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"I5528","v":"Lajoux"},"Lajoux"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F5532+F5533+F5534+F5535+F5536+F5537","v":{"v":858120.13,"d":"858,120.13"}},{"$f":"G5532+G5533+G5534+G5535+G5536+G5537","v":{"v":342489.03,"d":"342,489.03"}},{"$f":"H5532+H5533+H5534+H5535+H5536+H5537","v":{"v":369087.88,"d":"369,087.88"}},{"v":26047.179999999997,"d":"26,047.18"},{"v":2439.12,"d":"2,439.12"},{"v":-855681.01,"d":"-855,681.01 "}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":104886.24,"d":"104,886.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-104886.24,"d":"-104,886.24 "}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":-5117.05,"d":"-5,117.05"},{"v":-5259.5,"d":"-5,259.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5117.05,"d":"5,117.05"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F5550+F5551+F5552+F5553","v":{"v":0,"d":"0.00"}},{"$f":"G5550+G5551+G5552+G5553","v":{"v":0,"d":"0.00"}},{"$f":"H5550+H5551+H5552+H5553","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5549-F5549","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":77654.9,"d":"77,654.90"},{"v":35478.4,"d":"35,478.40"},{"v":9069.1,"d":"9,069.10"},{"v":6967.1,"d":"6,967.10"},{"v":6967.1,"d":"6,967.10"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127095,"d":"127,095.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5576-F5576","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5587-F5587","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5589-F5589","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":1030108.1,"d":"1,030,108.10"},{"v":1020888.8,"d":"1,020,888.80"},{"v":1016029.5,"d":"1,016,029.50"},{"v":302064.2,"d":"302,064.20"},{"v":297204.9,"d":"297,204.90"},{"v":-732903.2,"d":"-732,903.20 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":43513.5,"d":"43,513.50"},{"v":32461.25,"d":"32,461.25"},{"v":22,"d":"22.00"},{"v":370281.26,"d":"370,281.26"},{"v":365100.1,"d":"365,100.10"},{"v":321586.6,"d":"321,586.60"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F5605+F5606+F5607+F5608","v":{"v":0,"d":"0.00"}},{"$f":"G5605+G5606+G5607+G5608","v":{"v":16751.1,"d":"16,751.10"}},{"$f":"H5605+H5606+H5607+H5608","v":{"v":11262.2,"d":"11,262.20"}},{"v":5773.3,"d":"5,773.30"},{"v":284.4,"d":"284.40"},{"$f":"J5604-F5604","v":{"v":284.4,"d":"284.40"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F5622+F5623+F5624+F5625+F5626+F5627+F5628+F5629+F5630","v":{"v":0,"d":"0.00"}},{"$f":"G5622+G5623+G5624+G5625+G5626+G5627+G5628+G5629+G5630","v":{"v":0,"d":"0.00"}},{"$f":"H5622+H5623+H5624+H5625+H5626+H5627+H5628+H5629+H5630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5621-F5621","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F5647+F5657+F5667+F5677+F5689+F5697+F5708","v":{"v":8603148.88,"d":"8,603,148.88"}},{"$f":"G5647+G5657+G5667+G5677+G5689+G5697+G5708","v":{"v":7319398.38,"d":"7,319,398.38"}},{"$f":"H5647+H5657+H5667+H5677+H5689+H5697+H5708","v":{"v":8125283.04,"d":"8,125,283.04"}},{"v":7363977.08,"d":"7,363,977.08"},{"v":6886989.49,"d":"6,886,989.49"},{"v":-1716159.3900000006,"d":"-1,716,159.39 "}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F5658+F5659+F5660+F5661+F5662+F5663+F5664+F5665","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"G5658+G5659+G5660+G5661+G5662+G5663+G5664+G5665","v":{"v":-22825.81,"d":"-22,825.81"}},{"$f":"H5658+H5659+H5660+H5661+H5662+H5663+H5664+H5665","v":{"v":0,"d":"0.00"}},{"v":1064787.7,"d":"1,064,787.70"},{"v":726850.8,"d":"726,850.80"},{"$f":"J5657-F5657","v":{"v":639090.79,"d":"639,090.79"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F5709+F5710+F5711+F5712","v":{"v":0,"d":"0.00"}},{"$f":"G5709+G5710+G5711+G5712","v":{"v":0,"d":"0.00"}},{"$f":"H5709+H5710+H5711+H5712","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5708-F5708","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"F5715+F5718+F5722+F5725+F5728+F5731+F5734+F5737+F5740","v":{"v":1307177.76,"d":"1,307,177.76"}},{"$f":"G5715+G5718+G5722+G5725+G5728+G5731+G5734+G5737+G5740","v":{"v":1692802.6300000001,"d":"1,692,802.63"}},{"$f":"H5715+H5718+H5722+H5725+H5728+H5731+H5734+H5737+H5740","v":{"v":1669128.1700000002,"d":"1,669,128.17"}},{"v":2016345.04,"d":"2,016,345.04"},{"v":2341174.73,"d":"2,341,174.73"},{"$f":"J5714-F5714","v":{"v":1033996.97,"d":"1,033,996.97"}}]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F5723","v":{"v":0,"d":"0.00"}},{"$f":"G5723","v":{"v":0,"d":"0.00"}},{"$f":"H5723","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5722-F5722","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":63169.25,"d":"63,169.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33500,"d":"33,500.00"},{"$f":"J5726-F5726","v":{"v":-29669.25,"d":"-29,669.25 "}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F5732","v":{"v":0,"d":"0.00"}},{"$f":"G5732","v":{"v":387176.05,"d":"387,176.05"}},{"$f":"H5732","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5731-F5731","v":{"v":0,"d":"0.00"}}]
[]
[]
["Montfaucon",{"$nulls":4},572,564,551,566,{"$f":"'Base de données pop.'!C27","v":564},{"$f":"J5748-F5748","v":{"v":-8,"d":"-8 "}}]
[{"$nulls":3},1000,"Caisse",{"v":3939.2,"d":"3,939.20"},{"v":6169.9,"d":"6,169.90"},{"v":2559.65,"d":"2,559.65"},{"v":1291.4,"d":"1,291.40"},{"v":1990.55,"d":"1,990.55"},{"v":-1948.6499999999999,"d":"-1,948.65 "}]
[]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5771-F5771","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F5777+F5778+F5779+F5780+F5781+F5782+F5783+F5784","v":{"v":1711.31,"d":"1,711.31"}},{"$f":"G5777+G5778+G5779+G5780+G5781+G5782+G5783+G5784","v":{"v":120928.5,"d":"120,928.50"}},{"$f":"H5777+H5778+H5779+H5780+H5781+H5782+H5783+H5784","v":{"v":45729.26,"d":"45,729.26"}},{"v":117646.29999999999,"d":"117,646.30"},{"v":249049.42,"d":"249,049.42"},{"$f":"J5776-F5776","v":{"v":247338.11000000002,"d":"247,338.11"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":2600,"d":"2,600.00"},{"v":2625,"d":"2,625.00"},{"v":2725,"d":"2,725.00"},{"v":3050,"d":"3,050.00"},{"v":2800,"d":"2,800.00"},{"$f":"J5794-F5794","v":{"v":200,"d":"200.00"}}]
[]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5811-F5811","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":684922.69,"d":"684,922.69"},{"v":716910.45,"d":"716,910.45"},{"v":745234.3,"d":"745,234.30"},{"v":760481.05,"d":"760,481.05"},{"v":735763.05,"d":"735,763.05"},{"v":50840.3600000001,"d":"50,840.36"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4379.5,"d":"4,379.50"},{"v":11314.65,"d":"11,314.65"},{"v":70996.05,"d":"70,996.05"},{"$f":"J5828-F5828","v":{"v":70996.05,"d":"70,996.05"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F5869+F5870+F5871+F5872+F5873+F5874+F5875+F5876","v":{"v":0,"d":"0.00"}},{"$f":"G5869+G5870+G5871+G5872+G5873+G5874+G5875+G5876","v":{"v":20883.6,"d":"20,883.60"}},{"$f":"H5869+H5870+H5871+H5872+H5873+H5874+H5875+H5876","v":{"v":197555.05000000002,"d":"197,555.05"}},{"v":219249.65000000002,"d":"219,249.65"},{"v":238963.52,"d":"238,963.52"},{"v":238963.52,"d":"238,963.52"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":225692.99,"d":"225,692.99"},{"v":201647.85,"d":"201,647.85"},{"v":282092.5,"d":"282,092.50"},{"v":167692.04,"d":"167,692.04"},{"v":70061.88,"d":"70,061.88"},{"v":-155631.11,"d":"-155,631.11 "}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":3751400,"d":"3,751,400.00"},{"v":3642000,"d":"3,642,000.00"},{"v":3604850,"d":"3,604,850.00"},{"v":3480200,"d":"3,480,200.00"},{"v":3313800,"d":"3,313,800.00"},{"v":-437600,"d":"-437,600.00 "}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":-109400,"d":"-109,400.00"},{"v":-499400,"d":"-499,400.00"},{"v":-109400,"d":"-109,400.00"},{"v":-124500,"d":"-124,500.00"},{"v":-109400,"d":"-109,400.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5930-F5930","v":{"v":0,"d":"0.00"}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F5940+F5941","v":{"v":0,"d":"0.00"}},{"$f":"G5940+G5941","v":{"v":0,"d":"0.00"}},{"$f":"H5940+H5941","v":{"v":17514.75,"d":"17,514.75"}},{"v":17514.75,"d":"17,514.75"},{"v":17514.75,"d":"17,514.75"},{"$f":"J5939-F5939","v":{"v":17514.75,"d":"17,514.75"}}]
[]
[]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5953-F5953","v":{"v":0,"d":"0.00"}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F5959","v":{"v":0,"d":"0.00"}},{"$f":"G5959","v":{"v":0,"d":"0.00"}},{"$f":"H5959","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J5958-F5958","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":5},"Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"I5970","v":"Muriaux"},{"$f":"J5970","v":"Muriaux"}]
[{"$nulls":3},1002,"Banques",{"v":3405665.3,"d":"3,405,665.30"},{"v":3649820.35,"d":"3,649,820.35"},{"v":3455878.15,"d":"3,455,878.15"},{"v":276032.4,"d":"276,032.40"},{"v":173367.35,"d":"173,367.35"},{"v":-3232297.9499999997,"d":"-3,232,297.95 "}]
[null,null,101,null,"Créances",{"$f":"F5982+F5983+F5984+F5985+F5986+F5987+F5988+F5989","v":{"v":333130.44,"d":"333,130.44"}},{"$f":"G5982+G5983+G5984+G5985+G5986+G5987+G5988+G5989","v":{"v":212102.05,"d":"212,102.05"}},{"$f":"H5982+H5983+H5984+H5985+H5986+H5987+H5988+H5989","v":{"v":351618.79,"d":"351,618.79"}},{"v":411062.0399999999,"d":"411,062.04"},{"v":474899.65,"d":"474,899.65"},{"$f":"J5981-F5981","v":{"v":141769.21000000002,"d":"141,769.21"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":176557.15,"d":"176,557.15"},{"v":104181.8,"d":"104,181.80"},{"v":176592.32,"d":"176,592.32"},{"v":141863.45,"d":"141,863.45"},{"v":67733.94,"d":"67,733.94"},{"v":-108823.20999999999,"d":"-108,823.21 "}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6015-F6015","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":756784.6,"d":"756,784.60"},{"v":560878.15,"d":"560,878.15"},{"v":560878.15,"d":"560,878.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-756784.6,"d":"-756,784.60 "}]
[]
[]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":1731072.6,"d":"1,731,072.60"},{"v":1844894.2,"d":"1,844,894.20"},{"v":1822570.3,"d":"1,822,570.30"},{"v":2249274.77,"d":"2,249,274.77"},{"v":2204256.17,"d":"2,204,256.17"},{"v":473183.56999999983,"d":"473,183.57"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":160000,"d":"160,000.00"},{"v":150000,"d":"150,000.00"},{"v":20798.9,"d":"20,798.90"},{"v":28295.8,"d":"28,295.80"},{"v":54597.8,"d":"54,597.80"},{"$f":"J6050-F6050","v":{"v":-105402.2,"d":"-105,402.20 "}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F6075+F6076+F6077+F6078+F6079+F6080+F6081+F6082+F6083+F6084","v":{"v":0,"d":"0.00"}},{"$f":"G6075+G6076+G6077+G6078+G6079+G6080+G6081+G6082+G6083+G6084","v":{"v":0,"d":"0.00"}},{"$f":"H6075+H6076+H6077+H6078+H6079+H6080+H6081+H6082+H6083+H6084","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6074-F6074","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":89073.2,"d":"89,073.20"},{"v":159070.13,"d":"159,070.13"},{"v":129147.05,"d":"129,147.05"},{"v":133974.77,"d":"133,974.77"},{"v":116391.87,"d":"116,391.87"},{"v":27318.67,"d":"27,318.67"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":515000,"d":"515,000.00"},{"v":515000,"d":"515,000.00"},{"v":378467,"d":"378,467.00"},{"v":242334,"d":"242,334.00"},{"v":120000,"d":"120,000.00"},{"v":-395000,"d":"-395,000.00 "}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":94492.4,"d":"94,492.40"},{"v":91885.6,"d":"91,885.60"},{"v":90632.55,"d":"90,632.55"},{"v":89345.4,"d":"89,345.40"},{"v":88142.9,"d":"88,142.90"},{"$f":"J6152-F6152","v":{"v":-6349.5,"d":"-6,349.50 "}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F6165","v":{"v":0,"d":"0.00"}},{"$f":"G6165","v":{"v":0,"d":"0.00"}},{"$f":"H6165","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6164-F6164","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F6171","v":{"v":437550.65,"d":"437,550.65"}},{"$f":"G6171","v":{"v":437550.65,"d":"437,550.65"}},{"$f":"H6171","v":{"v":437550.65,"d":"437,550.65"}},{"v":897550.65,"d":"897,550.65"},{"v":700000,"d":"700,000.00"},{"$f":"J6170-F6170","v":{"v":262449.35,"d":"262,449.35"}}]
[]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"F6194+F6202+F6212+F6218+F6228+F6235+F6241+F6249+F6256+F6267+F6273+F6284+F6295","v":{"v":16928536.47,"d":"16,928,536.47"}},{"$f":"G6194+G6202+G6212+G6218+G6228+G6235+G6241+G6249+G6256+G6267+G6273+G6284+G6295","v":{"v":16349536.65,"d":"16,349,536.65"}},{"$f":"H6194+H6202+H6212+H6218+H6228+H6235+H6241+H6249+H6256+H6267+H6273+H6284+H6295","v":{"v":16570878.16,"d":"16,570,878.16"}},{"v":17824654.89,"d":"17,824,654.89"},{"v":21900212.909999996,"d":"21,900,212.91"},{"$f":"J6192-F6192","v":{"v":4971676.439999998,"d":"4,971,676.44"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":17961.45,"d":"17,961.45"},{"v":350264.05,"d":"350,264.05"},{"v":363233.45,"d":"363,233.45"},{"v":890637.65,"d":"890,637.65"},{"v":890637.65,"d":"890,637.65"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6216-F6216","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35304.45,"d":"35,304.45"},{"v":32460.65,"d":"32,460.65"},{"v":93411.15,"d":"93,411.15"},{"v":93411.15,"d":"93,411.15"}]
[]
[]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6239-F6239","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F6250+F6251+F6252+F6253","v":{"v":0,"d":"0.00"}},{"$f":"G6250+G6251+G6252+G6253","v":{"v":0,"d":"0.00"}},{"$f":"H6250+H6251+H6252+H6253","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6249-F6249","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6251-F6251","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":3145187.15,"d":"3,145,187.15"},{"v":2917187.15,"d":"2,917,187.15"},{"v":2689187.15,"d":"2,689,187.15"},{"v":2524187.15,"d":"2,524,187.15"},{"v":2412379.7,"d":"2,412,379.70"},{"v":-732807.4499999997,"d":"-732,807.45 "}]
[{"$nulls":3},1405,"Forêts du PA",{"v":313342.55,"d":"313,342.55"},{"v":312402.55,"d":"312,402.55"},{"v":312402.55,"d":"312,402.55"},{"v":317781.05,"d":"317,781.05"},{"v":317781.05,"d":"317,781.05"},{"v":4438.5,"d":"4,438.50"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F6268+F6269+F6270+F6271","v":{"v":114851.8,"d":"114,851.80"}},{"$f":"G6268+G6269+G6270+G6271","v":{"v":206457.85,"d":"206,457.85"}},{"$f":"H6268+H6269+H6270+H6271","v":{"v":205837.45,"d":"205,837.45"}},{"v":244691.3,"d":"244,691.30"},{"v":270569.65,"d":"270,569.65"},{"$f":"J6267-F6267","v":{"v":155717.85000000003,"d":"155,717.85"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F6285+F6286+F6287+F6288+F6289+F6290+F6291+F6292+F6293","v":{"v":0,"d":"0.00"}},{"$f":"G6285+G6286+G6287+G6288+G6289+G6290+G6291+G6292+G6293","v":{"v":0,"d":"0.00"}},{"$f":"H6285+H6286+H6287+H6288+H6289+H6290+H6291+H6292+H6293","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6284-F6284","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,200,null,"Engagements courants",{"$f":"F6311+F6312+F6313+F6314+F6315+F6316+F6317+F6318","v":{"v":1264494.6400000001,"d":"1,264,494.64"}},{"$f":"G6311+G6312+G6313+G6314+G6315+G6316+G6317+G6318","v":{"v":1236141.22,"d":"1,236,141.22"}},{"$f":"H6311+H6312+H6313+H6314+H6315+H6316+H6317+H6318","v":{"v":1155037.94,"d":"1,155,037.94"}},{"v":1249725.98,"d":"1,249,725.98"},{"v":1027305.3899999999,"d":"1,027,305.39"},{"v":-237189.25000000023,"d":"-237,189.25 "}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F6353+F6354+F6355+F6356+F6357+F6358","v":{"v":5331400,"d":"5,331,400.00"}},{"$f":"G6353+G6354+G6355+G6356+G6357+G6358","v":{"v":4291400,"d":"4,291,400.00"}},{"$f":"H6353+H6354+H6355+H6356+H6357+H6358","v":{"v":3901400,"d":"3,901,400.00"}},{"v":3841400,"d":"3,841,400.00"},{"v":2681400,"d":"2,681,400.00"},{"$f":"J6352-F6352","v":{"v":-2650000,"d":"-2,650,000.00 "}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F6382+F6383","v":{"v":0,"d":"0.00"}},{"$f":"G6382+G6383","v":{"v":0,"d":"0.00"}},{"$f":"H6382+H6383","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6381-F6381","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":127348.1,"d":"127,348.10"},{"v":120343.75,"d":"120,343.75"},{"v":117328.25,"d":"117,328.25"},{"v":117368.25,"d":"117,368.25"},{"v":114058.25,"d":"114,058.25"},{"$f":"J6386-F6386","v":{"v":-13289.850000000006,"d":"-13,289.85 "}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":956790.2,"d":"956,790.20"},{"v":1166475.9,"d":"1,166,475.90"},{"v":1166475.9,"d":"1,166,475.90"},{"v":1166475.9,"d":"1,166,475.90"},{"v":2166475.9,"d":"2,166,475.90"},{"$f":"J6392-F6392","v":{"v":1209685.7,"d":"1,209,685.70"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":1671397.95,"d":"1,671,397.95"},{"v":1733477.95,"d":"1,733,477.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6398-F6398","v":{"v":-1671397.95,"d":"-1,671,397.95 "}}]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F6404+F6405","v":{"v":3216901.24,"d":"3,216,901.24"}},{"$f":"G6404+G6405","v":{"v":3981805.7300000004,"d":"3,981,805.73"}},{"$f":"H6404+H6405","v":{"v":6285987.83,"d":"6,285,987.83"}},{"v":7685794.77,"d":"7,685,794.77"},{"v":10834072.95,"d":"10,834,072.95"},{"$f":"J6403-F6403","v":{"v":7617171.709999999,"d":"7,617,171.71"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":902636.72,"d":"902,636.72"},{"v":764904.49,"d":"764,904.49"},{"v":570704.15,"d":"570,704.15"},{"v":1399806.94,"d":"1,399,806.94"},{"v":3148278.18,"d":"3,148,278.18"},{"$f":"J6404-F6404","v":{"v":2245641.46,"d":"2,245,641.46"}}]
["Saignelégier",{"$nulls":4},{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"J6411-F6411","v":{"v":-84,"d":"-84 "}}]
[{"$nulls":3},1000,"Caisse",{"v":8493.5,"d":"8,493.50"},{"v":13491.95,"d":"13,491.95"},{"v":20179.95,"d":"20,179.95"},{"v":4649.95,"d":"4,649.95"},{"v":7668.45,"d":"7,668.45"},{"v":-825.0500000000002,"d":"-825.05 "}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":1515421.4,"d":"1,515,421.40"},{"v":1458948.33,"d":"1,458,948.33"},{"v":1299024.94,"d":"1,299,024.94"},{"v":1475138.87,"d":"1,475,138.87"},{"v":2173639.12,"d":"2,173,639.12"},{"v":658217.7200000002,"d":"658,217.72"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6434-F6434","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":121317.28,"d":"121,317.28"},{"v":205935.64,"d":"205,935.64"},{"v":151239.82,"d":"151,239.82"},{"v":118711.78,"d":"118,711.78"},{"v":603983.92,"d":"603,983.92"},{"v":482666.64,"d":"482,666.64"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F6471+F6472+F6473+F6474","v":{"v":0,"d":"0.00"}},{"$f":"G6471+G6472+G6473+G6474","v":{"v":0,"d":"0.00"}},{"$f":"H6471+H6472+H6473+H6474","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6470-F6470","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6473-F6473","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":2579752.51,"d":"2,579,752.51"},{"v":2479771.86,"d":"2,479,771.86"},{"v":1867681.86,"d":"1,867,681.86"},{"v":1746537.61,"d":"1,746,537.61"},{"v":2156111.67,"d":"2,156,111.67"},{"v":-423640.83999999985,"d":"-423,640.84 "}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":112660.55,"d":"112,660.55"},{"v":243026,"d":"243,026.00"},{"v":258797,"d":"258,797.00"},{"v":301013.9,"d":"301,013.90"},{"v":419250.5,"d":"419,250.50"},{"v":306589.95,"d":"306,589.95"}]
[]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F6542+F6543+F6544+F6545+F6546+F6547+F6548+F6549","v":{"v":7465503.85,"d":"7,465,503.85"}},{"$f":"G6542+G6543+G6544+G6545+G6546+G6547+G6548+G6549","v":{"v":1234262.15,"d":"1,234,262.15"}},{"$f":"H6542+H6543+H6544+H6545+H6546+H6547+H6548+H6549","v":{"v":3410820,"d":"3,410,820.00"}},{"v":3108720,"d":"3,108,720.00"},{"v":3799820,"d":"3,799,820.00"},{"$f":"J6541-F6541","v":{"v":-3665683.8499999996,"d":"-3,665,683.85 "}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":7465503.85,"d":"7,465,503.85"},{"v":1234262.15,"d":"1,234,262.15"},{"v":3410820,"d":"3,410,820.00"},{"v":3108720,"d":"3,108,720.00"},{"v":3799820,"d":"3,799,820.00"},{"v":-3665683.8499999996,"d":"-3,665,683.85 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":28557.05,"d":"28,557.05"},{"v":9449.17,"d":"9,449.17"},{"v":12691.75,"d":"12,691.75"},{"v":8256,"d":"8,256.00"},{"v":13910.2,"d":"13,910.20"},{"v":-14646.849999999999,"d":"-14,646.85 "}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":13968,"d":"13,968.00"},{"v":28642,"d":"28,642.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13968,"d":"-13,968.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":355882.9,"d":"355,882.90"},{"v":264093.7,"d":"264,093.70"},{"v":213634.45,"d":"213,634.45"},{"v":203366.75,"d":"203,366.75"},{"v":203366.75,"d":"203,366.75"},{"v":-152516.15000000002,"d":"-152,516.15 "}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,29,null,null,"Capital propre",{"$f":"F6599+F6602+F6606+F6609+F6612+F6615+F6618+F6621+F6624","v":{"v":7771833.140000001,"d":"7,771,833.14"}},{"$f":"G6599+G6602+G6606+G6609+G6612+G6615+G6618+G6621+G6624","v":{"v":9305592.65,"d":"9,305,592.65"}},{"$f":"H6599+H6602+H6606+H6609+H6612+H6615+H6618+H6621+H6624","v":{"v":10230371.45,"d":"10,230,371.45"}},{"v":11819844.28,"d":"11,819,844.28"},{"v":14837400.510000002,"d":"14,837,400.51"},{"$f":"J6598-F6598","v":{"v":7065567.370000001,"d":"7,065,567.37"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6603-F6603","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67663.05,"d":"67,663.05"},{"v":154949.35,"d":"154,949.35"},{"v":240664.95,"d":"240,664.95"},{"$f":"J6610-F6610","v":{"v":240664.95,"d":"240,664.95"}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F6616","v":{"v":0,"d":"0.00"}},{"$f":"G6616","v":{"v":0,"d":"0.00"}},{"$f":"H6616","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6615-F6615","v":{"v":0,"d":"0.00"}}]
[]
[]
["Saint-Brais",{"$nulls":4},227,222,228,239,{"$f":"'Base de données pop.'!C31","v":237},{"$f":"J6632-F6632","v":10}]
[{"$nulls":3},1001,"Poste",{"v":57809.65,"d":"57,809.65"},{"v":87270.25,"d":"87,270.25"},{"v":24168.62,"d":"24,168.62"},{"v":4422.2,"d":"4,422.20"},{"v":9970.61,"d":"9,970.61"},{"v":-47839.04,"d":"-47,839.04 "}]
[]
[{"$nulls":3},1012,"Créances fiscales",{"v":215346,"d":"215,346.00"},{"v":189339.88,"d":"189,339.88"},{"v":240430.44,"d":"240,430.44"},{"v":273201.75,"d":"273,201.75"},{"v":339170.48,"d":"339,170.48"},{"v":123824.47999999998,"d":"123,824.48"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6655-F6655","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F6661+F6662+F6663+F6664+F6665+F6666+F6667+F6668","v":{"v":63256.100000000006,"d":"63,256.10"}},{"$f":"G6661+G6662+G6663+G6664+G6665+G6666+G6667+G6668","v":{"v":20043.68,"d":"20,043.68"}},{"$f":"H6661+H6662+H6663+H6664+H6665+H6666+H6667+H6668","v":{"v":24462.74,"d":"24,462.74"}},{"v":36376.850000000006,"d":"36,376.85"},{"v":62876.63,"d":"62,876.63"},{"$f":"J6660-F6660","v":{"v":-379.47000000000844,"d":"-379.47 "}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":38254.15,"d":"38,254.15"},{"v":3487.25,"d":"3,487.25"},{"v":24462.75,"d":"24,462.75"},{"v":28343.95,"d":"28,343.95"},{"v":29895.48,"d":"29,895.48"},{"v":-8358.670000000002,"d":"-8,358.67 "}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F6678+F6679+F6680+F6681","v":{"v":4160,"d":"4,160.00"}},{"$f":"G6678+G6679+G6680+G6681","v":{"v":4160,"d":"4,160.00"}},{"$f":"H6678+H6679+H6680+H6681","v":{"v":4160,"d":"4,160.00"}},{"v":4160,"d":"4,160.00"},{"v":4160,"d":"4,160.00"},{"$f":"J6677-F6677","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":4160,"d":"4,160.00"},{"v":4160,"d":"4,160.00"},{"v":4160,"d":"4,160.00"},{"v":4160,"d":"4,160.00"},{"v":4160,"d":"4,160.00"},{"$f":"J6678-F6678","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6695-F6695","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":368916.3,"d":"368,916.30"},{"v":333639.6,"d":"333,639.60"},{"v":331389.6,"d":"331,389.60"},{"v":470746.16,"d":"470,746.16"},{"v":420007.95,"d":"420,007.95"},{"v":51091.65000000002,"d":"51,091.65"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6712-F6712","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":247872.27,"d":"247,872.27"},{"v":240272.27,"d":"240,272.27"},{"v":232397.27,"d":"232,397.27"},{"v":103578.57,"d":"103,578.57"},{"v":103578.57,"d":"103,578.57"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F6753+F6754+F6755+F6756+F6757+F6758+F6759+F6760","v":{"v":613599.8,"d":"613,599.80"}},{"$f":"G6753+G6754+G6755+G6756+G6757+G6758+G6759+G6760","v":{"v":607793.76,"d":"607,793.76"}},{"$f":"H6753+H6754+H6755+H6756+H6757+H6758+H6759+H6760","v":{"v":616045.5,"d":"616,045.50"}},{"v":586634.95,"d":"586,634.95"},{"v":593001.38,"d":"593,001.38"},{"v":-20598.420000000042,"d":"-20,598.42 "}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":180498.96,"d":"180,498.96"},{"v":148877.26,"d":"148,877.26"},{"v":35414.81,"d":"35,414.81"},{"v":45797.66,"d":"45,797.66"},{"v":45797.66,"d":"45,797.66"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15865.75,"d":"15,865.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":458962.72,"d":"458,962.72"},{"v":862247.62,"d":"862,247.62"},{"v":815332.54,"d":"815,332.54"},{"v":973379.26,"d":"973,379.26"},{"v":800965.41,"d":"800,965.41"},{"v":342002.69000000006,"d":"342,002.69"}]
[null,null,208,null,"Provisions à long terme",{"$f":"F6803+F6804+F6805+F6806+F6807+F6808+F6809+F6810+F6811","v":{"v":0,"d":"0.00"}},{"$f":"G6803+G6804+G6805+G6806+G6807+G6808+G6809+G6810+G6811","v":{"v":0,"d":"0.00"}},{"$f":"H6803+H6804+H6805+H6806+H6807+H6808+H6809+H6810+H6811","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6802-F6802","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6814-F6814","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":41625.45,"d":"41,625.45"},{"v":40435.1,"d":"40,435.10"},{"v":39918.25,"d":"39,918.25"},{"v":39338.2,"d":"39,338.20"},{"v":38764.65,"d":"38,764.65"},{"$f":"J6815-F6815","v":{"v":-2860.7999999999956,"d":"-2,860.80 "}}]
[]
[]
[]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6837-F6837","v":{"v":0,"d":"0.00"}}]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F6846+F6847","v":{"v":1108018.7,"d":"1,108,018.70"}},{"$f":"G6846+G6847","v":{"v":1127988.15,"d":"1,127,988.15"}},{"$f":"H6846+H6847","v":{"v":1120465.58,"d":"1,120,465.58"}},{"v":1121985.9300000002,"d":"1,121,985.93"},{"v":1122370.27,"d":"1,122,370.27"},{"$f":"J6845-F6845","v":{"v":14351.570000000065,"d":"14,351.57"}}]
[]
[{"$nulls":5},"Soubey","Soubey","Soubey","Soubey",{"$f":"I6854","v":"Soubey"},"Soubey"]
[{"$nulls":3},1002,"Banques",{"v":709614.98,"d":"709,614.98"},{"v":702521.88,"d":"702,521.88"},{"v":1263344.27,"d":"1,263,344.27"},{"v":665206.71,"d":"665,206.71"},{"v":481568.07,"d":"481,568.07"},{"v":-228046.90999999997,"d":"-228,046.91 "}]
[]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J6877-F6877","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272,"d":"272.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24.15,24.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F6905+F6906+F6907+F6908+F6909+F6910","v":{"v":1069350,"d":"1,069,350.00"}},{"$f":"G6905+G6906+G6907+G6908+G6909+G6910","v":{"v":893750,"d":"893,750.00"}},{"$f":"H6905+H6906+H6907+H6908+H6909+H6910","v":{"v":689770,"d":"689,770.00"}},{"v":689770,"d":"689,770.00"},{"v":689770,"d":"689,770.00"},{"$f":"J6904-F6904","v":{"v":-379580,"d":"-379,580.00 "}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":1060640,"d":"1,060,640.00"},{"v":885040,"d":"885,040.00"},{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":-379640,"d":"-379,640.00 "}]
[]
[]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":47250,"d":"47,250.00"},{"v":43750,"d":"43,750.00"},{"v":40250,"d":"40,250.00"},{"v":36750,"d":"36,750.00"},{"v":33250,"d":"33,250.00"},{"v":-14000,"d":"-14,000.00 "}]
[]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12745.95,"d":"12,745.95"},{"v":45738.5,"d":"45,738.50"},{"v":83224.3,"d":"83,224.30"},{"$f":"J6934-F6934","v":{"v":83224.3,"d":"83,224.30"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":14802.25,"d":"14,802.25"},{"v":15778.65,"d":"15,778.65"},{"v":14395.05,"d":"14,395.05"},{"v":19595.4,"d":"19,595.40"},{"v":42787.55,"d":"42,787.55"},{"v":27985.300000000003,"d":"27,985.30"}]
[]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":16932,"d":"16,932.00"},{"v":55293.35,"d":"55,293.35"},{"v":73680.95,"d":"73,680.95"},{"v":72617.75,"d":"72,617.75"},{"v":72617.75,"d":"72,617.75"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":16238.9,"d":"16,238.90"},{"v":15264.3,"d":"15,264.30"},{"v":14289.7,"d":"14,289.70"},{"v":13860.85,"d":"13,860.85"},{"v":12863.55,"d":"12,863.55"},{"v":-3375.3500000000004,"d":"-3,375.35 "}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7037-F7037","v":{"v":0,"d":"0.00"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F7042","v":{"v":551433.16,"d":"551,433.16"}},{"$f":"G7042","v":{"v":606478.41,"d":"606,478.41"}},{"$f":"H7042","v":{"v":504687.47,"d":"504,687.47"}},{"v":608808.11,"d":"608,808.11"},{"v":652492.86,"d":"652,492.86"},{"$f":"J7041-F7041","v":{"v":101059.69999999995,"d":"101,059.70"}}]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F7049","v":{"v":0,"d":"0.00"}},{"$f":"G7049","v":{"v":0,"d":"0.00"}},{"$f":"H7049","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7048-F7048","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F7055","v":{"v":84000,"d":"84,000.00"}},{"$f":"G7055","v":{"v":84000,"d":"84,000.00"}},{"$f":"H7055","v":{"v":254000,"d":"254,000.00"}},{"v":334000,"d":"334,000.00"},{"v":349000,"d":"349,000.00"},{"$f":"J7054-F7054","v":{"v":265000,"d":"265,000.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7058-F7058","v":{"v":0,"d":"0.00"}}]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F7067+F7068","v":{"v":583278.91,"d":"583,278.91"}},{"$f":"G7067+G7068","v":{"v":1358453.23,"d":"1,358,453.23"}},{"$f":"H7067+H7068","v":{"v":1362795.58,"d":"1,362,795.58"}},{"v":1367220.23,"d":"1,367,220.23"},{"v":1372720.35,"d":"1,372,720.35"},{"$f":"J7066-F7066","v":{"v":789441.4400000001,"d":"789,441.44"}}]
[]
[1,{"$nulls":3},"Actif",{"$f":"F7078+F7086+F7096+F7102+F7112+F7119+F7125+F7133+F7140+F7151+F7157+F7168+F7179","v":{"v":21449925.299999997,"d":"21,449,925.30"}},{"$f":"G7078+G7086+G7096+G7102+G7112+G7119+G7125+G7133+G7140+G7151+G7157+G7168+G7179","v":{"v":22966348.759999998,"d":"22,966,348.76"}},{"$f":"H7078+H7086+H7096+H7102+H7112+H7119+H7125+H7133+H7140+H7151+H7157+H7168+H7179","v":{"v":23583016.650000002,"d":"23,583,016.65"}},{"v":23876769.64,"d":"23,876,769.64"},{"v":22981234.96,"d":"22,981,234.96"},{"$f":"J7076-F7076","v":{"v":1531309.6600000039,"d":"1,531,309.66"}}]
[{"$nulls":3},1002,"Banques",{"v":1479530.46,"d":"1,479,530.46"},{"v":2042589.04,"d":"2,042,589.04"},{"v":1345050.64,"d":"1,345,050.64"},{"v":1394275.63,"d":"1,394,275.63"},{"v":421786.77,"d":"421,786.77"},{"v":-1057743.69,"d":"-1,057,743.69 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":14131.95,"d":"14,131.95"},{"v":10175.95,"d":"10,175.95"},{"v":7953.95,"d":"7,953.95"},{"v":11634.65,"d":"11,634.65"},{"v":16148.55,"d":"16,148.55"},{"v":2016.5999999999985,"d":"2,016.60"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":-1428.8,"d":"-1,428.80"},{"v":0,"d":"0.00"},{"v":87342.62,"d":"87,342.62"},{"v":6597.6,"d":"6,597.60"},{"v":7539.52,"d":"7,539.52"},{"v":8968.32,"d":"8,968.32"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7100-F7100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":714747.66,"d":"714,747.66"},{"v":681675.29,"d":"681,675.29"},{"v":693136.91,"d":"693,136.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7123-F7123","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7134-F7134","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F7141+F7142+F7143+F7144+F7145+F7146+F7147+F7148+F7149","v":{"v":15616956.909999998,"d":"15,616,956.91"}},{"$f":"G7141+G7142+G7143+G7144+G7145+G7146+G7147+G7148+G7149","v":{"v":16538103.12,"d":"16,538,103.12"}},{"$f":"H7141+H7142+H7143+H7144+H7145+H7146+H7147+H7148+H7149","v":{"v":16454754.010000002,"d":"16,454,754.01"}},{"v":16481023.110000001,"d":"16,481,023.11"},{"v":17401577.040000003,"d":"17,401,577.04"},{"v":1784620.1300000045,"d":"1,784,620.13"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":6421405.52,"d":"6,421,405.52"},{"v":7608425.77,"d":"7,608,425.77"},{"v":7794874.07,"d":"7,794,874.07"},{"v":7630275.97,"d":"7,630,275.97"},{"v":7465674.87,"d":"7,465,674.87"},{"v":1044269.3500000006,"d":"1,044,269.35"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F7152+F7153+F7154+F7155","v":{"v":437339.7,"d":"437,339.70"}},{"$f":"G7152+G7153+G7154+G7155","v":{"v":361715.5,"d":"361,715.50"}},{"$f":"H7152+H7153+H7154+H7155","v":{"v":289725.3,"d":"289,725.30"}},{"v":408693.85,"d":"408,693.85"},{"v":486712.82,"d":"486,712.82"},{"$f":"J7151-F7151","v":{"v":49373.119999999995,"d":"49,373.12"}}]
[]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F7169+F7170+F7171+F7172+F7173+F7174+F7175+F7176+F7177","v":{"v":0,"d":"0.00"}},{"$f":"G7169+G7170+G7171+G7172+G7173+G7174+G7175+G7176+G7177","v":{"v":0,"d":"0.00"}},{"$f":"H7169+H7170+H7171+H7172+H7173+H7174+H7175+H7176+H7177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7168-F7168","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1022900,"d":"1,022,900.00"},{"v":1022900,"d":"1,022,900.00"}]
[]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":71200,"d":"71,200.00"},{"v":71200,"d":"71,200.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-35000,"d":"-35,000.00 "}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7258-F7258","v":{"v":0,"d":"0.00"}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F7266+F7267","v":{"v":0,"d":"0.00"}},{"$f":"G7266+G7267","v":{"v":0,"d":"0.00"}},{"$f":"H7266+H7267","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7265-F7265","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7270-F7270","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F7276","v":{"v":1167434.62,"d":"1,167,434.62"}},{"$f":"G7276","v":{"v":1642371.25,"d":"1,642,371.25"}},{"$f":"H7276","v":{"v":2009738.27,"d":"2,009,738.27"}},{"v":2480038.97,"d":"2,480,038.97"},{"v":3480038.97,"d":"3,480,038.97"},{"$f":"J7275-F7275","v":{"v":2312604.35,"d":"2,312,604.35"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7282-F7282","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":92720,"d":"92,720.00"},{"v":423500,"d":"423,500.00"},{"v":450000,"d":"450,000.00"},{"v":53241,"d":"53,241.00"},{"v":177079.52,"d":"177,079.52"},{"$f":"J7288-F7288","v":{"v":84359.51999999999,"d":"84,359.52"}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I7294+1","v":2024},"Variation"]
[{"$nulls":3},1000,"Caisse",{"v":1328,"d":"1,328.00"},{"v":239.3,"d":"239.30"},{"v":3697.5,"d":"3,697.50"},{"v":1682.7,"d":"1,682.70"},{"v":1650.25,"d":"1,650.25"},322.25]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F7318+F7319+F7320+F7321","v":{"v":0,"d":"0.00"}},{"$f":"G7318+G7319+G7320+G7321","v":{"v":0,"d":"0.00"}},{"$f":"H7318+H7319+H7320+H7321","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7317-F7317","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F7334+F7335+F7336+F7337+F7338","v":{"v":0,"d":"0.00"}},{"$f":"G7334+G7335+G7336+G7337+G7338","v":{"v":0,"d":"0.00"}},{"$f":"H7334+H7335+H7336+H7337+H7338","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7333-F7333","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7357-F7357","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":457290,"d":"457,290.00"},{"v":464880,"d":"464,880.00"},{"v":464880,"d":"464,880.00"},{"v":460330,"d":"460,330.00"},{"v":460330,"d":"460,330.00"},{"v":3040,"d":"3,040.00"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":2500325.4,"d":"2,500,325.40"},{"v":2514443.4,"d":"2,514,443.40"},{"v":2514443.4,"d":"2,514,443.40"},{"v":2927443.4,"d":"2,927,443.40"},{"v":2927443.4,"d":"2,927,443.40"},{"v":427118,"d":"427,118.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":66401.1,"d":"66,401.10"},{"v":53000,"d":"53,000.00"},{"v":37098.9,"d":"37,098.90"},{"v":26197.8,"d":"26,197.80"},{"v":26197.8,"d":"26,197.80"}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7376-F7376","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F7415+F7425+F7435+F7445+F7457+F7465+F7476+F7483+F7486+F7490+F7493+F7496+F7499+F7502+F7505+F7508","v":{"v":16244866.620000001,"d":"16,244,866.62"}},{"$f":"G7415+G7425+G7435+G7445+G7457+G7465+G7476+G7483+G7486+G7490+G7493+G7496+G7499+G7502+G7505+G7508","v":{"v":16102566.52,"d":"16,102,566.52"}},{"$f":"H7415+H7425+H7435+H7445+H7457+H7465+H7476+H7483+H7486+H7490+H7493+H7496+H7499+H7502+H7505+H7508","v":{"v":15554837.060000002,"d":"15,554,837.06"}},{"v":15264505.709999999,"d":"15,264,505.71"},{"v":15464775.41,"d":"15,464,775.41"},{"$f":"J7413-F7413","v":{"v":-780091.2100000009,"d":"-780,091.21 "}}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F7426+F7427+F7428+F7429+F7430+F7431+F7432+F7433","v":{"v":1134925.8399999999,"d":"1,134,925.84"}},{"$f":"G7426+G7427+G7428+G7429+G7430+G7431+G7432+G7433","v":{"v":573216.67,"d":"573,216.67"}},{"$f":"H7426+H7427+H7428+H7429+H7430+H7431+H7432+H7433","v":{"v":515065.2,"d":"515,065.20"}},{"v":462372.1,"d":"462,372.10"},{"v":420250,"d":"420,250.00"},{"$f":"J7425-F7425","v":{"v":-714675.8399999999,"d":"-714,675.84 "}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":302300,"d":"302,300.00"},{"v":314300,"d":"314,300.00"},{"v":314300,"d":"314,300.00"},{"v":421550,"d":"421,550.00"},{"v":420250,"d":"420,250.00"},{"v":117950,"d":"117,950.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F7436+F7437+F7438+F7439+F7440+F7441+F7442+F7443","v":{"v":634996.35,"d":"634,996.35"}},{"$f":"G7436+G7437+G7438+G7439+G7440+G7441+G7442+G7443","v":{"v":510511.45,"d":"510,511.45"}},{"$f":"H7436+H7437+H7438+H7439+H7440+H7441+H7442+H7443","v":{"v":234943.5,"d":"234,943.50"}},{"v":163967.2,"d":"163,967.20"},{"v":521164.02,"d":"521,164.02"},{"$f":"J7435-F7435","v":{"v":-113832.32999999996,"d":"-113,832.33 "}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":634996.35,"d":"634,996.35"},{"v":510511.45,"d":"510,511.45"},{"v":234943.5,"d":"234,943.50"},{"v":163967.2,"d":"163,967.20"},{"v":129434.02,"d":"129,434.02"},{"v":-505562.32999999996,"d":"-505,562.33 "}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,208,null,"Provisions à long terme",{"$f":"F7466+F7467+F7468+F7469+F7470+F7471+F7472+F7473+F7474","v":{"v":0,"d":"0.00"}},{"$f":"G7466+G7467+G7468+G7469+G7470+G7471+G7472+G7473+G7474","v":{"v":0,"d":"0.00"}},{"$f":"H7466+H7467+H7468+H7469+H7470+H7471+H7472+H7473+H7474","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7465-F7465","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7477-F7477","v":{"v":0,"d":"0.00"}}]
[null,29,null,null,"Capital propre",{"$f":"F7483+F7486+F7490+F7493+F7496+F7499+F7502+F7505+F7508","v":{"v":5917379.640000001,"d":"5,917,379.64"}},{"$f":"G7483+G7486+G7490+G7493+G7496+G7499+G7502+G7505+G7508","v":{"v":6031579.18,"d":"6,031,579.18"}},{"$f":"H7483+H7486+H7490+H7493+H7496+H7499+H7502+H7505+H7508","v":{"v":6472681.01,"d":"6,472,681.01"}},{"v":7256740.57,"d":"7,256,740.57"},{"v":7447826.24,"d":"7,447,826.24"},{"$f":"J7482-F7482","v":{"v":1530446.5999999996,"d":"1,530,446.60"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":126822.44,"d":"126,822.44"},{"v":126822.44,"d":"126,822.44"},{"v":126822.44,"d":"126,822.44"},{"$f":"J7487-F7487","v":{"v":126822.44,"d":"126,822.44"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F7500","v":{"v":0,"d":"0.00"}},{"$f":"G7500","v":{"v":0,"d":"0.00"}},{"$f":"H7500","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7499-F7499","v":{"v":0,"d":"0.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F7506","v":{"v":0,"d":"0.00"}},{"$f":"G7506","v":{"v":0,"d":"0.00"}},{"$f":"H7506","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J7505-F7505","v":{"v":0,"d":"0.00"}}]
[]
["Basse-Allaine",{"$nulls":4},{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"J7516-F7516","v":{"v":-44,"d":"-44 "}}]
[{"$nulls":3},1001,"Poste",{"v":343666.79,"d":"343,666.79"},{"v":291934.26,"d":"291,934.26"},{"v":471002.59,"d":"471,002.59"},{"v":769468.22,"d":"769,468.22"},{"v":254311.57,"d":"254,311.57"},{"v":425801.43,"d":"425,801.43"}]
[]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7539-F7539","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F7545+F7546+F7547+F7548+F7549+F7550+F7551+F7552","v":{"v":311822.65,"d":"311,822.65"}},{"$f":"G7545+G7546+G7547+G7548+G7549+G7550+G7551+G7552","v":{"v":657311.5700000001,"d":"657,311.57"}},{"$f":"H7545+H7546+H7547+H7548+H7549+H7550+H7551+H7552","v":{"v":815061.5800000001,"d":"815,061.58"}},{"v":674096.5700000001,"d":"674,096.57"},{"v":990553.72,"d":"990,553.72"},{"$f":"I7544-F7544","v":{"v":362273.92000000004,"d":"362,273.92"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F7562+F7563+F7564+F7565","v":{"v":0,"d":"0.00"}},{"$f":"G7562+G7563+G7564+G7565","v":{"v":0,"d":"0.00"}},{"$f":"H7562+H7563+H7564+H7565","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7561-F7561","v":{"v":0,"d":"0.00"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F7568+F7569+F7570+F7571+F7572+F7573","v":{"v":1910709,"d":"1,910,709.00"}},{"$f":"G7568+G7569+G7570+G7571+G7572+G7573","v":{"v":1833684,"d":"1,833,684.00"}},{"$f":"H7568+H7569+H7570+H7571+H7572+H7573","v":{"v":1732424,"d":"1,732,424.00"}},{"v":1767415.1,"d":"1,767,415.10"},{"v":1796372.2,"d":"1,796,372.20"},{"$f":"I7567-F7567","v":{"v":-143293.8999999999,"d":"-143,293.90 "}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7579-F7579","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":2212647.46,"d":"2,212,647.46"},{"v":2308243.26,"d":"2,308,243.26"},{"v":2397870.91,"d":"2,397,870.91"},{"v":2953640.46,"d":"2,953,640.46"},{"v":3204916.06,"d":"3,204,916.06"},{"v":740993,"d":"740,993.00"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F7594+F7595+F7596+F7597","v":{"v":509844.6,"d":"509,844.60"}},{"$f":"G7594+G7595+G7596+G7597","v":{"v":510757.45,"d":"510,757.45"}},{"$f":"H7594+H7595+H7596+H7597","v":{"v":504479.45,"d":"504,479.45"}},{"v":474899.45,"d":"474,899.45"},{"v":438573,"d":"438,573.00"},{"$f":"I7593-F7593","v":{"v":-34945.149999999965,"d":"-34,945.15 "}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7596-F7596","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":134400,"d":"134,400.00"},{"v":100800,"d":"100,800.00"},{"v":67200,"d":"67,200.00"},{"v":33600,"d":"33,600.00"},{"v":0,"d":"0.00"},{"v":-100800,"d":"-100,800.00 "}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F7636+F7646+F7656+F7666+F7678+F7686+F7697","v":{"v":11723916.060000002,"d":"11,723,916.06"}},{"$f":"G7636+G7646+G7656+G7666+G7678+G7686+G7697","v":{"v":11888425.89,"d":"11,888,425.89"}},{"$f":"H7636+H7646+H7656+H7666+H7678+H7686+H7697","v":{"v":12207406.350000001,"d":"12,207,406.35"}},{"v":12885634,"d":"12,885,634.00"},{"v":12567683.370000001,"d":"12,567,683.37"},{"v":1161717.9399999976,"d":"1,161,717.94"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194,"d":"194.00"},{"v":194,"d":"194.00"},{"v":194,"d":"194.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":79613.25,"d":"79,613.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-79613.25,"d":"-79,613.25 "}]
[{"$nulls":3},2063,"Emprunts",{"v":10535953.38,"d":"10,535,953.38"},{"v":10303874.3,"d":"10,303,874.30"},{"v":10362707.3,"d":"10,362,707.30"},{"v":10311847.85,"d":"10,311,847.85"},{"v":10561048.9,"d":"10,561,048.90"},{"v":-224105.5300000012,"d":"-224,105.53 "}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7698-F7698","v":{"v":-52386.05,"d":"-52,386.05 "}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F7705","v":{"v":751759.6,"d":"751,759.60"}},{"$f":"G7705","v":{"v":674952.2,"d":"674,952.20"}},{"$f":"H7705","v":{"v":703134,"d":"703,134.00"}},{"v":810040.9,"d":"810,040.90"},{"v":874805.3,"d":"874,805.30"},{"$f":"I7704-F7704","v":{"v":58281.30000000005,"d":"58,281.30"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7709-F7709","v":{"v":0,"d":"0.00"}}]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F7712","v":{"v":0,"d":"0.00"}},{"$f":"G7712","v":{"v":0,"d":"0.00"}},{"$f":"H7712","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7711-F7711","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":73360,"d":"73,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7721-F7721","v":{"v":-73360,"d":"-73,360.00 "}}]
[]
[]
[{"$nulls":5},"Fusion Beunevésin-Bonfol",{"$nulls":3},"Basse-Vendline",{"$f":"J7738","v":"Basse-Vendline"}]
[{"$nulls":3},1002,"Banques",{"$nulls":4},{"v":1121524.51,"d":"1,121,524.51"},{"v":1121524.51,"d":"1,121,524.51"}]
[{"$nulls":3},1009,"Autres disponibilité",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7761-F7761","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7784-F7784","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$nulls":4},{"v":721174.46,"d":"721,174.46"},{"v":721174.46,"d":"721,174.46"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7796-F7796","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7818-F7818","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$nulls":4},{"v":259160.93,"d":"259,160.93"},{"v":259160.93,"d":"259,160.93"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$nulls":4},{"v":30200,"d":"30,200.00"},{"v":30200,"d":"30,200.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$nulls":4},{"v":239794.89,"d":"239,794.89"},{"$f":"J7920-F7920","v":{"v":239794.89,"d":"239,794.89"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7921-F7921","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7930-F7930","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7933-F7933","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$nulls":4},{"v":242804.5,"d":"242,804.50"},{"$f":"J7938-F7938","v":{"v":242804.5,"d":"242,804.50"}}]
[null,null,298,null,"Autres capitaux propres",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"J7947-F7947","v":{"v":0,"d":"0.00"}}]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$nulls":4},{"v":2594465.6,"d":"2,594,465.60"},{"$f":"J7950-F7950","v":{"v":2594465.6,"d":"2,594,465.60"}}]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F7962+F7970+F7980+F7986+F7996+F8003+F8009+F8017","v":{"v":945916.8199999998,"d":"945,916.82"}},{"$f":"G7962+G7970+G7980+G7986+G7996+G8003+G8009+G8017","v":{"v":1688154.88,"d":"1,688,154.88"}},{"$f":"H7962+H7970+H7980+H7986+H7996+H8003+H8009+H8017","v":{"v":1514296.37,"d":"1,514,296.37"}},{"v":1514616.04,"d":"1,514,616.04"},null,{"v":-945916.8199999998,"d":"-945,916.82 "}]
[{"$nulls":3},1001,"Poste",{"v":11994.49,"d":"11,994.49"},{"v":352712.33,"d":"352,712.33"},{"v":2140.18,"d":"2,140.18"},1.73,null,{"v":-11994.49,"d":"-11,994.49 "}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",1.75,{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},158.06,null,{"v":-1.75,"d":"-1.75 "}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J7983-F7983","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":40265.5,"d":"40,265.50"},{"v":38166.45,"d":"38,166.45"},{"v":19342.9,"d":"19,342.90"},{"v":16748.14,"d":"16,748.14"},null,{"v":-40265.5,"d":"-40,265.50 "}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8006-F8006","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8018-F8018","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F8024+F8035+F8041+F8052+F8063","v":{"v":2007810.02,"d":"2,007,810.02"}},{"$f":"G8024+G8035+G8041+G8052+G8063","v":{"v":1285941.98,"d":"1,285,941.98"}},{"$f":"H8024+H8035+H8041+H8052+H8063","v":{"v":1262681.48,"d":"1,262,681.48"}},{"v":1249377.28,"d":"1,249,377.28"},null,{"$f":"J8023-F8023","v":{"v":-2007810.02,"d":"-2,007,810.02 "}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":35755.04,"d":"35,755.04"},{"v":59572.24,"d":"59,572.24"},{"v":57066.24,"d":"57,066.24"},{"v":54560.24,"d":"54,560.24"},null,{"v":-35755.04,"d":"-35,755.04 "}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F8036+F8037+F8038+F8039","v":{"v":1,"d":"1.00"}},{"$f":"G8036+G8037+G8038+G8039","v":{"v":0,"d":"0.00"}},{"$f":"H8036+H8037+H8038+H8039","v":{"v":19656.5,"d":"19,656.50"}},{"v":47992.05,"d":"47,992.05"},null,{"$f":"J8035-F8035","v":{"v":-1,"d":"-1.00 "}}]
[]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F8053+F8054+F8055+F8056+F8057+F8058+F8059+F8060+F8061","v":{"v":2508,"d":"2,508.00"}},{"$f":"G8053+G8054+G8055+G8056+G8057+G8058+G8059+G8060+G8061","v":{"v":2908,"d":"2,908.00"}},{"$f":"H8053+H8054+H8055+H8056+H8057+H8058+H8059+H8060+H8061","v":{"v":2906,"d":"2,906.00"}},{"v":2906,"d":"2,906.00"},null,{"$f":"J8052-F8052","v":{"v":-2508,"d":"-2,508.00 "}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":2508,"d":"2,508.00"},{"v":2908,"d":"2,908.00"},{"v":2906,"d":"2,906.00"},{"v":2906,"d":"2,906.00"},null,{"v":-2508,"d":"-2,508.00 "}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F8089+F8090+F8091+F8092+F8093+F8094+F8095+F8096","v":{"v":0,"d":"0.00"}},{"$f":"G8089+G8090+G8091+G8092+G8093+G8094+G8095+G8096","v":{"v":0,"d":"0.00"}},{"$f":"H8089+H8090+H8091+H8092+H8093+H8094+H8095+H8096","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"J8088-F8088","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F8121+F8122+F8123+F8124+F8125+F8126","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"G8121+G8122+G8123+G8124+G8125+G8126","v":{"v":1584400,"d":"1,584,400.00"}},{"$f":"H8121+H8122+H8123+H8124+H8125+H8126","v":{"v":1373420,"d":"1,373,420.00"}},{"v":1363570,"d":"1,363,570.00"},null,{"$f":"J8120-F8120","v":{"v":-1600000,"d":"-1,600,000.00 "}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":325937.35,"d":"325,937.35"},{"v":323834.14,"d":"323,834.14"},{"v":313148.1,"d":"313,148.10"},{"v":279848.66,"d":"279,848.66"},null,{"$f":"J8147-F8147","v":{"v":-325937.35,"d":"-325,937.35 "}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F8150+F8151","v":{"v":0,"d":"0.00"}},{"$f":"G8150+G8151","v":{"v":0,"d":"0.00"}},{"$f":"H8150+H8151","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"J8149-F8149","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8160-F8160","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":466852.64,"d":"466,852.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8166-F8166","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":8760.22,"d":"8,760.22"},{"v":4158.18,"d":"4,158.18"},{"v":-471.3,"d":"-471.30 "},{"v":13050.46,"d":"13,050.46"},null,{"$f":"J8172-F8172","v":{"v":-8760.22,"d":"-8,760.22 "}}]
[]
[1,{"$nulls":3},"Actif",{"$f":"F8183+F8191+F8201+F8207+F8217+F8224+F8230+F8238+F8245+F8256+F8262+F8273+F8284","v":{"v":30861910.63,"d":"30,861,910.63"}},{"$f":"G8183+G8191+G8201+G8207+G8217+G8224+G8230+G8238+G8245+G8256+G8262+G8273+G8284","v":{"v":30433304.22,"d":"30,433,304.22"}},{"v":32344669.979999997,"d":"32,344,669.98"},{"v":33846962.03,"d":"33,846,962.03"},{"v":35212212.19,"d":"35,212,212.19"},{"$f":"J8181-F8181","v":{"v":4350301.559999999,"d":"4,350,301.56"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":803678.22,"d":"803,678.22"},{"v":852495.5,"d":"852,495.50"},{"v":936858.83,"d":"936,858.83"},{"v":1302343.42,"d":"1,302,343.42"},{"v":1124904.78,"d":"1,124,904.78"},{"v":321226.56000000006,"d":"321,226.56"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F8218+F8219+F8220+F8221+F8222","v":{"v":0,"d":"0.00"}},{"$f":"G8218+G8219+G8220+G8221+G8222","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8217-F8217","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8240-F8240","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8242-F8242","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":83350.25,"d":"83,350.25"},{"v":76890.25,"d":"76,890.25"},{"v":208163.45,"d":"208,163.45"},{"v":248059.64,"d":"248,059.64"},{"v":228329.63,"d":"228,329.63"},{"v":144979.38,"d":"144,979.38"}]
[{"$nulls":3},1420,"Logiciels",{"v":82980.8,"d":"82,980.80"},{"v":72580.8,"d":"72,580.80"},{"v":62180.8,"d":"62,180.80"},{"v":51780.8,"d":"51,780.80"},{"v":41380.8,"d":"41,380.80"},{"$f":"J8257-F8257","v":{"v":-41600,"d":"-41,600.00 "}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8259-F8259","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F8299+F8309+F8319+F8329+F8341+F8349+F8360+F8367+F8370+F8374+F8377+F8380+F8383+F8386+F8389+F8392","v":{"v":30861910.63,"d":"30,861,910.63"}},{"$f":"G8299+G8309+G8319+G8329+G8341+G8349+G8360+G8367+G8370+G8374+G8377+G8380+G8383+G8386+G8389+G8392","v":{"v":30433304.22,"d":"30,433,304.22"}},{"v":32344669.98,"d":"32,344,669.98"},{"v":33846962.03,"d":"33,846,962.03"},{"v":35212212.19,"d":"35,212,212.19"},{"$f":"J8297-F8297","v":{"v":4350301.559999999,"d":"4,350,301.56"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F8310+F8311+F8312+F8313+F8314+F8315+F8316+F8317","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"G8310+G8311+G8312+G8313+G8314+G8315+G8316+G8317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8309-F8309","v":{"v":-1000000,"d":"-1,000,000.00 "}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F8342+F8343+F8344+F8345+F8346+F8347","v":{"v":8720525,"d":"8,720,525.00"}},{"$f":"G8342+G8343+G8344+G8345+G8346+G8347","v":{"v":8421550,"d":"8,421,550.00"}},{"v":8088800,"d":"8,088,800.00"},{"v":7923800,"d":"7,923,800.00"},{"v":7103800,"d":"7,103,800.00"},{"$f":"J8341-F8341","v":{"v":-1616725,"d":"-1,616,725.00 "}}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,208,null,"Provisions à long terme",{"$f":"F8350+F8351+F8352+F8353+F8354+F8355+F8356+F8357+F8358","v":{"v":0,"d":"0.00"}},{"$f":"G8350+G8351+G8352+G8353+G8354+G8355+G8356+G8357+G8358","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8349-F8349","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,29,null,null,"Capital propre",{"$f":"F8367+F8370+F8374+F8377+F8380+F8383+F8386+F8389+F8392","v":{"v":19753127.66,"d":"19,753,127.66"}},{"$f":"G8367+G8370+G8374+G8377+G8380+G8383+G8386+G8389+G8392","v":{"v":20764279.89,"d":"20,764,279.89"}},{"v":22563679.82,"d":"22,563,679.82"},{"v":24750470.689999998,"d":"24,750,470.69"},{"v":26742938.15,"d":"26,742,938.15"},{"$f":"J8366-F8366","v":{"v":6989810.489999998,"d":"6,989,810.49"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":4554477.05,"d":"4,554,477.05"},{"v":223365.3,"d":"223,365.30"},{"v":223365.3,"d":"223,365.30"},{"v":223365.3,"d":"223,365.30"},{"v":223365.3,"d":"223,365.30"},{"$f":"J8371-F8371","v":{"v":-4331111.75,"d":"-4,331,111.75 "}}]
[null,null,293,null,"Préfinancements",{"$f":"F8378","v":{"v":0,"d":"0.00"}},{"$f":"G8378","v":{"v":6730000,"d":"6,730,000.00"}},{"v":8630000,"d":"8,630,000.00"},{"v":10000000,"d":"10,000,000.00"},{"v":10039662,"d":"10,039,662.00"},{"$f":"J8377-F8377","v":{"v":10039662,"d":"10,039,662.00"}}]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F8384","v":{"v":0,"d":"0.00"}},{"$f":"G8384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8383-F8383","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":6573474.83,"d":"6,573,474.83"},{"v":6886509.97,"d":"6,886,509.97"},{"v":9276901.4,"d":"9,276,901.40"},{"v":9330146.84,"d":"9,330,146.84"},{"v":9447073.6,"d":"9,447,073.60"},{"$f":"J8394-F8394","v":{"v":2873598.7699999996,"d":"2,873,598.77"}}]
["Bonfol",{"$nulls":4},663,642,625,655,null,{"$f":"J8400-F8400","v":{"v":-663,"d":"-663 "}}]
[{"$nulls":5},"Bonfol","Bonfol","Bonfol","Bonfol","Fusion","Bonfol"]
[{"$nulls":3},1001,"Poste",{"v":527072.07,"d":"527,072.07"},{"v":388569.7,"d":"388,569.70"},{"v":455524.11,"d":"455,524.11"},{"v":132389.3,"d":"132,389.30"},null,{"v":-527072.07,"d":"-527,072.07 "}]
[]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8423-F8423","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F8429+F8430+F8431+F8432+F8433+F8434+F8435+F8436","v":{"v":839225.59,"d":"839,225.59"}},{"$f":"G8429+G8430+G8431+G8432+G8433+G8434+G8435+G8436","v":{"v":670826.1000000001,"d":"670,826.10"}},{"$f":"H8429+H8430+H8431+H8432+H8433+H8434+H8435+H8436","v":{"v":615219.49,"d":"615,219.49"}},{"v":994288.77,"d":"994,288.77"},null,{"$f":"J8428-F8428","v":{"v":-839225.59,"d":"-839,225.59 "}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":700,"d":"700.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,{"$f":"J8446-F8446","v":{"v":-700,"d":"-700.00 "}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F8452+F8453+F8454+F8455+F8456+F8457","v":{"v":907020,"d":"907,020.00"}},{"$f":"G8452+G8453+G8454+G8455+G8456+G8457","v":{"v":698220,"d":"698,220.00"}},{"$f":"H8452+H8453+H8454+H8455+H8456+H8457","v":{"v":470870,"d":"470,870.00"}},{"v":470870,"d":"470,870.00"},null,{"$f":"J8451-F8451","v":{"v":-907020,"d":"-907,020.00 "}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F8460+F8461+F8462+F8463","v":{"v":0,"d":"0.00"}},{"$f":"G8460+G8461+G8462+G8463","v":{"v":0,"d":"0.00"}},{"$f":"H8460+H8461+H8462+H8463","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"J8459-F8459","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":1039691,"d":"1,039,691.00"},{"v":1534377.85,"d":"1,534,377.85"},{"v":1758089.65,"d":"1,758,089.65"},{"v":1644889.65,"d":"1,644,889.65"},null,{"v":-1039691,"d":"-1,039,691.00 "}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":329439.9,"d":"329,439.90"},{"v":395329.6,"d":"395,329.60"},{"v":398909.95,"d":"398,909.95"},{"v":330090.35,"d":"330,090.35"},null,{"$f":"J8480-F8480","v":{"v":-329439.9,"d":"-329,439.90 "}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":33000,"d":"33,000.00"},{"v":42600,"d":"42,600.00"},{"v":42200,"d":"42,200.00"},{"v":41800,"d":"41,800.00"},null,{"v":-33000,"d":"-33,000.00 "}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32828,"d":"32,828.00"},{"v":32221,"d":"32,221.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F8520+F8530+F8540+F8550+F8562+F8570+F8581+F8588+F8591+F8595+F8598+F8601+F8604+F8607+F8610+F8613","v":{"v":8168972.460000001,"d":"8,168,972.46"}},{"$f":"G8520+G8530+G8540+G8550+G8562+G8570+G8581+G8588+G8591+G8595+G8598+G8601+G8604+G8607+G8610+G8613","v":{"v":7933124.95,"d":"7,933,124.95"}},{"$f":"H8520+H8530+H8540+H8550+H8562+H8570+H8581+H8588+H8591+H8595+H8598+H8601+H8604+H8607+H8610+H8613","v":{"v":8074767.4399999995,"d":"8,074,767.44"}},{"v":7475568.720000001,"d":"7,475,568.72"},null,{"$f":"J8518-F8518","v":{"v":-8168972.460000001,"d":"-8,168,972.46 "}}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"v":33751.75,"d":"33,751.75"},{"v":-954.8,"d":"-954.80"},{"v":33642.15,"d":"33,642.15"},{"v":34427.55,"d":"34,427.55"},null,{"v":-33751.75,"d":"-33,751.75 "}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":4584850,"d":"4,584,850.00"},{"v":4549700,"d":"4,549,700.00"},{"v":4629300,"d":"4,629,300.00"},{"v":4514950,"d":"4,514,950.00"},null,{"v":-4584850,"d":"-4,584,850.00 "}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8583-F8583","v":{"v":0,"d":"0.00"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F8589","v":{"v":578611.24,"d":"578,611.24"}},{"$f":"G8589","v":{"v":660483.66,"d":"660,483.66"}},{"$f":"H8589","v":{"v":685428.97,"d":"685,428.97"}},{"v":693700.11,"d":"693,700.11"},null,{"$f":"J8588-F8588","v":{"v":-578611.24,"d":"-578,611.24 "}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8593-F8593","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":32828,"d":"32,828.00"},{"v":32221,"d":"32,221.00"},null,{"$f":"J8605-F8605","v":{"v":-10000,"d":"-10,000.00 "}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F8611","v":{"v":0,"d":"0.00"}},{"$f":"G8611","v":{"v":0,"d":"0.00"}},{"$f":"H8611","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"J8610-F8610","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8611-F8611","v":{"v":0,"d":"0.00"}}]
[]
[1,{"$nulls":3},"Actif",{"$f":"F8625+F8633+F8643+F8649+F8659+F8666+F8672+F8680+F8687+F8698+F8704+F8715+F8726","v":{"v":7159823.94,"d":"7,159,823.94"}},{"$f":"G8625+G8633+G8643+G8649+G8659+G8666+G8672+G8680+G8687+G8698+G8704+G8715+G8726","v":{"v":6768420.15,"d":"6,768,420.15"}},{"$f":"H8625+H8633+H8643+H8649+H8659+H8666+H8672+H8680+H8687+H8698+H8704+H8715+H8726","v":{"v":7196995.909999999,"d":"7,196,995.91"}},{"v":7945016.609999999,"d":"7,945,016.61"},{"v":8426590.760000002,"d":"8,426,590.76"},{"$f":"J8623-F8623","v":{"v":1266766.8200000012,"d":"1,266,766.82"}}]
[{"$nulls":3},1002,"Banques",{"v":818679.57,"d":"818,679.57"},{"v":1784885.32,"d":"1,784,885.32"},{"v":1555545.39,"d":"1,555,545.39"},{"v":1530847.73,"d":"1,530,847.73"},{"v":1421416.18,"d":"1,421,416.18"},{"v":602736.61,"d":"602,736.61"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":377048.25,"d":"377,048.25"},{"v":285749.07,"d":"285,749.07"},{"v":385097.7,"d":"385,097.70"},{"v":460736.9,"d":"460,736.90"},{"v":791073.73,"d":"791,073.73"},{"v":414025.48,"d":"414,025.48"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8645-F8645","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":22494.68,"d":"22,494.68"},{"v":128725.15,"d":"128,725.15"},{"v":103217.55,"d":"103,217.55"},{"v":96345.65,"d":"96,345.65"},{"v":86381.29,"d":"86,381.29"},{"v":63886.60999999999,"d":"63,886.61"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8668-F8668","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":294546,"d":"294,546.00"},{"v":294546,"d":"294,546.00"},{"v":219171,"d":"219,171.00"},{"v":219171,"d":"219,171.00"},{"v":661111,"d":"661,111.00"},{"v":366565,"d":"366,565.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F8681+F8682+F8683+F8684","v":{"v":0,"d":"0.00"}},{"$f":"G8681+G8682+G8683+G8684","v":{"v":0,"d":"0.00"}},{"$f":"H8681+H8682+H8683+H8684","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8680-F8680","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":1899538.83,"d":"1,899,538.83"},{"v":2002181.7,"d":"2,002,181.70"},{"v":2012499.02,"d":"2,012,499.02"},{"v":2023537.69,"d":"2,023,537.69"},{"v":1964410.21,"d":"1,964,410.21"},{"v":64871.37999999989,"d":"64,871.38"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":66883.7,"d":"66,883.70"},{"v":154843.85,"d":"154,843.85"},{"v":879431.1,"d":"879,431.10"},{"v":105059.47,"d":"105,059.47"},{"v":213651.57,"d":"213,651.57"},{"v":146767.87,"d":"146,767.87"}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18591.8,"d":"18,591.80"},{"v":16732.6,"d":"16,732.60"},{"v":100207.25,"d":"100,207.25"},{"$f":"J8702-F8702","v":{"v":100207.25,"d":"100,207.25"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":135767.88,"d":"135,767.88"},{"v":115181.64,"d":"115,181.64"},{"v":178668.7,"d":"178,668.70"},{"v":237126.82,"d":"237,126.82"},{"v":150604.9,"d":"150,604.90"},{"v":14837.01999999999,"d":"14,837.02"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":318000,"d":"318,000.00"},{"v":318000,"d":"318,000.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F8772+F8773+F8774+F8775+F8776+F8777+F8778+F8779+F8780+F8781","v":{"v":0,"d":"0.00"}},{"$f":"G8772+G8773+G8774+G8775+G8776+G8777+G8778+G8779+G8780+G8781","v":{"v":0,"d":"0.00"}},{"$f":"H8772+H8773+H8774+H8775+H8776+H8777+H8778+H8779+H8780+H8781","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":18515,"d":"18,515.00"},{"$f":"J8771-F8771","v":{"v":18515,"d":"18,515.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"J8805-F8805","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":567576.37,"d":"567,576.37"},{"v":607276.06,"d":"607,276.06"},{"v":598274.82,"d":"598,274.82"},{"v":599509.44,"d":"599,509.44"},{"v":538561.52,"d":"538,561.52"},{"$f":"J8810-F8810","v":{"v":-29014.849999999977,"d":"-29,014.85 "}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8813-F8813","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8817-F8817","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F8823","v":{"v":770000,"d":"770,000.00"}},{"$f":"G8823","v":{"v":770000,"d":"770,000.00"}},{"$f":"H8823","v":{"v":640000,"d":"640,000.00"}},{"v":890000,"d":"890,000.00"},{"v":1000000,"d":"1,000,000.00"},{"$f":"J8822-F8822","v":{"v":230000,"d":"230,000.00"}}]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F8829","v":{"v":159170,"d":"159,170.00"}},{"$f":"G8829","v":{"v":0,"d":"0.00"}},{"$f":"H8829","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8828-F8828","v":{"v":-159170,"d":"-159,170.00 "}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":1042432.61,"d":"1,042,432.61"},{"v":1240661.74,"d":"1,240,661.74"},{"v":1247135.9,"d":"1,247,135.90"},{"v":1144362.4,"d":"1,144,362.40"},{"v":1201638.78,"d":"1,201,638.78"},{"$f":"J8836-F8836","v":{"v":159206.17000000004,"d":"159,206.17"}}]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F8846+F8854+F8864+F8870+F8880+F8887+F8893+F8901","v":{"v":12084593.45,"d":"12,084,593.45"}},{"$f":"G8846+G8854+G8864+G8870+G8880+G8887+G8893+G8901","v":{"v":11869488.51,"d":"11,869,488.51"}},{"$f":"H8846+H8854+H8864+H8870+H8880+H8887+H8893+H8901","v":{"v":10275159.08,"d":"10,275,159.08"}},{"v":10816502.059999999,"d":"10,816,502.06"},{"v":10123667.37,"d":"10,123,667.37"},{"v":-1960926.08,"d":"-1,960,926.08 "}]
[]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":54837.01,"d":"54,837.01"},{"v":66126.26,"d":"66,126.26"},{"v":43743.85,"d":"43,743.85"},{"v":21292.01,"d":"21,292.01"},{"v":18520.8,"d":"18,520.80"},{"v":-36316.21000000001,"d":"-36,316.21 "}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8867-F8867","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F8871+F8872+F8873+F8874+F8875+F8876+F8877+F8878","v":{"v":1049948.05,"d":"1,049,948.05"}},{"$f":"G8871+G8872+G8873+G8874+G8875+G8876+G8877+G8878","v":{"v":592362.5900000001,"d":"592,362.59"}},{"$f":"H8871+H8872+H8873+H8874+H8875+H8876+H8877+H8878","v":{"v":748868.66,"d":"748,868.66"}},{"v":1373641.19,"d":"1,373,641.19"},{"v":577666.61,"d":"577,666.61"},{"$f":"J8870-F8870","v":{"v":-472281.44000000006,"d":"-472,281.44 "}}]
[]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":6074407.2,"d":"6,074,407.20"},{"v":6211325.85,"d":"6,211,325.85"},{"v":6211325.85,"d":"6,211,325.85"},{"v":7091495.35,"d":"7,091,495.35"},{"v":7071465.35,"d":"7,071,465.35"},{"v":997058.1499999994,"d":"997,058.15"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J8902-F8902","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F8908+F8919+F8925+F8936+F8947","v":{"v":8992553.78,"d":"8,992,553.78"}},{"$f":"G8908+G8919+G8925+G8936+G8947","v":{"v":10706170.180000002,"d":"10,706,170.18"}},{"$f":"H8908+H8919+H8925+H8936+H8947","v":{"v":10923292.64,"d":"10,923,292.64"}},{"v":10399235.339999998,"d":"10,399,235.34"},{"v":10879653.68,"d":"10,879,653.68"},{"$f":"J8907-F8907","v":{"v":1887099.9000000004,"d":"1,887,099.90"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":1150048.68,"d":"1,150,048.68"},{"v":1135310.85,"d":"1,135,310.85"},{"v":2518262.48,"d":"2,518,262.48"},{"v":2127374.71,"d":"2,127,374.71"},{"v":2317596.8,"d":"2,317,596.80"},{"v":1167548.1199999999,"d":"1,167,548.12"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F8920+F8921+F8922+F8923","v":{"v":289192.75,"d":"289,192.75"}},{"$f":"G8920+G8921+G8922+G8923","v":{"v":398043.80000000005,"d":"398,043.80"}},{"$f":"H8920+H8921+H8922+H8923","v":{"v":607666.05,"d":"607,666.05"}},{"v":479708.7,"d":"479,708.70"},{"v":512201.3,"d":"512,201.30"},{"$f":"J8919-F8919","v":{"v":223008.55,"d":"223,008.55"}}]
[]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F8937+F8938+F8939+F8940+F8941+F8942+F8943+F8944+F8945","v":{"v":100005,"d":"100,005.00"}},{"$f":"G8937+G8938+G8939+G8940+G8941+G8942+G8943+G8944+G8945","v":{"v":100005,"d":"100,005.00"}},{"$f":"H8937+H8938+H8939+H8940+H8941+H8942+H8943+H8944+H8945","v":{"v":100005,"d":"100,005.00"}},{"v":100005,"d":"100,005.00"},{"v":100005,"d":"100,005.00"},{"$f":"J8936-F8936","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":100005,"d":"100,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F8948+F8949+F8950+F8951+F8952+F8953+F8954+F8955+F8956+F8957","v":{"v":0,"d":"0.00"}},{"$f":"G8948+G8949+G8950+G8951+G8952+G8953+G8954+G8955+G8956+G8957","v":{"v":0,"d":"0.00"}},{"$f":"H8948+H8949+H8950+H8951+H8952+H8953+H8954+H8955+H8956+H8957","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":53761,"d":"53,761.00"},{"$f":"J8947-F8947","v":{"v":53761,"d":"53,761.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":-1625,"d":"-1,625.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F8983+F8984+F8985+F8986+F8987+F8988+F8989+F8990","v":{"v":236360.95,"d":"236,360.95"}},{"$f":"G8983+G8984+G8985+G8986+G8987+G8988+G8989+G8990","v":{"v":78536.25,"d":"78,536.25"}},{"$f":"H8983+H8984+H8985+H8986+H8987+H8988+H8989+H8990","v":{"v":127038.52,"d":"127,038.52"}},{"v":169776.27000000002,"d":"169,776.27"},{"v":94344.05,"d":"94,344.05"},{"$f":"J8982-F8982","v":{"v":-142016.90000000002,"d":"-142,016.90 "}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":11190,"d":"11,190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-11190,"d":"-11,190.00 "}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F9005+F9006+F9007+F9008+F9009+F9010","v":{"v":9226404.73,"d":"9,226,404.73"}},{"$f":"G9005+G9006+G9007+G9008+G9009+G9010","v":{"v":10477846.05,"d":"10,477,846.05"}},{"$f":"H9005+H9006+H9007+H9008+H9009+H9010","v":{"v":8129323.76,"d":"8,129,323.76"}},{"v":9438240.88,"d":"9,438,240.88"},{"v":8483647.16,"d":"8,483,647.16"},{"$f":"J9004-F9004","v":{"v":-742757.5700000003,"d":"-742,757.57 "}}]
[]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F9031","v":{"v":1647572.02,"d":"1,647,572.02"}},{"$f":"G9031","v":{"v":1818259.22,"d":"1,818,259.22"}},{"$f":"H9031","v":{"v":1229043.3,"d":"1,229,043.30"}},{"v":1370482.83,"d":"1,370,482.83"},{"v":1186677.52,"d":"1,186,677.52"},{"$f":"J9030-F9030","v":{"v":-460894.5,"d":"-460,894.50 "}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F9034+F9035","v":{"v":0,"d":"0.00"}},{"$f":"G9034+G9035","v":{"v":0,"d":"0.00"}},{"$f":"H9034+H9035","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9033-F9033","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":1221500.6,"d":"1,221,500.60"},{"v":1491500.6,"d":"1,491,500.60"},{"v":1511500.6,"d":"1,511,500.60"},{"v":1626500.6,"d":"1,626,500.60"},{"v":626500.6,"d":"626,500.60"},{"$f":"J9044-F9044","v":{"v":-595000.0000000001,"d":"-595,000.00 "}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9053-F9053","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":21784.22,"d":"21,784.22"},{"v":9638.94,"d":"9,638.94"},{"v":1535.82,"d":"1,535.82"},{"v":3214.63,"d":"3,214.63"},{"v":22421.25,"d":"22,421.25"},{"$f":"J9056-F9056","v":{"v":637.0299999999988,"d":"637.03"}}]
[]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F9068+F9069+F9070+F9071+F9072+F9073","v":{"v":934115.15,"d":"934,115.15"}},{"$f":"G9068+G9069+G9070+G9071+G9072+G9073","v":{"v":866219.63,"d":"866,219.63"}},{"$f":"H9068+H9069+H9070+H9071+H9072+H9073","v":{"v":763584.64,"d":"763,584.64"}},{"v":749948.47,"d":"749,948.47"},{"v":890780.77,"d":"890,780.77"},{"v":-43334.380000000005,"d":"-43,334.38 "}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":650781.15,"d":"650,781.15"},{"v":696291.2,"d":"696,291.20"},{"v":694867.79,"d":"694,867.79"},{"v":561115.11,"d":"561,115.11"},{"v":688911.16,"d":"688,911.16"},{"v":38130.01000000001,"d":"38,130.01"}]
[]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9089-F9089","v":{"v":0,"d":"0.00"}}]
[null,null,104,null,"Actifs de régularisation",{"$f":"F9092+F9093+F9094+F9095+F9096+F9097+F9098+F9099","v":{"v":148788.15,"d":"148,788.15"}},{"$f":"G9092+G9093+G9094+G9095+G9096+G9097+G9098+G9099","v":{"v":26454.35,"d":"26,454.35"}},{"$f":"H9092+H9093+H9094+H9095+H9096+H9097+H9098+H9099","v":{"v":33480.2,"d":"33,480.20"}},{"v":136938.5,"d":"136,938.50"},{"v":5081.5,"d":"5,081.50"},{"$f":"J9091-F9091","v":{"v":-143706.65,"d":"-143,706.65 "}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F9102+F9103+F9104+F9105+F9106","v":{"v":0,"d":"0.00"}},{"$f":"G9102+G9103+G9104+G9105+G9106","v":{"v":0,"d":"0.00"}},{"$f":"H9102+H9103+H9104+H9105+H9106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9101-F9101","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9124-F9124","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1521400,"d":"1,521,400.00"},{"v":838697.55,"d":"838,697.55"},{"v":904542.1,"d":"904,542.10"},{"v":904542.1,"d":"904,542.10"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":15000,"d":"15,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9141-F9141","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F9147+F9148+F9149+F9150+F9151+F9152+F9153+F9154+F9155","v":{"v":29400,"d":"29,400.00"}},{"$f":"G9147+G9148+G9149+G9150+G9151+G9152+G9153+G9154+G9155","v":{"v":125400,"d":"125,400.00"}},{"$f":"H9147+H9148+H9149+H9150+H9151+H9152+H9153+H9154+H9155","v":{"v":121400,"d":"121,400.00"}},{"v":121400,"d":"121,400.00"},{"v":113400,"d":"113,400.00"},{"$f":"J9146-F9146","v":{"v":84000,"d":"84,000.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F9183+F9193+F9203+F9213+F9225+F9233+F9244+F9251+F9254+F9258+F9261+F9264+F9267+F9270+F9273+F9276","v":{"v":7867083.749999999,"d":"7,867,083.75"}},{"$f":"G9183+G9193+G9203+G9213+G9225+G9233+G9244+G9251+G9254+G9258+G9261+G9264+G9267+G9270+G9273+G9276","v":{"v":7925516.68,"d":"7,925,516.68"}},{"$f":"H9183+H9193+H9203+H9213+H9225+H9233+H9244+H9251+H9254+H9258+H9261+H9264+H9267+H9270+H9273+H9276","v":{"v":7758416.08,"d":"7,758,416.08"}},{"v":8038184.34,"d":"8,038,184.34"},{"v":9272985.030000001,"d":"9,272,985.03"},{"$f":"J9181-F9181","v":{"v":1405901.2800000021,"d":"1,405,901.28"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F9194+F9195+F9196+F9197+F9198+F9199+F9200+F9201","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"G9194+G9195+G9196+G9197+G9198+G9199+G9200+G9201","v":{"v":249777.17,"d":"249,777.17"}},{"$f":"H9194+H9195+H9196+H9197+H9198+H9199+H9200+H9201","v":{"v":270792.87,"d":"270,792.87"}},{"v":387420.33999999997,"d":"387,420.34"},{"v":2048506.81,"d":"2,048,506.81"},{"$f":"J9193-F9193","v":{"v":1715147.75,"d":"1,715,147.75"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":236830,"d":"236,830.00"},{"v":244280,"d":"244,280.00"},{"v":257230,"d":"257,230.00"},{"v":202430,"d":"202,430.00"},{"v":178380,"d":"178,380.00"},{"v":-58450,"d":"-58,450.00 "}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2063,"Emprunts",{"v":5099837.1,"d":"5,099,837.10"},{"v":4902571.1,"d":"4,902,571.10"},{"v":4777048.6,"d":"4,777,048.60"},{"v":4525940.95,"d":"4,525,940.95"},{"v":4321413.1,"d":"4,321,413.10"},{"v":-778424,"d":"-778,424.00 "}]
[null,null,208,null,"Provisions à long terme",{"$f":"F9234+F9235+F9236+F9237+F9238+F9239+F9240+F9241+F9242","v":{"v":0,"d":"0.00"}},{"$f":"G9234+G9235+G9236+G9237+G9238+G9239+G9240+G9241+G9242","v":{"v":0,"d":"0.00"}},{"$f":"H9234+H9235+H9236+H9237+H9238+H9239+H9240+H9241+H9242","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9233-F9233","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9247-F9247","v":{"v":0,"d":"0.00"}}]
[null,29,null,null,"Capital propre",{"$f":"F9251+F9254+F9258+F9261+F9264+F9267+F9270+F9273+F9276","v":{"v":1934342.46,"d":"1,934,342.46"}},{"$f":"G9251+G9254+G9258+G9261+G9264+G9267+G9270+G9273+G9276","v":{"v":2228140.11,"d":"2,228,140.11"}},{"$f":"H9251+H9254+H9258+H9261+H9264+H9267+H9270+H9273+H9276","v":{"v":2075213.03,"d":"2,075,213.03"}},{"v":1858440.82,"d":"1,858,440.82"},{"v":2110414.47,"d":"2,110,414.47"},{"$f":"J9250-F9250","v":{"v":176072.01000000024,"d":"176,072.01"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9255-F9255","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F9262","v":{"v":0,"d":"0.00"}},{"$f":"G9262","v":{"v":0,"d":"0.00"}},{"$f":"H9262","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":38900,"d":"38,900.00"},{"$f":"J9261-F9261","v":{"v":38900,"d":"38,900.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F9274","v":{"v":0,"d":"0.00"}},{"$f":"G9274","v":{"v":0,"d":"0.00"}},{"$f":"H9274","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9273-F9273","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":324664.33,"d":"324,664.33"},{"v":329304.06,"d":"329,304.06"},{"v":361872.32,"d":"361,872.32"},{"v":258088.52,"d":"258,088.52"},{"v":188790.48,"d":"188,790.48"},{"$f":"J9278-F9278","v":{"v":-135873.85,"d":"-135,873.85 "}}]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I9283+1","v":2024},"Variation"]
[{"$nulls":3},1000,"Caisse",{"v":1685.5,"d":"1,685.50"},{"v":1533.9,"d":"1,533.90"},236.45,{"v":1512.85,"d":"1,512.85"},{"v":1440.4,"d":"1,440.40"},{"v":-245.0999999999999,"d":"-245.10 "}]
[]
[null,null,101,null,"Créances",{"$f":"F9297+F9298+F9299+F9300+F9301+F9302+F9303+F9304","v":{"v":1722762.3300000003,"d":"1,722,762.33"}},{"$f":"G9297+G9298+G9299+G9300+G9301+G9302+G9303+G9304","v":{"v":1486619.52,"d":"1,486,619.52"}},{"$f":"H9297+H9298+H9299+H9300+H9301+H9302+H9303+H9304","v":{"v":1544821.76,"d":"1,544,821.76"}},{"v":1543731.27,"d":"1,543,731.27"},{"v":1381826.62,"d":"1,381,826.62"},{"$f":"J9296-F9296","v":{"v":-340935.7100000002,"d":"-340,935.71 "}}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F9307+F9308+F9309+F9310","v":{"v":0,"d":"0.00"}},{"$f":"G9307+G9308+G9309+G9310","v":{"v":0,"d":"0.00"}},{"$f":"H9307+H9308+H9309+H9310","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9306-F9306","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9307-F9307","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":7454.05,"d":"7,454.05"},{"v":0,"d":"0.00"},{"v":1758.8,"d":"1,758.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7454.05,"d":"-7,454.05 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"$f":"J9330-F9330","v":{"v":2000,"d":"2,000.00"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F9336+F9337+F9338+F9339+F9340+F9341","v":{"v":723170,"d":"723,170.00"}},{"$f":"G9336+G9337+G9338+G9339+G9340+G9341","v":{"v":723170,"d":"723,170.00"}},{"$f":"H9336+H9337+H9338+H9339+H9340+H9341","v":{"v":723170,"d":"723,170.00"}},{"v":1029831.4,"d":"1,029,831.40"},{"v":971270,"d":"971,270.00"},{"$f":"J9335-F9335","v":{"v":248100,"d":"248,100.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":753459.59,"d":"753,459.59"},{"v":650651.69,"d":"650,651.69"},{"v":842068.09,"d":"842,068.09"},{"v":824203.94,"d":"824,203.94"},{"v":737744.99,"d":"737,744.99"},{"v":-15714.599999999977,"d":"-15,714.60 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":740220.45,"d":"740,220.45"},{"v":54937.9,"d":"54,937.90"},{"v":54937.9,"d":"54,937.90"},{"v":87696.1,"d":"87,696.10"},{"v":87696.1,"d":"87,696.10"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9363-F9363","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F9368+F9369+F9370+F9371+F9372+F9373+F9374+F9375+F9376","v":{"v":161000,"d":"161,000.00"}},{"$f":"G9368+G9369+G9370+G9371+G9372+G9373+G9374+G9375+G9376","v":{"v":227661.4,"d":"227,661.40"}},{"$f":"H9368+H9369+H9370+H9371+H9372+H9373+H9374+H9375+H9376","v":{"v":200761.4,"d":"200,761.40"}},{"v":162861.4,"d":"162,861.40"},{"v":122961.4,"d":"122,961.40"},{"$f":"J9367-F9367","v":{"v":-38038.600000000006,"d":"-38,038.60 "}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":60000,"d":"60,000.00"},{"v":62100,"d":"62,100.00"},{"v":200761.4,"d":"200,761.40"},{"v":46300,"d":"46,300.00"},{"v":38400,"d":"38,400.00"},{"v":-21600,"d":"-21,600.00 "}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2005,"Comptes courants internes",{"v":103128.01,"d":"103,128.01"},{"v":103128.01,"d":"103,128.01"},{"v":103128.01,"d":"103,128.01"},{"v":66628.01,"d":"66,628.01"},{"v":64419.97,"d":"64,419.97"},{"v":-38708.03999999999,"d":"-38,708.04 "}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F9425+F9426+F9427+F9428+F9429+F9430+F9431+F9432","v":{"v":234546.2,"d":"234,546.20"}},{"$f":"G9425+G9426+G9427+G9428+G9429+G9430+G9431+G9432","v":{"v":149290.91,"d":"149,290.91"}},{"$f":"H9425+H9426+H9427+H9428+H9429+H9430+H9431+H9432","v":{"v":41613.46,"d":"41,613.46"}},{"v":15070.65,"d":"15,070.65"},{"v":17162.149999999998,"d":"17,162.15"},{"$f":"J9424-F9424","v":{"v":-217384.05000000002,"d":"-217,384.05 "}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":74347.5,"d":"74,347.50"},{"v":61347.5,"d":"61,347.50"},{"v":49547.5,"d":"49,547.50"},{"v":37747.5,"d":"37,747.50"},{"v":31947.5,"d":"31,947.50"},{"v":-42400,"d":"-42,400.00 "}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":82409.57,"d":"82,409.57"},{"v":79876.17,"d":"79,876.17"},{"v":77503.57,"d":"77,503.57"},{"v":37734.22,"d":"37,734.22"},{"v":35203.77,"d":"35,203.77"},{"$f":"J9467-F9467","v":{"v":-47205.80000000001,"d":"-47,205.80 "}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F9473","v":{"v":577788.79,"d":"577,788.79"}},{"$f":"G9473","v":{"v":659497.97,"d":"659,497.97"}},{"$f":"H9473","v":{"v":683823.68,"d":"683,823.68"}},{"v":709293.15,"d":"709,293.15"},{"v":788465.94,"d":"788,465.94"},{"$f":"J9472-F9472","v":{"v":210677.1499999999,"d":"210,677.15"}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":55000,"d":"55,000.00"},{"v":188332,"d":"188,332.00"},{"v":321583.45,"d":"321,583.45"},{"v":459322.45,"d":"459,322.45"},{"v":600518.25,"d":"600,518.25"},{"$f":"J9483-F9483","v":{"v":545518.25,"d":"545,518.25"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9489-F9489","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9495-F9495","v":{"v":0,"d":"0.00"}}]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"F9509+F9517+F9527+F9533+F9543+F9550+F9556+F9564+F9571+F9582+F9588+F9599+F9610","v":{"v":6535725.33,"d":"6,535,725.33"}},{"$f":"G9509+G9517+G9527+G9533+G9543+G9550+G9556+G9564+G9571+G9582+G9588+G9599+G9610","v":{"v":5949338.5200000005,"d":"5,949,338.52"}},{"$f":"H9509+H9517+H9527+H9533+H9543+H9550+H9556+H9564+H9571+H9582+H9588+H9599+H9610","v":{"v":5420580.82,"d":"5,420,580.82"}},{"v":5771443.04,"d":"5,771,443.04"},{"v":7612076.94,"d":"7,612,076.94"},{"$f":"J9507-F9507","v":{"v":1076351.6100000003,"d":"1,076,351.61"}}]
[{"$nulls":3},1002,"Banques",{"v":2396346.24,"d":"2,396,346.24"},{"v":2300556.79,"d":"2,300,556.79"},{"v":2142727.64,"d":"2,142,727.64"},{"v":2511449.68,"d":"2,511,449.68"},{"v":2481754.48,"d":"2,481,754.48"},{"v":85408.23999999976,"d":"85,408.24"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":48870.2,"d":"48,870.20"},{"v":62338.2,"d":"62,338.20"},{"v":95959.95,"d":"95,959.95"},{"v":116034.5,"d":"116,034.50"},{"v":155019.8,"d":"155,019.80"},{"v":106149.59999999999,"d":"106,149.60"}]
[{"$nulls":3},1019,"Autres créances et TVA",31.39,31.39,31.39,511.74,{"v":1361.54,"d":"1,361.54"},{"v":1330.1499999999999,"d":"1,330.15"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9529-F9529","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":25242.2,"d":"25,242.20"},{"v":28338.58,"d":"28,338.58"},{"v":16804.62,"d":"16,804.62"},{"v":7770.53,"d":"7,770.53"},{"v":24720.8,"d":"24,720.80"},{"v":-521.4000000000015,"d":"-521.40 "}]
[]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9552-F9552","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":324351.75,"d":"324,351.75"},{"v":136322.2,"d":"136,322.20"},{"v":94935.7,"d":"94,935.70"},{"v":94935.7,"d":"94,935.70"},{"v":35809.7,"d":"35,809.70"},{"v":-288542.05,"d":"-288,542.05 "}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":1,"d":"1.00"},{"v":11741.1,"d":"11,741.10"},{"v":40696.5,"d":"40,696.50"},{"v":53059.55,"d":"53,059.55"},{"v":217400.45,"d":"217,400.45"},{"v":217399.45,"d":"217,399.45"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":1016353.65,"d":"1,016,353.65"},{"v":1005353.65,"d":"1,005,353.65"},{"v":952451,"d":"952,451.00"},{"v":911401,"d":"911,401.00"},{"v":870351,"d":"870,351.00"},{"v":-146002.65000000002,"d":"-146,002.65 "}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9584-F9584","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":47182.1,"d":"47,182.10"},{"v":41809.15,"d":"41,809.15"},{"v":85812.35,"d":"85,812.35"},{"v":41249.66,"d":"41,249.66"},{"v":474052.22,"d":"474,052.22"},{"v":426870.12,"d":"426,870.12"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119082.15,"d":"119,082.15"},{"v":119082.15,"d":"119,082.15"}]
[]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9689-F9689","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":578699.92,"d":"578,699.92"},{"v":609924.11,"d":"609,924.11"},{"v":671629.18,"d":"671,629.18"},{"v":740302.06,"d":"740,302.06"},{"v":791271.04,"d":"791,271.04"},{"$f":"J9694-F9694","v":{"v":212571.12,"d":"212,571.12"}}]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F9701","v":{"v":0,"d":"0.00"}},{"$f":"G9701","v":{"v":0,"d":"0.00"}},{"$f":"H9701","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9700-F9700","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F9707","v":{"v":825000,"d":"825,000.00"}},{"$f":"G9707","v":{"v":50000,"d":"50,000.00"}},{"$f":"H9707","v":{"v":0,"d":"0.00"}},{"v":300000,"d":"300,000.00"},{"v":520000,"d":"520,000.00"},{"$f":"J9706-F9706","v":{"v":-305000,"d":"-305,000.00 "}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F9713","v":{"v":0,"d":"0.00"}},{"$f":"G9713","v":{"v":0,"d":"0.00"}},{"$f":"H9713","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9712-F9712","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":81088.7,"d":"81,088.70"},{"v":18094.98,"d":"18,094.98"},{"v":-330157.1,"d":"-330,157.10 "},{"v":272506.28,"d":"272,506.28"},{"v":118134.73,"d":"118,134.73"},{"$f":"J9719-F9719","v":{"v":37046.03,"d":"37,046.03"}}]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F9730+F9738+F9748+F9754+F9764+F9771+F9777+F9785","v":{"v":6505495.3100000005,"d":"6,505,495.31"}},{"$f":"G9730+G9738+G9748+G9754+G9764+G9771+G9777+G9785","v":{"v":5993608.26,"d":"5,993,608.26"}},{"$f":"H9730+H9738+H9748+H9754+H9764+H9771+H9777+H9785","v":{"v":5474469.37,"d":"5,474,469.37"}},{"v":5131515.649999999,"d":"5,131,515.65"},{"v":5910473.949999999,"d":"5,910,473.95"},{"v":-595021.3600000013,"d":"-595,021.36 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":1132.3,"d":"1,132.30"},{"v":1675.7,"d":"1,675.70"},{"v":2233.1,"d":"2,233.10"},{"v":5136.88,"d":"5,136.88"},{"v":5164.19,"d":"5,164.19"},{"v":4031.8899999999994,"d":"4,031.89"}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9751-F9751","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9774-F9774","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9786-F9786","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F9792+F9803+F9809+F9820+F9831","v":{"v":15179563.379999999,"d":"15,179,563.38"}},{"$f":"G9792+G9803+G9809+G9820+G9831","v":{"v":15315653.25,"d":"15,315,653.25"}},{"$f":"H9792+H9803+H9809+H9820+H9831","v":{"v":16431822.45,"d":"16,431,822.45"}},{"v":18043675.3,"d":"18,043,675.30"},{"v":17597854.85,"d":"17,597,854.85"},{"$f":"J9791-F9791","v":{"v":2418291.4700000025,"d":"2,418,291.47"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F9804+F9805+F9806+F9807","v":{"v":0,"d":"0.00"}},{"$f":"G9804+G9805+G9806+G9807","v":{"v":72272.65,"d":"72,272.65"}},{"$f":"H9804+H9805+H9806+H9807","v":{"v":8745.25,"d":"8,745.25"}},{"v":71132.95,"d":"71,132.95"},{"v":147435.45,"d":"147,435.45"},{"$f":"J9803-F9803","v":{"v":147435.45,"d":"147,435.45"}}]
[null,null,144,null,"Prêts",{"$f":"F9810+F9811+F9812+F9813+F9814+F9815+F9816+F9817+F9818","v":{"v":0,"d":"0.00"}},{"$f":"G9810+G9811+G9812+G9813+G9814+G9815+G9816+G9817+G9818","v":{"v":19200,"d":"19,200.00"}},{"$f":"H9810+H9811+H9812+H9813+H9814+H9815+H9816+H9817+H9818","v":{"v":18400,"d":"18,400.00"}},{"v":17600,"d":"17,600.00"},{"v":17600,"d":"17,600.00"},{"$f":"J9809-F9809","v":{"v":17600,"d":"17,600.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,145,null,"Participations et capital social",{"$f":"F9821+F9822+F9823+F9824+F9825+F9826+F9827+F9828+F9829","v":{"v":300000,"d":"300,000.00"}},{"$f":"G9821+G9822+G9823+G9824+G9825+G9826+G9827+G9828+G9829","v":{"v":300000,"d":"300,000.00"}},{"$f":"H9821+H9822+H9823+H9824+H9825+H9826+H9827+H9828+H9829","v":{"v":300000,"d":"300,000.00"}},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"$f":"J9820-F9820","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F9832+F9833+F9834+F9835+F9836+F9837+F9838+F9839+F9840+F9841","v":{"v":0,"d":"0.00"}},{"$f":"G9832+G9833+G9834+G9835+G9836+G9837+G9838+G9839+G9840+G9841","v":{"v":0,"d":"0.00"}},{"$f":"H9832+H9833+H9834+H9835+H9836+H9837+H9838+H9839+H9840+H9841","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9831-F9831","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":-30948.9,"d":"-30,948.90"},{"v":-1161.35,"d":"-1,161.35"},{"v":-3480.85,"d":"-3,480.85"},{"v":-121,"d":"-121.00"},-254.15,{"v":30694.75,"d":"30,694.75"}]
[{"$nulls":3},2002,"Impôts et TVA",-737.59,-737.39,{"v":1135.36,"d":"1,135.36"},{"v":-10865.4,"d":"-10,865.40"},{"v":12340.83,"d":"12,340.83"},{"v":13078.42,"d":"13,078.42"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F9867+F9868+F9869+F9870+F9871+F9872+F9873+F9874","v":{"v":545730.9099999999,"d":"545,730.91"}},{"$f":"G9867+G9868+G9869+G9870+G9871+G9872+G9873+G9874","v":{"v":436415.24999999994,"d":"436,415.25"}},{"$f":"H9867+H9868+H9869+H9870+H9871+H9872+H9873+H9874","v":{"v":502137.85,"d":"502,137.85"}},{"v":442704.93000000005,"d":"442,704.93"},{"v":348450.58,"d":"348,450.58"},{"$f":"J9866-F9866","v":{"v":-197280.3299999999,"d":"-197,280.33 "}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-349.5,"d":"-349.50 "}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44532.6,"d":"44,532.60"},{"v":42196.7,"d":"42,196.70"},{"v":42196.7,"d":"42,196.70"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F9889+F9890+F9891+F9892+F9893+F9894","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"G9889+G9890+G9891+G9892+G9893+G9894","v":{"v":12929000,"d":"12,929,000.00"}},{"$f":"H9889+H9890+H9891+H9892+H9893+H9894","v":{"v":12474300,"d":"12,474,300.00"}},{"v":14611300,"d":"14,611,300.00"},{"v":14221800,"d":"14,221,800.00"},{"$f":"J9888-F9888","v":{"v":864025,"d":"864,025.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,208,null,"Provisions à long terme",{"$f":"F9897+F9898+F9899+F9900+F9901+F9902+F9903+F9904+F9905","v":{"v":0,"d":"0.00"}},{"$f":"G9897+G9898+G9899+G9900+G9901+G9902+G9903+G9904+G9905","v":{"v":0,"d":"0.00"}},{"$f":"H9897+H9898+H9899+H9900+H9901+H9902+H9903+H9904+H9905","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9896-F9896","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9911-F9911","v":{"v":0,"d":"0.00"}}]
[null,29,null,null,"Capital propre",{"$f":"F9914+F9917+F9921+F9924+F9927+F9930+F9933+F9936+F9939","v":{"v":7087086.119999999,"d":"7,087,086.12"}},{"$f":"G9914+G9917+G9921+G9924+G9927+G9930+G9933+G9936+G9939","v":{"v":7596912.5,"d":"7,596,912.50"}},{"$f":"H9914+H9917+H9921+H9924+H9927+H9930+H9933+H9936+H9939","v":{"v":7739501.3,"d":"7,739,501.30"}},{"v":7563756.149999999,"d":"7,563,756.15"},{"v":8596647.54,"d":"8,596,647.54"},{"$f":"J9913-F9913","v":{"v":1509561.42,"d":"1,509,561.42"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9918-F9918","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":713910.35,"d":"713,910.35"},{"v":813910.35,"d":"813,910.35"},{"v":913910.35,"d":"913,910.35"},{"v":913910.35,"d":"913,910.35"},{"v":1463910.35,"d":"1,463,910.35"},{"$f":"J9928-F9928","v":{"v":750000.0000000001,"d":"750,000.00"}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F9937","v":{"v":0,"d":"0.00"}},{"$f":"G9937","v":{"v":0,"d":"0.00"}},{"$f":"H9937","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9936-F9936","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-430556.03,"d":"-430,556.03 "},{"v":115176.8,"d":"115,176.80"},{"v":34266.46,"d":"34,266.46"},{"v":-141893.21,"d":"-141,893.21 "},{"v":172836.65,"d":"172,836.65"},{"$f":"J9940-F9940","v":{"v":603392.68,"d":"603,392.68"}}]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I9946+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F9952+F9953+F9954+F9955+F9956+F9957","v":{"v":1512293.41,"d":"1,512,293.41"}},{"$f":"G9952+G9953+G9954+G9955+G9956+G9957","v":{"v":1521074.0999999999,"d":"1,521,074.10"}},{"$f":"H9952+H9953+H9954+H9955+H9956+H9957","v":{"v":1525849.81,"d":"1,525,849.81"}},{"v":1116708.9300000002,"d":"1,116,708.93"},{"v":101442.45,"d":"101,442.45"},{"v":-1410850.96,"d":"-1,410,850.96 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9973-F9973","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F9986+F9987+F9988+F9989+F9990","v":{"v":0,"d":"0.00"}},{"$f":"G9986+G9987+G9988+G9989+G9990","v":{"v":0,"d":"0.00"}},{"$f":"H9986+H9987+H9988+H9989+H9990","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9985-F9985","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J9995-F9995","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10008-F10008","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":419229.4,"d":"419,229.40"},{"v":419229.4,"d":"419,229.40"},{"v":419229.4,"d":"419,229.40"},{"v":419229.4,"d":"419,229.40"},{"v":419229.4,"d":"419,229.40"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":37823.21,"d":"37,823.21"},{"v":46750.92,"d":"46,750.92"},{"v":41176.07,"d":"41,176.07"},{"v":35601.22,"d":"35,601.22"},{"v":30026.37,"d":"30,026.37"},{"v":-7796.84,"d":"-7,796.84 "}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10025-F10025","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27435,"d":"27,435.00"},{"v":26802,"d":"26,802.00"},{"v":26169,"d":"26,169.00"},{"v":26169,"d":"26,169.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F10067+F10077+F10087+F10097+F10109+F10117+F10128+F10135+F10138+F10142+F10145+F10148+F10151+F10154+F10157+F10160","v":{"v":8400934.68,"d":"8,400,934.68"}},{"$f":"G10067+G10077+G10087+G10097+G10109+G10117+G10128+G10135+G10138+G10142+G10145+G10148+G10151+G10154+G10157+G10160","v":{"v":8924275.66,"d":"8,924,275.66"}},{"$f":"H10067+H10077+H10087+H10097+H10109+H10117+H10128+H10135+H10138+H10142+H10145+H10148+H10151+H10154+H10157+H10160","v":{"v":9263098.41,"d":"9,263,098.41"}},{"v":9266461.709999999,"d":"9,266,461.71"},{"v":10070256.7,"d":"10,070,256.70"},{"$f":"J10065-F10065","v":{"v":1669322.0199999996,"d":"1,669,322.02"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F10078+F10079+F10080+F10081+F10082+F10083+F10084+F10085","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"G10078+G10079+G10080+G10081+G10082+G10083+G10084+G10085","v":{"v":666341.01,"d":"666,341.01"}},{"$f":"H10078+H10079+H10080+H10081+H10082+H10083+H10084+H10085","v":{"v":233507.56,"d":"233,507.56"}},{"v":147300,"d":"147,300.00"},{"v":908569.72,"d":"908,569.72"},{"$f":"J10077-F10077","v":{"v":-319030.28,"d":"-319,030.28 "}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":1227600,"d":"1,227,600.00"},{"v":636300,"d":"636,300.00"},{"v":147300,"d":"147,300.00"},{"v":147300,"d":"147,300.00"},{"v":147300,"d":"147,300.00"},{"v":-1080300,"d":"-1,080,300.00 "}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":10490,"d":"10,490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":5540812,"d":"5,540,812.00"},{"v":5810522,"d":"5,810,522.00"},{"v":5668582,"d":"5,668,582.00"},{"v":5526642,"d":"5,526,642.00"},{"v":5384702,"d":"5,384,702.00"},{"v":-156110,"d":"-156,110.00 "}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":117682.35,"d":"117,682.35"},{"v":115817.3,"d":"115,817.30"},{"v":114108.35,"d":"114,108.35"},{"v":112094.55,"d":"112,094.55"},{"v":110267.1,"d":"110,267.10"},{"$f":"J10130-F10130","v":{"v":-7415.25,"d":"-7,415.25 "}}]
[null,29,null,null,"Capital propre",{"$f":"F10135+F10138+F10142+F10145+F10148+F10151+F10154+F10157+F10160","v":{"v":2381334.43,"d":"2,381,334.43"}},{"$f":"G10135+G10138+G10142+G10145+G10148+G10151+G10154+G10157+G10160","v":{"v":2726265.09,"d":"2,726,265.09"}},{"$f":"H10135+H10138+H10142+H10145+H10148+H10151+H10154+H10157+H10160","v":{"v":3011868.4200000004,"d":"3,011,868.42"}},{"v":3269804.64,"d":"3,269,804.64"},{"v":3068412.73,"d":"3,068,412.73"},{"$f":"J10134-F10134","v":{"v":687078.2999999998,"d":"687,078.30"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10140-F10140","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F10146","v":{"v":0,"d":"0.00"}},{"$f":"G10146","v":{"v":0,"d":"0.00"}},{"$f":"H10146","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":55319.26,"d":"55,319.26"},{"$f":"J10145-F10145","v":{"v":55319.26,"d":"55,319.26"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":381242.15,"d":"381,242.15"},{"v":630000,"d":"630,000.00"},{"v":830000,"d":"830,000.00"},{"v":1030000,"d":"1,030,000.00"},{"v":1030000,"d":"1,030,000.00"},{"$f":"J10149-F10149","v":{"v":648757.85,"d":"648,757.85"}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F10158","v":{"v":0,"d":"0.00"}},{"$f":"G10158","v":{"v":0,"d":"0.00"}},{"$f":"H10158","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10157-F10157","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":485098.32,"d":"485,098.32"},{"v":517778.38,"d":"517,778.38"},{"v":576147.78,"d":"576,147.78"},{"v":627153.66,"d":"627,153.66"},{"v":630647.31,"d":"630,647.31"},{"$f":"J10162-F10162","v":{"v":145548.99000000005,"d":"145,548.99"}}]
["Damphreux",{"$nulls":4},181,185,184,null,null,{"$f":"H10168-F10168","v":3}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F10173+F10174+F10175+F10176+F10177+F10178","v":{"v":399969.95999999996,"d":"399,969.96"}},{"$f":"G10173+G10174+G10175+G10176+G10177+G10178","v":{"v":469462.92000000004,"d":"469,462.92"}},{"$f":"H10173+H10174+H10175+H10176+H10177+H10178","v":{"v":411311.66,"d":"411,311.66"}},null,null,{"v":11341.700000000012,"d":"11,341.70"}]
[]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F10191+F10192+F10193+F10194","v":{"v":0,"d":"0.00"}},{"$f":"G10191+G10192+G10193+G10194","v":{"v":0,"d":"0.00"}},{"$f":"H10191+H10192+H10193+H10194","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H10190-F10190","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H10191-F10191","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"$f":"H10214-F10214","v":{"v":0,"d":"0.00"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F10220+F10221+F10222+F10223+F10224+F10225","v":{"v":88100,"d":"88,100.00"}},{"$f":"G10220+G10221+G10222+G10223+G10224+G10225","v":{"v":116236,"d":"116,236.00"}},{"$f":"H10220+H10221+H10222+H10223+H10224+H10225","v":{"v":75486,"d":"75,486.00"}},null,null,{"$f":"H10219-F10219","v":{"v":-12614,"d":"-12,614.00 "}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H10231-F10231","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H10247-F10247","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F10274+F10275+F10276+F10277+F10278+F10279+F10280+F10281+F10282+F10283","v":{"v":0,"d":"0.00"}},{"$f":"G10274+G10275+G10276+G10277+G10278+G10279+G10280+G10281+G10282+G10283","v":{"v":0,"d":"0.00"}},{"$f":"H10274+H10275+H10276+H10277+H10278+H10279+H10280+H10281+H10282+H10283","v":{"v":9296,"d":"9,296.00"}},null,null,{"$f":"H10273-F10273","v":{"v":9296,"d":"9,296.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F10350+F10351+F10352+F10353","v":{"v":154987.65,"d":"154,987.65"}},{"$f":"G10350+G10351+G10352+G10353","v":{"v":154987.65,"d":"154,987.65"}},{"$f":"H10350+H10351+H10352+H10353","v":{"v":154987.65,"d":"154,987.65"}},null,null,{"$f":"H10349-F10349","v":{"v":0,"d":"0.00"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F10357","v":{"v":393459.23,"d":"393,459.23"}},{"$f":"G10357","v":{"v":439901.99,"d":"439,901.99"}},{"$f":"H10357","v":{"v":394398.94,"d":"394,398.94"}},null,null,{"$f":"H10356-F10356","v":{"v":939.710000000021,"d":"939.71"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F10367","v":{"v":0,"d":"0.00"}},{"$f":"G10367","v":{"v":0,"d":"0.00"}},{"$f":"H10367","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H10366-F10366","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9296,"d":"9,296.00"},null,null,{"$f":"H10373-F10373","v":{"v":9296,"d":"9,296.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H10379-F10379","v":{"v":0,"d":"0.00"}}]
[]
["Damphreux-Lugnez",{"$nulls":7},363,{"$f":"'Base de données pop.'!C45","v":370},{"$f":"J10389-F10389","v":370}]
[{"$nulls":3},1002,"Banques",{"$nulls":3},{"v":633025.16,"d":"633,025.16"},{"v":628816.01,"d":"628,816.01"},{"v":-4209.150000000023,"d":"-4,209.15 "}]
[null,null,101,null,"Créances",{"$nulls":3},{"v":296470.23,"d":"296,470.23"},{"v":233885.21,"d":"233,885.21"},{"$f":"J10401-I10401","v":{"v":-62585.01999999999,"d":"-62,585.02 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$nulls":3},{"v":96522.7,"d":"96,522.70"},{"v":80241.25,"d":"80,241.25"},{"v":-16281.449999999997,"d":"-16,281.45 "}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10413-I10413","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$nulls":3},{"v":193516.1,"d":"193,516.10"},{"v":42602.85,"d":"42,602.85"},{"v":-150913.25,"d":"-150,913.25 "}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10436-I10436","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$nulls":3},{"v":141110,"d":"141,110.00"},{"v":141110,"d":"141,110.00"},{"v":0,"d":"0.00"}]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10448-I10448","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$nulls":3},{"v":238565,"d":"238,565.00"},{"v":214393.5,"d":"214,393.50"},{"v":-24171.5,"d":"-24,171.50 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1420,"Logiciels",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10467-I10467","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$nulls":3},{"v":3418905.1900000004,"d":"3,418,905.19"},{"v":3382054.46,"d":"3,382,054.46"},{"$f":"J10507-I10507","v":{"v":-36850.73000000045,"d":"-36,850.73 "}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$nulls":3},{"v":115369.43,"d":"115,369.43"},{"v":62239.75,"d":"62,239.75"},{"v":-53129.67999999999,"d":"-53,129.68 "}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$nulls":3},{"v":750,"d":"750.00"},{"v":0,"d":"0.00"},{"v":-750,"d":"-750.00 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$nulls":3},{"v":60500,"d":"60,500.00"},{"v":98000,"d":"98,000.00"},{"v":37500,"d":"37,500.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10539-I10539","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2067,"Contrats de location",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10573-I10573","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$nulls":3},{"v":857101.81,"d":"857,101.81"},{"v":881995.05,"d":"881,995.05"},{"$f":"J10578-I10578","v":{"v":24893.23999999999,"d":"24,893.24"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10590-I10590","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$nulls":3},{"v":1518541.6800000002,"d":"1,518,541.68"},{"v":1634954.51,"d":"1,634,954.51"},{"$f":"J10602-I10602","v":{"v":116412.82999999984,"d":"116,412.83"}}]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F10614+F10622+F10632+F10638+F10648+F10655+F10661+F10669","v":{"v":2359237.4,"d":"2,359,237.40"}},{"$f":"G10614+G10622+G10632+G10638+G10648+G10655+G10661+G10669","v":{"v":2708714.2800000003,"d":"2,708,714.28"}},{"$f":"H10614+H10622+H10632+H10638+H10648+H10655+H10661+H10669","v":{"v":2270337.29,"d":"2,270,337.29"}},{"v":2294031.4000000004,"d":"2,294,031.40"},{"v":2338527.02,"d":"2,338,527.02"},{"v":-20710.37999999989,"d":"-20,710.38 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":305444.7,"d":"305,444.70"},{"v":451803.11,"d":"451,803.11"},{"v":289849.76,"d":"289,849.76"},{"v":299898.11,"d":"299,898.11"},{"v":298049.79,"d":"298,049.79"},{"v":-7394.910000000033,"d":"-7,394.91 "}]
[{"$nulls":3},1019,"Autres créances et TVA",56.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-56.96,"d":"-56.96 "}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10636-F10636","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10658-F10658","v":{"v":0,"d":"0.00"}}]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F10662+F10663+F10664+F10665+F10666+F10667","v":{"v":231980,"d":"231,980.00"}},{"$f":"G10662+G10663+G10664+G10665+G10666+G10667","v":{"v":207450,"d":"207,450.00"}},{"$f":"H10662+H10663+H10664+H10665+H10666+H10667","v":{"v":207450,"d":"207,450.00"}},{"v":207450,"d":"207,450.00"},{"v":207450,"d":"207,450.00"},{"$f":"J10661-F10661","v":{"v":-24530,"d":"-24,530.00 "}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10670-F10670","v":{"v":0,"d":"0.00"}}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F10676+F10687+F10693+F10704+F10715","v":{"v":1581090,"d":"1,581,090.00"}},{"$f":"G10676+G10687+G10693+G10704+G10715","v":{"v":1406493.3,"d":"1,406,493.30"}},{"$f":"H10676+H10687+H10693+H10704+H10715","v":{"v":1328621.65,"d":"1,328,621.65"}},{"v":1211225.3499999999,"d":"1,211,225.35"},{"v":1357384.59,"d":"1,357,384.59"},{"$f":"J10675-F10675","v":{"v":-223705.40999999992,"d":"-223,705.41 "}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F10677+F10678+F10679+F10680+F10681+F10682+F10683+F10684+F10685","v":{"v":1570590,"d":"1,570,590.00"}},{"$f":"G10677+G10678+G10679+G10680+G10681+G10682+G10683+G10684+G10685","v":{"v":1375830,"d":"1,375,830.00"}},{"$f":"H10677+H10678+H10679+H10680+H10681+H10682+H10683+H10684+H10685","v":{"v":1246273.15,"d":"1,246,273.15"}},{"v":1088791.45,"d":"1,088,791.45"},{"v":1225795.49,"d":"1,225,795.49"},{"v":-344794.51,"d":"-344,794.51 "}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41908.15,"d":"41,908.15"},{"v":55891.45,"d":"55,891.45"},{"v":289360.49,"d":"289,360.49"},{"v":289360.49,"d":"289,360.49"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F10688+F10689+F10690+F10691","v":{"v":10500,"d":"10,500.00"}},{"$f":"G10688+G10689+G10690+G10691","v":{"v":30663.3,"d":"30,663.30"}},{"$f":"H10688+H10689+H10690+H10691","v":{"v":68840.5,"d":"68,840.50"}},{"v":109236.9,"d":"109,236.90"},{"v":118703.1,"d":"118,703.10"},{"$f":"J10687-F10687","v":{"v":108203.1,"d":"108,203.10"}}]
[null,null,144,null,"Prêts",{"$f":"F10694+F10695+F10696+F10697+F10698+F10699+F10700+F10701+F10702","v":{"v":0,"d":"0.00"}},{"$f":"G10694+G10695+G10696+G10697+G10698+G10699+G10700+G10701+G10702","v":{"v":0,"d":"0.00"}},{"$f":"H10694+H10695+H10696+H10697+H10698+H10699+H10700+H10701+H10702","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10693-F10693","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F10716+F10717+F10718+F10719+F10720+F10721+F10722+F10723+F10724+F10725","v":{"v":0,"d":"0.00"}},{"$f":"G10716+G10717+G10718+G10719+G10720+G10721+G10722+G10723+G10724+G10725","v":{"v":0,"d":"0.00"}},{"$f":"H10716+H10717+H10718+H10719+H10720+H10721+H10722+H10723+H10724+H10725","v":{"v":13508,"d":"13,508.00"}},{"v":13197,"d":"13,197.00"},{"v":12886,"d":"12,886.00"},{"$f":"J10715-F10715","v":{"v":12886,"d":"12,886.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":11605.35,"d":"11,605.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F10751+F10752+F10753+F10754+F10755+F10756+F10757+F10758","v":{"v":84974.06000000001,"d":"84,974.06"}},{"$f":"G10751+G10752+G10753+G10754+G10755+G10756+G10757+G10758","v":{"v":43682.15,"d":"43,682.15"}},{"$f":"H10751+H10752+H10753+H10754+H10755+H10756+H10757+H10758","v":{"v":66208.59999999999,"d":"66,208.60"}},{"v":77783.5,"d":"77,783.50"},{"v":117315.9,"d":"117,315.90"},{"$f":"J10750-F10750","v":{"v":32341.839999999982,"d":"32,341.84"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":5840.85,"d":"5,840.85"},{"v":16482.15,"d":"16,482.15"},{"v":7012.9,"d":"7,012.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5840.85,"d":"-5,840.85 "}]
[null,null,205,null,"Provisions à court terme",{"$f":"F10761+F10762+F10763+F10764+F10765+F10766+F10767+F10768+F10769+F10770","v":{"v":0,"d":"0.00"}},{"$f":"G10761+G10762+G10763+G10764+G10765+G10766+G10767+G10768+G10769+G10770","v":{"v":0,"d":"0.00"}},{"$f":"H10761+H10762+H10763+H10764+H10765+H10766+H10767+H10768+H10769+H10770","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10760-F10760","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F10773+F10774+F10775+F10776+F10777+F10778","v":{"v":1825900,"d":"1,825,900.00"}},{"$f":"G10773+G10774+G10775+G10776+G10777+G10778","v":{"v":1878500,"d":"1,878,500.00"}},{"$f":"H10773+H10774+H10775+H10776+H10777+H10778","v":{"v":1811940,"d":"1,811,940.00"}},{"v":1689820,"d":"1,689,820.00"},{"v":1575900,"d":"1,575,900.00"},{"$f":"J10772-F10772","v":{"v":-250000,"d":"-250,000.00 "}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10795-F10795","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10802-F10802","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":300279.45,"d":"300,279.45"},{"v":300279.45,"d":"300,279.45"},{"v":300279.45,"d":"300,279.45"},{"v":300279.45,"d":"300,279.45"},{"v":300279.45,"d":"300,279.45"},{"$f":"J10812-F10812","v":{"v":0,"d":"0.00"}}]
[]
[]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":26132.85,"d":"26,132.85"},{"v":-95514.24,"d":"-95,514.24 "},{"v":-172483.83,"d":"-172,483.83 "},{"v":-55185.51,"d":"-55,185.51 "},{"v":99021.92,"d":"99,021.92"},{"$f":"J10824-F10824","v":{"v":72889.07,"d":"72,889.07"}}]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I10830+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F10836+F10837+F10838+F10839+F10840+F10841","v":{"v":429262.11,"d":"429,262.11"}},{"$f":"G10836+G10837+G10838+G10839+G10840+G10841","v":{"v":403716.93,"d":"403,716.93"}},{"$f":"H10836+H10837+H10838+H10839+H10840+H10841","v":{"v":640711.61,"d":"640,711.61"}},{"v":372319.02,"d":"372,319.02"},{"v":461649.70999999996,"d":"461,649.71"},{"v":32387.599999999977,"d":"32,387.60"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":772371.95,"d":"772,371.95"},{"v":541687.06,"d":"541,687.06"},{"v":587063.65,"d":"587,063.65"},{"v":526991.5,"d":"526,991.50"},{"v":393511.91,"d":"393,511.91"},{"v":-378860.04,"d":"-378,860.04 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":391522.2,"d":"391,522.20"},{"v":461292.5,"d":"461,292.50"},{"v":385197,"d":"385,197.00"},{"v":486211.7,"d":"486,211.70"},{"v":207734.91,"d":"207,734.91"},{"v":-183787.29,"d":"-183,787.29 "}]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F10870+F10871+F10872+F10873+F10874","v":{"v":0,"d":"0.00"}},{"$f":"G10870+G10871+G10872+G10873+G10874","v":{"v":0,"d":"0.00"}},{"$f":"H10870+H10871+H10872+H10873+H10874","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10869-F10869","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10878-F10878","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10892-F10892","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":4161228.05,"d":"4,161,228.05"},{"v":4047055.7,"d":"4,047,055.70"},{"v":4035457.5,"d":"4,035,457.50"},{"v":3830020,"d":"3,830,020.00"},{"v":3721700,"d":"3,721,700.00"},{"v":-439528.0499999998,"d":"-439,528.05 "}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":184180,"d":"184,180.00"},{"v":160440,"d":"160,440.00"},{"v":136700,"d":"136,700.00"},{"v":112960,"d":"112,960.00"},{"v":89220,"d":"89,220.00"},{"v":-94960,"d":"-94,960.00 "}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J10909-F10909","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":197005,"d":"197,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F10951+F10961+F10971+F10981+F10993+F11001+F11012+F11019+F11022+F11026+F11029+F11032+F11035+F11038+F11041+F11044","v":{"v":24181079.01,"d":"24,181,079.01"}},{"$f":"G10951+G10961+G10971+G10981+G10993+G11001+G11012+G11019+G11022+G11026+G11029+G11032+G11035+G11038+G11041+G11044","v":{"v":23472611.259999998,"d":"23,472,611.26"}},{"$f":"H10951+H10961+H10971+H10981+H10993+H11001+H11012+H11019+H11022+H11026+H11029+H11032+H11035+H11038+H11041+H11044","v":{"v":23126386.779999997,"d":"23,126,386.78"}},{"v":23101613.889999997,"d":"23,101,613.89"},{"v":22053800.01,"d":"22,053,800.01"},{"$f":"J10949-F10949","v":{"v":-2127279,"d":"-2,127,279.00 "}}]
[{"$nulls":3},2002,"Impôts et TVA",543.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-543.35,"d":"-543.35 "}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F10962+F10963+F10964+F10965+F10966+F10967+F10968+F10969","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"G10962+G10963+G10964+G10965+G10966+G10967+G10968+G10969","v":{"v":999818.38,"d":"999,818.38"}},{"$f":"H10962+H10963+H10964+H10965+H10966+H10967+H10968+H10969","v":{"v":1338920.1099999999,"d":"1,338,920.11"}},{"v":1900488.77,"d":"1,900,488.77"},{"v":1755783.72,"d":"1,755,783.72"},{"$f":"J10961-F10961","v":{"v":1224953.8900000001,"d":"1,224,953.89"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1769.45,"d":"1,769.45"},{"v":1769.45,"d":"1,769.45"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F11013+F11014+F11015+F11016","v":{"v":72879.1,"d":"72,879.10"}},{"$f":"G11013+G11014+G11015+G11016","v":{"v":68692.65,"d":"68,692.65"}},{"$f":"H11013+H11014+H11015+H11016","v":{"v":64716.65,"d":"64,716.65"}},{"v":60491.45,"d":"60,491.45"},{"v":56627.1,"d":"56,627.10"},{"$f":"J11012-F11012","v":{"v":-16252.000000000007,"d":"-16,252.00 "}}]
[]
[]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11024-F11024","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F11030","v":{"v":0,"d":"0.00"}},{"$f":"G11030","v":{"v":0,"d":"0.00"}},{"$f":"H11030","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11029-F11029","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70211,"d":"70,211.00"},{"v":68614,"d":"68,614.00"},{"v":67017,"d":"67,017.00"},{"$f":"J11036-F11036","v":{"v":67017,"d":"67,017.00"}}]
[null,null,298,null,"Autres capitaux propres",{"$f":"F11042","v":{"v":0,"d":"0.00"}},{"$f":"G11042","v":{"v":0,"d":"0.00"}},{"$f":"H11042","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11041-F11041","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":2194460.33,"d":"2,194,460.33"},{"v":2079255.01,"d":"2,079,255.01"},{"v":2121290.9,"d":"2,121,290.90"},{"v":1977618.32,"d":"1,977,618.32"},{"v":2013578.93,"d":"2,013,578.93"},{"$f":"J11046-F11046","v":{"v":-180881.40000000014,"d":"-180,881.40 "}}]
["Grandfontaine",{"$nulls":4},387,390,391,381,{"$f":"'Base de données pop.'!C48","v":378},{"$f":"J11052-F11052","v":{"v":-9,"d":"-9 "}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F11056+F11064+F11074+F11080+F11090+F11097+F11103+F11111","v":{"v":3035892.37,"d":"3,035,892.37"}},{"$f":"G11056+G11064+G11074+G11080+G11090+G11097+G11103+G11111","v":{"v":2973001.33,"d":"2,973,001.33"}},{"$f":"H11056+H11064+H11074+H11080+H11090+H11097+H11103+H11111","v":{"v":3072489.28,"d":"3,072,489.28"}},{"v":3041087.9499999997,"d":"3,041,087.95"},{"v":3395558.92,"d":"3,395,558.92"},{"v":359666.5499999998,"d":"359,666.55"}]
[]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F11075+F11076+F11077+F11078","v":{"v":0,"d":"0.00"}},{"$f":"G11075+G11076+G11077+G11078","v":{"v":0,"d":"0.00"}},{"$f":"H11075+H11076+H11077+H11078","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11074-F11074","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11078-F11078","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F11098+F11099+F11100+F11101","v":{"v":1200,"d":"1,200.00"}},{"$f":"G11098+G11099+G11100+G11101","v":{"v":1200,"d":"1,200.00"}},{"$f":"H11098+H11099+H11100+H11101","v":{"v":1200,"d":"1,200.00"}},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"$f":"J11097-F11097","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":158785,"d":"158,785.00"},{"v":158785,"d":"158,785.00"},{"v":158785,"d":"158,785.00"},{"v":158785,"d":"158,785.00"},{"v":158785,"d":"158,785.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11114-F11114","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":620219.41,"d":"620,219.41"},{"v":1164672.47,"d":"1,164,672.47"},{"v":1219048.39,"d":"1,219,048.39"},{"v":1509705.16,"d":"1,509,705.16"},{"v":1579420.73,"d":"1,579,420.73"},{"v":959201.32,"d":"959,201.32"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11131-F11131","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F11173+F11174+F11175+F11176+F11177+F11178+F11179+F11180","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"G11173+G11174+G11175+G11176+G11177+G11178+G11179+G11180","v":{"v":47647.15,"d":"47,647.15"}},{"$f":"H11173+H11174+H11175+H11176+H11177+H11178+H11179+H11180","v":{"v":87775.61,"d":"87,775.61"}},{"v":73512.92,"d":"73,512.92"},{"v":80487.17,"d":"80,487.17"},{"v":46423.729999999996,"d":"46,423.73"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":772673.41,"d":"772,673.41"},{"v":1162137.02,"d":"1,162,137.02"},{"v":1121545.45,"d":"1,121,545.45"},{"v":1323284.04,"d":"1,323,284.04"},{"v":1397879,"d":"1,397,879.00"},{"v":625205.59,"d":"625,205.59"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F11241","v":{"v":1476442.34,"d":"1,476,442.34"}},{"$f":"G11241","v":{"v":1626639.69,"d":"1,626,639.69"}},{"$f":"H11241","v":{"v":1694106.09,"d":"1,694,106.09"}},{"v":1674314.09,"d":"1,674,314.09"},{"v":1753399.33,"d":"1,753,399.33"},{"$f":"J11240-F11240","v":{"v":276956.99,"d":"276,956.99"}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86886.6,"d":"86,886.60"},{"v":168058.42,"d":"168,058.42"},{"$f":"J11251-F11251","v":{"v":168058.42,"d":"168,058.42"}}]
[]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11263-F11263","v":{"v":0,"d":"0.00"}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I11272+1","v":2024},"Variation"]
[{"$nulls":3},1002,"Banques",{"v":352988.7,"d":"352,988.70"},{"v":377838.42,"d":"377,838.42"},{"v":282779.2,"d":"282,779.20"},{"v":370134.12,"d":"370,134.12"},{"v":81733.5,"d":"81,733.50"},{"v":-271255.2,"d":"-271,255.20 "}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":465417.19,"d":"465,417.19"},{"v":787797.51,"d":"787,797.51"},{"v":431372.55,"d":"431,372.55"},{"v":342609.62,"d":"342,609.62"},{"v":506825.4,"d":"506,825.40"},{"v":41408.21000000002,"d":"41,408.21"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11297-F11297","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11298-F11298","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":123183.4,"d":"123,183.40"},{"v":154798.4,"d":"154,798.40"},{"v":154060.55,"d":"154,060.55"},{"v":180631.4,"d":"180,631.40"},{"v":164861.1,"d":"164,861.10"},{"v":41677.70000000001,"d":"41,677.70"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11320-F11320","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":1150030.8,"d":"1,150,030.80"},{"v":1637172.3,"d":"1,637,172.30"},{"v":1690546.85,"d":"1,690,546.85"},{"v":1690546.85,"d":"1,690,546.85"},{"v":1690546.85,"d":"1,690,546.85"},{"v":540516.05,"d":"540,516.05"}]
[]
[]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":1052196.69,"d":"1,052,196.69"},{"v":1192212.04,"d":"1,192,212.04"},{"v":1591767.3,"d":"1,591,767.30"},{"v":1748453.47,"d":"1,748,453.47"},{"v":1758869.89,"d":"1,758,869.89"},{"v":706673.2,"d":"706,673.20"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F11351+F11352+F11353+F11354","v":{"v":316429.44,"d":"316,429.44"}},{"$f":"G11351+G11352+G11353+G11354","v":{"v":390185.89,"d":"390,185.89"}},{"$f":"H11351+H11352+H11353+H11354","v":{"v":558522.04,"d":"558,522.04"}},{"v":599694.4299999999,"d":"599,694.43"},{"v":691098.77,"d":"691,098.77"},{"$f":"J11350-F11350","v":{"v":374669.33,"d":"374,669.33"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"},{"v":1161,"d":"1,161.00"}]
[]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":755112.6,"d":"755,112.60"},{"v":130458.02,"d":"130,458.02"},{"v":31754.91,"d":"31,754.91"},{"v":17742.3,"d":"17,742.30"},{"v":18020.4,"d":"18,020.40"},{"v":-737092.2,"d":"-737,092.20 "}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,204,null,"Passifs de régularisation",{"$f":"F11414+F11415+F11416+F11417+F11418+F11419+F11420+F11421","v":{"v":146420.75,"d":"146,420.75"}},{"$f":"G11414+G11415+G11416+G11417+G11418+G11419+G11420+G11421","v":{"v":136748.9,"d":"136,748.90"}},{"$f":"H11414+H11415+H11416+H11417+H11418+H11419+H11420+H11421","v":{"v":16510.3,"d":"16,510.30"}},{"v":50924.54,"d":"50,924.54"},{"v":40754.65,"d":"40,754.65"},{"$f":"J11413-F11413","v":{"v":-105666.1,"d":"-105,666.10 "}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":131000,"d":"131,000.00"},{"v":81000,"d":"81,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-131000,"d":"-131,000.00 "}]
[]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F11436+F11437+F11438+F11439+F11440+F11441","v":{"v":8226220,"d":"8,226,220.00"}},{"$f":"G11436+G11437+G11438+G11439+G11440+G11441","v":{"v":7129460,"d":"7,129,460.00"}},{"$f":"H11436+H11437+H11438+H11439+H11440+H11441","v":{"v":4838210,"d":"4,838,210.00"}},{"v":7168940,"d":"7,168,940.00"},{"v":6181180,"d":"6,181,180.00"},{"$f":"J11435-F11435","v":{"v":-2045040,"d":"-2,045,040.00 "}}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":-1093760,"d":"-1,093,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11455-F11455","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11457-F11457","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F11469","v":{"v":0,"d":"0.00"}},{"$f":"G11469","v":{"v":0,"d":"0.00"}},{"$f":"H11469","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11468-F11468","v":{"v":0,"d":"0.00"}}]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F11475","v":{"v":133993.94,"d":"133,993.94"}},{"$f":"G11475","v":{"v":200000,"d":"200,000.00"}},{"$f":"H11475","v":{"v":500000,"d":"500,000.00"}},{"v":500000,"d":"500,000.00"},{"v":600000,"d":"600,000.00"},{"$f":"J11474-F11474","v":{"v":466006.06,"d":"466,006.06"}}]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F11481","v":{"v":38900,"d":"38,900.00"}},{"$f":"G11481","v":{"v":462000,"d":"462,000.00"}},{"$f":"H11481","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11480-F11480","v":{"v":-38900,"d":"-38,900.00 "}}]
[]
[]
[null,10,null,null,"Patrimoine financier",{"$f":"F11498+F11506+F11516+F11522+F11532+F11539+F11545+F11553","v":{"v":866228.97,"d":"866,228.97"}},{"$f":"G11498+G11506+G11516+G11522+G11532+G11539+G11545+G11553","v":{"v":881630.7999999999,"d":"881,630.80"}},{"$f":"H11498+H11506+H11516+H11522+H11532+H11539+H11545+H11553","v":{"v":818483.8400000001,"d":"818,483.84"}},null,null,{"v":-47745.12999999989,"d":"-47,745.13 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H11520-F11520","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17090.2,"d":"17,090.20"},null,null,{"v":17090.2,"d":"17,090.20"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H11542-F11542","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,14,null,null,"Patrimoine administratif",{"$f":"F11560+F11571+F11577+F11588+F11599","v":{"v":646588.25,"d":"646,588.25"}},{"$f":"G11560+G11571+G11577+G11588+G11599","v":{"v":705324.45,"d":"705,324.45"}},{"$f":"H11560+H11571+H11577+H11588+H11599","v":{"v":957162.8999999999,"d":"957,162.90"}},null,null,{"$f":"H11559-F11559","v":{"v":310574.6499999999,"d":"310,574.65"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":75698.4,"d":"75,698.40"},{"v":70555.4,"d":"70,555.40"},{"v":63880.4,"d":"63,880.40"},null,null,{"v":-11817.999999999993,"d":"-11,818.00 "}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H11572-F11572","v":{"v":0,"d":"0.00"}}]
[null,null,144,null,"Prêts",{"$f":"F11578+F11579+F11580+F11581+F11582+F11583+F11584+F11585+F11586","v":{"v":0,"d":"0.00"}},{"$f":"G11578+G11579+G11580+G11581+G11582+G11583+G11584+G11585+G11586","v":{"v":0,"d":"0.00"}},{"$f":"H11578+H11579+H11580+H11581+H11582+H11583+H11584+H11585+H11586","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H11577-F11577","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,146,null,"Subventions d'investissements",{"$f":"F11600+F11601+F11602+F11603+F11604+F11605+F11606+F11607+F11608+F11609","v":{"v":0,"d":"0.00"}},{"$f":"G11600+G11601+G11602+G11603+G11604+G11605+G11606+G11607+G11608+G11609","v":{"v":0,"d":"0.00"}},{"$f":"H11600+H11601+H11602+H11603+H11604+H11605+H11606+H11607+H11608+H11609","v":{"v":10578,"d":"10,578.00"}},null,null,{"$f":"H11599-F11599","v":{"v":10578,"d":"10,578.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,205,null,"Provisions à court terme",{"$f":"F11645+F11646+F11647+F11648+F11649+F11650+F11651+F11652+F11653+F11654","v":{"v":0,"d":"0.00"}},{"$f":"G11645+G11646+G11647+G11648+G11649+G11650+G11651+G11652+G11653+G11654","v":{"v":0,"d":"0.00"}},{"$f":"H11645+H11646+H11647+H11648+H11649+H11650+H11651+H11652+H11653+H11654","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H11644-F11644","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H11679-F11679","v":{"v":0,"d":"0.00"}}]
[null,null,291,null,"Fonds du capital propres",{"$f":"F11686+F11687","v":{"v":0,"d":"0.00"}},{"$f":"G11686+G11687","v":{"v":0,"d":"0.00"}},{"$f":"H11686+H11687","v":{"v":0,"d":"0.00"}},null,null,{"$f":"H11685-F11685","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":141999.5,"d":"141,999.50"},{"v":166601.8,"d":"166,601.80"},{"v":166601.8,"d":"166,601.80"},null,null,{"$f":"H11696-F11696","v":{"v":24602.29999999999,"d":"24,602.30"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"H11702-F11702","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-14911.28,"d":"-14,911.28 "},{"v":46556.28,"d":"46,556.28"},{"v":1611.37,"d":"1,611.37"},null,null,{"$f":"H11708-F11708","v":{"v":16522.65,"d":"16,522.65"}}]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I11714+1","v":2024},"Variation"]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F11720+F11721+F11722+F11723+F11724+F11725","v":{"v":4333508.869999999,"d":"4,333,508.87"}},{"$f":"G11720+G11721+G11722+G11723+G11724+G11725","v":{"v":4276682.94,"d":"4,276,682.94"}},{"$f":"H11720+H11721+H11722+H11723+H11724+H11725","v":{"v":3061046.01,"d":"3,061,046.01"}},{"v":4136752.2800000003,"d":"4,136,752.28"},{"v":4174490.9299999997,"d":"4,174,490.93"},{"v":-159017.93999999948,"d":"-159,017.94 "}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":4000.25,"d":"4,000.25"},{"v":4000.25,"d":"4,000.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4000.25,"d":"-4,000.25 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":547990.2,"d":"547,990.20"},{"v":273665.9,"d":"273,665.90"},{"v":334948.05,"d":"334,948.05"},{"v":258154.45,"d":"258,154.45"},{"v":331850.2,"d":"331,850.20"},{"v":-216139.99999999994,"d":"-216,140.00 "}]
[]
[]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":22126.15,"d":"22,126.15"},{"v":21795.25,"d":"21,795.25"},{"v":22980.2,"d":"22,980.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-22126.15,"d":"-22,126.15 "}]
[]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11764-F11764","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":7593001.71,"d":"7,593,001.71"},{"v":6294903.55,"d":"6,294,903.55"},{"v":5563559.44,"d":"5,563,559.44"},{"v":5411240.23,"d":"5,411,240.23"},{"v":5079910.07,"d":"5,079,910.07"},{"v":-2513091.6399999997,"d":"-2,513,091.64 "}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11776-F11776","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F11782+F11783+F11784+F11785+F11786+F11787+F11788+F11789+F11790","v":{"v":46681501.81999999,"d":"46,681,501.82"}},{"$f":"G11782+G11783+G11784+G11785+G11786+G11787+G11788+G11789+G11790","v":{"v":47584068.81,"d":"47,584,068.81"}},{"$f":"H11782+H11783+H11784+H11785+H11786+H11787+H11788+H11789+H11790","v":{"v":50873170.03,"d":"50,873,170.03"}},{"v":52444070.82000001,"d":"52,444,070.82"},{"v":51946213.72,"d":"51,946,213.72"},{"v":5264711.900000006,"d":"5,264,711.90"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":308681.4,"d":"308,681.40"},{"v":274890.9,"d":"274,890.90"},{"v":333496.95,"d":"333,496.95"},{"v":141904.65,"d":"141,904.65"},{"v":169745.5,"d":"169,745.50"},{"v":-138935.90000000002,"d":"-138,935.90 "}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":885009.66,"d":"885,009.66"},{"v":684978.17,"d":"684,978.17"},{"v":561669.15,"d":"561,669.15"},{"v":997648.59,"d":"997,648.59"},{"v":981589.65,"d":"981,589.65"},{"v":96579.98999999999,"d":"96,579.99"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11794-F11794","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},"Passif",{"$f":"F11835+F11845+F11855+F11865+F11877+F11885+F11896+F11903+F11906+F11910+F11913+F11916+F11919+F11922+F11925+F11928","v":{"v":80438240.21000001,"d":"80,438,240.21"}},{"$f":"G11835+G11845+G11855+G11865+G11877+G11885+G11896+G11903+G11906+G11910+G11913+G11916+G11919+G11922+G11925+G11928","v":{"v":79883106.60000001,"d":"79,883,106.60"}},{"$f":"H11835+H11845+H11855+H11865+H11877+H11885+H11896+H11903+H11906+H11910+H11913+H11916+H11919+H11922+H11925+H11928","v":{"v":83044399.94000001,"d":"83,044,399.94"}},{"v":85194314.96000001,"d":"85,194,314.96"},{"v":86338986.6,"d":"86,338,986.60"},{"$f":"J11833-F11833","v":{"v":5900746.389999986,"d":"5,900,746.39"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F11846+F11847+F11848+F11849+F11850+F11851+F11852+F11853","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"G11846+G11847+G11848+G11849+G11850+G11851+G11852+G11853","v":{"v":10280540,"d":"10,280,540.00"}},{"$f":"H11846+H11847+H11848+H11849+H11850+H11851+H11852+H11853","v":{"v":8400961.45,"d":"8,400,961.45"}},{"v":10463949.6,"d":"10,463,949.60"},{"v":12378848.4,"d":"12,378,848.40"},{"$f":"J11845-F11845","v":{"v":2268008.3200000003,"d":"2,268,008.32"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47340,"d":"47,340.00"},{"v":51348.4,"d":"51,348.40"},{"v":51348.4,"d":"51,348.40"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":512728,"d":"512,728.00"},{"v":535388.1,"d":"535,388.10"},{"v":600016.25,"d":"600,016.25"},{"v":536605.8,"d":"536,605.80"},{"v":337030,"d":"337,030.00"},{"v":-175698,"d":"-175,698.00 "}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,208,null,"Provisions à long terme",{"$f":"F11886+F11887+F11888+F11889+F11890+F11891+F11892+F11893+F11894","v":{"v":0,"d":"0.00"}},{"$f":"G11886+G11887+G11888+G11889+G11890+G11891+G11892+G11893+G11894","v":{"v":0,"d":"0.00"}},{"$f":"H11886+H11887+H11888+H11889+H11890+H11891+H11892+H11893+H11894","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11885-F11885","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F11897+F11898+F11899+F11900","v":{"v":1201004.06,"d":"1,201,004.06"}},{"$f":"G11897+G11898+G11899+G11900","v":{"v":1146105.01,"d":"1,146,105.01"}},{"$f":"H11897+H11898+H11899+H11900","v":{"v":1087694.76,"d":"1,087,694.76"}},{"v":1070658.11,"d":"1,070,658.11"},{"v":1055718.36,"d":"1,055,718.36"},{"$f":"J11896-F11896","v":{"v":-145285.69999999995,"d":"-145,285.70 "}}]
[]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11908-F11908","v":{"v":0,"d":"0.00"}}]
[null,null,293,null,"Préfinancements",{"$f":"F11914","v":{"v":0,"d":"0.00"}},{"$f":"G11914","v":{"v":0,"d":"0.00"}},{"$f":"H11914","v":{"v":0,"d":"0.00"}},{"v":824234.45,"d":"824,234.45"},{"v":1642183.97,"d":"1,642,183.97"},{"$f":"J11913-F11913","v":{"v":1642183.97,"d":"1,642,183.97"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F11920","v":{"v":0,"d":"0.00"}},{"$f":"G11920","v":{"v":0,"d":"0.00"}},{"$f":"H11920","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11919-F11919","v":{"v":0,"d":"0.00"}}]
[]
[]
["Vendlincourt",{"$nulls":4},560,559,546,547,{"$f":"'Base de données pop.'!C51","v":557},{"$f":"J11936-F11936","v":{"v":-3,"d":"-3 "}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,101,null,"Créances",{"$f":"F11949+F11950+F11951+F11952+F11953+F11954+F11955+F11956","v":{"v":470341.2,"d":"470,341.20"}},{"$f":"G11949+G11950+G11951+G11952+G11953+G11954+G11955+G11956","v":{"v":438183.51000000007,"d":"438,183.51"}},{"$f":"H11949+H11950+H11951+H11952+H11953+H11954+H11955+H11956","v":{"v":506166.48,"d":"506,166.48"}},{"v":600037.3099999999,"d":"600,037.31"},{"v":583186.7100000001,"d":"583,186.71"},{"$f":"J11948-F11948","v":{"v":112845.51000000007,"d":"112,845.51"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":10454.4,"d":"10,454.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F11959+F11960+F11961+F11962","v":{"v":0,"d":"0.00"}},{"$f":"G11959+G11960+G11961+G11962","v":{"v":0,"d":"0.00"}},{"$f":"H11959+H11960+H11961+H11962","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11958-F11958","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11961-F11961","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F11982+F11983+F11984+F11985","v":{"v":4,"d":"4.00"}},{"$f":"G11982+G11983+G11984+G11985","v":{"v":5,"d":"5.00"}},{"$f":"H11982+H11983+H11984+H11985","v":{"v":5,"d":"5.00"}},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$f":"J11981-F11981","v":{"v":1,"d":"1.00"}}]
[]
[{"$nulls":3},1080,"Terrains du PF",{"v":185335,"d":"185,335.00"},{"v":185335,"d":"185,335.00"},{"v":184415,"d":"184,415.00"},{"v":184415,"d":"184,415.00"},{"v":184415,"d":"184,415.00"},{"v":-920,"d":"-920.00 "}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J11998-F11998","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":163195,"d":"163,195.00"},{"v":163195,"d":"163,195.00"},{"v":163195,"d":"163,195.00"},{"v":163195,"d":"163,195.00"},{"v":163195,"d":"163,195.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":530179.6,"d":"530,179.60"},{"v":495599.38,"d":"495,599.38"},{"v":495599.38,"d":"495,599.38"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":1219.65,"d":"1,219.65"},{"v":36554.7,"d":"36,554.70"},{"v":59591.9,"d":"59,591.90"},{"v":59591.9,"d":"59,591.90"},{"v":66305.8,"d":"66,305.80"},{"$f":"J12016-F12016","v":{"v":65086.15,"d":"65,086.15"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F12056+F12066+F12076+F12086+F12098+F12106+F12117","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"G12056+G12066+G12076+G12086+G12098+G12106+G12117","v":{"v":4285692.38,"d":"4,285,692.38"}},{"$f":"H12056+H12066+H12076+H12086+H12098+H12106+H12117","v":{"v":4255168.32,"d":"4,255,168.32"}},{"v":4807157.72,"d":"4,807,157.72"},{"v":4456413.61,"d":"4,456,413.61"},{"v":-268106.1899999995,"d":"-268,106.19 "}]
[null,null,200,null,"Engagements courants",{"$f":"F12057+F12058+F12059+F12060+F12061+F12062+F12063+F12064","v":{"v":403308.85,"d":"403,308.85"}},{"$f":"G12057+G12058+G12059+G12060+G12061+G12062+G12063+G12064","v":{"v":275797.32999999996,"d":"275,797.33"}},{"$f":"H12057+H12058+H12059+H12060+H12061+H12062+H12063+H12064","v":{"v":240647.07,"d":"240,647.07"}},{"v":356190.26,"d":"356,190.26"},{"v":336096.57,"d":"336,096.57"},{"v":-67212.27999999997,"d":"-67,212.28 "}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":200430.15,"d":"200,430.15"},{"v":191408.05,"d":"191,408.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-200430.15,"d":"-200,430.15 "}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":1341,"d":"1,341.00"},{"v":37365.16,"d":"37,365.16"},{"v":172034.95,"d":"172,034.95"},{"v":264237.26,"d":"264,237.26"},{"v":237216.79,"d":"237,216.79"},{"v":235875.79,"d":"235,875.79"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":71826.45,"d":"71,826.45"},{"v":3248.9,"d":"3,248.90"},{"v":820,"d":"820.00"},{"v":23539.8,"d":"23,539.80"},{"v":18184.85,"d":"18,184.85"},{"v":-53641.6,"d":"-53,641.60 "}]
[]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12118-F12118","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12121-F12121","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":760054.2,"d":"760,054.20"},{"v":820358.56,"d":"820,358.56"},{"v":785472.02,"d":"785,472.02"},{"v":793732.97,"d":"793,732.97"},{"v":723701.91,"d":"723,701.91"},{"$f":"J12125-F12125","v":{"v":-36352.28999999992,"d":"-36,352.29 "}}]
[]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12135-F12135","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":361807.95,"d":"361,807.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12144-F12144","v":{"v":-361807.95,"d":"-361,807.95 "}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12147-F12147","v":{"v":0,"d":"0.00"}}]
[]
[null,null,100,null,"Disponibilité et placements à court terme",{"v":99127300.92000002,"d":"99,127,300.92"},{"v":101953186.96999998,"d":"101,953,186.97"},{"v":96910512.70000002,"d":"96,910,512.70"},{"v":89071753.60999998,"d":"89,071,753.61"},{"v":92999375.78999998,"d":"92,999,375.79"},{"v":-6127925.13000004,"d":"-6,127,925.13 "}]
[{"$nulls":3},1002,"Banques",{"v":70764675.66000001,"d":"70,764,675.66"},{"v":81667082.39000002,"d":"81,667,082.39"},{"v":71174869.22000001,"d":"71,174,869.22"},{"v":61829955.309999995,"d":"61,829,955.31"},{"v":63848898.35,"d":"63,848,898.35"},{"v":-6915777.31000001,"d":"-6,915,777.31 "}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":30122169.16,"d":"30,122,169.16"},{"v":29943442.71,"d":"29,943,442.71"},{"v":31746536.729999997,"d":"31,746,536.73"},{"v":35519997.21,"d":"35,519,997.21"},{"v":35450516.500000015,"d":"35,450,516.50"},{"v":5328347.340000015,"d":"5,328,347.34"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":3872905.42,"d":"3,872,905.42"},{"v":1419524.56,"d":"1,419,524.56"},{"v":1560601.46,"d":"1,560,601.46"},{"v":1453655.3399999999,"d":"1,453,655.34"},{"v":476654.52,"d":"476,654.52"},{"v":-3396250.9,"d":"-3,396,250.90 "}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":771632.89,"d":"771,632.89"},{"v":868298.43,"d":"868,298.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12180-F12180","v":{"v":-771632.89,"d":"-771,632.89 "}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":10969351.049999999,"d":"10,969,351.05"},{"v":14210136.930000003,"d":"14,210,136.93"},{"v":9549114.47,"d":"9,549,114.47"},{"v":10127510.13,"d":"10,127,510.13"},{"v":10266033.629999999,"d":"10,266,033.63"},{"v":-703317.4199999999,"d":"-703,317.42 "}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":662913,"d":"662,913.00"},{"v":903807.05,"d":"903,807.05"},{"v":890033.6,"d":"890,033.60"},{"v":1794527,"d":"1,794,527.00"},{"v":1576272.7,"d":"1,576,272.70"},{"v":913359.7,"d":"913,359.70"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":770246.1900000001,"d":"770,246.19"},{"v":1521424.6400000001,"d":"1,521,424.64"},{"v":998134.3200000001,"d":"998,134.32"},{"v":707798.8200000001,"d":"707,798.82"},{"v":3258266.56,"d":"3,258,266.56"},{"v":2488020.37,"d":"2,488,020.37"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":4503443,"d":"4,503,443.00"},{"v":4483349.25,"d":"4,483,349.25"},{"v":4692487.05,"d":"4,692,487.05"},{"v":5110229.4,"d":"5,110,229.40"},{"v":5232715.05,"d":"5,232,715.05"},{"$f":"J12203-F12203","v":{"v":729272.0499999998,"d":"729,272.05"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":11804887.81,"d":"11,804,887.81"},{"v":10857567.129999999,"d":"10,857,567.13"},{"v":16254729.540000001,"d":"16,254,729.54"},{"v":24685041.46,"d":"24,685,041.46"},{"v":27959250,"d":"27,959,250.00"},{"$f":"J12204-F12204","v":{"v":16154362.19,"d":"16,154,362.19"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":50584681.7,"d":"50,584,681.70"},{"v":53619394.65,"d":"53,619,394.65"},{"v":65743803.02000001,"d":"65,743,803.02"},{"v":67964047.93,"d":"67,964,047.93"},{"v":71076390.01,"d":"71,076,390.01"},{"v":20491708.310000002,"d":"20,491,708.31"}]
[]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12220-F12220","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":101140077.73,"d":"101,140,077.73"},{"v":107360987.94,"d":"107,360,987.94"},{"v":116646082.88000001,"d":"116,646,082.88"},{"v":122906809.64999999,"d":"122,906,809.65"},{"v":128994024.85000004,"d":"128,994,024.85"},{"v":27853947.120000035,"d":"27,853,947.12"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":5184547.75,"d":"5,184,547.75"},{"v":5087462.65,"d":"5,087,462.65"},{"v":7696,"d":"7,696.00"},{"v":7646,"d":"7,646.00"},{"v":73167,"d":"73,167.00"},{"v":-5111380.75,"d":"-5,111,380.75 "}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":1007620.67,"d":"1,007,620.67"},{"v":1917546.22,"d":"1,917,546.22"},{"v":2731534.08,"d":"2,731,534.08"},{"v":2713673.26,"d":"2,713,673.26"},{"v":3053639.01,"d":"3,053,639.01"},{"$f":"J12237-F12237","v":{"v":2046018.3399999999,"d":"2,046,018.34"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":613606,"d":"613,606.00"},{"v":313600,"d":"313,600.00"},{"v":597605,"d":"597,605.00"},{"v":584605,"d":"584,605.00"},{"v":561610,"d":"561,610.00"},{"v":-51996,"d":"-51,996.00 "}]
[null,null,146,null,"Subventions d'investissements",{"v":960028.1,"d":"960,028.10"},{"v":2974406.4200000004,"d":"2,974,406.42"},{"v":6779340.249999999,"d":"6,779,340.25"},{"v":9464021.589999998,"d":"9,464,021.59"},{"v":9219908.18,"d":"9,219,908.18"},{"$f":"J12262-F12262","v":{"v":8259880.08,"d":"8,259,880.08"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10000,"d":"-10,000.00 "}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73544.4,"d":"73,544.40"},{"v":111556.7,"d":"111,556.70"},{"v":111556.7,"d":"111,556.70"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":3171912.0100000002,"d":"3,171,912.01"},{"v":1845580.59,"d":"1,845,580.59"},{"v":1544401.8599999999,"d":"1,544,401.86"},{"v":1480738.0300000003,"d":"1,480,738.03"},{"v":1185478.6300000001,"d":"1,185,478.63"},{"v":-1986433.3800000001,"d":"-1,986,433.38 "}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":8598784.01,"d":"8,598,784.01"},{"v":72499.4,"d":"72,499.40"},{"v":93842.7,"d":"93,842.70"},{"v":82202.55,"d":"82,202.55"},{"v":85382.25,"d":"85,382.25"},{"v":-8513401.76,"d":"-8,513,401.76 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":9204700.47,"d":"9,204,700.47"},{"v":12868781.99,"d":"12,868,781.99"},{"v":4621246.1899999995,"d":"4,621,246.19"},{"v":10347940.42,"d":"10,347,940.42"},{"v":5708514.319999999,"d":"5,708,514.32"},{"v":-3496186.1500000013,"d":"-3,496,186.15 "}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":497717.24,"d":"497,717.24"},{"v":778850,"d":"778,850.00"},{"v":1095198.15,"d":"1,095,198.15"},{"v":662819.6,"d":"662,819.60"},{"v":824015,"d":"824,015.00"},{"v":326297.76,"d":"326,297.76"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":606792.1,"d":"606,792.10"},{"v":608489.85,"d":"608,489.85"},{"v":679420.4,"d":"679,420.40"},{"v":590893.5,"d":"590,893.50"},{"v":494461.84,"d":"494,461.84"},{"v":-112330.25999999995,"d":"-112,330.26 "}]
[null,null,205,null,"Provisions à court terme",{"v":1170286.35,"d":"1,170,286.35"},{"v":1017963.91,"d":"1,017,963.91"},{"v":1269616.2899999998,"d":"1,269,616.29"},{"v":1174275.9000000001,"d":"1,174,275.90"},{"v":1086239.68,"d":"1,086,239.68"},{"$f":"J12307-F12307","v":{"v":-84046.67000000016,"d":"-84,046.67 "}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":13968,"d":"13,968.00"},{"v":28642,"d":"28,642.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13968,"d":"-13,968.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":-1093760,"d":"-1,093,760.00 "},{"v":0,"d":"0.00"},{"v":142663.4,"d":"142,663.40"},{"v":767723.05,"d":"767,723.05"},{"v":767723.05,"d":"767,723.05"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160680,"d":"160,680.00"},{"v":160680,"d":"160,680.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"}]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":9258282.5,"d":"9,258,282.50"},{"v":9404760.100000001,"d":"9,404,760.10"},{"v":9578459.36,"d":"9,578,459.36"},{"v":8980732.979999999,"d":"8,980,732.98"},{"v":9009638.439999998,"d":"9,009,638.44"},{"$f":"J12338-F12338","v":{"v":-248644.06000000238,"d":"-248,644.06 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":900,"d":"900.00"},{"v":500,"d":"500.00"},{"v":997074,"d":"997,074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12341-F12341","v":{"v":-900,"d":"-900.00 "}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"v":2171523.8,"d":"2,171,523.80"},{"v":496495.75,"d":"496,495.75"},{"v":290206.6,"d":"290,206.60"},{"v":258028.81999999998,"d":"258,028.82"},{"v":199058.25,"d":"199,058.25"},{"$f":"J12352-F12352","v":{"v":-1972465.5499999998,"d":"-1,972,465.55 "}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"v":16454611.33,"d":"16,454,611.33"},{"v":7620869.99,"d":"7,620,869.99"},{"v":991224.6799999999,"d":"991,224.68"},{"v":1708720.47,"d":"1,708,720.47"},{"v":-194121,"d":"-194,121.00 "},{"$f":"J12364-F12364","v":{"v":-16648732.33,"d":"-16,648,732.33 "}}]
[]
[]
[1,{"$nulls":3},"Actif",{"v":407260272.04999995,"d":"407,260,272.05"},{"v":417941030.2,"d":"417,941,030.20"},{"v":450488338.63,"d":"450,488,338.63"},{"v":464075717.09000003,"d":"464,075,717.09"},{"v":470681259.7,"d":"470,681,259.70"},{"$f":"J12380-F12380","v":{"v":63420987.650000036,"d":"63,420,987.65"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":1700000,"d":"1,700,000.00"},{"v":1700000,"d":"1,700,000.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":2969064.17,"d":"2,969,064.17"},{"v":3240431.69,"d":"3,240,431.69"},{"v":3715655.3300000005,"d":"3,715,655.33"},{"v":3277074.9100000006,"d":"3,277,074.91"},{"v":1665400.9900000002,"d":"1,665,400.99"},{"v":-1303663.1799999997,"d":"-1,303,663.18 "}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12404-F12404","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1042,"Impôts",{"v":2151772.45,"d":"2,151,772.45"},{"v":2292499.83,"d":"2,292,499.83"},{"v":4317085.09,"d":"4,317,085.09"},{"v":3182945.5999999996,"d":"3,182,945.60"},{"v":2919775.56,"d":"2,919,775.56"},{"v":768003.1099999999,"d":"768,003.11"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":607955.99,"d":"607,955.99"},{"v":1193933.19,"d":"1,193,933.19"},{"v":794579.85,"d":"794,579.85"},{"v":626128.38,"d":"626,128.38"},{"v":3176649.17,"d":"3,176,649.17"},{"v":2568693.1799999997,"d":"2,568,693.18"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":26730,"d":"26,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12426-F12426","v":{"v":-26730,"d":"-26,730.00 "}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12439-F12439","v":{"v":0,"d":"0.00"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"v":258313209.84999996,"d":"258,313,209.85"},{"v":266763047.58,"d":"266,763,047.58"},{"v":277364986.74,"d":"277,364,986.74"},{"v":291056640.52,"d":"291,056,640.52"},{"v":293224109.27000004,"d":"293,224,109.27"},{"v":34910899.42000008,"d":"34,910,899.42"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":121067808.38999999,"d":"121,067,808.39"},{"v":119216267.49,"d":"119,216,267.49"},{"v":118847797.69,"d":"118,847,797.69"},{"v":119807670.08999999,"d":"119,807,670.09"},{"v":118493997.21000001,"d":"118,493,997.21"},{"v":-2573811.1799999774,"d":"-2,573,811.18 "}]
[]
[{"$nulls":3},1420,"Logiciels",{"v":94186.4,"d":"94,186.40"},{"v":518283.95,"d":"518,283.95"},{"v":677848.04,"d":"677,848.04"},{"v":631856.87,"d":"631,856.87"},{"v":474232.54000000004,"d":"474,232.54"},{"$f":"J12456-F12456","v":{"v":380046.14,"d":"380,046.14"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":118505,"d":"118,505.00"},{"v":51625,"d":"51,625.00"},{"v":115045,"d":"115,045.00"},{"v":112966,"d":"112,966.00"},{"v":124866,"d":"124,866.00"},{"v":6361,"d":"6,361.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":47250,"d":"47,250.00"},{"v":32000,"d":"32,000.00"},{"v":132996.75,"d":"132,996.75"},{"v":125766.1,"d":"125,766.10"},{"v":118535.45,"d":"118,535.45"},{"v":71285.45,"d":"71,285.45"}]
[null,null,200,null,"Engagements courants",{"v":17766315.849999998,"d":"17,766,315.85"},{"v":18197693.88,"d":"18,197,693.88"},{"v":20597872.4,"d":"20,597,872.40"},{"v":22207179.450000003,"d":"22,207,179.45"},{"v":19870868.6,"d":"19,870,868.60"},{"v":2104552.7500000037,"d":"2,104,552.75"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":206438.17999999996,"d":"206,438.18"},{"v":422948.24,"d":"422,948.24"},{"v":405373.62,"d":"405,373.62"},{"v":488282.75000000006,"d":"488,282.75"},{"v":408515.84,"d":"408,515.84"},{"v":202077.66000000006,"d":"202,077.66"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":78133.58,"d":"78,133.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":139383.53,"d":"139,383.53"},{"v":111986.93000000001,"d":"111,986.93"},{"v":113698.05,"d":"113,698.05"},{"v":393689.46,"d":"393,689.46"},{"v":121267.79000000001,"d":"121,267.79"},{"v":-18115.73999999999,"d":"-18,115.74 "}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":690422,"d":"690,422.00"},{"v":641864.9,"d":"641,864.90"},{"v":783593.65,"d":"783,593.65"},{"v":825841.4,"d":"825,841.40"},{"v":729551.4,"d":"729,551.40"},{"v":39129.40000000002,"d":"39,129.40"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":7078.1,"d":"7,078.10"},{"v":7078.1,"d":"7,078.10"},{"v":7078.1,"d":"7,078.10"},{"v":42675.25,"d":"42,675.25"},{"v":13280,"d":"13,280.00"},{"v":6201.9,"d":"6,201.90"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"v":203278087.55999997,"d":"203,278,087.56"},{"v":214648691.4,"d":"214,648,691.40"},{"v":247970325.52,"d":"247,970,325.52"},{"v":247424808.08,"d":"247,424,808.08"},{"v":245772323.44000003,"d":"245,772,323.44"},{"$f":"J12540-F12540","v":{"v":42494235.880000055,"d":"42,494,235.88"}}]
[{"$nulls":3},2060,"Hypothèques",{"v":5954400,"d":"5,954,400.00"},{"v":5816300,"d":"5,816,300.00"},{"v":5573400,"d":"5,573,400.00"},{"v":5523500,"d":"5,523,500.00"},{"v":5380100,"d":"5,380,100.00"},{"v":-574300,"d":"-574,300.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99500,"d":"99,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":75019374.3,"d":"75,019,374.30"},{"v":69162432.75,"d":"69,162,432.75"},{"v":99627713.31,"d":"99,627,713.31"},{"v":65732411.059999995,"d":"65,732,411.06"},{"v":73048810.02000001,"d":"73,048,810.02"},{"v":-1970564.2799999863,"d":"-1,970,564.28 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":121073763.25999999,"d":"121,073,763.26"},{"v":139173008.65,"d":"139,173,008.65"},{"v":142178057.21,"d":"142,178,057.21"},{"v":176311090.92,"d":"176,311,090.92"},{"v":168229293.03,"d":"168,229,293.03"},{"v":47155529.77000001,"d":"47,155,529.77"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676568.9,"d":"676,568.90"},{"v":676568.9,"d":"676,568.90"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":1230550,"d":"1,230,550.00"},{"v":496950,"d":"496,950.00"},{"v":491655,"d":"491,655.00"},{"v":-142193.9,"d":"-142,193.90 "},{"v":-1562448.51,"d":"-1,562,448.51 "},{"v":-2792998.51,"d":"-2,792,998.51 "}]
[]
[null,null,208,null,"Provisions à long terme",{"v":1156620.6300000001,"d":"1,156,620.63"},{"v":570111.87,"d":"570,111.87"},{"v":687804.97,"d":"687,804.97"},{"v":278446.32,"d":"278,446.32"},{"v":427976.32,"d":"427,976.32"},{"$f":"J12548-F12548","v":{"v":-728644.31,"d":"-728,644.31 "}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160680,"d":"160,680.00"},{"v":160680,"d":"160,680.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":1015098.86,"d":"1,015,098.86"},{"v":479873.5,"d":"479,873.50"},{"v":479873.5,"d":"479,873.50"},{"v":79214.85,"d":"79,214.85"},{"v":76764.85,"d":"76,764.85"},{"v":-938334.01,"d":"-938,334.01 "}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104873.55,"d":"104,873.55"},{"v":96173.55,"d":"96,173.55"},{"v":87473.55,"d":"87,473.55"},{"v":87473.55,"d":"87,473.55"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":130830.3,"d":"130,830.30"},{"v":79546.9,"d":"79,546.90"},{"v":92366.45,"d":"92,366.45"},{"v":92366.45,"d":"92,366.45"},{"v":92366.45,"d":"92,366.45"},{"v":-38463.850000000006,"d":"-38,463.85 "}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":5376518.039999999,"d":"5,376,518.04"},{"v":5520944.610000001,"d":"5,520,944.61"},{"v":5544078.32,"d":"5,544,078.32"},{"v":5176509.039999999,"d":"5,176,509.04"},{"v":5018120.77,"d":"5,018,120.77"},{"$f":"J12559-F12559","v":{"v":-358397.26999999955,"d":"-358,397.27 "}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":1056089,"d":"1,056,089.00"},{"v":1044497.5499999999,"d":"1,044,497.55"},{"v":210167.43,"d":"210,167.43"},{"v":0,"d":"0.00"},{"v":996829.35,"d":"996,829.35"},{"$f":"J12560-F12560","v":{"v":-59259.65000000002,"d":"-59,259.65 "}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":4319529.04,"d":"4,319,529.04"},{"v":4475947.0600000005,"d":"4,475,947.06"},{"v":4336836.89,"d":"4,336,836.89"},{"v":5176509.039999999,"d":"5,176,509.04"},{"v":4021291.42,"d":"4,021,291.42"},{"$f":"J12561-F12561","v":{"v":-298237.6200000001,"d":"-298,237.62 "}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":900,"d":"900.00"},{"v":500,"d":"500.00"},{"v":997074,"d":"997,074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12562-F12562","v":{"v":-900,"d":"-900.00 "}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12563-F12563","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"v":87323293.08000001,"d":"87,323,293.08"},{"v":93655585.97,"d":"93,655,585.97"},{"v":97703865.61999997,"d":"97,703,865.62"},{"v":103472272.33999999,"d":"103,472,272.34"},{"v":117481875.69,"d":"117,481,875.69"},{"$f":"J12565-F12565","v":{"v":30158582.609999985,"d":"30,158,582.61"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"v":46096851.570000015,"d":"46,096,851.57"},{"v":52797592.25,"d":"52,797,592.25"},{"v":57752761.20999999,"d":"57,752,761.21"},{"v":60081043.87,"d":"60,081,043.87"},{"v":60606446.26,"d":"60,606,446.26"},{"$f":"J12566-F12566","v":{"v":14509594.689999983,"d":"14,509,594.69"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":46096851.570000015,"d":"46,096,851.57"},{"v":52797592.25,"d":"52,797,592.25"},{"v":57752761.20999999,"d":"57,752,761.21"},{"v":60081043.87,"d":"60,081,043.87"},{"v":60606446.26,"d":"60,606,446.26"},{"$f":"J12567-F12567","v":{"v":14509594.689999983,"d":"14,509,594.69"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"v":379125.61,"d":"379,125.61"},{"v":320645.91,"d":"320,645.91"},{"v":320517.91,"d":"320,517.91"},{"v":317517.91,"d":"317,517.91"},{"v":317201.87999999995,"d":"317,201.88"},{"$f":"J12569-F12569","v":{"v":-61923.73000000004,"d":"-61,923.73 "}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":109400.8,"d":"109,400.80"},{"v":50921.1,"d":"50,921.10"},{"v":50793.1,"d":"50,793.10"},{"v":47793.1,"d":"47,793.10"},{"v":47477.07,"d":"47,477.07"},{"$f":"J12570-F12570","v":{"v":-61923.73,"d":"-61,923.73 "}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":269724.81,"d":"269,724.81"},{"v":269724.81,"d":"269,724.81"},{"v":269724.81,"d":"269,724.81"},{"v":269724.81,"d":"269,724.81"},{"v":269724.81,"d":"269,724.81"},{"$f":"J12571-F12571","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"v":176186,"d":"176,186.00"},{"v":176186,"d":"176,186.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12573-F12573","v":{"v":-176186,"d":"-176,186.00 "}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":176186,"d":"176,186.00"},{"v":176186,"d":"176,186.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12574-F12574","v":{"v":-176186,"d":"-176,186.00 "}}]
[]
[null,null,293,null,"Préfinancements",{"v":3983316.28,"d":"3,983,316.28"},{"v":8374766.47,"d":"8,374,766.47"},{"v":8753102.540000001,"d":"8,753,102.54"},{"v":10136288.97,"d":"10,136,288.97"},{"v":12033399.01,"d":"12,033,399.01"},{"$f":"J12576-F12576","v":{"v":8050082.73,"d":"8,050,082.73"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":3983316.28,"d":"3,983,316.28"},{"v":8374766.47,"d":"8,374,766.47"},{"v":8753102.540000001,"d":"8,753,102.54"},{"v":10136288.97,"d":"10,136,288.97"},{"v":12033399.01,"d":"12,033,399.01"},{"$f":"J12577-F12577","v":{"v":8050082.73,"d":"8,050,082.73"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"v":11748040.89,"d":"11,748,040.89"},{"v":7758388.64,"d":"7,758,388.64"},{"v":7118775.58,"d":"7,118,775.58"},{"v":8039135.4399999995,"d":"8,039,135.44"},{"v":12041885.44,"d":"12,041,885.44"},{"$f":"J12579-F12579","v":{"v":293844.5499999989,"d":"293,844.55"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":11748040.89,"d":"11,748,040.89"},{"v":7758388.64,"d":"7,758,388.64"},{"v":7118775.58,"d":"7,118,775.58"},{"v":8039135.4399999995,"d":"8,039,135.44"},{"v":12041885.44,"d":"12,041,885.44"},{"$f":"J12580-F12580","v":{"v":293844.5499999989,"d":"293,844.55"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"v":130638.25000000001,"d":"130,638.25"},{"v":60100,"d":"60,100.00"},{"v":3392329.6799999997,"d":"3,392,329.68"},{"v":6233943.32,"d":"6,233,943.32"},{"v":6043714.390000001,"d":"6,043,714.39"},{"$f":"J12582-F12582","v":{"v":5913076.140000001,"d":"5,913,076.14"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":130638.25000000001,"d":"130,638.25"},{"v":60100,"d":"60,100.00"},{"v":3392329.6799999997,"d":"3,392,329.68"},{"v":6233943.32,"d":"6,233,943.32"},{"v":6043714.390000001,"d":"6,043,714.39"},{"$f":"J12583-F12583","v":{"v":5913076.140000001,"d":"5,913,076.14"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"v":5761135.88,"d":"5,761,135.88"},{"v":1295464.75,"d":"1,295,464.75"},{"v":-507928.37,"d":"-507,928.37 "},{"v":144566.42,"d":"144,566.42"},{"v":-197800,"d":"-197,800.00 "},{"$f":"J12585-F12585","v":{"v":-5958935.88,"d":"-5,958,935.88 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":5761135.88,"d":"5,761,135.88"},{"v":1295464.75,"d":"1,295,464.75"},{"v":-507928.37,"d":"-507,928.37 "},{"v":144566.42,"d":"144,566.42"},{"v":-197800,"d":"-197,800.00 "},{"$f":"J12586-F12586","v":{"v":-5958935.88,"d":"-5,958,935.88 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12588-F12588","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12589-F12589","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"v":19047998.599999998,"d":"19,047,998.60"},{"v":22872441.949999996,"d":"22,872,441.95"},{"v":20874307.069999993,"d":"20,874,307.07"},{"v":18519776.409999996,"d":"18,519,776.41"},{"v":26637028.71,"d":"26,637,028.71"},{"$f":"J12591-F12591","v":{"v":7589030.110000003,"d":"7,589,030.11"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":-1986621.7200000004,"d":"-1,986,621.72 "},{"v":-441421.63,"d":"-441,421.63 "},{"v":-3588813.5700000003,"d":"-3,588,813.57 "},{"v":-1846902.87,"d":"-1,846,902.87 "},{"v":5795903.86,"d":"5,795,903.86"},{"$f":"J12592-F12592","v":{"v":7782525.580000001,"d":"7,782,525.58"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":21034620.32,"d":"21,034,620.32"},{"v":23313863.580000002,"d":"23,313,863.58"},{"v":24463120.640000004,"d":"24,463,120.64"},{"v":20366679.279999997,"d":"20,366,679.28"},{"v":20841124.849999994,"d":"20,841,124.85"},{"$f":"J12593-F12593","v":{"v":-193495.47000000626,"d":"-193,495.47 "}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I12598+1","v":2024},"Variation"]
["District Franches-Montagnes",{"$nulls":4},{"v":10479,"d":"10,479"},{"v":10478,"d":"10,478"},{"v":10433,"d":"10,433"},{"v":10531,"d":"10,531"},{"$f":"'Base de données pop.'!H7","v":{"v":10475,"d":"10,475"}},{"$f":"J12599-F12599","v":{"v":-4,"d":"-4 "}}]
[{"$nulls":5},"District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes",{"$f":"I12600","v":"District Franches-Montagnes"},{"$f":"J12600","v":"District Franches-Montagnes"}]
[1,{"$nulls":3},"Actif",{"v":139550955.64000002,"d":"139,550,955.64"},{"v":138272897.63000003,"d":"138,272,897.63"},{"v":140781627.2,"d":"140,781,627.20"},{"v":147691840.05,"d":"147,691,840.05"},{"v":161319797.6,"d":"161,319,797.60"},{"$f":"J12601-F12601","v":{"v":21768841.95999998,"d":"21,768,841.96"}}]
[null,10,null,null,"Patrimoine financier",{"v":70053577.55000001,"d":"70,053,577.55"},{"v":68553093.84000002,"d":"68,553,093.84"},{"v":69622284.32000001,"d":"69,622,284.32"},{"v":73055839.35000001,"d":"73,055,839.35"},{"v":84084291.38,"d":"84,084,291.38"},{"v":14030713.829999983,"d":"14,030,713.83"}]
[null,null,100,null,"Disponibilité et placements à court terme",{"v":34703748.660000004,"d":"34,703,748.66"},{"v":32764444.79,"d":"32,764,444.79"},{"v":30820453.96,"d":"30,820,453.96"},{"v":25036631.35,"d":"25,036,631.35"},{"v":28769523.14,"d":"28,769,523.14"},{"v":-5934225.520000003,"d":"-5,934,225.52 "}]
[{"$nulls":3},1000,"Caisse",{"v":34517.96000000001,"d":"34,517.96"},{"v":57922.26,"d":"57,922.26"},{"v":52895.60999999999,"d":"52,895.61"},{"v":40330.15,"d":"40,330.15"},{"v":38264.350000000006,"d":"38,264.35"},{"v":3746.3899999999994,"d":"3,746.39"}]
[{"$nulls":3},1001,"Poste",{"v":8754876.08,"d":"8,754,876.08"},{"v":3682050.4799999995,"d":"3,682,050.48"},{"v":5367804.37,"d":"5,367,804.37"},{"v":5979907.62,"d":"5,979,907.62"},{"v":6522945.510000001,"d":"6,522,945.51"},{"v":-2231930.5699999994,"d":"-2,231,930.57 "}]
[{"$nulls":3},1002,"Banques",{"v":25809468.38,"d":"25,809,468.38"},{"v":29024472.050000004,"d":"29,024,472.05"},{"v":24399753.979999997,"d":"24,399,753.98"},{"v":16514412.98,"d":"16,514,412.98"},{"v":19697254.48,"d":"19,697,254.48"},{"v":-6112213.8999999985,"d":"-6,112,213.90 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":2501980.6,"d":"2,501,980.60"},{"v":2511058.8,"d":"2,511,058.80"},{"v":2511058.8,"d":"2,511,058.80"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":104886.24,"d":"104,886.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-104886.24,"d":"-104,886.24 "}]
[]
[null,null,101,null,"Créances",{"v":10795068.170000002,"d":"10,795,068.17"},{"v":9983943.81,"d":"9,983,943.81"},{"v":10663872.119999997,"d":"10,663,872.12"},{"v":11267157.200000001,"d":"11,267,157.20"},{"v":13359388.399999997,"d":"13,359,388.40"},{"$f":"J12611-F12611","v":{"v":2564320.229999995,"d":"2,564,320.23"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":4571111.32,"d":"4,571,111.32"},{"v":5150160.9,"d":"5,150,160.90"},{"v":6105492.5,"d":"6,105,492.50"},{"v":6158705.790000001,"d":"6,158,705.79"},{"v":6338509.56,"d":"6,338,509.56"},{"v":1767398.2399999993,"d":"1,767,398.24"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":715510.7400000001,"d":"715,510.74"},{"v":722436.8099999999,"d":"722,436.81"},{"v":1124068.99,"d":"1,124,068.99"},{"v":1050730.23,"d":"1,050,730.23"},{"v":1626806.39,"d":"1,626,806.39"},{"v":911295.6499999998,"d":"911,295.65"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":4612024.2,"d":"4,612,024.20"},{"v":3458116.5600000005,"d":"3,458,116.56"},{"v":3240411.9899999998,"d":"3,240,411.99"},{"v":3824976.1700000004,"d":"3,824,976.17"},{"v":5109872.500000001,"d":"5,109,872.50"},{"v":497848.30000000075,"d":"497,848.30"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},740.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":814406.14,"d":"814,406.14"},{"v":539254.5800000001,"d":"539,254.58"},{"v":11765.58,"d":"11,765.58"},{"v":7928.679999999999,"d":"7,928.68"},{"v":18156.01,"d":"18,156.01"},{"v":-796250.13,"d":"-796,250.13 "}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":16948,"d":"16,948.00"},{"v":34634.14,"d":"34,634.14"},{"v":71258.95,"d":"71,258.95"},{"v":70334.69,"d":"70,334.69"},{"v":79576.31,"d":"79,576.31"},{"v":62628.31,"d":"62,628.31"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":20000,"d":"20,000.00"},{"v":19963.9,"d":"19,963.90"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":-8000,"d":"-8,000.00 "}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":45067.77,"d":"45,067.77"},{"v":59376.92,"d":"59,376.92"},{"v":98133.85999999999,"d":"98,133.86"},{"v":142481.64,"d":"142,481.64"},{"v":174467.62999999998,"d":"174,467.63"},{"v":129399.85999999999,"d":"129,399.86"}]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,102,null,"Placements financiers à court terme",{"v":593191.55,"d":"593,191.55"},{"v":870298.43,"d":"870,298.43"},{"v":0,"d":"0.00"},{"v":1900000,"d":"1,900,000.00"},{"v":2350515.1,"d":"2,350,515.10"},{"$f":"J12621-F12621","v":{"v":1757323.55,"d":"1,757,323.55"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":593191.55,"d":"593,191.55"},{"v":868298.43,"d":"868,298.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12622-F12622","v":{"v":-593191.55,"d":"-593,191.55 "}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100020.83,"d":"100,020.83"},{"$f":"J12623-F12623","v":{"v":100020.83,"d":"100,020.83"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1900000,"d":"1,900,000.00"},{"v":2250494.27,"d":"2,250,494.27"},{"$f":"J12624-F12624","v":{"v":2250494.27,"d":"2,250,494.27"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12625-F12625","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"v":3071561.16,"d":"3,071,561.16"},{"v":3438912.18,"d":"3,438,912.18"},{"v":3321430.6400000006,"d":"3,321,430.64"},{"v":3056237.73,"d":"3,056,237.73"},{"v":4150395.8999999994,"d":"4,150,395.90"},{"$f":"J12627-F12627","v":{"v":1078834.7399999993,"d":"1,078,834.74"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":29658.35,"d":"29,658.35"},{"v":100552.76000000001,"d":"100,552.76"},{"v":8476.43,"d":"8,476.43"},{"v":10135.98,"d":"10,135.98"},{"v":52115.68,"d":"52,115.68"},{"v":22457.33,"d":"22,457.33"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":2195514.0100000002,"d":"2,195,514.01"},{"v":1713664.53,"d":"1,713,664.53"},{"v":1663482.09,"d":"1,663,482.09"},{"v":1721625.9799999995,"d":"1,721,625.98"},{"v":2155741.8499999996,"d":"2,155,741.85"},{"v":-39772.160000000615,"d":"-39,772.16 "}]
[{"$nulls":3},1042,"Impôts",{"v":454487.24999999994,"d":"454,487.25"},{"v":1089935.76,"d":"1,089,935.76"},{"v":991535.46,"d":"991,535.46"},{"v":388967.72000000003,"d":"388,967.72"},{"v":659818.7000000001,"d":"659,818.70"},{"v":205331.45000000013,"d":"205,331.45"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":284359.96,"d":"284,359.96"},{"v":482879.7,"d":"482,879.70"},{"v":600124.71,"d":"600,124.71"},{"v":785664.7000000001,"d":"785,664.70"},{"v":1156377.52,"d":"1,156,377.52"},{"v":872017.56,"d":"872,017.56"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",701.75,{"v":1281.45,"d":"1,281.45"},1.75,{"v":8175.1,"d":"8,175.10"},{"v":2710,"d":"2,710.00"},{"v":2008.25,"d":"2,008.25"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":93926.84,"d":"93,926.84"},{"v":44890.93,"d":"44,890.93"},{"v":46858.200000000004,"d":"46,858.20"},{"v":14201.25,"d":"14,201.25"},{"v":6172.15,"d":"6,172.15"},{"v":-87754.69,"d":"-87,754.69 "}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":12913,"d":"12,913.00"},{"v":5707.05,"d":"5,707.05"},{"v":10952,"d":"10,952.00"},{"v":127467,"d":"127,467.00"},{"v":117460,"d":"117,460.00"},{"v":104547,"d":"104,547.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"v":791386.15,"d":"791,386.15"},{"v":787717.9500000001,"d":"787,717.95"},{"v":158053.61,"d":"158,053.61"},{"v":96870.97,"d":"96,870.97"},{"v":44507.89,"d":"44,507.89"},{"$f":"J12637-F12637","v":{"v":-746878.26,"d":"-746,878.26 "}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":15981,"d":"15,981.00"},{"v":14167.05,"d":"14,167.05"},{"v":49362.41,"d":"49,362.41"},{"v":54480.07,"d":"54,480.07"},{"v":23602.09,"d":"23,602.09"},{"v":7621.09,"d":"7,621.09"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":14812.55,"d":"14,812.55"},{"v":12475.8,"d":"12,475.80"},{"v":20439.85,"d":"20,439.85"},{"v":19572.55,"d":"19,572.55"},{"v":20905.8,"d":"20,905.80"},{"v":6093.25,"d":"6,093.25"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":760592.6,"d":"760,592.60"},{"v":761075.1,"d":"761,075.10"},{"v":88251.35,"d":"88,251.35"},{"v":22818.35,"d":"22,818.35"},{"v":0,"d":"0.00"},{"v":-760592.6,"d":"-760,592.60 "}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"v":11208783.36,"d":"11,208,783.36"},{"v":11528143.129999999,"d":"11,528,143.13"},{"v":15641339.99,"d":"15,641,339.99"},{"v":23946875.900000002,"d":"23,946,875.90"},{"v":27456166,"d":"27,456,166.00"},{"$f":"J12644-F12644","v":{"v":16247382.64,"d":"16,247,382.64"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":1506651.15,"d":"1,506,651.15"},{"v":1652801,"d":"1,652,801.00"},{"v":1731974,"d":"1,731,974.00"},{"v":1882046,"d":"1,882,046.00"},{"v":1886166,"d":"1,886,166.00"},{"$f":"J12645-F12645","v":{"v":379514.8500000001,"d":"379,514.85"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":9702132.209999999,"d":"9,702,132.21"},{"v":9875342.129999999,"d":"9,875,342.13"},{"v":13909365.99,"d":"13,909,365.99"},{"v":22064829.900000002,"d":"22,064,829.90"},{"v":25570000,"d":"25,570,000.00"},{"$f":"J12646-F12646","v":{"v":15867867.790000001,"d":"15,867,867.79"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12647-F12647","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12648-F12648","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"v":8889838.5,"d":"8,889,838.50"},{"v":9179633.55,"d":"9,179,633.55"},{"v":9017134,"d":"9,017,134.00"},{"v":7752066.2,"d":"7,752,066.20"},{"v":7953794.95,"d":"7,953,794.95"},{"$f":"J12650-F12650","v":{"v":-936043.5499999998,"d":"-936,043.55 "}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":2675355.1,"d":"2,675,355.10"},{"v":2029978.0999999999,"d":"2,029,978.10"},{"v":3030581.5,"d":"3,030,581.50"},{"v":2770115.25,"d":"2,770,115.25"},{"v":3218178,"d":"3,218,178.00"},{"v":542822.8999999999,"d":"542,822.90"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":5210553,"d":"5,210,553.00"},{"v":6561504.1,"d":"6,561,504.10"},{"v":5267408.1,"d":"5,267,408.10"},{"v":4710706.550000001,"d":"4,710,706.55"},{"v":4665966.65,"d":"4,665,966.65"},{"v":-544586.3499999996,"d":"-544,586.35 "}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":1003930.4,"d":"1,003,930.40"},{"v":588151.3500000001,"d":"588,151.35"},{"v":545144.4,"d":"545,144.40"},{"v":271244.4,"d":"271,244.40"},{"v":69650.3,"d":"69,650.30"},{"v":-934280.1,"d":"-934,280.10 "}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":174000,"d":"174,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12658-F12658","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12659-F12659","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12660-F12660","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12661-F12661","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12662-F12662","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"v":69497378.09,"d":"69,497,378.09"},{"v":69719803.79,"d":"69,719,803.79"},{"v":71159342.88000001,"d":"71,159,342.88"},{"v":74636000.69999999,"d":"74,636,000.70"},{"v":77235506.21999998,"d":"77,235,506.22"},{"$f":"J12664-F12664","v":{"v":7738128.12999998,"d":"7,738,128.13"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"v":67091486.28999999,"d":"67,091,486.29"},{"v":67188917.22,"d":"67,188,917.22"},{"v":68678031.21000001,"d":"68,678,031.21"},{"v":71864922.63,"d":"71,864,922.63"},{"v":74092292.89999999,"d":"74,092,292.90"},{"v":7000806.609999999,"d":"7,000,806.61"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":12748527.56,"d":"12,748,527.56"},{"v":12400927.01,"d":"12,400,927.01"},{"v":11170517.709999999,"d":"11,170,517.71"},{"v":10417608.41,"d":"10,417,608.41"},{"v":10492403.17,"d":"10,492,403.17"},{"v":-2256124.3900000006,"d":"-2,256,124.39 "}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":10435328.129999999,"d":"10,435,328.13"},{"v":10819331.129999999,"d":"10,819,331.13"},{"v":13069973.53,"d":"13,069,973.53"},{"v":14263294.83,"d":"14,263,294.83"},{"v":14618046.669999998,"d":"14,618,046.67"},{"v":4182718.539999999,"d":"4,182,718.54"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":681,"d":"681.00"},{"v":27453,"d":"27,453.00"},{"v":27453,"d":"27,453.00"},{"v":27841,"d":"27,841.00"},{"v":27807,"d":"27,807.00"},{"v":27126,"d":"27,126.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":8772303.04,"d":"8,772,303.04"},{"v":9511786.11,"d":"9,511,786.11"},{"v":10202639.94,"d":"10,202,639.94"},{"v":10743886.48,"d":"10,743,886.48"},{"v":11459940.990000002,"d":"11,459,940.99"},{"v":2687637.950000003,"d":"2,687,637.95"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":16402254.81,"d":"16,402,254.81"},{"v":17223078.38,"d":"17,223,078.38"},{"v":16407933.029999997,"d":"16,407,933.03"},{"v":23638493.55,"d":"23,638,493.55"},{"v":22919946.37,"d":"22,919,946.37"},{"v":6517691.5600000005,"d":"6,517,691.56"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":7961533.199999999,"d":"7,961,533.20"},{"v":7949540.949999999,"d":"7,949,540.95"},{"v":7868811.699999999,"d":"7,868,811.70"},{"v":8498315.459999999,"d":"8,498,315.46"},{"v":8493144.299999999,"d":"8,493,144.30"},{"v":531611.0999999996,"d":"531,611.10"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":792195.2500000001,"d":"792,195.25"},{"v":863562.1000000001,"d":"863,562.10"},{"v":1042324.2000000001,"d":"1,042,324.20"},{"v":1246895.75,"d":"1,246,895.75"},{"v":1389522.65,"d":"1,389,522.65"},{"v":597327.3999999998,"d":"597,327.40"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":9978663.3,"d":"9,978,663.30"},{"v":8393238.540000001,"d":"8,393,238.54"},{"v":8888378.1,"d":"8,888,378.10"},{"v":3028587.1500000004,"d":"3,028,587.15"},{"v":4691481.75,"d":"4,691,481.75"},{"v":-5287181.550000001,"d":"-5,287,181.55 "}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"v":808774.3,"d":"808,774.30"},{"v":931437.7999999999,"d":"931,437.80"},{"v":937811.9,"d":"937,811.90"},{"v":1272922.4,"d":"1,272,922.40"},{"v":1562353.7499999998,"d":"1,562,353.75"},{"$f":"J12676-F12676","v":{"v":753579.4499999997,"d":"753,579.45"}}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":16751.1,"d":"16,751.10"},{"v":36362.2,"d":"36,362.20"},{"v":214768.07,"d":"214,768.07"},{"v":195353.42,"d":"195,353.42"},{"$f":"J12677-F12677","v":{"v":195353.42,"d":"195,353.42"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12678-F12678","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":108620,"d":"108,620.00"},{"v":212109.7,"d":"212,109.70"},{"v":322418.6,"d":"322,418.60"},{"v":591999.95,"d":"591,999.95"},{"v":686719,"d":"686,719.00"},{"$f":"J12679-F12679","v":{"v":578099,"d":"578,099.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":700154.3,"d":"700,154.30"},{"v":702577,"d":"702,577.00"},{"v":579031.1,"d":"579,031.10"},{"v":466154.38,"d":"466,154.38"},{"v":680281.3300000001,"d":"680,281.33"},{"$f":"J12680-F12680","v":{"v":-19872.969999999972,"d":"-19,872.97 "}}]
[]
[null,null,144,null,"Prêts",{"v":592497.6,"d":"592,497.60"},{"v":344316.6,"d":"344,316.60"},{"v":341316.6,"d":"341,316.60"},{"v":338316.6,"d":"338,316.60"},{"v":335316.6,"d":"335,316.60"},{"$f":"J12682-F12682","v":{"v":-257181,"d":"-257,181.00 "}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":329316.6,"d":"329,316.60"},{"v":326316.6,"d":"326,316.60"},{"v":323316.6,"d":"323,316.60"},{"v":320316.6,"d":"320,316.60"},{"v":317316.6,"d":"317,316.60"},{"v":-12000,"d":"-12,000.00 "}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":245181,"d":"245,181.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-245181,"d":"-245,181.00 "}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"v":831019.9,"d":"831,019.90"},{"v":819059.9,"d":"819,059.90"},{"v":806910.9,"d":"806,910.90"},{"v":793041.8,"d":"793,041.80"},{"v":906945.7000000001,"d":"906,945.70"},{"$f":"J12693-F12693","v":{"v":75925.80000000005,"d":"75,925.80"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450743.9,"d":"450,743.90"},{"v":564649.8,"d":"564,649.80"},{"v":564649.8,"d":"564,649.80"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":687919.9,"d":"687,919.90"},{"v":675959.9,"d":"675,959.90"},{"v":663810.9,"d":"663,810.90"},{"v":199197.9,"d":"199,197.90"},{"v":199195.9,"d":"199,195.90"},{"v":-488724,"d":"-488,724.00 "}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":143100,"d":"143,100.00"},{"v":143100,"d":"143,100.00"},{"v":143100,"d":"143,100.00"},{"v":143100,"d":"143,100.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"v":173600,"d":"173,600.00"},{"v":436072.27,"d":"436,072.27"},{"v":395272.27,"d":"395,272.27"},{"v":366797.27,"d":"366,797.27"},{"v":338597.27,"d":"338,597.27"},{"$f":"J12704-F12704","v":{"v":164997.27000000002,"d":"164,997.27"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":173600,"d":"173,600.00"},{"v":416072.27,"d":"416,072.27"},{"v":380272.27,"d":"380,272.27"},{"v":352397.27,"d":"352,397.27"},{"v":203578.57,"d":"203,578.57"},{"v":29978.570000000007,"d":"29,978.57"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121218.7,"d":"121,218.70"},{"v":121218.7,"d":"121,218.70"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":15000,"d":"15,000.00"},{"v":14400,"d":"14,400.00"},{"v":13800,"d":"13,800.00"},{"v":13800,"d":"13,800.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"v":139550955.64000002,"d":"139,550,955.64"},{"v":138283055.04,"d":"138,283,055.04"},{"v":140781627.2,"d":"140,781,627.20"},{"v":147691840.05,"d":"147,691,840.05"},{"v":161319797.6,"d":"161,319,797.60"},{"$f":"J12717-F12717","v":{"v":21768841.95999998,"d":"21,768,841.96"}}]
[null,20,null,null,"Capitaux de tiers",{"v":79861969.97,"d":"79,861,969.97"},{"v":73468572.58000001,"d":"73,468,572.58"},{"v":70550623.54,"d":"70,550,623.54"},{"v":65409225.38,"d":"65,409,225.38"},{"v":67332615.61,"d":"67,332,615.61"},{"v":-12529354.36,"d":"-12,529,354.36 "}]
[null,null,200,null,"Engagements courants",{"v":15644628.870000003,"d":"15,644,628.87"},{"v":8576660.41,"d":"8,576,660.41"},{"v":8509289.58,"d":"8,509,289.58"},{"v":6714531.579999999,"d":"6,714,531.58"},{"v":7158772.22,"d":"7,158,772.22"},{"v":-8485856.650000002,"d":"-8,485,856.65 "}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":3983068.7600000002,"d":"3,983,068.76"},{"v":3559620.12,"d":"3,559,620.12"},{"v":4092828.669999999,"d":"4,092,828.67"},{"v":3974531.4,"d":"3,974,531.40"},{"v":4749009.18,"d":"4,749,009.18"},{"v":765940.4199999995,"d":"765,940.42"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":1034066.98,"d":"1,034,066.98"},{"v":1028018.9,"d":"1,028,018.90"},{"v":953160.32,"d":"953,160.32"},{"v":902072.2199999999,"d":"902,072.22"},{"v":936491.6000000001,"d":"936,491.60"},{"v":-97575.37999999989,"d":"-97,575.38 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":2007036.57,"d":"2,007,036.57"},{"v":3923024.0500000003,"d":"3,923,024.05"},{"v":3379461.64,"d":"3,379,461.64"},{"v":1762613.27,"d":"1,762,613.27"},{"v":1388775.13,"d":"1,388,775.13"},{"v":-618261.4400000002,"d":"-618,261.44 "}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100,"d":"-100.00 "}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":77623.95,"d":"77,623.95"},{"v":60897.34,"d":"60,897.34"},{"v":78858.95,"d":"78,858.95"},{"v":70334.69,"d":"70,334.69"},{"v":79576.31,"d":"79,576.31"},{"v":1952.3600000000006,"d":"1,952.36"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":8538948.26,"d":"8,538,948.26"},{"v":5000,"d":"5,000.00"},{"v":4880,"d":"4,880.00"},{"v":4980,"d":"4,980.00"},{"v":4920,"d":"4,920.00"},{"v":-8534028.26,"d":"-8,534,028.26 "}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":3784.35,"d":"3,784.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3784.35,"d":"-3,784.35 "}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,null,201,null,"Engagements financiers à court terme",{"v":10741207.74,"d":"10,741,207.74"},{"v":9337347.220000003,"d":"9,337,347.22"},{"v":7355638.19,"d":"7,355,638.19"},{"v":6643684.26,"d":"6,643,684.26"},{"v":8790257.61,"d":"8,790,257.61"},{"$f":"J12729-F12729","v":{"v":-1950950.1300000008,"d":"-1,950,950.13 "}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":2815046.25,"d":"2,815,046.25"},{"v":5395388.02,"d":"5,395,388.02"},{"v":2131930.31,"d":"2,131,930.31"},{"v":1787293.7000000002,"d":"1,787,293.70"},{"v":2794889,"d":"2,794,889.00"},{"v":-20157.25,"d":"-20,157.25 "}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":18376.739999999998,"d":"18,376.74"},{"v":17479.1,"d":"17,479.10"},{"v":8465.1,"d":"8,465.10"},{"v":408465.1,"d":"408,465.10"},{"v":8465.1,"d":"8,465.10"},{"v":-9911.639999999998,"d":"-9,911.64 "}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":69173.9,"d":"69,173.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-69173.9,"d":"-69,173.90 "}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":7838610.85,"d":"7,838,610.85"},{"v":3924480.1,"d":"3,924,480.10"},{"v":5215242.78,"d":"5,215,242.78"},{"v":4447925.46,"d":"4,447,925.46"},{"v":5986903.51,"d":"5,986,903.51"},{"v":-1851707.3399999999,"d":"-1,851,707.34 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"v":3424790.0100000007,"d":"3,424,790.01"},{"v":2858441.4300000006,"d":"2,858,441.43"},{"v":4559014.539999999,"d":"4,559,014.54"},{"v":3369079.0700000003,"d":"3,369,079.07"},{"v":3028154.13,"d":"3,028,154.13"},{"$f":"J12739-F12739","v":{"v":-396635.8800000008,"d":"-396,635.88 "}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":36940.149999999994,"d":"36,940.15"},{"v":41601.5,"d":"41,601.50"},{"v":3338.75,"d":"3,338.75"},{"v":18823.3,"d":"18,823.30"},{"v":9344.45,"d":"9,344.45"},{"v":-27595.699999999993,"d":"-27,595.70 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":2763913.39,"d":"2,763,913.39"},{"v":2471135.0200000005,"d":"2,471,135.02"},{"v":3974929.0599999996,"d":"3,974,929.06"},{"v":2754348.2,"d":"2,754,348.20"},{"v":1889929.44,"d":"1,889,929.44"},{"v":-873983.9500000002,"d":"-873,983.95 "}]
[{"$nulls":3},2042,"Impôts",{"v":296860.6,"d":"296,860.60"},{"v":13936.650000000001,"d":"13,936.65"},{"v":185700.44999999998,"d":"185,700.45"},{"v":78069.34999999999,"d":"78,069.35"},{"v":33357.7,"d":"33,357.70"},{"v":-263502.89999999997,"d":"-263,502.90 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":225510.55,"d":"225,510.55"},{"v":270308,"d":"270,308.00"},{"v":312113.3,"d":"312,113.30"},{"v":454410.26,"d":"454,410.26"},{"v":993047.15,"d":"993,047.15"},{"v":767536.6000000001,"d":"767,536.60"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":28723.55,"d":"28,723.55"},{"v":29976.87,"d":"29,976.87"},{"v":22698.56,"d":"22,698.56"},{"v":6883.05,"d":"6,883.05"},{"v":5505.75,"d":"5,505.75"},{"v":-23217.8,"d":"-23,217.80 "}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":72841.77,"d":"72,841.77"},{"v":30252.04,"d":"30,252.04"},{"v":60234.42,"d":"60,234.42"},{"v":56544.909999999996,"d":"56,544.91"},{"v":74294.64,"d":"74,294.64"},{"v":1452.8699999999953,"d":"1,452.87"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":1231.35,"d":"1,231.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22675,"d":"22,675.00"},{"v":22675,"d":"22,675.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"v":63969.1,"d":"63,969.10"},{"v":95007.15,"d":"95,007.15"},{"v":208498.27000000002,"d":"208,498.27"},{"v":187781.66999999998,"d":"187,781.67"},{"v":206591,"d":"206,591.00"},{"$f":"J12749-F12749","v":{"v":142621.9,"d":"142,621.90"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":50001.1,"d":"50,001.10"},{"v":66365.15,"d":"66,365.15"},{"v":208498.27000000002,"d":"208,498.27"},{"v":187781.66999999998,"d":"187,781.67"},{"v":206591,"d":"206,591.00"},{"v":156589.9,"d":"156,589.90"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":13968,"d":"13,968.00"},{"v":28642,"d":"28,642.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13968,"d":"-13,968.00 "}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"v":43646506.199999996,"d":"43,646,506.20"},{"v":46278043.72,"d":"46,278,043.72"},{"v":42736971.37,"d":"42,736,971.37"},{"v":38340198.61,"d":"38,340,198.61"},{"v":34005212.760000005,"d":"34,005,212.76"},{"$f":"J12761-F12761","v":{"v":-9641293.43999999,"d":"-9,641,293.44 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":21062767.049999997,"d":"21,062,767.05"},{"v":17805661.3,"d":"17,805,661.30"},{"v":18266969.15,"d":"18,266,969.15"},{"v":17607619.15,"d":"17,607,619.15"},{"v":17050369.15,"d":"17,050,369.15"},{"v":-4012397.8999999985,"d":"-4,012,397.90 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":20911261.15,"d":"20,911,261.15"},{"v":28433159.42,"d":"28,433,159.42"},{"v":24634967.79,"d":"24,634,967.79"},{"v":20801946.46,"d":"20,801,946.46"},{"v":17873485.61,"d":"17,873,485.61"},{"v":-3037775.539999999,"d":"-3,037,775.54 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":1912325,"d":"1,912,325.00"},{"v":685250,"d":"685,250.00"},{"v":523842,"d":"523,842.00"},{"v":362834,"d":"362,834.00"},{"v":215625,"d":"215,625.00"},{"v":-1696700,"d":"-1,696,700.00 "}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":-239847,"d":"-239,847.00 "},{"v":-646027,"d":"-646,027.00 "},{"v":-688807.5700000001,"d":"-688,807.57 "},{"v":-432201,"d":"-432,201.00 "},{"v":-1134267,"d":"-1,134,267.00 "},{"v":-894420,"d":"-894,420.00 "}]
[]
[null,null,208,null,"Provisions à long terme",{"v":4462537.9,"d":"4,462,537.90"},{"v":4364093.7,"d":"4,364,093.70"},{"v":5213634.45,"d":"5,213,634.45"},{"v":8203366.75,"d":"8,203,366.75"},{"v":12203366.75,"d":"12,203,366.75"},{"$f":"J12769-F12769","v":{"v":7740828.85,"d":"7,740,828.85"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":462537.9,"d":"462,537.90"},{"v":264093.7,"d":"264,093.70"},{"v":213634.45,"d":"213,634.45"},{"v":203366.75,"d":"203,366.75"},{"v":203366.75,"d":"203,366.75"},{"v":-259171.15000000002,"d":"-259,171.15 "}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":4000000,"d":"4,000,000.00"},{"v":4100000,"d":"4,100,000.00"},{"v":5000000,"d":"5,000,000.00"},{"v":8000000,"d":"8,000,000.00"},{"v":12000000,"d":"12,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":1878330.1500000001,"d":"1,878,330.15"},{"v":1958978.9500000002,"d":"1,958,978.95"},{"v":1967577.1400000001,"d":"1,967,577.14"},{"v":1950583.44,"d":"1,950,583.44"},{"v":1940261.14,"d":"1,940,261.14"},{"$f":"J12780-F12780","v":{"v":61930.98999999976,"d":"61,930.99"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27317.27,"d":"27,317.27"},{"v":30627.82,"d":"30,627.82"},{"v":33923.52,"d":"33,923.52"},{"$f":"J12781-F12781","v":{"v":33923.52,"d":"33,923.52"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":1828269.8499999999,"d":"1,828,269.85"},{"v":1907112.7000000002,"d":"1,907,112.70"},{"v":1884537.3199999998,"d":"1,884,537.32"},{"v":1862135.3699999999,"d":"1,862,135.37"},{"v":1846823.5699999998,"d":"1,846,823.57"},{"$f":"J12782-F12782","v":{"v":18553.719999999972,"d":"18,553.72"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12783-F12783","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":50060.3,"d":"50,060.30"},{"v":51866.25,"d":"51,866.25"},{"v":55722.55,"d":"55,722.55"},{"v":57820.25,"d":"57,820.25"},{"v":59514.05,"d":"59,514.05"},{"$f":"J12784-F12784","v":{"v":9453.75,"d":"9,453.75"}}]
[]
[null,29,null,null,"Capital propre",{"v":59688985.67,"d":"59,688,985.67"},{"v":64814482.45999999,"d":"64,814,482.46"},{"v":70231003.66,"d":"70,231,003.66"},{"v":82282614.67,"d":"82,282,614.67"},{"v":93987181.99000001,"d":"93,987,181.99"},{"$f":"J12786-F12786","v":{"v":34298196.32000001,"d":"34,298,196.32"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"v":17572256.84,"d":"17,572,256.84"},{"v":18846442.46,"d":"18,846,442.46"},{"v":19973926.470000003,"d":"19,973,926.47"},{"v":21924727.71,"d":"21,924,727.71"},{"v":23029310.33,"d":"23,029,310.33"},{"$f":"J12787-F12787","v":{"v":5457053.489999998,"d":"5,457,053.49"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":17572256.84,"d":"17,572,256.84"},{"v":18846442.46,"d":"18,846,442.46"},{"v":19973926.470000003,"d":"19,973,926.47"},{"v":21924727.71,"d":"21,924,727.71"},{"v":23029310.33,"d":"23,029,310.33"},{"$f":"J12788-F12788","v":{"v":5457053.489999998,"d":"5,457,053.49"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"v":124772.84,"d":"124,772.84"},{"v":121572.42000000001,"d":"121,572.42"},{"v":139087.17,"d":"139,087.17"},{"v":157191.17,"d":"157,191.17"},{"v":157318.23,"d":"157,318.23"},{"$f":"J12790-F12790","v":{"v":32545.390000000014,"d":"32,545.39"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":124772.84,"d":"124,772.84"},{"v":121572.42000000001,"d":"121,572.42"},{"v":139087.17,"d":"139,087.17"},{"v":157191.17,"d":"157,191.17"},{"v":157318.23,"d":"157,318.23"},{"$f":"J12791-F12791","v":{"v":32545.390000000014,"d":"32,545.39"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12792-F12792","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"v":374306.45,"d":"374,306.45"},{"v":306402.1,"d":"306,402.10"},{"v":288386.6,"d":"288,386.60"},{"v":273426.6,"d":"273,426.60"},{"v":199058.25,"d":"199,058.25"},{"$f":"J12794-F12794","v":{"v":-175248.2,"d":"-175,248.20 "}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":374306.45,"d":"374,306.45"},{"v":306402.1,"d":"306,402.10"},{"v":288386.6,"d":"288,386.60"},{"v":273426.6,"d":"273,426.60"},{"v":199058.25,"d":"199,058.25"},{"$f":"J12795-F12795","v":{"v":-175248.2,"d":"-175,248.20 "}}]
[]
[null,null,293,null,"Préfinancements",{"v":63169.25,"d":"63,169.25"},{"v":0,"d":"0.00"},{"v":67663.05,"d":"67,663.05"},{"v":223787.35,"d":"223,787.35"},{"v":868500.8999999999,"d":"868,500.90"},{"$f":"J12797-F12797","v":{"v":805331.6499999999,"d":"805,331.65"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":63169.25,"d":"63,169.25"},{"v":0,"d":"0.00"},{"v":67663.05,"d":"67,663.05"},{"v":223787.35,"d":"223,787.35"},{"v":868500.8999999999,"d":"868,500.90"},{"$f":"J12798-F12798","v":{"v":805331.6499999999,"d":"805,331.65"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"v":7508116.670000001,"d":"7,508,116.67"},{"v":8351036.16,"d":"8,351,036.16"},{"v":9961519.47,"d":"9,961,519.47"},{"v":15170294.16,"d":"15,170,294.16"},{"v":19452743.509999998,"d":"19,452,743.51"},{"$f":"J12800-F12800","v":{"v":11944626.839999996,"d":"11,944,626.84"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":7508116.670000001,"d":"7,508,116.67"},{"v":8351036.16,"d":"8,351,036.16"},{"v":9961519.47,"d":"9,961,519.47"},{"v":15170294.16,"d":"15,170,294.16"},{"v":19452743.509999998,"d":"19,452,743.51"},{"$f":"J12801-F12801","v":{"v":11944626.839999996,"d":"11,944,626.84"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"v":20310,"d":"20,310.00"},{"v":387176.05,"d":"387,176.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12803-F12803","v":{"v":-20310,"d":"-20,310.00 "}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":20310,"d":"20,310.00"},{"v":387176.05,"d":"387,176.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12804-F12804","v":{"v":-20310,"d":"-20,310.00 "}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"v":4684372.600000001,"d":"4,684,372.60"},{"v":2837541.95,"d":"2,837,541.95"},{"v":1495474.05,"d":"1,495,474.05"},{"v":1500191.05,"d":"1,500,191.05"},{"v":0,"d":"0.00"},{"$f":"J12806-F12806","v":{"v":-4684372.600000001,"d":"-4,684,372.60 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":4684372.600000001,"d":"4,684,372.60"},{"v":2837541.95,"d":"2,837,541.95"},{"v":1495474.05,"d":"1,495,474.05"},{"v":1500191.05,"d":"1,500,191.05"},{"v":0,"d":"0.00"},{"$f":"J12807-F12807","v":{"v":-4684372.600000001,"d":"-4,684,372.60 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12809-F12809","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12810-F12810","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"v":29341681.02,"d":"29,341,681.02"},{"v":33964311.319999985,"d":"33,964,311.32"},{"v":38304946.849999994,"d":"38,304,946.85"},{"v":43032996.629999995,"d":"43,032,996.63"},{"v":50280250.77,"d":"50,280,250.77"},{"$f":"J12812-F12812","v":{"v":20938569.750000004,"d":"20,938,569.75"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":3830148.2800000003,"d":"3,830,148.28"},{"v":2852875.89,"d":"2,852,875.89"},{"v":2621898.24,"d":"2,621,898.24"},{"v":4743624.4,"d":"4,743,624.40"},{"v":5878560.640000001,"d":"5,878,560.64"},{"$f":"J12813-F12813","v":{"v":2048412.3600000003,"d":"2,048,412.36"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":25511532.74,"d":"25,511,532.74"},{"v":31111435.43,"d":"31,111,435.43"},{"v":35683048.60999999,"d":"35,683,048.61"},{"v":38289372.23,"d":"38,289,372.23"},{"v":44401690.129999995,"d":"44,401,690.13"},{"$f":"J12814-F12814","v":{"v":18890157.389999997,"d":"18,890,157.39"}}]
[]
[]
[]
[]
["Bilan",{"$nulls":4},2020,2021,2022,2023,{"$f":"I12819+1","v":2024},"Variation"]
["District de Porrentruy",{"$nulls":4},{"v":24276,"d":"24,276"},{"v":24195,"d":"24,195"},{"v":24123,"d":"24,123"},{"v":24357,"d":"24,357"},{"$f":"'Base de données pop.'!H8","v":{"v":24368,"d":"24,368"}},{"$f":"J12820-F12820","v":92}]
[{"$nulls":5},"District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy",{"$f":"I12821","v":"District de Porrentruy"},{"$f":"J12821","v":"District de Porrentruy"}]
[1,{"$nulls":3},"Actif",{"v":314959483.75999993,"d":"314,959,483.76"},{"v":317483169.99,"d":"317,483,169.99"},{"v":323915406.71999997,"d":"323,915,406.72"},{"v":330720311.44,"d":"330,720,311.44"},{"v":339875940.11,"d":"339,875,940.11"},{"$f":"J12822-F12822","v":{"v":24916456.350000083,"d":"24,916,456.35"}}]
[null,10,null,null,"Patrimoine financier",{"v":121770710.55000001,"d":"121,770,710.55"},{"v":117025534.32000001,"d":"117,025,534.32"},{"v":114823955.42,"d":"114,823,955.42"},{"v":117202969.98,"d":"117,202,969.98"},{"v":120074070.42999998,"d":"120,074,070.43"},{"v":-1696640.1200000346,"d":"-1,696,640.12 "}]
[null,null,100,null,"Disponibilité et placements à court terme",{"v":35602275.42,"d":"35,602,275.42"},{"v":35327843.35,"d":"35,327,843.35"},{"v":30915257.749999996,"d":"30,915,257.75"},{"v":32156286.379999995,"d":"32,156,286.38"},{"v":32447713.77,"d":"32,447,713.77"},{"v":-3154561.6500000022,"d":"-3,154,561.65 "}]
[{"$nulls":3},1000,"Caisse",{"v":36648.34,"d":"36,648.34"},{"v":41256.689999999995,"d":"41,256.69"},{"v":62907.01,"d":"62,907.01"},{"v":52970.299999999996,"d":"52,970.30"},{"v":39228.25000000001,"d":"39,228.25"},{"v":2579.9100000000108,"d":"2,579.91"}]
[{"$nulls":3},1001,"Poste",{"v":8688364.7,"d":"8,688,364.70"},{"v":4915013.83,"d":"4,915,013.83"},{"v":4610337.83,"d":"4,610,337.83"},{"v":6151299.449999999,"d":"6,151,299.45"},{"v":7493782.369999999,"d":"7,493,782.37"},{"v":-1194582.33,"d":"-1,194,582.33 "}]
[{"$nulls":3},1002,"Banques",{"v":26760854.65,"d":"26,760,854.65"},{"v":30300026.54000001,"d":"30,300,026.54"},{"v":26172903.480000004,"d":"26,172,903.48"},{"v":25884403.13,"d":"25,884,403.13"},{"v":24852995.69,"d":"24,852,995.69"},{"v":-1907858.9599999972,"d":"-1,907,858.96 "}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":120000,"d":"120,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":-60000,"d":"-60,000.00 "}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":-7592.5199999999995,"d":"-7,592.52 "},{"v":7546.040000000001,"d":"7,546.04"},{"v":9109.43,"d":"9,109.43"},{"v":7613.5,"d":"7,613.50"},{"v":1707.46,"d":"1,707.46"},{"v":9299.98,"d":"9,299.98"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":4000.25,"d":"4,000.25"},{"v":4000.25,"d":"4,000.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4000.25,"d":"-4,000.25 "}]
[]
[null,null,101,null,"Créances",{"v":39108723.019999996,"d":"39,108,723.02"},{"v":32230484.77,"d":"32,230,484.77"},{"v":33414262.300000004,"d":"33,414,262.30"},{"v":33767552,"d":"33,767,552.00"},{"v":35046911.21,"d":"35,046,911.21"},{"$f":"J12832-F12832","v":{"v":-4061811.809999995,"d":"-4,061,811.81 "}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":9591824.65,"d":"9,591,824.65"},{"v":8411713.770000001,"d":"8,411,713.77"},{"v":8254038.53,"d":"8,254,038.53"},{"v":9466712.92,"d":"9,466,712.92"},{"v":10805085.74,"d":"10,805,085.74"},{"v":1213261.0899999999,"d":"1,213,261.09"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":1169009.65,"d":"1,169,009.65"},{"v":1239665.91,"d":"1,239,665.91"},{"v":1255111.74,"d":"1,255,111.74"},{"v":1019767.9099999999,"d":"1,019,767.91"},{"v":1199414.1400000001,"d":"1,199,414.14"},{"v":30404.490000000224,"d":"30,404.49"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":24026914.469999995,"d":"24,026,914.47"},{"v":20948105.18,"d":"20,948,105.18"},{"v":21804909.36,"d":"21,804,909.36"},{"v":21829879.68,"d":"21,829,879.68"},{"v":21928951.950000003,"d":"21,928,951.95"},{"v":-2097962.519999992,"d":"-2,097,962.52 "}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":557590.2,"d":"557,590.20"},{"v":283265.9,"d":"283,265.90"},{"v":376818.55,"d":"376,818.55"},{"v":300024.95,"d":"300,024.95"},{"v":406720.7,"d":"406,720.70"},{"v":-150869.49999999994,"d":"-150,869.50 "}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":678119.02,"d":"678,119.02"},{"v":611496.58,"d":"611,496.58"},{"v":749946.61,"d":"749,946.61"},{"v":753863.81,"d":"753,863.81"},{"v":281274.9,"d":"281,274.90"},{"v":-396844.12,"d":"-396,844.12 "}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":2820438.85,"d":"2,820,438.85"},{"v":391543.3,"d":"391,543.30"},{"v":280116.99,"d":"280,116.99"},{"v":304782.38,"d":"304,782.38"},{"v":264148.21,"d":"264,148.21"},{"v":-2556290.64,"d":"-2,556,290.64 "}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":14131.95,"d":"14,131.95"},{"v":10175.95,"d":"10,175.95"},{"v":7953.95,"d":"7,953.95"},{"v":11634.65,"d":"11,634.65"},{"v":16148.55,"d":"16,148.55"},{"v":2016.5999999999985,"d":"2,016.60"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":250694.23,"d":"250,694.23"},{"v":334518.18,"d":"334,518.18"},{"v":685366.57,"d":"685,366.57"},{"v":80885.69999999998,"d":"80,885.70"},{"v":145167.02,"d":"145,167.02"},{"v":-105527.21000000002,"d":"-105,527.21 "}]
[]
[null,null,102,null,"Placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12842-F12842","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12843-F12843","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12844-F12844","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12845-F12845","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12846-F12846","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"v":7566013.150000001,"d":"7,566,013.15"},{"v":9115492.33,"d":"9,115,492.33"},{"v":9621402.56,"d":"9,621,402.56"},{"v":10269983.25,"d":"10,269,983.25"},{"v":9375623.810000002,"d":"9,375,623.81"},{"$f":"J12848-F12848","v":{"v":1809610.660000001,"d":"1,809,610.66"}}]
[{"$nulls":3},1040,"Charges du personnel",{"v":7454.05,"d":"7,454.05"},{"v":44311.16,"d":"44,311.16"},{"v":1758.8,"d":"1,758.80"},{"v":62866.62,"d":"62,866.62"},{"v":59702.86,"d":"59,702.86"},{"v":52248.81,"d":"52,248.81"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":3904972.7199999997,"d":"3,904,972.72"},{"v":3691050.69,"d":"3,691,050.69"},{"v":3126461.77,"d":"3,126,461.77"},{"v":3700439.28,"d":"3,700,439.28"},{"v":3919741.2200000007,"d":"3,919,741.22"},{"v":14768.500000000931,"d":"14,768.50"}]
[{"$nulls":3},1042,"Impôts",{"v":1798995.5000000002,"d":"1,798,995.50"},{"v":1227330.2100000002,"d":"1,227,330.21"},{"v":1232907.08,"d":"1,232,907.08"},{"v":880218.43,"d":"880,218.43"},{"v":1219072.4,"d":"1,219,072.40"},{"v":-579923.1000000003,"d":"-579,923.10 "}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":369408.07999999996,"d":"369,408.08"},{"v":3094298.0400000005,"d":"3,094,298.04"},{"v":4124292,"d":"4,124,292.00"},{"v":3510898.2199999997,"d":"3,510,898.22"},{"v":3024939.08,"d":"3,024,939.08"},{"v":2655531,"d":"2,655,531.00"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":319027.94999999995,"d":"319,027.95"},{"v":87778.46,"d":"87,778.46"},{"v":182854.93,"d":"182,854.93"},{"v":162903.22,"d":"162,903.22"},{"v":122676.35,"d":"122,676.35"},{"v":-196351.59999999995,"d":"-196,351.60 "}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":1003864.65,"d":"1,003,864.65"},{"v":643232.3200000001,"d":"643,232.32"},{"v":749573.51,"d":"749,573.51"},{"v":1385776.0399999998,"d":"1,385,776.04"},{"v":560294.51,"d":"560,294.51"},{"v":-443570.14,"d":"-443,570.14 "}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":485211,"d":"485,211.00"},{"v":387580,"d":"387,580.00"},{"v":387580,"d":"387,580.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":162290.2,"d":"162,290.20"},{"v":327491.45,"d":"327,491.45"},{"v":203554.47,"d":"203,554.47"},{"v":81670.44,"d":"81,670.44"},{"v":81617.39,"d":"81,617.39"},{"v":-80672.81000000001,"d":"-80,672.81 "}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"v":60545.450000000004,"d":"60,545.45"},{"v":50292.130000000005,"d":"50,292.13"},{"v":82982.23,"d":"82,982.23"},{"v":45930.13,"d":"45,930.13"},{"v":65447.48,"d":"65,447.48"},{"$f":"J12858-F12858","v":{"v":4902.029999999999,"d":"4,902.03"}}]
[{"$nulls":3},1060,"Articles de commerces",{"v":23417.45,"d":"23,417.45"},{"v":24460.13,"d":"24,460.13"},{"v":25078.53,"d":"25,078.53"},{"v":1441.03,"d":"1,441.03"},{"v":20784.18,"d":"20,784.18"},{"v":-2633.2700000000004,"d":"-2,633.27 "}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":37128,"d":"37,128.00"},{"v":25832,"d":"25,832.00"},{"v":57903.7,"d":"57,903.70"},{"v":44489.1,"d":"44,489.10"},{"v":44663.3,"d":"44,663.30"},{"v":7535.300000000003,"d":"7,535.30"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":9},{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"v":1741637.65,"d":"1,741,637.65"},{"v":1397657.2,"d":"1,397,657.20"},{"v":2576627,"d":"2,576,627.00"},{"v":1740137,"d":"1,740,137.00"},{"v":1830489,"d":"1,830,489.00"},{"$f":"J12865-F12865","v":{"v":88851.3500000001,"d":"88,851.35"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":1639137.65,"d":"1,639,137.65"},{"v":1397657.2,"d":"1,397,657.20"},{"v":1484627,"d":"1,484,627.00"},{"v":1648137,"d":"1,648,137.00"},{"v":1742489,"d":"1,742,489.00"},{"$f":"J12866-F12866","v":{"v":103351.3500000001,"d":"103,351.35"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":102500,"d":"102,500.00"},{"v":0,"d":"0.00"},{"v":1092000,"d":"1,092,000.00"},{"v":92000,"d":"92,000.00"},{"v":88000,"d":"88,000.00"},{"$f":"J12867-F12867","v":{"v":-14500,"d":"-14,500.00 "}}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12868-F12868","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12869-F12869","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"v":37691515.86,"d":"37,691,515.86"},{"v":38903764.54,"d":"38,903,764.54"},{"v":38213423.58,"d":"38,213,423.58"},{"v":39223081.22,"d":"39,223,081.22"},{"v":41307885.16,"d":"41,307,885.16"},{"$f":"J12871-F12871","v":{"v":3616369.299999997,"d":"3,616,369.30"}}]
[{"$nulls":3},1080,"Terrains du PF",{"v":19444807.96,"d":"19,444,807.96"},{"v":18759216.04,"d":"18,759,216.04"},{"v":17557213.43,"d":"17,557,213.43"},{"v":17354834.32,"d":"17,354,834.32"},{"v":17385087.58,"d":"17,385,087.58"},{"v":-2059720.3800000027,"d":"-2,059,720.38 "}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":17242562.75,"d":"17,242,562.75"},{"v":19288533.15,"d":"19,288,533.15"},{"v":19724813.75,"d":"19,724,813.75"},{"v":21807451.35,"d":"21,807,451.35"},{"v":23804602.03,"d":"23,804,602.03"},{"v":6562039.280000001,"d":"6,562,039.28"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":1004145.1499999999,"d":"1,004,145.15"},{"v":856015.3500000001,"d":"856,015.35"},{"v":931396.4,"d":"931,396.40"},{"v":60795.55,"d":"60,795.55"},{"v":118195.55,"d":"118,195.55"},{"v":-885949.5999999999,"d":"-885,949.60 "}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12879-F12879","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12880-F12880","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12881-F12881","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12882-F12882","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12883-F12883","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"v":193188773.21,"d":"193,188,773.21"},{"v":200457635.66999996,"d":"200,457,635.67"},{"v":209091451.29999998,"d":"209,091,451.30"},{"v":213517341.46,"d":"213,517,341.46"},{"v":219801869.68000004,"d":"219,801,869.68"},{"$f":"J12885-F12885","v":{"v":26613096.47000003,"d":"26,613,096.47"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"v":186312304.5,"d":"186,312,304.50"},{"v":190656598.5,"d":"190,656,598.50"},{"v":198526966.54999998,"d":"198,526,966.55"},{"v":203164206.11,"d":"203,164,206.11"},{"v":209194486.01999998,"d":"209,194,486.02"},{"v":22882181.51999998,"d":"22,882,181.52"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":13813587.61,"d":"13,813,587.61"},{"v":5956563.249999999,"d":"5,956,563.25"},{"v":6919076.96,"d":"6,919,076.96"},{"v":8463581.4,"d":"8,463,581.40"},{"v":8284484.17,"d":"8,284,484.17"},{"v":-5529103.4399999995,"d":"-5,529,103.44 "}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":37698790.92,"d":"37,698,790.92"},{"v":44328476.7,"d":"44,328,476.70"},{"v":47303468.4,"d":"47,303,468.40"},{"v":47029025.76,"d":"47,029,025.76"},{"v":47150275.4,"d":"47,150,275.40"},{"v":9451484.479999997,"d":"9,451,484.48"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":1200033.9,"d":"1,200,033.90"},{"v":1222824.7000000002,"d":"1,222,824.70"},{"v":1309080.1500000001,"d":"1,309,080.15"},{"v":1188579.7,"d":"1,188,579.70"},{"v":1563216.8,"d":"1,563,216.80"},{"v":363182.90000000014,"d":"363,182.90"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":32872880.42,"d":"32,872,880.42"},{"v":33586105.81999999,"d":"33,586,105.82"},{"v":38434977.33,"d":"38,434,977.33"},{"v":38780513.980000004,"d":"38,780,513.98"},{"v":39641020.2,"d":"39,641,020.20"},{"v":6768139.780000001,"d":"6,768,139.78"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":65395638.94,"d":"65,395,638.94"},{"v":63781558.28,"d":"63,781,558.28"},{"v":63599014.76,"d":"63,599,014.76"},{"v":70039350.07,"d":"70,039,350.07"},{"v":68744543.53999999,"d":"68,744,543.54"},{"v":3348904.599999994,"d":"3,348,904.60"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":23853153.85,"d":"23,853,153.85"},{"v":23797877.95,"d":"23,797,877.95"},{"v":24889117.5,"d":"24,889,117.50"},{"v":25354350.3,"d":"25,354,350.30"},{"v":25373089.900000002,"d":"25,373,089.90"},{"v":1519936.0500000007,"d":"1,519,936.05"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":1675996.8399999999,"d":"1,675,996.84"},{"v":1582673.1100000003,"d":"1,582,673.11"},{"v":1743311.9900000002,"d":"1,743,311.99"},{"v":2177665.92,"d":"2,177,665.92"},{"v":2147352.95,"d":"2,147,352.95"},{"v":471356.11000000034,"d":"471,356.11"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":4617674.2700000005,"d":"4,617,674.27"},{"v":11313056.04,"d":"11,313,056.04"},{"v":14321223.46,"d":"14,321,223.46"},{"v":10123492.979999999,"d":"10,123,492.98"},{"v":16217336.059999997,"d":"16,217,336.06"},{"v":11599661.789999995,"d":"11,599,661.79"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":5184547.75,"d":"5,184,547.75"},{"v":5087462.65,"d":"5,087,462.65"},{"v":7696,"d":"7,696.00"},{"v":7646,"d":"7,646.00"},{"v":73167,"d":"73,167.00"},{"v":-5111380.75,"d":"-5,111,380.75 "}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"v":3097949.2199999997,"d":"3,097,949.22"},{"v":3791988.2800000007,"d":"3,791,988.28"},{"v":4425869.86,"d":"4,425,869.86"},{"v":4193733.8600000003,"d":"4,193,733.86"},{"v":4619435.57,"d":"4,619,435.57"},{"$f":"J12897-F12897","v":{"v":1521486.3500000006,"d":"1,521,486.35"}}]
[{"$nulls":3},1420,"Logiciels",{"v":82980.8,"d":"82,980.80"},{"v":72580.8,"d":"72,580.80"},{"v":62180.8,"d":"62,180.80"},{"v":51780.8,"d":"51,780.80"},{"v":128549.8,"d":"128,549.80"},{"$f":"J12898-F12898","v":{"v":45569,"d":"45,569.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J12899-F12899","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":621159.92,"d":"621,159.92"},{"v":1379367.92,"d":"1,379,367.92"},{"v":1905933.4300000002,"d":"1,905,933.43"},{"v":1334613.06,"d":"1,334,613.06"},{"v":1613869.71,"d":"1,613,869.71"},{"$f":"J12900-F12900","v":{"v":992709.7899999999,"d":"992,709.79"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":2393808.5,"d":"2,393,808.50"},{"v":2340039.56,"d":"2,340,039.56"},{"v":2457755.63,"d":"2,457,755.63"},{"v":2807340,"d":"2,807,340.00"},{"v":2877016.0600000005,"d":"2,877,016.06"},{"$f":"J12901-F12901","v":{"v":483207.5600000005,"d":"483,207.56"}}]
[]
[null,null,144,null,"Prêts",{"v":610261,"d":"610,261.00"},{"v":1186261.4,"d":"1,186,261.40"},{"v":1048361.4,"d":"1,048,361.40"},{"v":903461.4,"d":"903,461.40"},{"v":724861.4,"d":"724,861.40"},{"$f":"J12903-F12903","v":{"v":114600.40000000002,"d":"114,600.40"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":508100,"d":"508,100.00"},{"v":1020700,"d":"1,020,700.00"},{"v":1048361.4,"d":"1,048,361.40"},{"v":786900,"d":"786,900.00"},{"v":640300,"d":"640,300.00"},{"v":132200,"d":"132,200.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":1161,"d":"1,161.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1161,"d":"-1,161.00 "}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":101000,"d":"101,000.00"},{"v":165561.4,"d":"165,561.40"},{"v":0,"d":"0.00"},{"v":116561.4,"d":"116,561.40"},{"v":84561.4,"d":"84,561.40"},{"v":-16438.600000000006,"d":"-16,438.60 "}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"v":3120257.49,"d":"3,120,257.49"},{"v":3826386.49,"d":"3,826,386.49"},{"v":3813404.49,"d":"3,813,404.49"},{"v":4000908.49,"d":"4,000,908.49"},{"v":3986089.49,"d":"3,986,089.49"},{"$f":"J12914-F12914","v":{"v":865832,"d":"865,832.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":300003,"d":"300,003.00"},{"v":300003,"d":"300,003.00"},{"v":300003,"d":"300,003.00"},{"v":300003,"d":"300,003.00"},{"v":300003,"d":"300,003.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":610006,"d":"610,006.00"},{"v":300000,"d":"300,000.00"},{"v":584005,"d":"584,005.00"},{"v":571005,"d":"571,005.00"},{"v":558010,"d":"558,010.00"},{"v":-51996,"d":"-51,996.00 "}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":2210247.49,"d":"2,210,247.49"},{"v":3029374.49,"d":"3,029,374.49"},{"v":2929395.49,"d":"2,929,395.49"},{"v":3129899.49,"d":"3,129,899.49"},{"v":3128075.49,"d":"3,128,075.49"},{"v":917828,"d":"917,828.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":197005,"d":"197,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"v":48001,"d":"48,001.00"},{"v":996401,"d":"996,401.00"},{"v":1276849,"d":"1,276,849.00"},{"v":1255031.6,"d":"1,255,031.60"},{"v":1276997.2,"d":"1,276,997.20"},{"$f":"J12925-F12925","v":{"v":1228996.2,"d":"1,228,996.20"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48750,"d":"48,750.00"},{"v":48750,"d":"48,750.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":1,"d":"1.00"},{"v":950401,"d":"950,401.00"},{"v":1232849,"d":"1,232,849.00"},{"v":1213031.6,"d":"1,213,031.60"},{"v":1188247.2,"d":"1,188,247.20"},{"v":1188246.2,"d":"1,188,246.20"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":48000,"d":"48,000.00"},{"v":46000,"d":"46,000.00"},{"v":44000,"d":"44,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"},{"v":-48000,"d":"-48,000.00 "}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"v":314959483.76000005,"d":"314,959,483.76"},{"v":317483169.99,"d":"317,483,169.99"},{"v":323915406.71999997,"d":"323,915,406.72"},{"v":330720311.44,"d":"330,720,311.44"},{"v":339875940.11,"d":"339,875,940.11"},{"$f":"J12938-F12938","v":{"v":24916456.349999964,"d":"24,916,456.35"}}]
[null,20,null,null,"Capitaux de tiers",{"v":221531335.15,"d":"221,531,335.15"},{"v":219493863.1,"d":"219,493,863.10"},{"v":223282440.81,"d":"223,282,440.81"},{"v":223260441.51999998,"d":"223,260,441.52"},{"v":220784161.26000002,"d":"220,784,161.26"},{"v":-747173.8899999857,"d":"-747,173.89 "}]
[null,null,200,null,"Engagements courants",{"v":9412286.61,"d":"9,412,286.61"},{"v":10803709.64,"d":"10,803,709.64"},{"v":10389534.63,"d":"10,389,534.63"},{"v":8910873.239999998,"d":"8,910,873.24"},{"v":9428348.14,"d":"9,428,348.14"},{"v":16061.530000001192,"d":"16,061.53"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":6648736.5600000005,"d":"6,648,736.56"},{"v":9687095.51,"d":"9,687,095.51"},{"v":9594525.780000001,"d":"9,594,525.78"},{"v":8950693.709999999,"d":"8,950,693.71"},{"v":9029375.49,"d":"9,029,375.49"},{"v":2380638.9299999997,"d":"2,380,638.93"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":1520579.79,"d":"1,520,579.79"},{"v":363306.58999999997,"d":"363,306.59"},{"v":378187.64,"d":"378,187.64"},{"v":268661.68999999994,"d":"268,661.69"},{"v":2371.06,"d":"2,371.06"},{"v":-1518208.73,"d":"-1,518,208.73 "}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":779748.86,"d":"779,748.86"},{"v":379605.79,"d":"379,605.79"},{"v":481163.83,"d":"481,163.83"},{"v":97242.66,"d":"97,242.66"},{"v":462849.97000000003,"d":"462,849.97"},{"v":-316898.88999999996,"d":"-316,898.89 "}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":2300,"d":"2,300.00"},{"v":2300,"d":"2,300.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":103552,"d":"103,552.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1519,"d":"1,519.00"},{"v":-102033,"d":"-102,033.00 "}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":350600.4,"d":"350,600.40"},{"v":279481.75,"d":"279,481.75"},{"v":-81232.62000000001,"d":"-81,232.62 "},{"v":-452834.82,"d":"-452,834.82 "},{"v":-102187.38,"d":"-102,187.38 "},{"v":-452787.78,"d":"-452,787.78 "}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":9069,"d":"9,069.00"},{"v":13820,"d":"13,820.00"},{"v":15990,"d":"15,990.00"},{"v":18810,"d":"18,810.00"},{"v":17120,"d":"17,120.00"},{"v":8051,"d":"8,051.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":80400,"d":"80,400.00"},{"v":900,"d":"900.00"},{"v":26800,"d":"26,800.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"v":18126468.68,"d":"18,126,468.68"},{"v":18625952.54,"d":"18,625,952.54"},{"v":25362574.77,"d":"25,362,574.77"},{"v":21212393.140000004,"d":"21,212,393.14"},{"v":30275197.130000003,"d":"30,275,197.13"},{"$f":"J12950-F12950","v":{"v":12148728.450000003,"d":"12,148,728.45"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":4563580.88,"d":"4,563,580.88"},{"v":6536364.54,"d":"6,536,364.54"},{"v":10502179.77,"d":"10,502,179.77"},{"v":5820948.539999999,"d":"5,820,948.54"},{"v":14587735.309999999,"d":"14,587,735.31"},{"v":10024154.43,"d":"10,024,154.43"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":20000,"d":"20,000.00"},{"v":-120000,"d":"-120,000.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-20000,"d":"-20,000.00 "}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2621318.42,"d":"2,621,318.42"},{"v":2621318.42,"d":"2,621,318.42"}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1022900,"d":"1,022,900.00"},{"v":1022900,"d":"1,022,900.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":13236154,"d":"13,236,154.00"},{"v":11430738,"d":"11,430,738.00"},{"v":13765010,"d":"13,765,010.00"},{"v":14681285,"d":"14,681,285.00"},{"v":11167880,"d":"11,167,880.00"},{"v":-2068274,"d":"-2,068,274.00 "}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47340,"d":"47,340.00"},{"v":51348.4,"d":"51,348.40"},{"v":51348.4,"d":"51,348.40"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":306733.8,"d":"306,733.80"},{"v":778850,"d":"778,850.00"},{"v":1095385,"d":"1,095,385.00"},{"v":662819.6,"d":"662,819.60"},{"v":824015,"d":"824,015.00"},{"v":517281.2,"d":"517,281.20"}]
[]
[null,null,204,null,"Passifs de régularisation",{"v":4744534.76,"d":"4,744,534.76"},{"v":4941241.370000001,"d":"4,941,241.37"},{"v":5410625.53,"d":"5,410,625.53"},{"v":5080025.28,"d":"5,080,025.28"},{"v":5538718.57,"d":"5,538,718.57"},{"$f":"J12960-F12960","v":{"v":794183.8100000005,"d":"794,183.81"}}]
[{"$nulls":3},2040,"Charges du personnel",{"v":524551.2,"d":"524,551.20"},{"v":553043.1,"d":"553,043.10"},{"v":634249.75,"d":"634,249.75"},{"v":560415.6000000001,"d":"560,415.60"},{"v":365140.39,"d":"365,140.39"},{"v":-159410.80999999994,"d":"-159,410.81 "}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":3013116.6100000003,"d":"3,013,116.61"},{"v":1840464.8900000001,"d":"1,840,464.89"},{"v":2179747.4799999995,"d":"2,179,747.48"},{"v":2133367.45,"d":"2,133,367.45"},{"v":2595194.6300000004,"d":"2,595,194.63"},{"v":-417921.98,"d":"-417,921.98 "}]
[{"$nulls":3},2042,"Impôts",{"v":489465.1,"d":"489,465.10"},{"v":598184.9199999999,"d":"598,184.92"},{"v":657396.75,"d":"657,396.75"},{"v":194543.96,"d":"194,543.96"},{"v":438750.41,"d":"438,750.41"},{"v":-50714.69,"d":"-50,714.69 "}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":374180.65,"d":"374,180.65"},{"v":874132.06,"d":"874,132.06"},{"v":1672890.2,"d":"1,672,890.20"},{"v":1924243.9400000002,"d":"1,924,243.94"},{"v":1823061.44,"d":"1,823,061.44"},{"v":1448880.79,"d":"1,448,880.79"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":287815.6,"d":"287,815.60"},{"v":242187.4,"d":"242,187.40"},{"v":246422,"d":"246,422.00"},{"v":229638.73,"d":"229,638.73"},{"v":261002.25,"d":"261,002.25"},{"v":-26813.349999999977,"d":"-26,813.35 "}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":12215.6,"d":"12,215.60"},{"v":31892.1,"d":"31,892.10"},{"v":16215.6,"d":"16,215.60"},{"v":12815.6,"d":"12,815.60"},{"v":600,"d":"600.00"},{"v":-11615.6,"d":"-11,615.60 "}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":3703.75,"d":"3,703.75"},{"v":25000,"d":"25,000.00"},{"v":54969.45,"d":"54,969.45"},{"v":22969.449999999997,"d":"22,969.45"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":11190,"d":"11,190.00"},{"v":801336.9,"d":"801,336.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-11190,"d":"-11,190.00 "}]
[]
[null,null,205,null,"Provisions à court terme",{"v":403321.55,"d":"403,321.55"},{"v":263518.16000000003,"d":"263,518.16"},{"v":264950.67,"d":"264,950.67"},{"v":107481.98,"d":"107,481.98"},{"v":126321.68,"d":"126,321.68"},{"$f":"J12970-F12970","v":{"v":-276999.87,"d":"-276,999.87 "}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":56082.1,"d":"56,082.10"},{"v":20777.31,"d":"20,777.31"},{"v":23377.99,"d":"23,377.99"},{"v":58593.6,"d":"58,593.60"},{"v":76868.65,"d":"76,868.65"},{"v":20786.549999999996,"d":"20,786.55"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":10490,"d":"10,490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":90763.32,"d":"90,763.32"},{"v":120763.32,"d":"120,763.32"},{"v":90763.32,"d":"90,763.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-90763.32,"d":"-90,763.32 "}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":176862.88,"d":"176,862.88"},{"v":86487.53,"d":"86,487.53"},{"v":150809.36,"d":"150,809.36"},{"v":48888.38,"d":"48,888.38"},{"v":34453.03,"d":"34,453.03"},{"v":-142409.85,"d":"-142,409.85 "}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":79613.25,"d":"79,613.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-79613.25,"d":"-79,613.25 "}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"v":185993084.05,"d":"185,993,084.05"},{"v":182559370.79999998,"d":"182,559,370.80"},{"v":179547951.31,"d":"179,547,951.31"},{"v":185931027.38000003,"d":"185,931,027.38"},{"v":173349319.21,"d":"173,349,319.21"},{"$f":"J12982-F12982","v":{"v":-12643764.840000004,"d":"-12,643,764.84 "}}]
[{"$nulls":3},2060,"Hypothèques",{"v":7732000,"d":"7,732,000.00"},{"v":7857700,"d":"7,857,700.00"},{"v":7540900,"d":"7,540,900.00"},{"v":6734100,"d":"6,734,100.00"},{"v":6336250,"d":"6,336,250.00"},{"v":-1395750,"d":"-1,395,750.00 "}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":164109368.1,"d":"164,109,368.10"},{"v":159267400.29999998,"d":"159,267,400.30"},{"v":159835697.81,"d":"159,835,697.81"},{"v":168486150.48000002,"d":"168,486,150.48"},{"v":147181616.56,"d":"147,181,616.56"},{"v":-16927751.53999999,"d":"-16,927,751.54 "}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":16452108.75,"d":"16,452,108.75"},{"v":18768733.5,"d":"18,768,733.50"},{"v":19030723.5,"d":"19,030,723.50"},{"v":13555983.5,"d":"13,555,983.50"},{"v":22856833.5,"d":"22,856,833.50"},{"v":6404724.75,"d":"6,404,724.75"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":-1093760,"d":"-1,093,760.00 "},{"v":0,"d":"0.00"},{"v":142663.4,"d":"142,663.40"},{"v":91154.15,"d":"91,154.15"},{"v":91154.15,"d":"91,154.15"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":-2300392.8,"d":"-2,300,392.80 "},{"v":-2240703,"d":"-2,240,703.00 "},{"v":-6859370,"d":"-6,859,370.00 "},{"v":-2987870,"d":"-2,987,870.00 "},{"v":-3116535,"d":"-3,116,535.00 "},{"v":-816142.2000000002,"d":"-816,142.20 "}]
[]
[null,null,208,null,"Provisions à long terme",{"v":848205.19,"d":"848,205.19"},{"v":375234.05,"d":"375,234.05"},{"v":240000,"d":"240,000.00"},{"v":165000,"d":"165,000.00"},{"v":15000,"d":"15,000.00"},{"$f":"J12990-F12990","v":{"v":-833205.19,"d":"-833,205.19 "}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":511729.74,"d":"511,729.74"},{"v":53926.85,"d":"53,926.85"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-511729.74,"d":"-511,729.74 "}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":336475.45,"d":"336,475.45"},{"v":321307.2,"d":"321,307.20"},{"v":225000,"d":"225,000.00"},{"v":165000,"d":"165,000.00"},{"v":15000,"d":"15,000.00"},{"v":-321475.45,"d":"-321,475.45 "}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":2003434.31,"d":"2,003,434.31"},{"v":1924836.54,"d":"1,924,836.54"},{"v":2066803.9,"d":"2,066,803.90"},{"v":1853640.5,"d":"1,853,640.50"},{"v":2051256.53,"d":"2,051,256.53"},{"$f":"J13001-F13001","v":{"v":47822.21999999997,"d":"47,822.22"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J13002-F13002","v":{"v":-52386.05,"d":"-52,386.05 "}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":1951048.26,"d":"1,951,048.26"},{"v":1924836.54,"d":"1,924,836.54"},{"v":2014417.85,"d":"2,014,417.85"},{"v":1853640.5,"d":"1,853,640.50"},{"v":2051256.53,"d":"2,051,256.53"},{"$f":"J13003-F13003","v":{"v":100208.27000000002,"d":"100,208.27"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J13004-F13004","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J13005-F13005","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"v":93428148.61,"d":"93,428,148.61"},{"v":97989306.88999999,"d":"97,989,306.89"},{"v":100632965.91,"d":"100,632,965.91"},{"v":107459869.91999999,"d":"107,459,869.92"},{"v":119091778.85,"d":"119,091,778.85"},{"$f":"J13007-F13007","v":{"v":25663630.239999995,"d":"25,663,630.24"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"v":28169429.909999996,"d":"28,169,429.91"},{"v":30334575.099999998,"d":"30,334,575.10"},{"v":31393751.579999994,"d":"31,393,751.58"},{"v":32163026.619999997,"d":"32,163,026.62"},{"v":32949908.52,"d":"32,949,908.52"},{"$f":"J13008-F13008","v":{"v":4780478.610000003,"d":"4,780,478.61"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":28169429.909999996,"d":"28,169,429.91"},{"v":30334575.099999998,"d":"30,334,575.10"},{"v":31393751.579999994,"d":"31,393,751.58"},{"v":32163026.619999997,"d":"32,163,026.62"},{"v":32949908.52,"d":"32,949,908.52"},{"$f":"J13009-F13009","v":{"v":4780478.610000003,"d":"4,780,478.61"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"v":5320295.6,"d":"5,320,295.60"},{"v":1012930.3,"d":"1,012,930.30"},{"v":1150862.75,"d":"1,150,862.75"},{"v":1002132,"d":"1,002,132.00"},{"v":1020326.7,"d":"1,020,326.70"},{"$f":"J13011-F13011","v":{"v":-4299968.899999999,"d":"-4,299,968.90 "}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":5320295.6,"d":"5,320,295.60"},{"v":1012930.3,"d":"1,012,930.30"},{"v":1150862.75,"d":"1,150,862.75"},{"v":1002132,"d":"1,002,132.00"},{"v":1020326.7,"d":"1,020,326.70"},{"$f":"J13012-F13012","v":{"v":-4299968.899999999,"d":"-4,299,968.90 "}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J13013-F13013","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"v":1621031.3499999999,"d":"1,621,031.35"},{"v":13907.65,"d":"13,907.65"},{"v":1820,"d":"1,820.00"},{"v":-15397.78,"d":"-15,397.78 "},{"v":0,"d":"0.00"},{"$f":"J13015-F13015","v":{"v":-1621031.3499999999,"d":"-1,621,031.35 "}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":1621031.3499999999,"d":"1,621,031.35"},{"v":13907.65,"d":"13,907.65"},{"v":1820,"d":"1,820.00"},{"v":-15397.78,"d":"-15,397.78 "},{"v":0,"d":"0.00"},{"$f":"J13016-F13016","v":{"v":-1621031.3499999999,"d":"-1,621,031.35 "}}]
[]
[null,null,293,null,"Préfinancements",{"v":973002.25,"d":"973,002.25"},{"v":7214106.7,"d":"7,214,106.70"},{"v":9440236.75,"d":"9,440,236.75"},{"v":12316058.549999999,"d":"12,316,058.55"},{"v":15691283.09,"d":"15,691,283.09"},{"$f":"J13018-F13018","v":{"v":14718280.84,"d":"14,718,280.84"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":973002.25,"d":"973,002.25"},{"v":7214106.7,"d":"7,214,106.70"},{"v":9440236.75,"d":"9,440,236.75"},{"v":12316058.549999999,"d":"12,316,058.55"},{"v":15691283.09,"d":"15,691,283.09"},{"$f":"J13019-F13019","v":{"v":14718280.84,"d":"14,718,280.84"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"v":11782261.179999998,"d":"11,782,261.18"},{"v":11983301.759999998,"d":"11,983,301.76"},{"v":12213496.129999999,"d":"12,213,496.13"},{"v":15235924.229999999,"d":"15,235,924.23"},{"v":20965924.229999997,"d":"20,965,924.23"},{"$f":"J13021-F13021","v":{"v":9183663.049999999,"d":"9,183,663.05"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":11782261.179999998,"d":"11,782,261.18"},{"v":11983301.759999998,"d":"11,983,301.76"},{"v":12213496.129999999,"d":"12,213,496.13"},{"v":15235924.229999999,"d":"15,235,924.23"},{"v":20965924.229999997,"d":"20,965,924.23"},{"$f":"J13022-F13022","v":{"v":9183663.049999999,"d":"9,183,663.05"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"v":-54817.93000000001,"d":"-54,817.93 "},{"v":50507.25,"d":"50,507.25"},{"v":282448,"d":"282,448.00"},{"v":344229.6,"d":"344,229.60"},{"v":317636.2,"d":"317,636.20"},{"$f":"J13024-F13024","v":{"v":372454.13,"d":"372,454.13"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":-54817.93000000001,"d":"-54,817.93 "},{"v":50507.25,"d":"50,507.25"},{"v":282448,"d":"282,448.00"},{"v":344229.6,"d":"344,229.60"},{"v":317636.2,"d":"317,636.20"},{"$f":"J13025-F13025","v":{"v":372454.13,"d":"372,454.13"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"v":6009102.850000001,"d":"6,009,102.85"},{"v":3487863.29,"d":"3,487,863.29"},{"v":3679,"d":"3,679.00"},{"v":63963,"d":"63,963.00"},{"v":3679,"d":"3,679.00"},{"$f":"J13027-F13027","v":{"v":-6005423.850000001,"d":"-6,005,423.85 "}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":6009102.850000001,"d":"6,009,102.85"},{"v":3487863.29,"d":"3,487,863.29"},{"v":3679,"d":"3,679.00"},{"v":63963,"d":"63,963.00"},{"v":3679,"d":"3,679.00"},{"$f":"J13028-F13028","v":{"v":-6005423.850000001,"d":"-6,005,423.85 "}}]
[]
[null,null,298,null,"Autres capitaux propres",{"v":146786.6,"d":"146,786.60"},{"v":146768.7,"d":"146,768.70"},{"v":146768.7,"d":"146,768.70"},{"v":85523.05,"d":"85,523.05"},{"v":85523.05,"d":"85,523.05"},{"$f":"J13030-F13030","v":{"v":-61263.55,"d":"-61,263.55 "}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":146786.6,"d":"146,786.60"},{"v":146768.7,"d":"146,768.70"},{"v":146768.7,"d":"146,768.70"},{"v":85523.05,"d":"85,523.05"},{"v":85523.05,"d":"85,523.05"},{"$f":"J13031-F13031","v":{"v":-61263.55,"d":"-61,263.55 "}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"v":39461056.8,"d":"39,461,056.80"},{"v":43745346.13999999,"d":"43,745,346.14"},{"v":45999903,"d":"45,999,903.00"},{"v":46264410.64999999,"d":"46,264,410.65"},{"v":48057498.059999995,"d":"48,057,498.06"},{"$f":"J13033-F13033","v":{"v":8596441.259999998,"d":"8,596,441.26"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":414086.86999999994,"d":"414,086.87"},{"v":552601.1400000001,"d":"552,601.14"},{"v":-851714.7499999999,"d":"-851,714.75 "},{"v":1893.7999999999884,"d":"1,893.80"},{"v":1760102.45,"d":"1,760,102.45"},{"$f":"J13034-F13034","v":{"v":1346015.58,"d":"1,346,015.58"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":39046969.92999999,"d":"39,046,969.93"},{"v":43192744.999999985,"d":"43,192,745.00"},{"v":46851617.74999999,"d":"46,851,617.75"},{"v":46262516.85,"d":"46,262,516.85"},{"v":46297395.60999999,"d":"46,297,395.61"},{"$f":"J13035-F13035","v":{"v":7250425.68,"d":"7,250,425.68"}}]

{"sheet":"5.3 Bilan par commune","index":24,"n_rows":229,"n_cols":6,"rows_kept":229,"hidden":true}
[]
["Bilan 2024 par commune"]
[]
[{"$nulls":4},"Veuillez choisir votre commune ci-dessous"]
["Commune :",{"$nulls":3},"Boécourt"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,2,0)","v":{"v":16872411.919999998,"d":"16,872,411.92"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,3,0)","v":{"v":6351354.850000001,"d":"6,351,354.85"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"SUM(F11:F16)","v":{"v":5132587.3,"d":"5,132,587.30"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,5,0)","v":{"v":379.1,"d":"379.10"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,6,0)","v":{"v":632627.91,"d":"632,627.91"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,7,0)","v":{"v":4499580.29,"d":"4,499,580.29"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,8,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,9,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,10,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"SUM(F19:F26)","v":{"v":801644.74,"d":"801,644.74"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,13,0)","v":{"v":308043.39,"d":"308,043.39"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,14,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,15,0)","v":{"v":630584.73,"d":"630,584.73"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,16,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,17,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,18,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,20,0)","v":{"v":-136983.38,"d":"-136,983.38"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"SUM(F29:F32)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,23,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"SUM(F35:F42)","v":{"v":152167.11,"d":"152,167.11"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,29,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,30,0)","v":{"v":147847.71,"d":"147,847.71"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,31,0)","v":{"v":4319.4,"d":"4,319.40"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,32,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,33,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,34,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,36,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"SUM(F45:F49)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,39,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,41,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"SUM(F52:F55)","v":{"v":2801,"d":"2,801.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,46,0)","v":{"v":2801,"d":"2,801.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,47,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,48,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"SUM(F58:F63)","v":{"v":262154.7,"d":"262,154.70"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,52,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,53,0)","v":{"v":262154.7,"d":"262,154.70"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,55,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,56,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,57,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"SUM(F66:F69)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,60,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,65,0)","v":{"v":10521057.069999997,"d":"10,521,057.07"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"SUM(F73:F81)","v":{"v":10241743.019999998,"d":"10,241,743.02"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,67,0)","v":{"v":77902.71,"d":"77,902.71"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,68,0)","v":{"v":3606189.55,"d":"3,606,189.55"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,69,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,70,0)","v":{"v":5941607.69,"d":"5,941,607.69"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,71,0)","v":{"v":511291.2,"d":"511,291.20"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,72,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,73,0)","v":{"v":54921.37,"d":"54,921.37"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,74,0)","v":{"v":49830.5,"d":"49,830.50"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"SUM(F84:F87)","v":{"v":36185.1,"d":"36,185.10"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,78,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,80,0)","v":{"v":36185.1,"d":"36,185.10"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,81,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"SUM(F90:F98)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,84,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,86,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,90,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,91,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"SUM(F101:F109)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,99,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,100,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"SUM(F112:F121)","v":{"v":243128.95,"d":"243,128.95"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,108,0)","v":{"v":243128.95,"d":"243,128.95"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,118,0)","v":{"v":16872411.919999998,"d":"16,872,411.92"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,119,0)","v":{"v":11440426.780000001,"d":"11,440,426.78"}}]
[null,null,200,null,"Engagements courants",{"$f":"SUM(F127:F134)","v":{"v":107780.55,"d":"107,780.55"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,121,0)","v":{"v":107780.55,"d":"107,780.55"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,122,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,123,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,124,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,125,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,126,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,127,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"SUM(F137:F144)","v":{"v":3999504.63,"d":"3,999,504.63"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,131,0)","v":{"v":1877164.63,"d":"1,877,164.63"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,132,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,133,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,135,0)","v":{"v":2122340,"d":"2,122,340.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"SUM(F147:F154)","v":{"v":436802.71,"d":"436,802.71"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,141,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,142,0)","v":{"v":158601.76,"d":"158,601.76"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,143,0)","v":{"v":3200.95,"d":"3,200.95"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,144,0)","v":{"v":275000,"d":"275,000.00"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,145,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,146,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,147,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,148,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"SUM(F157:F166)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,151,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"SUM(F169:F174)","v":{"v":6822942.34,"d":"6,822,942.34"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,163,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,165,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,166,0)","v":{"v":6822942.34,"d":"6,822,942.34"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,168,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"SUM(F177:F185)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,174,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,175,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,179,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"SUM(F188:F191)","v":{"v":73396.55,"d":"73,396.55"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,182,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,183,0)","v":{"v":73396.55,"d":"73,396.55"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,187,0)","v":{"v":5431985.140000001,"d":"5,431,985.14"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"SUM(F195)","v":{"v":2871867.27,"d":"2,871,867.27"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,189,0)","v":{"v":2871867.27,"d":"2,871,867.27"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"SUM(F198:F199)","v":{"v":38693.1,"d":"38,693.10"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,192,0)","v":{"v":38693.1,"d":"38,693.10"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"SUM(F202)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,196,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"SUM(F205)","v":{"v":54900,"d":"54,900.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,199,0)","v":{"v":54900,"d":"54,900.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"SUM(F208)","v":{"v":320000,"d":"320,000.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,202,0)","v":{"v":320000,"d":"320,000.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"SUM(F211)","v":{"v":227691.04,"d":"227,691.04"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,205,0)","v":{"v":227691.04,"d":"227,691.04"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"SUM(F214)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,208,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"SUM(F217)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"SUM(F220:F221)","v":{"v":1918833.73,"d":"1,918,833.73"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,214,0)","v":{"v":32723.24,"d":"32,723.24"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,215,0)","v":{"v":1886110.49,"d":"1,886,110.49"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,218,0)","v":{"v":103612.45,"d":"103,612.45"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,219,0)","v":{"v":32723.24,"d":"32,723.24"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,221,0)","v":{"v":136335.69,"d":"136,335.69"}}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$5,'5. Bilan 2024'!$F$4:$BC$227,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"5.2 Tableau bilan","index":25,"n_rows":220,"n_cols":6,"rows_kept":220,"hidden":true}
[]
["Bilan 2024"]
["Ensemble des communes jurassiennes",{"$nulls":4},{"$f":"'5. Bilan 2024'!BD3","v":{"v":74840,"d":"74,840"}}]
[{"$nulls":5},"Jura"]
[1,{"$nulls":3},"Actif",{"$f":"'5. Bilan 2024'!BD5","v":{"v":973126602.6700002,"d":"973,126,602.67"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"'5. Bilan 2024'!BD6","v":{"v":369990528.95000005,"d":"369,990,528.95"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"'5. Bilan 2024'!BD7","v":{"v":93005541.15999998,"d":"93,005,541.16"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"'5. Bilan 2024'!BD8","v":{"v":141087.20999999996,"d":"141,087.21"}}]
[{"$nulls":3},1001,"Poste",{"$f":"'5. Bilan 2024'!BD9","v":{"v":24730160.539999995,"d":"24,730,160.54"}}]
[{"$nulls":3},1002,"Banques",{"$f":"'5. Bilan 2024'!BD10","v":{"v":63861527.150000006,"d":"63,861,527.15"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"'5. Bilan 2024'!BD11","v":{"v":4271058.8,"d":"4,271,058.80"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"'5. Bilan 2024'!BD12","v":{"v":1707.46,"d":"1,707.46"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"'5. Bilan 2024'!BD13","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"'5. Bilan 2024'!BD15","v":{"v":93763536.02999999,"d":"93,763,536.03"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"'5. Bilan 2024'!BD16","v":{"v":35789448.18000001,"d":"35,789,448.18"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"'5. Bilan 2024'!BD17","v":{"v":4498121.670000001,"d":"4,498,121.67"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"'5. Bilan 2024'!BD18","v":{"v":51604714.349999994,"d":"51,604,714.35"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"'5. Bilan 2024'!BD19","v":{"v":406720.7,"d":"406,720.70"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"'5. Bilan 2024'!BD20","v":{"v":299430.91000000003,"d":"299,430.91"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"'5. Bilan 2024'!BD21","v":{"v":476970.72000000003,"d":"476,970.72"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"'5. Bilan 2024'!BD22","v":{"v":28148.55,"d":"28,148.55"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"'5. Bilan 2024'!BD23","v":{"v":659980.9500000002,"d":"659,980.95"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"'5. Bilan 2024'!BD25","v":{"v":2600515.1,"d":"2,600,515.10"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"'5. Bilan 2024'!BD26","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"'5. Bilan 2024'!BD27","v":{"v":100020.83,"d":"100,020.83"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"'5. Bilan 2024'!BD28","v":{"v":2500494.27,"d":"2,500,494.27"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"'5. Bilan 2024'!BD29","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"'5. Bilan 2024'!BD31","v":{"v":31188340.46000001,"d":"31,188,340.46"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"'5. Bilan 2024'!BD32","v":{"v":115746.54000000001,"d":"115,746.54"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"'5. Bilan 2024'!BD33","v":{"v":10417143.09,"d":"10,417,143.09"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"'5. Bilan 2024'!BD34","v":{"v":4768191.61,"d":"4,768,191.61"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"'5. Bilan 2024'!BD35","v":{"v":9526953.94,"d":"9,526,953.94"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"'5. Bilan 2024'!BD36","v":{"v":182321.6,"d":"182,321.60"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"'5. Bilan 2024'!BD37","v":{"v":1302044.42,"d":"1,302,044.42"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"'5. Bilan 2024'!BD38","v":{"v":1617672.7,"d":"1,617,672.70"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"'5. Bilan 2024'!BD39","v":{"v":3258266.56,"d":"3,258,266.56"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"'5. Bilan 2024'!BD41","v":{"v":701142.4800000001,"d":"701,142.48"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"'5. Bilan 2024'!BD42","v":{"v":56128.170000000006,"d":"56,128.17"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"'5. Bilan 2024'!BD43","v":{"v":596014.31,"d":"596,014.31"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"'5. Bilan 2024'!BD44","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"'5. Bilan 2024'!BD45","v":{"v":49000,"d":"49,000.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"'5. Bilan 2024'!BD46","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"'5. Bilan 2024'!BD48","v":{"v":33192005.05,"d":"33,192,005.05"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"'5. Bilan 2024'!BD49","v":{"v":5232755.05,"d":"5,232,755.05"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"'5. Bilan 2024'!BD50","v":{"v":27959250,"d":"27,959,250.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"'5. Bilan 2024'!BD51","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"'5. Bilan 2024'!BD52","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"'5. Bilan 2024'!BD54","v":{"v":115539448.67,"d":"115,539,448.67"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"'5. Bilan 2024'!BD55","v":{"v":42442312.66,"d":"42,442,312.66"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"'5. Bilan 2024'!BD56","v":{"v":71076390.01,"d":"71,076,390.01"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"'5. Bilan 2024'!BD57","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"'5. Bilan 2024'!BD58","v":{"v":2020746,"d":"2,020,746.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"'5. Bilan 2024'!BD59","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"'5. Bilan 2024'!BD60","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"'5. Bilan 2024'!BD62","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"'5. Bilan 2024'!BD63","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"'5. Bilan 2024'!BD64","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"'5. Bilan 2024'!BD65","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"'5. Bilan 2024'!BD66","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"'5. Bilan 2024'!BD68","v":{"v":603136073.7200001,"d":"603,136,073.72"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"'5. Bilan 2024'!BD69","v":{"v":577231810.0000001,"d":"577,231,810.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"'5. Bilan 2024'!BD70","v":{"v":27407803.63,"d":"27,407,803.63"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"'5. Bilan 2024'!BD71","v":{"v":118388498.50000001,"d":"118,388,498.50"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"'5. Bilan 2024'!BD72","v":{"v":8826389.690000001,"d":"8,826,389.69"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"'5. Bilan 2024'!BD73","v":{"v":128776327.60000004,"d":"128,776,327.60"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"'5. Bilan 2024'!BD74","v":{"v":210260880.26999998,"d":"210,260,880.27"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"'5. Bilan 2024'!BD75","v":{"v":34433126.7,"d":"34,433,126.70"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"'5. Bilan 2024'!BD76","v":{"v":8301220.489999999,"d":"8,301,220.49"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"'5. Bilan 2024'!BD77","v":{"v":40764396.12000001,"d":"40,764,396.12"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"'5. Bilan 2024'!BD78","v":{"v":73167,"d":"73,167.00"}}]
[]
[null,null,142,null,"Immobilisation incorporelles du PA",{"$f":"'5. Bilan 2024'!BD80","v":{"v":9346695.350000001,"d":"9,346,695.35"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"'5. Bilan 2024'!BD81","v":{"v":798135.7600000001,"d":"798,135.76"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"'5. Bilan 2024'!BD82","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"'5. Bilan 2024'!BD86","v":{"v":2147389,"d":"2,147,389.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"'5. Bilan 2024'!BD87","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"'5. Bilan 2024'!BD88","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"'5. Bilan 2024'!BD89","v":{"v":1615511,"d":"1,615,511.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"'5. Bilan 2024'!BD90","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"'5. Bilan 2024'!BD91","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"'5. Bilan 2024'!BD92","v":{"v":377316.6,"d":"377,316.60"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"'5. Bilan 2024'!BD93","v":{"v":154561.4,"d":"154,561.40"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"'5. Bilan 2024'!BD94","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"'5. Bilan 2024'!BD95","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"'5. Bilan 2024'!BD97","v":{"v":5200971.19,"d":"5,200,971.19"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"'5. Bilan 2024'!BD98","v":{"v":1,"d":"1.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"'5. Bilan 2024'!BD99","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"'5. Bilan 2024'!BD100","v":{"v":1044122.8,"d":"1,044,122.80"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"'5. Bilan 2024'!BD101","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"'5. Bilan 2024'!BD102","v":{"v":561610,"d":"561,610.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"'5. Bilan 2024'!BD103","v":{"v":3452137.39,"d":"3,452,137.39"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"'5. Bilan 2024'!BD104","v":{"v":143100,"d":"143,100.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"'5. Bilan 2024'!BD105","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"'5. Bilan 2024'!BD106","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"'5. Bilan 2024'!BD108","v":{"v":9209208.18,"d":"9,209,208.18"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"'5. Bilan 2024'!BD109","v":{"v":48750,"d":"48,750.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"'5. Bilan 2024'!BD110","v":{"v":67368.7,"d":"67,368.70"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"'5. Bilan 2024'!BD111","v":{"v":8727978.630000003,"d":"8,727,978.63"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"'5. Bilan 2024'!BD112","v":{"v":121218.7,"d":"121,218.70"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"'5. Bilan 2024'!BD113","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"'5. Bilan 2024'!BD114","v":{"v":118535.45,"d":"118,535.45"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"'5. Bilan 2024'!BD115","v":{"v":13800,"d":"13,800.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"'5. Bilan 2024'!BD116","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"'5. Bilan 2024'!BD117","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"'5. Bilan 2024'!BD118","v":{"v":111556.7,"d":"111,556.70"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"'5. Bilan 2024'!BD121","v":{"v":973126602.6700002,"d":"973,126,602.67"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"'5. Bilan 2024'!BD122","v":{"v":642751341.8300002,"d":"642,751,341.83"}}]
[null,null,200,null,"Engagements courants",{"$f":"'5. Bilan 2024'!BD123","v":{"v":36754189.98,"d":"36,754,189.98"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"'5. Bilan 2024'!BD124","v":{"v":31209765.920000013,"d":"31,209,765.92"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"'5. Bilan 2024'!BD125","v":{"v":1189439.68,"d":"1,189,439.68"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"'5. Bilan 2024'!BD126","v":{"v":2260140.94,"d":"2,260,140.94"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"'5. Bilan 2024'!BD127","v":{"v":100890,"d":"100,890.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"'5. Bilan 2024'!BD128","v":{"v":305686.15,"d":"305,686.15"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"'5. Bilan 2024'!BD129","v":{"v":1587885.0399999998,"d":"1,587,885.04"}}]
[{"$nulls":3},2006,"Dépôts et caution",{"$f":"'5. Bilan 2024'!BD130","v":{"v":85382.25,"d":"85,382.25"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"'5. Bilan 2024'!BD131","v":{"v":15000,"d":"15,000.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"'5. Bilan 2024'!BD133","v":{"v":111856044.49000001,"d":"111,856,044.49"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"'5. Bilan 2024'!BD134","v":{"v":36767738.48,"d":"36,767,738.48"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"'5. Bilan 2024'!BD135","v":{"v":5708514.319999999,"d":"5,708,514.32"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"'5. Bilan 2024'!BD136","v":{"v":2621318.42,"d":"2,621,318.42"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"'5. Bilan 2024'!BD137","v":{"v":1022900,"d":"1,022,900.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"'5. Bilan 2024'!BD138","v":{"v":64860209.87,"d":"64,860,209.87"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"'5. Bilan 2024'!BD139","v":{"v":51348.4,"d":"51,348.40"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"'5. Bilan 2024'!BD140","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"'5. Bilan 2024'!BD141","v":{"v":824015,"d":"824,015.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"'5. Bilan 2024'!BD143","v":{"v":14945268.31,"d":"14,945,268.31"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"'5. Bilan 2024'!BD144","v":{"v":494461.84,"d":"494,461.84"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"'5. Bilan 2024'!BD145","v":{"v":7964816.769999999,"d":"7,964,816.77"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"'5. Bilan 2024'!BD146","v":{"v":724442.24,"d":"724,442.24"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"'5. Bilan 2024'!BD147","v":{"v":4996594.55,"d":"4,996,594.55"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"'5. Bilan 2024'!BD148","v":{"v":387775.79000000004,"d":"387,775.79"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"'5. Bilan 2024'!BD149","v":{"v":290867.53,"d":"290,867.53"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"'5. Bilan 2024'!BD150","v":{"v":77644.45,"d":"77,644.45"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"'5. Bilan 2024'!BD151","v":{"v":8665.14,"d":"8,665.14"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"'5. Bilan 2024'!BD153","v":{"v":1086239.68,"d":"1,086,239.68"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"'5. Bilan 2024'!BD154","v":{"v":1013011.0499999999,"d":"1,013,011.05"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"'5. Bilan 2024'!BD155","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"'5. Bilan 2024'!BD156","v":{"v":25000,"d":"25,000.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"'5. Bilan 2024'!BD157","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"'5. Bilan 2024'!BD158","v":{"v":495.6,"d":"495.60"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"'5. Bilan 2024'!BD159","v":{"v":34453.03,"d":"34,453.03"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"'5. Bilan 2024'!BD160","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"'5. Bilan 2024'!BD161","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"'5. Bilan 2024'!BD162","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"'5. Bilan 2024'!BD163","v":{"v":13280,"d":"13,280.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"'5. Bilan 2024'!BD165","v":{"v":456456855.40999997,"d":"456,456,855.41"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"'5. Bilan 2024'!BD166","v":{"v":28766719.15,"d":"28,766,719.15"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"'5. Bilan 2024'!BD167","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"'5. Bilan 2024'!BD168","v":{"v":241448912.19000003,"d":"241,448,912.19"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissance de dettes",{"$f":"'5. Bilan 2024'!BD169","v":{"v":191286751.53,"d":"191,286,751.53"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"'5. Bilan 2024'!BD170","v":{"v":767723.05,"d":"767,723.05"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"'5. Bilan 2024'!BD171","v":{"v":-5813250.51,"d":"-5,813,250.51"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"'5. Bilan 2024'!BD173","v":{"v":12646343.07,"d":"12,646,343.07"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"'5. Bilan 2024'!BD174","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"'5. Bilan 2024'!BD175","v":{"v":160680,"d":"160,680.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"'5. Bilan 2024'!BD176","v":{"v":10691.47,"d":"10,691.47"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"'5. Bilan 2024'!BD177","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"'5. Bilan 2024'!BD178","v":{"v":280131.6,"d":"280,131.60"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"'5. Bilan 2024'!BD179","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"'5. Bilan 2024'!BD180","v":{"v":87473.55,"d":"87,473.55"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"'5. Bilan 2024'!BD181","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"'5. Bilan 2024'!BD182","v":{"v":12107366.45,"d":"12,107,366.45"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"'5. Bilan 2024'!BD184","v":{"v":9006400.889999999,"d":"9,006,400.89"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"'5. Bilan 2024'!BD185","v":{"v":1027515.32,"d":"1,027,515.32"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"'5. Bilan 2024'!BD186","v":{"v":7919371.5200000005,"d":"7,919,371.52"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"'5. Bilan 2024'!BD187","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"'5. Bilan 2024'!BD188","v":{"v":59514.05,"d":"59,514.05"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"'5. Bilan 2024'!BD190","v":{"v":330375260.84000003,"d":"330,375,260.84"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"'5. Bilan 2024'!BD191","v":{"v":116522424.25,"d":"116,522,424.25"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"'5. Bilan 2024'!BD192","v":{"v":116522424.25,"d":"116,522,424.25"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"'5. Bilan 2024'!BD194","v":{"v":1494846.81,"d":"1,494,846.81"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"'5. Bilan 2024'!BD195","v":{"v":1225122,"d":"1,225,122.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"'5. Bilan 2024'!BD196","v":{"v":269724.81,"d":"269,724.81"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5. Bilan 2024'!BD198","v":{"v":199058.25,"d":"199,058.25"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5. Bilan 2024'!BD199","v":{"v":199058.25,"d":"199,058.25"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"'5. Bilan 2024'!BD201","v":{"v":28658600.130000003,"d":"28,658,600.13"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"'5. Bilan 2024'!BD202","v":{"v":28658600.130000003,"d":"28,658,600.13"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"'5. Bilan 2024'!BD204","v":{"v":52460553.18,"d":"52,460,553.18"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"'5. Bilan 2024'!BD205","v":{"v":52460553.18,"d":"52,460,553.18"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5. Bilan 2024'!BD207","v":{"v":6350650.590000001,"d":"6,350,650.59"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5. Bilan 2024'!BD208","v":{"v":6350650.590000001,"d":"6,350,650.59"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"'5. Bilan 2024'!BD210","v":{"v":-194121,"d":"-194,121.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"'5. Bilan 2024'!BD211","v":{"v":-194121,"d":"-194,121.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"'5. Bilan 2024'!BD213","v":{"v":85523.05,"d":"85,523.05"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"'5. Bilan 2024'!BD214","v":{"v":85523.05,"d":"85,523.05"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5. Bilan 2024'!BD216","v":{"v":124797725.57999998,"d":"124,797,725.58"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5. Bilan 2024'!BD217","v":{"v":13434566.95,"d":"13,434,566.95"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"'5. Bilan 2024'!BD218","v":{"v":111363158.63000001,"d":"111,363,158.63"}}]
[]
[]
[]
[{"$nulls":4},"Contrôle",{"$f":"'5. Bilan 2024'!BD226","v":{"v":0,"d":"0.00"}}]

{"sheet":"5.1.2Graphique capitaux propres","index":26,"n_rows":10,"n_cols":5,"rows_kept":10,"hidden":true}
[]
[null,290,null,"Financement spéciaux du capital propre",{"$f":"'5.2 Tableau bilan'!F189","v":{"v":116522424.25,"d":"116,522,424.25"}}]
[null,291,null,"Fonds du capital propre",{"$f":"'5.2 Tableau bilan'!F192","v":{"v":1494846.81,"d":"1,494,846.81"}}]
[null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5.2 Tableau bilan'!F196","v":{"v":199058.25,"d":"199,058.25"}}]
[null,293,null,"Préfinancements",{"$f":"'5.2 Tableau bilan'!F199","v":{"v":28658600.130000003,"d":"28,658,600.13"}}]
[null,294,null,"Réserves de politique budgétaire",{"$f":"'5.2 Tableau bilan'!F202","v":{"v":52460553.18,"d":"52,460,553.18"}}]
[null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5.2 Tableau bilan'!F205","v":{"v":6350650.590000001,"d":"6,350,650.59"}}]
[null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"'5.2 Tableau bilan'!F208","v":{"v":-194121,"d":"-194,121.00"}}]
[null,298,null,"Autres capitaux propres",{"$f":"'5.2 Tableau bilan'!F211","v":{"v":85523.05,"d":"85,523.05"}}]
[null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5.2 Tableau bilan'!F214","v":{"v":124797725.57999998,"d":"124,797,725.58"}}]

{"sheet":"5.4 Tableau de l'endettement","index":27,"n_rows":31,"n_cols":56,"rows_kept":31,"hidden":true}
[]
["Tableau de l'endettement 2024"]
["Ensemble des communes"]
[]
[]
[null,null,{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(C6:AZ6)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(C6:U6)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(V6:AG6)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AH6:AZ6)","v":{"v":24368,"d":"24,368"}}]
[null,null,"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[10,"Patrimoine financier",{"$f":"'5. Bilan 2024'!F6","v":{"v":6351354.850000001,"d":"6,351,354.85"}},{"$f":"'5. Bilan 2024'!G6","v":{"v":1052874.27,"d":"1,052,874.27"}},{"$f":"'5. Bilan 2024'!H6","v":{"v":3130917.5300000003,"d":"3,130,917.53"}},{"$f":"'5. Bilan 2024'!I6","v":{"v":4289253.48,"d":"4,289,253.48"}},{"$f":"'5. Bilan 2024'!J6","v":{"v":16601882.32,"d":"16,601,882.32"}},{"$f":"'5. Bilan 2024'!K6","v":{"v":8485476.41,"d":"8,485,476.41"}},{"$f":"'5. Bilan 2024'!L6","v":{"v":11217211.36,"d":"11,217,211.36"}},{"$f":"'5. Bilan 2024'!M6","v":{"v":69899899.58,"d":"69,899,899.58"}},{"$f":"'5. Bilan 2024'!N6","v":{"v":3999167.6399999997,"d":"3,999,167.64"}},{"$f":"'5. Bilan 2024'!O6","v":{"v":231765.28000000003,"d":"231,765.28"}},{"$f":"'5. Bilan 2024'!P6","v":{"v":17789865.939999998,"d":"17,789,865.94"}},{"$f":"'5. Bilan 2024'!Q6","v":{"v":2217636.13,"d":"2,217,636.13"}},{"$f":"'5. Bilan 2024'!R6","v":{"v":443804.92999999993,"d":"443,804.93"}},{"$f":"'5. Bilan 2024'!S6","v":{"v":1765157.9700000002,"d":"1,765,157.97"}},{"$f":"'5. Bilan 2024'!T6","v":{"v":2854332.08,"d":"2,854,332.08"}},{"$f":"'5. Bilan 2024'!U6","v":{"v":7396676.6,"d":"7,396,676.60"}},{"$f":"'5. Bilan 2024'!V6","v":{"v":885634.52,"d":"885,634.52"}},{"$f":"'5. Bilan 2024'!W6","v":{"v":1838766.0100000002,"d":"1,838,766.01"}},{"$f":"'5. Bilan 2024'!X6","v":{"v":5380490.24,"d":"5,380,490.24"}},{"$f":"'5. Bilan 2024'!Y6","v":{"v":1956202.7599999998,"d":"1,956,202.76"}},{"$f":"'5. Bilan 2024'!Z6","v":{"v":4356882.46,"d":"4,356,882.46"}},{"$f":"'5. Bilan 2024'!AA6","v":{"v":37848380.42,"d":"37,848,380.42"}},{"$f":"'5. Bilan 2024'!AB6","v":{"v":1373968.5099999998,"d":"1,373,968.51"}},{"$f":"'5. Bilan 2024'!AC6","v":{"v":2802914.8500000006,"d":"2,802,914.85"}},{"$f":"'5. Bilan 2024'!AD6","v":{"v":2265425.82,"d":"2,265,425.82"}},{"$f":"'5. Bilan 2024'!AE6","v":{"v":2291914.6,"d":"2,291,914.60"}},{"$f":"'5. Bilan 2024'!AF6","v":{"v":2920513.5999999996,"d":"2,920,513.60"}},{"$f":"'5. Bilan 2024'!AG6","v":{"v":11316755.92,"d":"11,316,755.92"}},{"$f":"'5. Bilan 2024'!AH6","v":{"v":13435269.61,"d":"13,435,269.61"}},{"$f":"'5. Bilan 2024'!AI6","v":{"v":1893700.02,"d":"1,893,700.02"}},{"$f":"'5. Bilan 2024'!AJ6","v":{"v":1622362.81,"d":"1,622,362.81"}},{"$f":"'5. Bilan 2024'!AK6","v":{"v":5092945.1,"d":"5,092,945.10"}},{"$f":"'5. Bilan 2024'!AL6","v":{"v":5849901.0600000005,"d":"5,849,901.06"}},{"$f":"'5. Bilan 2024'!AM6","v":{"v":5813643.38,"d":"5,813,643.38"}},{"$f":"'5. Bilan 2024'!AN6","v":{"v":5211999.32,"d":"5,211,999.32"}},{"$f":"'5. Bilan 2024'!AO6","v":{"v":17066077.89,"d":"17,066,077.89"}},{"$f":"'5. Bilan 2024'!AP6","v":{"v":3520203.14,"d":"3,520,203.14"}},{"$f":"'5. Bilan 2024'!AQ6","v":{"v":10123667.37,"d":"10,123,667.37"}},{"$f":"'5. Bilan 2024'!AR6","v":{"v":3221982.8099999996,"d":"3,221,982.81"}},{"$f":"'5. Bilan 2024'!AS6","v":{"v":4321275.91,"d":"4,321,275.91"}},{"$f":"'5. Bilan 2024'!AT6","v":{"v":3381015.49,"d":"3,381,015.49"}},{"$f":"'5. Bilan 2024'!AU6","v":{"v":5910473.949999999,"d":"5,910,473.95"}},{"$f":"'5. Bilan 2024'!AV6","v":{"v":2350185.63,"d":"2,350,185.63"}},{"$f":"'5. Bilan 2024'!AW6","v":{"v":1632163.16,"d":"1,632,163.16"}},{"$f":"'5. Bilan 2024'!AX6","v":{"v":2338527.02,"d":"2,338,527.02"}},{"$f":"'5. Bilan 2024'!AY6","v":{"v":4046010.16,"d":"4,046,010.16"}},{"$f":"'5. Bilan 2024'!AZ6","v":{"v":3395558.92,"d":"3,395,558.92"}},{"$f":"'5. Bilan 2024'!BA6","v":{"v":5218331.75,"d":"5,218,331.75"}},{"$f":"'5. Bilan 2024'!BB6","v":{"v":29170040.549999997,"d":"29,170,040.55"}},{"$f":"'5. Bilan 2024'!BC6","v":{"v":2410067.8200000003,"d":"2,410,067.82"}},{"$f":"SUM(C8:AZ8)","v":{"v":369990528.95000005,"d":"369,990,528.95"}},{"$f":"SUM(C8:U8)","v":{"v":165832167.14000002,"d":"165,832,167.14"}},{"$f":"SUM(V8:AG8)","v":{"v":84084291.38,"d":"84,084,291.38"}},{"$f":"SUM(AH8:AZ8)","v":{"v":120074070.42999998,"d":"120,074,070.43"}}]
[]
[20,"Capitaux de tiers",{"$f":"'5. Bilan 2024'!F122","v":{"v":11440426.780000001,"d":"11,440,426.78"}},{"$f":"'5. Bilan 2024'!G122","v":{"v":2047360.9500000002,"d":"2,047,360.95"}},{"$f":"'5. Bilan 2024'!H122","v":{"v":5376702.62,"d":"5,376,702.62"}},{"$f":"'5. Bilan 2024'!I122","v":{"v":4198049.83,"d":"4,198,049.83"}},{"$f":"'5. Bilan 2024'!J122","v":{"v":29402944.650000002,"d":"29,402,944.65"}},{"$f":"'5. Bilan 2024'!K122","v":{"v":22646118.72,"d":"22,646,118.72"}},{"$f":"'5. Bilan 2024'!L122","v":{"v":12050385.06,"d":"12,050,385.06"}},{"$f":"'5. Bilan 2024'!M122","v":{"v":174583705.87,"d":"174,583,705.87"}},{"$f":"'5. Bilan 2024'!N122","v":{"v":9187066.37,"d":"9,187,066.37"}},{"$f":"'5. Bilan 2024'!O122","v":{"v":718285.23,"d":"718,285.23"}},{"$f":"'5. Bilan 2024'!P122","v":{"v":46578016.63,"d":"46,578,016.63"}},{"$f":"'5. Bilan 2024'!Q122","v":{"v":2809433.9099999997,"d":"2,809,433.91"}},{"$f":"'5. Bilan 2024'!R122","v":{"v":497086.74,"d":"497,086.74"}},{"$f":"'5. Bilan 2024'!S122","v":{"v":3766884.29,"d":"3,766,884.29"}},{"$f":"'5. Bilan 2024'!T122","v":{"v":3709459.88,"d":"3,709,459.88"}},{"$f":"'5. Bilan 2024'!U122","v":{"v":5110561.779999999,"d":"5,110,561.78"}},{"$f":"'5. Bilan 2024'!V122","v":{"v":1420694.98,"d":"1,420,694.98"}},{"$f":"'5. Bilan 2024'!W122","v":{"v":3260909.31,"d":"3,260,909.31"}},{"$f":"'5. Bilan 2024'!X122","v":{"v":15830471.360000001,"d":"15,830,471.36"}},{"$f":"'5. Bilan 2024'!Y122","v":{"v":759154.94,"d":"759,154.94"}},{"$f":"'5. Bilan 2024'!Z122","v":{"v":8129626.609999999,"d":"8,129,626.61"}},{"$f":"'5. Bilan 2024'!AA122","v":{"v":16734136.04,"d":"16,734,136.04"}},{"$f":"'5. Bilan 2024'!AB122","v":{"v":976115.9,"d":"976,115.90"}},{"$f":"'5. Bilan 2024'!AC122","v":{"v":4667045.15,"d":"4,667,045.15"}},{"$f":"'5. Bilan 2024'!AD122","v":{"v":6886989.49,"d":"6,886,989.49"}},{"$f":"'5. Bilan 2024'!AE122","v":{"v":3924071.1900000004,"d":"3,924,071.19"}},{"$f":"'5. Bilan 2024'!AF122","v":{"v":809190.01,"d":"809,190.01"}},{"$f":"'5. Bilan 2024'!AG122","v":{"v":5439424.21,"d":"5,439,424.21"}},{"$f":"'5. Bilan 2024'!AH122","v":{"v":16344515.09,"d":"16,344,515.09"}},{"$f":"'5. Bilan 2024'!AI122","v":{"v":1665885.63,"d":"1,665,885.63"}},{"$f":"'5. Bilan 2024'!AJ122","v":{"v":996461.35,"d":"996,461.35"}},{"$f":"'5. Bilan 2024'!AK122","v":{"v":15396979.19,"d":"15,396,979.19"}},{"$f":"'5. Bilan 2024'!AL122","v":{"v":8016949.17,"d":"8,016,949.17"}},{"$f":"'5. Bilan 2024'!AM122","v":{"v":12567683.370000001,"d":"12,567,683.37"}},{"$f":"'5. Bilan 2024'!AN122","v":{"v":9956176.600000001,"d":"9,956,176.60"}},{"$f":"'5. Bilan 2024'!AO122","v":{"v":8469274.040000001,"d":"8,469,274.04"}},{"$f":"'5. Bilan 2024'!AP122","v":{"v":5472887.77,"d":"5,472,887.77"}},{"$f":"'5. Bilan 2024'!AQ122","v":{"v":10155762.06,"d":"10,155,762.06"}},{"$f":"'5. Bilan 2024'!AR122","v":{"v":7162570.5600000005,"d":"7,162,570.56"}},{"$f":"'5. Bilan 2024'!AS122","v":{"v":9145389.889999999,"d":"9,145,389.89"}},{"$f":"'5. Bilan 2024'!AT122","v":{"v":3073179.8,"d":"3,073,179.80"}},{"$f":"'5. Bilan 2024'!AU122","v":{"v":14911681.26,"d":"14,911,681.26"}},{"$f":"'5. Bilan 2024'!AV122","v":{"v":7001843.97,"d":"7,001,843.97"}},{"$f":"'5. Bilan 2024'!AW122","v":{"v":788370.3,"d":"788,370.30"}},{"$f":"'5. Bilan 2024'!AX122","v":{"v":2059743.82,"d":"2,059,743.82"}},{"$f":"'5. Bilan 2024'!AY122","v":{"v":18547078.490000002,"d":"18,547,078.49"}},{"$f":"'5. Bilan 2024'!AZ122","v":{"v":3415273.1199999996,"d":"3,415,273.12"}},{"$f":"'5. Bilan 2024'!BA122","v":{"v":9975851.52,"d":"9,975,851.52"}},{"$f":"'5. Bilan 2024'!BB122","v":{"v":70211052.72,"d":"70,211,052.72"}},{"$f":"'5. Bilan 2024'!BC122","v":{"v":4456413.61,"d":"4,456,413.61"}},{"$f":"SUM(C10:AZ10)","v":{"v":642751341.8300002,"d":"642,751,341.83"}},{"$f":"SUM(C10:U10)","v":{"v":354634564.9600001,"d":"354,634,564.96"}},{"$f":"SUM(V10:AG10)","v":{"v":67332615.61,"d":"67,332,615.61"}},{"$f":"SUM(AH10:AZ10)","v":{"v":220784161.26000002,"d":"220,784,161.26"}}]
[]
[200,"Engagements courants",{"$f":"'5. Bilan 2024'!F123","v":{"v":107780.55,"d":"107,780.55"}},{"$f":"'5. Bilan 2024'!G123","v":{"v":71826.29999999999,"d":"71,826.30"}},{"$f":"'5. Bilan 2024'!H123","v":{"v":98249.04,"d":"98,249.04"}},{"$f":"'5. Bilan 2024'!I123","v":{"v":257343.82,"d":"257,343.82"}},{"$f":"'5. Bilan 2024'!J123","v":{"v":639581.97,"d":"639,581.97"}},{"$f":"'5. Bilan 2024'!K123","v":{"v":1501751.19,"d":"1,501,751.19"}},{"$f":"'5. Bilan 2024'!L123","v":{"v":404735.23,"d":"404,735.23"}},{"$f":"'5. Bilan 2024'!M123","v":{"v":11338258.879999999,"d":"11,338,258.88"}},{"$f":"'5. Bilan 2024'!N123","v":{"v":966135.89,"d":"966,135.89"}},{"$f":"'5. Bilan 2024'!O123","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P123","v":{"v":1991593.23,"d":"1,991,593.23"}},{"$f":"'5. Bilan 2024'!Q123","v":{"v":229570.19999999998,"d":"229,570.20"}},{"$f":"'5. Bilan 2024'!R123","v":{"v":8836.6,"d":"8,836.60"}},{"$f":"'5. Bilan 2024'!S123","v":{"v":457053.17,"d":"457,053.17"}},{"$f":"'5. Bilan 2024'!T123","v":{"v":77309.55,"d":"77,309.55"}},{"$f":"'5. Bilan 2024'!U123","v":{"v":163944.3,"d":"163,944.30"}},{"$f":"'5. Bilan 2024'!V123","v":{"v":403550.68,"d":"403,550.68"}},{"$f":"'5. Bilan 2024'!W123","v":{"v":106987.76,"d":"106,987.76"}},{"$f":"'5. Bilan 2024'!X123","v":{"v":1342561.2599999998,"d":"1,342,561.26"}},{"$f":"'5. Bilan 2024'!Y123","v":{"v":67317.45,"d":"67,317.45"}},{"$f":"'5. Bilan 2024'!Z123","v":{"v":523197.24,"d":"523,197.24"}},{"$f":"'5. Bilan 2024'!AA123","v":{"v":3432094.92,"d":"3,432,094.92"}},{"$f":"'5. Bilan 2024'!AB123","v":{"v":68296.58,"d":"68,296.58"}},{"$f":"'5. Bilan 2024'!AC123","v":{"v":165498.96,"d":"165,498.96"}},{"$f":"'5. Bilan 2024'!AD123","v":{"v":171544.44999999998,"d":"171,544.45"}},{"$f":"'5. Bilan 2024'!AE123","v":{"v":238963.52,"d":"238,963.52"}},{"$f":"'5. Bilan 2024'!AF123","v":{"v":116357.34,"d":"116,357.34"}},{"$f":"'5. Bilan 2024'!AG123","v":{"v":1027305.3899999999,"d":"1,027,305.39"}},{"$f":"'5. Bilan 2024'!AH123","v":{"v":687303.24,"d":"687,303.24"}},{"$f":"'5. Bilan 2024'!AI123","v":{"v":593001.38,"d":"593,001.38"}},{"$f":"'5. Bilan 2024'!AJ123","v":{"v":67891.75,"d":"67,891.75"}},{"$f":"'5. Bilan 2024'!AK123","v":{"v":530669.29,"d":"530,669.29"}},{"$f":"'5. Bilan 2024'!AL123","v":{"v":262985.15,"d":"262,985.15"}},{"$f":"'5. Bilan 2024'!AM123","v":{"v":154217.38999999998,"d":"154,217.39"}},{"$f":"'5. Bilan 2024'!AN123","v":{"v":259160.93,"d":"259,160.93"}},{"$f":"'5. Bilan 2024'!AO123","v":{"v":865049.29,"d":"865,049.29"}},{"$f":"'5. Bilan 2024'!AP123","v":{"v":150604.9,"d":"150,604.90"}},{"$f":"'5. Bilan 2024'!AQ123","v":{"v":439529.85,"d":"439,529.85"}},{"$f":"'5. Bilan 2024'!AR123","v":{"v":672377.73,"d":"672,377.73"}},{"$f":"'5. Bilan 2024'!AS123","v":{"v":283161.47,"d":"283,161.47"}},{"$f":"'5. Bilan 2024'!AT123","v":{"v":787898.35,"d":"787,898.35"}},{"$f":"'5. Bilan 2024'!AU123","v":{"v":299233.98,"d":"299,233.98"}},{"$f":"'5. Bilan 2024'!AV123","v":{"v":382856.81,"d":"382,856.81"}},{"$f":"'5. Bilan 2024'!AW123","v":{"v":62239.75,"d":"62,239.75"}},{"$f":"'5. Bilan 2024'!AX123","v":{"v":103658.54,"d":"103,658.54"}},{"$f":"'5. Bilan 2024'!AY123","v":{"v":752978.95,"d":"752,978.95"}},{"$f":"'5. Bilan 2024'!AZ123","v":{"v":80487.17,"d":"80,487.17"}},{"$f":"'5. Bilan 2024'!BA123","v":{"v":307933.77,"d":"307,933.77"}},{"$f":"'5. Bilan 2024'!BB123","v":{"v":2697208.25,"d":"2,697,208.25"}},{"$f":"'5. Bilan 2024'!BC123","v":{"v":336096.57,"d":"336,096.57"}},{"$f":"SUM(C12:AZ12)","v":{"v":36754189.98,"d":"36,754,189.98"}},{"$f":"SUM(C12:U12)","v":{"v":20167069.620000005,"d":"20,167,069.62"}},{"$f":"SUM(V12:AG12)","v":{"v":7158772.22,"d":"7,158,772.22"}},{"$f":"SUM(AH12:AZ12)","v":{"v":9428348.14,"d":"9,428,348.14"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"'5. Bilan 2024'!F133","v":{"v":3999504.63,"d":"3,999,504.63"}},{"$f":"'5. Bilan 2024'!G133","v":{"v":104100,"d":"104,100.00"}},{"$f":"'5. Bilan 2024'!H133","v":{"v":128800,"d":"128,800.00"}},{"$f":"'5. Bilan 2024'!I133","v":{"v":198461.33,"d":"198,461.33"}},{"$f":"'5. Bilan 2024'!J133","v":{"v":14178622.79,"d":"14,178,622.79"}},{"$f":"'5. Bilan 2024'!K133","v":{"v":81550,"d":"81,550.00"}},{"$f":"'5. Bilan 2024'!L133","v":{"v":916981.25,"d":"916,981.25"}},{"$f":"'5. Bilan 2024'!M133","v":{"v":37816146.6,"d":"37,816,146.60"}},{"$f":"'5. Bilan 2024'!N133","v":{"v":442297.55,"d":"442,297.55"}},{"$f":"'5. Bilan 2024'!O133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P133","v":{"v":8128560,"d":"8,128,560.00"}},{"$f":"'5. Bilan 2024'!Q133","v":{"v":178587.62,"d":"178,587.62"}},{"$f":"'5. Bilan 2024'!R133","v":{"v":115206.28,"d":"115,206.28"}},{"$f":"'5. Bilan 2024'!S133","v":{"v":769599.32,"d":"769,599.32"}},{"$f":"'5. Bilan 2024'!T133","v":{"v":1022920.6799999999,"d":"1,022,920.68"}},{"$f":"'5. Bilan 2024'!U133","v":{"v":346480.63,"d":"346,480.63"}},{"$f":"'5. Bilan 2024'!V133","v":{"v":157909.97,"d":"157,909.97"}},{"$f":"'5. Bilan 2024'!W133","v":{"v":1562448.51,"d":"1,562,448.51"}},{"$f":"'5. Bilan 2024'!X133","v":{"v":2642412.59,"d":"2,642,412.59"}},{"$f":"'5. Bilan 2024'!Y133","v":{"v":191233.69,"d":"191,233.69"}},{"$f":"'5. Bilan 2024'!Z133","v":{"v":804546.51,"d":"804,546.51"}},{"$f":"'5. Bilan 2024'!AA133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AB133","v":{"v":12500,"d":"12,500.00"}},{"$f":"'5. Bilan 2024'!AC133","v":{"v":1536203.6600000001,"d":"1,536,203.66"}},{"$f":"'5. Bilan 2024'!AD133","v":{"v":726850.8,"d":"726,850.80"}},{"$f":"'5. Bilan 2024'!AE133","v":{"v":213463.65,"d":"213,463.65"}},{"$f":"'5. Bilan 2024'!AF133","v":{"v":18498,"d":"18,498.00"}},{"$f":"'5. Bilan 2024'!AG133","v":{"v":1159996.64,"d":"1,159,996.64"}},{"$f":"'5. Bilan 2024'!AH133","v":{"v":3799820,"d":"3,799,820.00"}},{"$f":"'5. Bilan 2024'!AI133","v":{"v":114124.66,"d":"114,124.66"}},{"$f":"'5. Bilan 2024'!AJ133","v":{"v":213020,"d":"213,020.00"}},{"$f":"'5. Bilan 2024'!AK133","v":{"v":1022900,"d":"1,022,900.00"}},{"$f":"'5. Bilan 2024'!AL133","v":{"v":420250,"d":"420,250.00"}},{"$f":"'5. Bilan 2024'!AM133","v":{"v":1476001.78,"d":"1,476,001.78"}},{"$f":"'5. Bilan 2024'!AN133","v":{"v":2757568.42,"d":"2,757,568.42"}},{"$f":"'5. Bilan 2024'!AO133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AP133","v":{"v":98640.2,"d":"98,640.20"}},{"$f":"'5. Bilan 2024'!AQ133","v":{"v":950000,"d":"950,000.00"}},{"$f":"'5. Bilan 2024'!AR133","v":{"v":2048506.81,"d":"2,048,506.81"}},{"$f":"'5. Bilan 2024'!AS133","v":{"v":301720,"d":"301,720.00"}},{"$f":"'5. Bilan 2024'!AT133","v":{"v":706755.05,"d":"706,755.05"}},{"$f":"'5. Bilan 2024'!AU133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AV133","v":{"v":908569.72,"d":"908,569.72"}},{"$f":"'5. Bilan 2024'!AW133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AX133","v":{"v":240489.14,"d":"240,489.14"}},{"$f":"'5. Bilan 2024'!AY133","v":{"v":1755783.72,"d":"1,755,783.72"}},{"$f":"'5. Bilan 2024'!AZ133","v":{"v":1397879,"d":"1,397,879.00"}},{"$f":"'5. Bilan 2024'!BA133","v":{"v":3430983.1,"d":"3,430,983.10"}},{"$f":"'5. Bilan 2024'!BB133","v":{"v":12378848.4,"d":"12,378,848.40"}},{"$f":"'5. Bilan 2024'!BC133","v":{"v":380301.79000000004,"d":"380,301.79"}},{"$f":"SUM(C14:AZ14)","v":{"v":111856044.49000001,"d":"111,856,044.49"}},{"$f":"SUM(C14:U14)","v":{"v":72790589.75,"d":"72,790,589.75"}},{"$f":"SUM(V14:AG14)","v":{"v":8790257.61,"d":"8,790,257.61"}},{"$f":"SUM(AH14:AZ14)","v":{"v":30275197.130000003,"d":"30,275,197.13"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"'5. Bilan 2024'!F165","v":{"v":6822942.34,"d":"6,822,942.34"}},{"$f":"'5. Bilan 2024'!G165","v":{"v":1776699.6,"d":"1,776,699.60"}},{"$f":"'5. Bilan 2024'!H165","v":{"v":4791400,"d":"4,791,400.00"}},{"$f":"'5. Bilan 2024'!I165","v":{"v":3341513.87,"d":"3,341,513.87"}},{"$f":"'5. Bilan 2024'!J165","v":{"v":14106706.25,"d":"14,106,706.25"}},{"$f":"'5. Bilan 2024'!K165","v":{"v":19961400,"d":"19,961,400.00"}},{"$f":"'5. Bilan 2024'!L165","v":{"v":9746944.53,"d":"9,746,944.53"}},{"$f":"'5. Bilan 2024'!M165","v":{"v":121444667.95,"d":"121,444,667.95"}},{"$f":"'5. Bilan 2024'!N165","v":{"v":7209800,"d":"7,209,800.00"}},{"$f":"'5. Bilan 2024'!O165","v":{"v":676568.9,"d":"676,568.90"}},{"$f":"'5. Bilan 2024'!P165","v":{"v":34566270.15,"d":"34,566,270.15"}},{"$f":"'5. Bilan 2024'!Q165","v":{"v":2212330.35,"d":"2,212,330.35"}},{"$f":"'5. Bilan 2024'!R165","v":{"v":315700,"d":"315,700.00"}},{"$f":"'5. Bilan 2024'!S165","v":{"v":2363135.85,"d":"2,363,135.85"}},{"$f":"'5. Bilan 2024'!T165","v":{"v":2440900,"d":"2,440,900.00"}},{"$f":"'5. Bilan 2024'!U165","v":{"v":4013400,"d":"4,013,400.00"}},{"$f":"'5. Bilan 2024'!V165","v":{"v":650550,"d":"650,550.00"}},{"$f":"'5. Bilan 2024'!W165","v":{"v":1518748.6500000001,"d":"1,518,748.65"}},{"$f":"'5. Bilan 2024'!X165","v":{"v":11142645,"d":"11,142,645.00"}},{"$f":"'5. Bilan 2024'!Y165","v":{"v":356639.2,"d":"356,639.20"}},{"$f":"'5. Bilan 2024'!Z165","v":{"v":6493350,"d":"6,493,350.00"}},{"$f":"'5. Bilan 2024'!AA165","v":{"v":499000,"d":"499,000.00"}},{"$f":"'5. Bilan 2024'!AB165","v":{"v":737500,"d":"737,500.00"}},{"$f":"'5. Bilan 2024'!AC165","v":{"v":2530385,"d":"2,530,385.00"}},{"$f":"'5. Bilan 2024'!AD165","v":{"v":5443025,"d":"5,443,025.00"}},{"$f":"'5. Bilan 2024'!AE165","v":{"v":3204400,"d":"3,204,400.00"}},{"$f":"'5. Bilan 2024'!AF165","v":{"v":110000,"d":"110,000.00"}},{"$f":"'5. Bilan 2024'!AG165","v":{"v":2681400,"d":"2,681,400.00"}},{"$f":"'5. Bilan 2024'!AH165","v":{"v":10577875.15,"d":"10,577,875.15"}},{"$f":"'5. Bilan 2024'!AI165","v":{"v":757828.41,"d":"757,828.41"}},{"$f":"'5. Bilan 2024'!AJ165","v":{"v":613810,"d":"613,810.00"}},{"$f":"'5. Bilan 2024'!AK165","v":{"v":13588409.25,"d":"13,588,409.25"}},{"$f":"'5. Bilan 2024'!AL165","v":{"v":6812550,"d":"6,812,550.00"}},{"$f":"'5. Bilan 2024'!AM165","v":{"v":10720768.9,"d":"10,720,768.90"}},{"$f":"'5. Bilan 2024'!AN165","v":{"v":6242420,"d":"6,242,420.00"}},{"$f":"'5. Bilan 2024'!AO165","v":{"v":7103800,"d":"7,103,800.00"}},{"$f":"'5. Bilan 2024'!AP165","v":{"v":4576935,"d":"4,576,935.00"}},{"$f":"'5. Bilan 2024'!AQ165","v":{"v":8483647.16,"d":"8,483,647.16"}},{"$f":"'5. Bilan 2024'!AR165","v":{"v":4272273.1,"d":"4,272,273.10"}},{"$f":"'5. Bilan 2024'!AS165","v":{"v":8508142.5,"d":"8,508,142.50"}},{"$f":"'5. Bilan 2024'!AT165","v":{"v":1439200,"d":"1,439,200.00"}},{"$f":"'5. Bilan 2024'!AU165","v":{"v":14221800,"d":"14,221,800.00"}},{"$f":"'5. Bilan 2024'!AV165","v":{"v":5271642,"d":"5,271,642.00"}},{"$f":"'5. Bilan 2024'!AW165","v":{"v":551540,"d":"551,540.00"}},{"$f":"'5. Bilan 2024'!AX165","v":{"v":1575900,"d":"1,575,900.00"}},{"$f":"'5. Bilan 2024'!AY165","v":{"v":15439167,"d":"15,439,167.00"}},{"$f":"'5. Bilan 2024'!AZ165","v":{"v":1710550,"d":"1,710,550.00"}},{"$f":"'5. Bilan 2024'!BA165","v":{"v":6181180,"d":"6,181,180.00"}},{"$f":"'5. Bilan 2024'!BB165","v":{"v":53062776.15,"d":"53,062,776.15"}},{"$f":"'5. Bilan 2024'!BC165","v":{"v":3586618.15,"d":"3,586,618.15"}},{"$f":"SUM(C16:AZ16)","v":{"v":456456855.40999997,"d":"456,456,855.41"}},{"$f":"SUM(C16:U16)","v":{"v":249102323.44000003,"d":"249,102,323.44"}},{"$f":"SUM(V16:AG16)","v":{"v":34005212.760000005,"d":"34,005,212.76"}},{"$f":"SUM(AH16:AZ16)","v":{"v":173349319.21,"d":"173,349,319.21"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'5. Bilan 2024'!F140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!G140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!H140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!I140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!J140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!K140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!L140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!M140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!N140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!O140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Q140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!R140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!S140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!T140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!U140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!V140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!W140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!X140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Y140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Z140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AA140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AB140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AC140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AD140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AE140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AF140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AG140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AH140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AI140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AJ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AK140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AL140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AM140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AN140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AO140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AP140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AQ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AR140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AS140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AT140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AU140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AV140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AW140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AX140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AY140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AZ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BA140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BB140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BC140","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C18:AZ18)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C18:U18)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V18:AG18)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AH18:AZ18)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"C12+C14+C16-C18","v":{"v":10930227.52,"d":"10,930,227.52"}},{"$f":"D12+D14+D16-D18","v":{"v":1952625.9000000001,"d":"1,952,625.90"}},{"v":5018449.04,"d":"5,018,449.04"},{"v":3797319.02,"d":"3,797,319.02"},{"v":28924911.009999998,"d":"28,924,911.01"},{"v":21544701.19,"d":"21,544,701.19"},{"v":11068661.01,"d":"11,068,661.01"},{"v":170599073.43,"d":"170,599,073.43"},{"v":8618233.44,"d":"8,618,233.44"},{"v":676568.9,"d":"676,568.90"},{"v":44686423.379999995,"d":"44,686,423.38"},{"v":2620488.17,"d":"2,620,488.17"},{"v":439742.88,"d":"439,742.88"},{"v":3589788.34,"d":"3,589,788.34"},{"v":3541130.23,"d":"3,541,130.23"},{"v":4523824.93,"d":"4,523,824.93"},{"v":1212010.65,"d":"1,212,010.65"},{"v":3188184.92,"d":"3,188,184.92"},{"v":15127618.85,"d":"15,127,618.85"},{"v":615190.3400000001,"d":"615,190.34"},{"v":7821093.75,"d":"7,821,093.75"},{"v":3931094.92,"d":"3,931,094.92"},{"v":818296.58,"d":"818,296.58"},{"v":4232087.62,"d":"4,232,087.62"},{"v":6341420.25,"d":"6,341,420.25"},{"v":3656827.17,"d":"3,656,827.17"},{"v":244855.34,"d":"244,855.34"},{"v":4868702.029999999,"d":"4,868,702.03"},{"v":15064998.39,"d":"15,064,998.39"},{"v":1464954.4500000002,"d":"1,464,954.45"},{"v":894721.75,"d":"894,721.75"},{"v":15141978.54,"d":"15,141,978.54"},{"v":7495785.15,"d":"7,495,785.15"},{"v":12350988.07,"d":"12,350,988.07"},{"v":9259149.35,"d":"9,259,149.35"},{"v":7968849.29,"d":"7,968,849.29"},{"v":4826180.1,"d":"4,826,180.10"},{"v":9873177.01,"d":"9,873,177.01"},{"v":6993157.64,"d":"6,993,157.64"},{"v":9093023.97,"d":"9,093,023.97"},{"v":2933853.4,"d":"2,933,853.40"},{"v":14521033.98,"d":"14,521,033.98"},{"v":6563068.53,"d":"6,563,068.53"},{"v":613779.75,"d":"613,779.75"},{"v":1920047.68,"d":"1,920,047.68"},{"v":17947929.67,"d":"17,947,929.67"},{"v":3188916.17,"d":"3,188,916.17"},{"v":9920096.870000001,"d":"9,920,096.87"},{"v":68138832.8,"d":"68,138,832.80"},{"v":4303016.51,"d":"4,303,016.51"},{"$f":"SUM(C21:AZ21)","v":{"v":605067089.88,"d":"605,067,089.88"}},{"$f":"SUM(C21:U21)","v":{"v":342059982.81000006,"d":"342,059,982.81"}},{"$f":"SUM(V21:AG21)","v":{"v":49954242.59,"d":"49,954,242.59"}},{"$f":"SUM(AH21:AZ21)","v":{"v":213052864.48000002,"d":"213,052,864.48"}}]
[null,"Par habitant",{"$f":"C21/C6","v":{"v":11373.805952133194,"d":"11,373.81"}},{"$f":"D21/D6","v":{"v":7424.4330798479095,"d":"7,424.43"}},{"v":10565.15587368421,"d":"10,565.16"},{"v":8457.280668151448,"d":"8,457.28"},{"v":7845.1074071060475,"d":"7,845.11"},{"v":6257.53737728725,"d":"6,257.54"},{"v":3970.1079662840743,"d":"3,970.11"},{"v":13314.530042144697,"d":"13,314.53"},{"v":6186.815104091887,"d":"6,186.82"},{"v":5883.207826086957,"d":"5,883.21"},{"v":5995.763233597208,"d":"5,995.76"},{"v":4981.916673003802,"d":"4,981.92"},{"v":3926.2757142857145,"d":"3,926.28"},{"v":8670.986328502415,"d":"8,670.99"},{"v":9701.726657534247,"d":"9,701.73"},{"v":6113.276932432432,"d":"6,113.28"},{"v":4375.489711191335,"d":"4,375.49"},{"v":7037.935805739514,"d":"7,037.94"},{"v":4626.183134556575,"d":"4,626.18"},{"v":1997.3712337662341,"d":"1,997.37"},{"v":6287.052853697749,"d":"6,287.05"},{"v":2416.16159803319,"d":"2,416.16"},{"v":5419.182649006622,"d":"5,419.18"},{"v":8201.72019379845,"d":"8,201.72"},{"v":8807.528125,"d":"8,807.53"},{"v":6483.736117021276,"d":"6,483.74"},{"v":472.69370656370654,"d":"472.69"},{"v":2517.4260754912098,"d":"2,517.43"},{"v":5952.192173054129,"d":"5,952.19"},{"v":6181.242405063292,"d":"6,181.24"},{"v":7157.774,"d":"7,157.77"},{"v":7781.07838643371,"d":"7,781.08"},{"v":6604.215991189428,"d":"6,604.22"},{"v":10318.285772765246,"d":"10,318.29"},{"v":12580.365964673912,"d":"12,580.37"},{"v":6810.982299145299,"d":"6,810.98"},{"v":7482.44976744186,"d":"7,482.45"},{"v":7571.454762269938,"d":"7,571.45"},{"v":9753.357935843793,"d":"9,753.36"},{"v":8396.1440166205,"d":"8,396.14"},{"v":9083.13746130031,"d":"9,083.14"},{"v":5953.6834686346865,"d":"5,953.68"},{"v":8624.26876478318,"d":"8,624.27"},{"v":1658.8641891891891,"d":"1,658.86"},{"v":5697.470860534125,"d":"5,697.47"},{"v":10997.5059252451,"d":"10,997.51"},{"v":8436.286164021163,"d":"8,436.29"},{"v":9323.399313909775,"d":"9,323.40"},{"v":10364.896988135077,"d":"10,364.90"},{"v":7725.343824057451,"d":"7,725.34"},{"$f":"BA21/BA6","v":{"v":8084.8087904863705,"d":"8,084.81"}},{"$f":"BB21/BB6","v":{"v":8552.140980823564,"d":"8,552.14"}},{"$f":"BC21/BC6","v":{"v":4768.901440572793,"d":"4,768.90"}},{"$f":"BD21/BD6","v":{"v":8743.141188443862,"d":"8,743.14"}}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"C10-C8","v":{"v":5089071.930000001,"d":"5,089,071.93"}},{"$f":"D10-D8","v":{"v":994486.6800000002,"d":"994,486.68"}},{"v":2245785.09,"d":"2,245,785.09"},{"v":-91203.65000000037,"d":"-91,203.65 "},{"v":12801062.330000002,"d":"12,801,062.33"},{"v":14160642.309999999,"d":"14,160,642.31"},{"v":833173.7000000011,"d":"833,173.70"},{"v":104683806.29,"d":"104,683,806.29"},{"v":5187898.7299999995,"d":"5,187,898.73"},{"v":486519.94999999995,"d":"486,519.95"},{"v":28788150.690000005,"d":"28,788,150.69"},{"v":591797.7799999998,"d":"591,797.78"},{"v":53281.810000000056,"d":"53,281.81"},{"v":2001726.3199999998,"d":"2,001,726.32"},{"v":855127.7999999998,"d":"855,127.80"},{"v":-2286114.8200000003,"d":"-2,286,114.82 "},{"v":535060.46,"d":"535,060.46"},{"v":1422143.2999999998,"d":"1,422,143.30"},{"v":10449981.120000001,"d":"10,449,981.12"},{"v":-1197047.8199999998,"d":"-1,197,047.82 "},{"v":3772744.1499999994,"d":"3,772,744.15"},{"v":-21114244.380000003,"d":"-21,114,244.38 "},{"v":-397852.60999999975,"d":"-397,852.61 "},{"v":1864130.2999999998,"d":"1,864,130.30"},{"v":4621563.67,"d":"4,621,563.67"},{"v":1632156.5900000003,"d":"1,632,156.59"},{"v":-2111323.59,"d":"-2,111,323.59 "},{"v":-5877331.71,"d":"-5,877,331.71 "},{"v":2909245.4800000004,"d":"2,909,245.48"},{"v":-227814.39000000013,"d":"-227,814.39 "},{"v":-625901.4600000001,"d":"-625,901.46 "},{"v":10304034.09,"d":"10,304,034.09"},{"v":2167048.1099999994,"d":"2,167,048.11"},{"v":6754039.990000001,"d":"6,754,039.99"},{"v":4744177.280000001,"d":"4,744,177.28"},{"v":-8596803.85,"d":"-8,596,803.85 "},{"v":1952684.6299999994,"d":"1,952,684.63"},{"v":32094.69000000134,"d":"32,094.69"},{"v":3940587.750000001,"d":"3,940,587.75"},{"v":4824113.979999999,"d":"4,824,113.98"},{"v":-307835.6900000004,"d":"-307,835.69 "},{"v":9001207.31,"d":"9,001,207.31"},{"v":4651658.34,"d":"4,651,658.34"},{"v":-843792.8599999999,"d":"-843,792.86 "},{"v":-278783.19999999995,"d":"-278,783.20 "},{"v":14501068.330000002,"d":"14,501,068.33"},{"v":19714.19999999972,"d":"19,714.20"},{"v":4757519.77,"d":"4,757,519.77"},{"v":41041012.17,"d":"41,041,012.17"},{"v":2046345.79,"d":"2,046,345.79"},{"$f":"SUM(C24:AZ24)","v":{"v":272760812.88000005,"d":"272,760,812.88"}},{"$f":"SUM(C24:U24)","v":{"v":188802397.82000002,"d":"188,802,397.82"}},{"$f":"SUM(V24:AG24)","v":{"v":-16751675.770000003,"d":"-16,751,675.77 "}},{"$f":"SUM(AH24:AZ24)","v":{"v":100710090.83,"d":"100,710,090.83"}}]
[null,"Par habitant",{"$f":"C24/C6","v":{"v":5295.600343392301,"d":"5,295.60"}},{"$f":"D24/D6","v":{"v":3781.3181749049436,"d":"3,781.32"}},{"v":4727.968610526315,"d":"4,727.97"},{"v":-203.12616926503424,"d":"-203.13 "},{"v":3471.945302413887,"d":"3,471.95"},{"v":4112.8789747313385,"d":"4,112.88"},{"v":298.8427905308469,"d":"298.84"},{"v":8170.124583626005,"d":"8,170.12"},{"v":3724.263266331658,"d":"3,724.26"},{"v":4230.608260869565,"d":"4,230.61"},{"v":3862.6258808533485,"d":"3,862.63"},{"v":1125.0908365019006,"d":"1,125.09"},{"v":475.73044642857195,"d":"475.73"},{"v":4835.087729468599,"d":"4,835.09"},{"v":2342.815890410958,"d":"2,342.82"},{"v":-3089.3443513513516,"d":"-3,089.34 "},{"v":1931.6262093862815,"d":"1,931.63"},{"v":3139.389183222958,"d":"3,139.39"},{"v":3195.7128807339454,"d":"3,195.71"},{"v":-3886.5188961038957,"d":"-3,886.52 "},{"v":3032.7525321543403,"d":"3,032.75"},{"v":-12977.408961278428,"d":"-12,977.41 "},{"v":-2634.7854966887403,"d":"-2,634.79 "},{"v":3612.6556201550384,"d":"3,612.66"},{"v":6418.8384305555555,"d":"6,418.84"},{"v":2893.894663120568,"d":"2,893.89"},{"v":-4075.914266409266,"d":"-4,075.91 "},{"v":-3038.951246122027,"d":"-3,038.95 "},{"v":1149.4450730936392,"d":"1,149.45"},{"v":-961.2421518987347,"d":"-961.24 "},{"v":-5007.21168,"d":"-5,007.21 "},{"v":5294.9815467625895,"d":"5,294.98"},{"v":1909.2934889867836,"d":"1,909.29"},{"v":5642.4728404344205,"d":"5,642.47"},{"v":6445.893043478262,"d":"6,445.89"},{"v":-7347.695598290598,"d":"-7,347.70 "},{"v":3027.418031007751,"d":"3,027.42"},{"v":24.61249233128937,"d":"24.61"},{"v":5495.93828451883,"d":"5,495.94"},{"v":4454.398873499537,"d":"4,454.40"},{"v":-953.0516718266266,"d":"-953.05 "},{"v":3690.5319024190244,"d":"3,690.53"},{"v":6112.5602365308805,"d":"6,112.56"},{"v":-2280.5212432432427,"d":"-2,280.52 "},{"v":-827.2498516320474,"d":"-827.25 "},{"v":8885.458535539217,"d":"8,885.46"},{"v":52.15396825396751,"d":"52.15"},{"v":4471.353167293232,"d":"4,471.35"},{"v":6242.928532096136,"d":"6,242.93"},{"v":3673.870359066427,"d":"3,673.87"},{"v":3644.585955104223,"d":"3,644.59"},{"v":4720.413976548241,"d":"4,720.41"},{"v":-1599.2053241050123,"d":"-1,599.21 "},{"v":4132.882913246881,"d":"4,132.88"}]
[]
[]
[{"$nulls":33},"Dette SIDP 2024"]
[{"$nulls":33},{"v":19797205.48,"d":"19,797,205.48"}]
[]
[{"$nulls":33},{"$f":"$AH$29/$BD$6*AH6","v":{"v":1580981.691730138,"d":"1,580,981.69"}},{"$f":"$AH$29/$BD$6*AI6","v":{"v":922103.9157829941,"d":"922,103.92"}},{"v":972474.3499491137,"d":"972,474.35"},{"v":597945.7991332896,"d":"597,945.80"},{"v":950538.8382961261,"d":"950,538.84"},{"v":524015.0005991465,"d":"524,015.00"},{"v":1059403.9702035456,"d":"1,059,403.97"},{"v":582509.6983404466,"d":"582,509.70"},{"v":879857.7451920552,"d":"879,857.75"},{"v":262413.71347833227,"d":"262,413.71"},{"v":1981507.88598654,"d":"1,981,507.89"},{"v":618256.458071241,"d":"618,256.46"},{"v":300597.75228168094,"d":"300,597.75"},{"v":273787.682483585,"d":"273,787.68"},{"v":1325879.8154694682,"d":"1,325,879.82"},{"v":307097.16314182535,"d":"307,097.16"},{"v":864421.6443992122,"d":"864,421.64"},{"v":5340890.874323703,"d":"5,340,890.87"},{"v":452521.4811375575,"d":"452,521.48"}]

{"sheet":"Evolution endettement 2020-2024","index":28,"n_rows":1472,"n_cols":10,"rows_kept":1472,"hidden":true,"merged":[[878,2,878,5],[1178,2,1178,4]]}
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Boécourt",null,923,947,951,961,961,{"$f":"E2-C2","v":28}]
[null,null,"Boécourt","Boécourt","Boécourt","Boécourt","Boécourt",{"$f":"C3","v":"Boécourt"}]
[10,"Patrimoine financier",{"v":6025500.6899999995,"d":"6,025,500.69"},{"v":6215834.74,"d":"6,215,834.74"},{"v":6037644.390000001,"d":"6,037,644.39"},{"v":6225791.5600000005,"d":"6,225,791.56"},{"v":6351354.850000001,"d":"6,351,354.85"},{"$f":"G4-C4","v":{"v":325854.1600000011,"d":"325,854.16"}}]
[]
[20,"Capitaux de tiers",{"v":9136260.52,"d":"9,136,260.52"},{"v":10597593.46,"d":"10,597,593.46"},{"v":10387762,"d":"10,387,762.00"},{"v":11516210.049999999,"d":"11,516,210.05"},{"v":11440426.780000001,"d":"11,440,426.78"},{"$f":"G6-C6","v":{"v":2304166.2600000016,"d":"2,304,166.26"}}]
[]
[200,"Engagements courant",{"v":3771.65,"d":"3,771.65"},{"v":0,"d":"0.00"},{"v":87051.65000000001,"d":"87,051.65"},{"v":388186.60000000003,"d":"388,186.60"},{"v":107780.55,"d":"107,780.55"},{"$f":"G8-C8","v":{"v":104008.90000000001,"d":"104,008.90"}}]
[]
[201,"Engagements financiers à court terme",{"v":3909040.7600000002,"d":"3,909,040.76"},{"v":5748056.36,"d":"5,748,056.36"},{"v":6600941.85,"d":"6,600,941.85"},{"v":3247562.34,"d":"3,247,562.34"},{"v":3999504.63,"d":"3,999,504.63"},{"$f":"G10-C10","v":{"v":90463.86999999965,"d":"90,463.87"}}]
[]
[206,"Engagements financiers à long terme",{"v":4874949.96,"d":"4,874,949.96"},{"v":4604400,"d":"4,604,400.00"},{"v":3543700,"d":"3,543,700.00"},{"v":7510551.21,"d":"7,510,551.21"},{"v":6822942.34,"d":"6,822,942.34"},{"$f":"G12-C12","v":{"v":1947992.38,"d":"1,947,992.38"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G14-C14","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":8787762.370000001,"d":"8,787,762.37"},{"v":10352456.36,"d":"10,352,456.36"},{"v":10231693.5,"d":"10,231,693.50"},{"v":11146300.15,"d":"11,146,300.15"},{"v":10930227.52,"d":"10,930,227.52"},{"$f":"G17-C17","v":{"v":2142465.1499999985,"d":"2,142,465.15"}}]
[null,"Par habitant",{"v":9520.869306608885,"d":"9,520.87"},{"v":10931.84409714889,"d":"10,931.84"},{"v":10758.878548895898,"d":"10,758.88"},{"v":11598.647398543184,"d":"11,598.65"},{"v":11373.805952133194,"d":"11,373.81"},{"$f":"G18-C18","v":{"v":1852.936645524309,"d":"1,852.94"}}]
[]
[null,"Endettement net",{"v":3110759.83,"d":"3,110,759.83"},{"v":4381758.720000001,"d":"4,381,758.72"},{"v":4350117.609999999,"d":"4,350,117.61"},{"v":5290418.489999998,"d":"5,290,418.49"},{"v":5089071.930000001,"d":"5,089,071.93"},{"$f":"G20-C20","v":{"v":1978312.1000000006,"d":"1,978,312.10"}}]
[null,"Par habitant",{"v":3370.270671722644,"d":"3,370.27"},{"v":4626.989144667371,"d":"4,626.99"},{"v":4574.256161934805,"d":"4,574.26"},{"v":5505.118095733609,"d":"5,505.12"},{"v":5295.600343392301,"d":"5,295.60"},{"$f":"G21-C21","v":{"v":1925.3296716696568,"d":"1,925.33"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Bourrignon",null,270,265,258,261,263,{"$f":"G27-C27","v":{"v":-7,"d":"-7 "}}]
[null,null,"Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon"]
[10,"Patrimoine financier",{"v":1369739.14,"d":"1,369,739.14"},{"v":1141851.18,"d":"1,141,851.18"},{"v":1108066.88,"d":"1,108,066.88"},{"v":1129469.44,"d":"1,129,469.44"},{"v":1052874.27,"d":"1,052,874.27"},{"$f":"G29-C29","v":{"v":-316864.8699999999,"d":"-316,864.87"}}]
[]
[20,"Capitaux de tiers",{"v":2523210.25,"d":"2,523,210.25"},{"v":2476025.2,"d":"2,476,025.20"},{"v":2458341.45,"d":"2,458,341.45"},{"v":2271344.35,"d":"2,271,344.35"},{"v":2047360.9500000002,"d":"2,047,360.95"},{"$f":"G31-C31","v":{"v":-475849.2999999998,"d":"-475,849.30"}}]
[]
[200,"Engagements courant",{"v":44599,"d":"44,599.00"},{"v":96415.09999999999,"d":"96,415.10"},{"v":127449.95,"d":"127,449.95"},{"v":108982.65,"d":"108,982.65"},{"v":71826.29999999999,"d":"71,826.30"},{"$f":"G33-C33","v":{"v":27227.29999999999,"d":"27,227.30"}}]
[]
[201,"Engagements financiers à court terme",{"v":112700,"d":"112,700.00"},{"v":308700,"d":"308,700.00"},{"v":308700,"d":"308,700.00"},{"v":308700,"d":"308,700.00"},{"v":104100,"d":"104,100.00"},{"$f":"G35-C35","v":{"v":-8600,"d":"-8,600.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":2330502.85,"d":"2,330,502.85"},{"v":2069199.6,"d":"2,069,199.60"},{"v":1960499.6,"d":"1,960,499.60"},{"v":1851799.6,"d":"1,851,799.60"},{"v":1776699.6,"d":"1,776,699.60"},{"$f":"G37-C37","v":{"v":-553803.25,"d":"-553,803.25"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G39-C39","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":2487801.85,"d":"2,487,801.85"},{"v":2474314.7,"d":"2,474,314.70"},{"v":2396649.5500000003,"d":"2,396,649.55"},{"v":2269482.25,"d":"2,269,482.25"},{"v":1952625.9000000001,"d":"1,952,625.90"},{"$f":"G42-C42","v":{"v":-535175.95,"d":"-535,175.95"}}]
[null,"Par habitant",{"v":9214.080925925926,"d":"9,214.08"},{"v":9337.036603773586,"d":"9,337.04"},{"v":9289.339341085273,"d":"9,289.34"},{"v":8695.334291187739,"d":"8,695.33"},{"v":7424.4330798479095,"d":"7,424.43"},{"$f":"G43-C43","v":{"v":-1789.6478460780163,"d":"-1,789.65"}}]
[]
[null,"Endettement net",{"v":1153471.11,"d":"1,153,471.11"},{"v":1334174.0200000003,"d":"1,334,174.02"},{"v":1350274.5700000003,"d":"1,350,274.57"},{"v":1141874.9100000001,"d":"1,141,874.91"},{"v":994486.6800000002,"d":"994,486.68"},{"$f":"G45-C45","v":{"v":-158984.42999999993,"d":"-158,984.43"}}]
[null,"Par habitant",{"v":4272.115222222223,"d":"4,272.12"},{"v":5034.618943396227,"d":"5,034.62"},{"v":5233.622364341087,"d":"5,233.62"},{"v":4374.999655172414,"d":"4,375.00"},{"v":3781.3181749049436,"d":"3,781.32"},{"$f":"G46-C46","v":{"v":-490.79704731727907,"d":"-490.80"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Châtillon",null,485,469,471,494,475,{"$f":"G52-C52","v":{"v":-10,"d":"-10 "}}]
[null,null,"Châtillon","Châtillon","Châtillon","Châtillon","Châtillon",{"$f":"C53","v":"Châtillon"}]
[10,"Patrimoine financier",{"v":4309212.78,"d":"4,309,212.78"},{"v":3560116.5900000003,"d":"3,560,116.59"},{"v":3353239.51,"d":"3,353,239.51"},{"v":3364550.77,"d":"3,364,550.77"},{"v":3130917.5300000003,"d":"3,130,917.53"},{"$f":"G54-C54","v":{"v":-1178295.25,"d":"-1,178,295.25 "}}]
[]
[20,"Capitaux de tiers",{"v":6461558.52,"d":"6,461,558.52"},{"v":6054411.89,"d":"6,054,411.89"},{"v":5663438.9,"d":"5,663,438.90"},{"v":5471289.02,"d":"5,471,289.02"},{"v":5376702.62,"d":"5,376,702.62"},{"$f":"G56-C56","v":{"v":-1084855.8999999994,"d":"-1,084,855.90 "}}]
[]
[200,"Engagements courant",{"v":112759.55,"d":"112,759.55"},{"v":204208.4,"d":"204,208.40"},{"v":35980.85,"d":"35,980.85"},{"v":64397.15,"d":"64,397.15"},{"v":98249.04,"d":"98,249.04"},{"$f":"G58-C58","v":{"v":-14510.51000000001,"d":"-14,510.51 "}}]
[]
[201,"Engagements financiers à court terme",{"v":180090.75,"d":"180,090.75"},{"v":140800,"d":"140,800.00"},{"v":128800,"d":"128,800.00"},{"v":128800,"d":"128,800.00"},{"v":128800,"d":"128,800.00"},{"$f":"G60-C60","v":{"v":-51290.75,"d":"-51,290.75 "}}]
[]
[206,"Engagements financiers à long terme",{"v":5359040,"d":"5,359,040.00"},{"v":5177800,"d":"5,177,800.00"},{"v":5049000,"d":"5,049,000.00"},{"v":4920200,"d":"4,920,200.00"},{"v":4791400,"d":"4,791,400.00"},{"$f":"G62-C62","v":{"v":-567640,"d":"-567,640.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G64-C64","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":5651890.3,"d":"5,651,890.30"},{"v":5522808.4,"d":"5,522,808.40"},{"v":5213780.85,"d":"5,213,780.85"},{"v":5113397.15,"d":"5,113,397.15"},{"v":5018449.04,"d":"5,018,449.04"},{"$f":"G67-C67","v":{"v":-633441.2599999998,"d":"-633,441.26 "}}]
[null,"Par habitant",{"v":11653.38206185567,"d":"11,653.38"},{"v":11775.710874200427,"d":"11,775.71"},{"v":11069.59840764331,"d":"11,069.60"},{"v":10351.006376518219,"d":"10,351.01"},{"v":10565.15587368421,"d":"10,565.16"},{"$f":"G68-C68","v":{"v":-1088.2261881714585,"d":"-1,088.23 "}}]
[]
[null,"Endettement net",{"v":2152345.7399999993,"d":"2,152,345.74"},{"v":2494295.2999999993,"d":"2,494,295.30"},{"v":2310199.3900000006,"d":"2,310,199.39"},{"v":2106738.2499999995,"d":"2,106,738.25"},{"v":2245785.09,"d":"2,245,785.09"},{"$f":"G70-C70","v":{"v":93439.35000000056,"d":"93,439.35"}}]
[null,"Par habitant",{"v":4437.826268041235,"d":"4,437.83"},{"v":5318.32686567164,"d":"5,318.33"},{"v":4904.881932059449,"d":"4,904.88"},{"v":4264.652327935221,"d":"4,264.65"},{"v":4727.968610526315,"d":"4,727.97"},{"$f":"G71-C71","v":{"v":290.14234248508,"d":"290.14"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courchapoix",null,446,439,441,445,449,{"$f":"G77-C77","v":3}]
[null,null,"Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix",{"$f":"C78","v":"Courchapoix"}]
[10,"Patrimoine financier",{"v":4657259.62,"d":"4,657,259.62"},{"v":4659729.109999999,"d":"4,659,729.11"},{"v":4584095.15,"d":"4,584,095.15"},{"v":4682127.29,"d":"4,682,127.29"},{"v":4289253.48,"d":"4,289,253.48"},{"$f":"G79-C79","v":{"v":-368006.13999999966,"d":"-368,006.14 "}}]
[]
[20,"Capitaux de tiers",{"v":4936358.18,"d":"4,936,358.18"},{"v":4819394.949999999,"d":"4,819,394.95"},{"v":4613675.95,"d":"4,613,675.95"},{"v":4547438.56,"d":"4,547,438.56"},{"v":4198049.83,"d":"4,198,049.83"},{"$f":"G81-C81","v":{"v":-738308.3499999996,"d":"-738,308.35 "}}]
[]
[200,"Engagements courant",{"v":235227.35,"d":"235,227.35"},{"v":288807.18,"d":"288,807.18"},{"v":303392.63,"d":"303,392.63"},{"v":285138.56,"d":"285,138.56"},{"v":257343.82,"d":"257,343.82"},{"$f":"G83-C83","v":{"v":22116.47,"d":"22,116.47"}}]
[]
[201,"Engagements financiers à court terme",{"v":352998.32999999996,"d":"352,998.33"},{"v":252741.71999999997,"d":"252,741.72"},{"v":240557.09,"d":"240,557.09"},{"v":324783.79,"d":"324,783.79"},{"v":198461.33,"d":"198,461.33"},{"$f":"G85-C85","v":{"v":-154536.99999999997,"d":"-154,537.00 "}}]
[]
[206,"Engagements financiers à long terme",{"v":3992448.21,"d":"3,992,448.21"},{"v":3890756.96,"d":"3,890,756.96"},{"v":3627996.85,"d":"3,627,996.85"},{"v":3492259.81,"d":"3,492,259.81"},{"v":3341513.87,"d":"3,341,513.87"},{"$f":"G87-C87","v":{"v":-650934.3399999999,"d":"-650,934.34 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G89-C89","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":4580673.89,"d":"4,580,673.89"},{"v":4432305.859999999,"d":"4,432,305.86"},{"v":4171946.5700000003,"d":"4,171,946.57"},{"v":4102182.16,"d":"4,102,182.16"},{"v":3797319.02,"d":"3,797,319.02"},{"$f":"G92-C92","v":{"v":-783354.8699999996,"d":"-783,354.87 "}}]
[null,"Par habitant",{"v":10270.569260089685,"d":"10,270.57"},{"v":10096.368701594532,"d":"10,096.37"},{"v":9460.196303854877,"d":"9,460.20"},{"v":9218.386876404495,"d":"9,218.39"},{"v":8457.280668151448,"d":"8,457.28"},{"$f":"G93-C93","v":{"v":-1813.288591938237,"d":"-1,813.29 "}}]
[]
[null,"Endettement net",{"v":279098.5599999996,"d":"279,098.56"},{"v":159665.83999999985,"d":"159,665.84"},{"v":29580.799999999814,"d":"29,580.80"},{"v":-134688.73000000045,"d":"-134,688.73 "},{"v":-91203.65000000037,"d":"-91,203.65 "},{"$f":"G95-C95","v":{"v":-370302.20999999996,"d":"-370,302.21 "}}]
[null,"Par habitant",{"v":625.7815246636762,"d":"625.78"},{"v":363.7035079726648,"d":"363.70"},{"v":67.07664399092928,"d":"67.08"},{"v":-302.67130337078754,"d":"-302.67 "},{"v":-203.12616926503424,"d":"-203.13 "},{"$f":"G96-C96","v":{"v":-828.9076939287105,"d":"-828.91 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courrendlin",null,{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"v":3687,"d":"3,687"},{"$f":"E102-C102","v":55}]
[null,null,"Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin",{"$f":"C103","v":"Courrendlin"}]
[10,"Patrimoine financier",{"v":15173301.85,"d":"15,173,301.85"},{"v":15358859.32,"d":"15,358,859.32"},{"v":16024215.69,"d":"16,024,215.69"},{"v":15956745.21,"d":"15,956,745.21"},{"v":16601882.32,"d":"16,601,882.32"},{"$f":"G104-C104","v":{"v":1428580.4700000007,"d":"1,428,580.47"}}]
[]
[20,"Capitaux de tiers",{"v":26343468.57,"d":"26,343,468.57"},{"v":24955383.65,"d":"24,955,383.65"},{"v":26620617.58,"d":"26,620,617.58"},{"v":30668957.08,"d":"30,668,957.08"},{"v":29402944.650000002,"d":"29,402,944.65"},{"$f":"G106-C106","v":{"v":3059476.080000002,"d":"3,059,476.08"}}]
[]
[200,"Engagements courant",{"v":600201.07,"d":"600,201.07"},{"v":770196.63,"d":"770,196.63"},{"v":1690155.04,"d":"1,690,155.04"},{"v":1842482.12,"d":"1,842,482.12"},{"v":639581.97,"d":"639,581.97"},{"$f":"G108-C108","v":{"v":39380.90000000002,"d":"39,380.90"}}]
[]
[201,"Engagements financiers à court terme",{"v":4511771.7,"d":"4,511,771.70"},{"v":5587130.74,"d":"5,587,130.74"},{"v":6371926.81,"d":"6,371,926.81"},{"v":9159616.74,"d":"9,159,616.74"},{"v":14178622.79,"d":"14,178,622.79"},{"$f":"G110-C110","v":{"v":9666851.09,"d":"9,666,851.09"}}]
[]
[206,"Engagements financiers à long terme",{"v":20219956.25,"d":"20,219,956.25"},{"v":17756300,"d":"17,756,300.00"},{"v":17964793.75,"d":"17,964,793.75"},{"v":19132837.5,"d":"19,132,837.50"},{"v":14106706.25,"d":"14,106,706.25"},{"$f":"G112-C112","v":{"v":-6113250,"d":"-6,113,250.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G114-C114","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":25331929.02,"d":"25,331,929.02"},{"v":24113627.37,"d":"24,113,627.37"},{"v":26026875.6,"d":"26,026,875.60"},{"v":30134936.36,"d":"30,134,936.36"},{"v":28924911.009999998,"d":"28,924,911.01"},{"$f":"G117-C117","v":{"v":3592981.9899999984,"d":"3,592,981.99"}}]
[null,"Par habitant",{"v":6976.570922610851,"d":"6,976.57"},{"v":6468.2476850858375,"d":"6,468.25"},{"v":7061.008030385242,"d":"7,061.01"},{"v":8217.871928006545,"d":"8,217.87"},{"v":7845.1074071060475,"d":"7,845.11"},{"$f":"G118-C118","v":{"v":868.5364844951964,"d":"868.54"}}]
[]
[null,"Endettement net",{"v":11170166.72,"d":"11,170,166.72"},{"v":9596524.329999998,"d":"9,596,524.33"},{"v":10596401.889999999,"d":"10,596,401.89"},{"v":14712211.869999997,"d":"14,712,211.87"},{"v":12801062.330000002,"d":"12,801,062.33"},{"$f":"G120-C120","v":{"v":1630895.6100000013,"d":"1,630,895.61"}}]
[null,"Par habitant",{"v":3076.3334398237403,"d":"3,076.33"},{"v":2574.1749812231756,"d":"2,574.17"},{"v":2874.769910472056,"d":"2,874.77"},{"v":4012.056686664848,"d":"4,012.06"},{"v":3471.945302413887,"d":"3,471.95"},{"$f":"G121-C121","v":{"v":395.61186259014676,"d":"395.61"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courroux",null,{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"v":3443,"d":"3,443"},{"$f":"G127-C127","v":130}]
[null,null,"Courroux","Courroux","Courroux","Courroux","Courroux",{"$f":"C128","v":"Courroux"}]
[10,"Patrimoine financier",{"v":8929891.379999999,"d":"8,929,891.38"},{"v":8576665.469999999,"d":"8,576,665.47"},{"v":8324678.54,"d":"8,324,678.54"},{"v":8217890.55,"d":"8,217,890.55"},{"v":8485476.41,"d":"8,485,476.41"},{"$f":"G129-C129","v":{"v":-444414.9699999988,"d":"-444,414.97 "}}]
[]
[20,"Capitaux de tiers",{"v":25837679.66,"d":"25,837,679.66"},{"v":24713296.990000002,"d":"24,713,296.99"},{"v":24892414.51,"d":"24,892,414.51"},{"v":24111670.33,"d":"24,111,670.33"},{"v":22646118.72,"d":"22,646,118.72"},{"$f":"G131-C131","v":{"v":-3191560.9400000013,"d":"-3,191,560.94 "}}]
[]
[200,"Engagements courant",{"v":1247071.52,"d":"1,247,071.52"},{"v":1390243.5,"d":"1,390,243.50"},{"v":1780885.62,"d":"1,780,885.62"},{"v":2272901.04,"d":"2,272,901.04"},{"v":1501751.19,"d":"1,501,751.19"},{"$f":"G133-C133","v":{"v":254679.66999999993,"d":"254,679.67"}}]
[]
[201,"Engagements financiers à court terme",{"v":5916914,"d":"5,916,914.00"},{"v":6015550,"d":"6,015,550.00"},{"v":9141550,"d":"9,141,550.00"},{"v":9781550,"d":"9,781,550.00"},{"v":81550,"d":"81,550.00"},{"$f":"G135-C135","v":{"v":-5835364,"d":"-5,835,364.00 "}}]
[]
[206,"Engagements financiers à long terme",{"v":16975600,"d":"16,975,600.00"},{"v":16190550,"d":"16,190,550.00"},{"v":12267000,"d":"12,267,000.00"},{"v":10914450,"d":"10,914,450.00"},{"v":19961400,"d":"19,961,400.00"},{"$f":"G137-C137","v":{"v":2985800,"d":"2,985,800.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G139-C139","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":24139585.52,"d":"24,139,585.52"},{"v":23596343.5,"d":"23,596,343.50"},{"v":23189435.62,"d":"23,189,435.62"},{"v":22968901.04,"d":"22,968,901.04"},{"v":21544701.19,"d":"21,544,701.19"},{"$f":"G142-C142","v":{"v":-2594884.329999998,"d":"-2,594,884.33 "}}]
[null,"Par habitant",{"v":7286.322221551463,"d":"7,286.32"},{"v":7054.213303437967,"d":"7,054.21"},{"v":6999.527805614247,"d":"6,999.53"},{"v":6763.516207302709,"d":"6,763.52"},{"v":6257.53737728725,"d":"6,257.54"},{"$f":"G143-C143","v":{"v":-1028.7848442642135,"d":"-1,028.78 "}}]
[]
[null,"Endettement net",{"v":16907788.28,"d":"16,907,788.28"},{"v":16136631.520000003,"d":"16,136,631.52"},{"v":16567735.970000003,"d":"16,567,735.97"},{"v":15893779.779999997,"d":"15,893,779.78"},{"v":14160642.309999999,"d":"14,160,642.31"},{"$f":"G145-C145","v":{"v":-2747145.9700000025,"d":"-2,747,145.97 "}}]
[null,"Par habitant",{"v":5103.467636583157,"d":"5,103.47"},{"v":4824.105088191332,"d":"4,824.11"},{"v":5000.8258285541815,"d":"5,000.83"},{"v":4680.1471672555945,"d":"4,680.15"},{"v":4112.8789747313385,"d":"4,112.88"},{"$f":"G146-C146","v":{"v":-990.5886618518189,"d":"-990.59 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courtételle",null,{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"v":2788,"d":"2,788"},{"$f":"G152-C152","v":144}]
[null,null,"Courtételle","Courtételle","Courtételle","Courtételle","Courtételle",{"$f":"C153","v":"Courtételle"}]
[10,"Patrimoine financier",{"v":10459838.139999999,"d":"10,459,838.14"},{"v":10901550.18,"d":"10,901,550.18"},{"v":11749552.24,"d":"11,749,552.24"},{"v":11579657.03,"d":"11,579,657.03"},{"v":11217211.36,"d":"11,217,211.36"},{"$f":"G154-C154","v":{"v":757373.2200000007,"d":"757,373.22"}}]
[]
[20,"Capitaux de tiers",{"v":11484688.11,"d":"11,484,688.11"},{"v":11514993.67,"d":"11,514,993.67"},{"v":11320234.83,"d":"11,320,234.83"},{"v":10936168.67,"d":"10,936,168.67"},{"v":12050385.06,"d":"12,050,385.06"},{"$f":"G156-C156","v":{"v":565696.9500000011,"d":"565,696.95"}}]
[]
[200,"Engagements courant",{"v":201552.2,"d":"201,552.20"},{"v":386006.85000000003,"d":"386,006.85"},{"v":289947.59,"d":"289,947.59"},{"v":231765.06,"d":"231,765.06"},{"v":404735.23,"d":"404,735.23"},{"$f":"G158-C158","v":{"v":203183.02999999997,"d":"203,183.03"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":987000,"d":"987,000.00"},{"v":125000,"d":"125,000.00"},{"v":916981.25,"d":"916,981.25"},{"$f":"G160-C160","v":{"v":916981.25,"d":"916,981.25"}}]
[]
[206,"Engagements financiers à long terme",{"v":10391906.69,"d":"10,391,906.69"},{"v":9758495.13,"d":"9,758,495.13"},{"v":9063964.6,"d":"9,063,964.60"},{"v":9621376.2,"d":"9,621,376.20"},{"v":9746944.53,"d":"9,746,944.53"},{"$f":"G162-C162","v":{"v":-644962.1600000001,"d":"-644,962.16 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G164-C164","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":10593458.889999999,"d":"10,593,458.89"},{"v":10534501.98,"d":"10,534,501.98"},{"v":10340912.19,"d":"10,340,912.19"},{"v":9978141.26,"d":"9,978,141.26"},{"v":11068661.01,"d":"11,068,661.01"},{"$f":"G167-C167","v":{"v":475202.12000000104,"d":"475,202.12"}}]
[null,"Par habitant",{"v":4006.6032110438723,"d":"4,006.60"},{"v":3972.2858144796382,"d":"3,972.29"},{"v":3896.3497324792766,"d":"3,896.35"},{"v":3663.0474522760646,"d":"3,663.05"},{"v":3970.1079662840743,"d":"3,970.11"},{"$f":"G168-C168","v":{"v":-36.49524475979797,"d":"-36.50 "}}]
[]
[null,"Endettement net",{"v":1024849.9700000007,"d":"1,024,849.97"},{"v":613443.4900000002,"d":"613,443.49"},{"v":-429317.41000000015,"d":"-429,317.41 "},{"v":-643488.3599999994,"d":"-643,488.36 "},{"v":833173.7000000011,"d":"833,173.70"},{"$f":"G170-C170","v":{"v":-191676.26999999955,"d":"-191,676.27 "}}]
[null,"Par habitant",{"v":387.6134531013618,"d":"387.61"},{"v":231.31353318250385,"d":"231.31"},{"v":-161.76240015071596,"d":"-161.76 "},{"v":-236.22920704845794,"d":"-236.23 "},{"v":298.8427905308469,"d":"298.84"},{"$f":"G171-C171","v":{"v":-88.7706625705149,"d":"-88.77 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Delémont",null,{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12739,"d":"12,739"},{"v":12813,"d":"12,813"},{"$f":"G177-C177","v":195}]
[null,null,"Delémont","Delémont","Delémont","Delémont","Delémont",{"$f":"C178","v":"Delémont"}]
[10,"Patrimoine financier",{"v":48329637.41,"d":"48,329,637.41"},{"v":50722063.13,"d":"50,722,063.13"},{"v":68553767.21,"d":"68,553,767.21"},{"v":66151169.35000001,"d":"66,151,169.35"},{"v":69899899.58,"d":"69,899,899.58"},{"$f":"G179-C179","v":{"v":21570262.17,"d":"21,570,262.17"}}]
[]
[20,"Capitaux de tiers",{"v":139191397.21999997,"d":"139,191,397.22"},{"v":146151956.10000002,"d":"146,151,956.10"},{"v":172023431.55,"d":"172,023,431.55"},{"v":176217457.5,"d":"176,217,457.50"},{"v":174583705.87,"d":"174,583,705.87"},{"$f":"G181-C181","v":{"v":35392308.650000036,"d":"35,392,308.65"}}]
[]
[200,"Engagements courant",{"v":9604614.66,"d":"9,604,614.66"},{"v":10226270.389999999,"d":"10,226,270.39"},{"v":10184153.89,"d":"10,184,153.89"},{"v":11396893.23,"d":"11,396,893.23"},{"v":11338258.879999999,"d":"11,338,258.88"},{"$f":"G183-C183","v":{"v":1733644.2199999988,"d":"1,733,644.22"}}]
[]
[201,"Engagements financiers à court terme",{"v":49004578.5,"d":"49,004,578.50"},{"v":37051659,"d":"37,051,659.00"},{"v":27070490,"d":"27,070,490.00"},{"v":29206108,"d":"29,206,108.00"},{"v":37816146.6,"d":"37,816,146.60"},{"$f":"G185-C185","v":{"v":-11188431.899999999,"d":"-11,188,431.90 "}}]
[]
[206,"Engagements financiers à long terme",{"v":74043576.55,"d":"74,043,576.55"},{"v":95091195.15,"d":"95,091,195.15"},{"v":129202493.75,"d":"129,202,493.75"},{"v":131323275.35,"d":"131,323,275.35"},{"v":121444667.95,"d":"121,444,667.95"},{"$f":"G187-C187","v":{"v":47401091.400000006,"d":"47,401,091.40"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G189-C189","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":132652769.71,"d":"132,652,769.71"},{"v":142369124.54000002,"d":"142,369,124.54"},{"v":166457137.64,"d":"166,457,137.64"},{"v":171926276.57999998,"d":"171,926,276.58"},{"v":170599073.43,"d":"170,599,073.43"},{"$f":"G192-C192","v":{"v":37946303.72000001,"d":"37,946,303.72"}}]
[null,"Par habitant",{"v":10512.97905452528,"d":"10,512.98"},{"v":11408.696573443387,"d":"11,408.70"},{"v":13173.246093700536,"d":"13,173.25"},{"v":13496.05750686867,"d":"13,496.06"},{"v":13314.530042144697,"d":"13,314.53"},{"$f":"G193-C193","v":{"v":2801.5509876194174,"d":"2,801.55"}}]
[]
[null,"Endettement net",{"v":90861759.80999997,"d":"90,861,759.81"},{"v":95429892.97000003,"d":"95,429,892.97"},{"v":103469664.34000002,"d":"103,469,664.34"},{"v":110066288.14999999,"d":"110,066,288.15"},{"v":104683806.29,"d":"104,683,806.29"},{"$f":"G195-C195","v":{"v":13822046.480000034,"d":"13,822,046.48"}}]
[null,"Par habitant",{"v":7200.9636875891565,"d":"7,200.96"},{"v":7647.238798781956,"d":"7,647.24"},{"v":8188.482458056348,"d":"8,188.48"},{"v":8640.104258576026,"d":"8,640.10"},{"v":8170.124583626005,"d":"8,170.12"},{"$f":"G196-C196","v":{"v":969.1608960368485,"d":"969.16"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Develier",null,{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"v":1393,"d":"1,393"},{"$f":"G202-C202","v":22}]
[null,null,"Develier","Develier","Develier","Develier","Develier",{"$f":"C203","v":"Develier"}]
[10,"Patrimoine financier",{"v":4231787.96,"d":"4,231,787.96"},{"v":3552476.3299999996,"d":"3,552,476.33"},{"v":3589866.2700000005,"d":"3,589,866.27"},{"v":3433954.1900000004,"d":"3,433,954.19"},{"v":3999167.6399999997,"d":"3,999,167.64"},{"$f":"G204-C204","v":{"v":-232620.3200000003,"d":"-232,620.32 "}}]
[]
[20,"Capitaux de tiers",{"v":7307071.83,"d":"7,307,071.83"},{"v":6829297.82,"d":"6,829,297.82"},{"v":7707490.34,"d":"7,707,490.34"},{"v":7751885.420000001,"d":"7,751,885.42"},{"v":9187066.37,"d":"9,187,066.37"},{"$f":"G206-C206","v":{"v":1879994.539999999,"d":"1,879,994.54"}}]
[]
[200,"Engagements courant",{"v":409615.93,"d":"409,615.93"},{"v":313883.77,"d":"313,883.77"},{"v":582457.34,"d":"582,457.34"},{"v":669934.87,"d":"669,934.87"},{"v":966135.89,"d":"966,135.89"},{"$f":"G208-C208","v":{"v":556519.96,"d":"556,519.96"}}]
[]
[201,"Engagements financiers à court terme",{"v":267000,"d":"267,000.00"},{"v":267000,"d":"267,000.00"},{"v":2959119.9,"d":"2,959,119.90"},{"v":3179142.7,"d":"3,179,142.70"},{"v":442297.55,"d":"442,297.55"},{"$f":"G210-C210","v":{"v":175297.55,"d":"175,297.55"}}]
[]
[206,"Engagements financiers à long terme",{"v":6416829.75,"d":"6,416,829.75"},{"v":6134829.75,"d":"6,134,829.75"},{"v":4142829.75,"d":"4,142,829.75"},{"v":3879800,"d":"3,879,800.00"},{"v":7209800,"d":"7,209,800.00"},{"$f":"G212-C212","v":{"v":792970.25,"d":"792,970.25"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G214-C214","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":7093445.68,"d":"7,093,445.68"},{"v":6715713.52,"d":"6,715,713.52"},{"v":7684406.99,"d":"7,684,406.99"},{"v":7728877.57,"d":"7,728,877.57"},{"v":8618233.44,"d":"8,618,233.44"},{"$f":"G217-C217","v":{"v":1524787.7599999998,"d":"1,524,787.76"}}]
[null,"Par habitant",{"v":5173.920991976659,"d":"5,173.92"},{"v":4941.658219278881,"d":"4,941.66"},{"v":5650.299257352941,"d":"5,650.30"},{"v":5633.292689504374,"d":"5,633.29"},{"v":6186.815104091887,"d":"6,186.82"},{"$f":"G218-C218","v":{"v":1012.8941121152284,"d":"1,012.89"}}]
[]
[null,"Endettement net",{"v":3075283.87,"d":"3,075,283.87"},{"v":3276821.4900000007,"d":"3,276,821.49"},{"v":4117624.0699999994,"d":"4,117,624.07"},{"v":4317931.23,"d":"4,317,931.23"},{"v":5187898.7299999995,"d":"5,187,898.73"},{"$f":"G220-C220","v":{"v":2112614.8599999994,"d":"2,112,614.86"}}]
[null,"Par habitant",{"v":2243.0954558716267,"d":"2,243.10"},{"v":2411.2005077262697,"d":"2,411.20"},{"v":3027.664757352941,"d":"3,027.66"},{"v":3147.1801967930032,"d":"3,147.18"},{"v":3724.263266331658,"d":"3,724.26"},{"$f":"G221-C221","v":{"v":1481.1678104600314,"d":"1,481.17"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Ederswiler",null,118,117,112,117,115,{"$f":"G227-C227","v":-3}]
[null,null,"Ederswiler","Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"C228","v":"Ederswiler"}]
[10,"Patrimoine financier",{"v":401366.44,"d":"401,366.44"},{"v":387086.74,"d":"387,086.74"},{"v":301716.32000000007,"d":"301,716.32"},{"v":283603.23,"d":"283,603.23"},{"v":231765.28000000003,"d":"231,765.28"},{"$f":"G229-C229","v":{"v":-169601.15999999997,"d":"-169,601.16 "}}]
[]
[20,"Capitaux de tiers",{"v":862038.8400000001,"d":"862,038.84"},{"v":1044108.48,"d":"1,044,108.48"},{"v":1081046.8900000001,"d":"1,081,046.89"},{"v":854277.12,"d":"854,277.12"},{"v":718285.23,"d":"718,285.23"},{"$f":"G231-C231","v":{"v":-143753.6100000001,"d":"-143,753.61 "}}]
[]
[200,"Engagements courant",{"v":0,"d":"0.00"},{"v":78133.58,"d":"78,133.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G233-C233","v":{"v":0,"d":"0.00"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G235-C235","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":825716.9,"d":"825,716.90"},{"v":780304.9,"d":"780,304.90"},{"v":752392.9,"d":"752,392.90"},{"v":714480.9,"d":"714,480.90"},{"v":676568.9,"d":"676,568.90"},{"$f":"G237-C237","v":{"v":-149148,"d":"-149,148.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G239-C239","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":825716.9,"d":"825,716.90"},{"v":858438.48,"d":"858,438.48"},{"v":752392.9,"d":"752,392.90"},{"v":714480.9,"d":"714,480.90"},{"v":676568.9,"d":"676,568.90"},{"$f":"G242-C242","v":{"v":-149148,"d":"-149,148.00 "}}]
[null,"Par habitant",{"v":6997.600847457627,"d":"6,997.60"},{"v":7337.081025641026,"d":"7,337.08"},{"v":6717.79375,"d":"6,717.79"},{"v":6106.674358974359,"d":"6,106.67"},{"v":5883.207826086957,"d":"5,883.21"},{"$f":"G243-C243","v":{"v":-1114.3930213706708,"d":"-1,114.39 "}}]
[]
[null,"Endettement net",{"v":460672.4000000001,"d":"460,672.40"},{"v":657021.74,"d":"657,021.74"},{"v":779330.5700000001,"d":"779,330.57"},{"v":570673.89,"d":"570,673.89"},{"v":486519.94999999995,"d":"486,519.95"},{"$f":"G245-C245","v":{"v":25847.549999999872,"d":"25,847.55"}}]
[null,"Par habitant",{"v":3904.003389830509,"d":"3,904.00"},{"v":5615.570427350427,"d":"5,615.57"},{"v":6958.308660714286,"d":"6,958.31"},{"v":4877.554615384615,"d":"4,877.55"},{"v":4230.608260869565,"d":"4,230.61"},{"$f":"G246-C246","v":{"v":326.604871039056,"d":"326.60"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Haute-Sorne",null,{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"v":7453,"d":"7,453"},{"$f":"G252-C252","v":286}]
[null,null,"Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne",{"$f":"C253","v":"Haute-Sorne"}]
[10,"Patrimoine financier",{"v":19270794.450000003,"d":"19,270,794.45"},{"v":18670168.03,"d":"18,670,168.03"},{"v":18227970.310000002,"d":"18,227,970.31"},{"v":17608235.700000003,"d":"17,608,235.70"},{"v":17789865.939999998,"d":"17,789,865.94"},{"$f":"G254-C254","v":{"v":-1480928.5100000054,"d":"-1,480,928.51 "}}]
[]
[20,"Capitaux de tiers",{"v":46214165.72,"d":"46,214,165.72"},{"v":45801119.9,"d":"45,801,119.90"},{"v":47318439.43,"d":"47,318,439.43"},{"v":48572566.589999996,"d":"48,572,566.59"},{"v":46578016.63,"d":"46,578,016.63"},{"$f":"G256-C256","v":{"v":363850.9100000039,"d":"363,850.91"}}]
[]
[200,"Engagements courant",{"v":1453277.2199999997,"d":"1,453,277.22"},{"v":1915537.5899999999,"d":"1,915,537.59"},{"v":2440635.39,"d":"2,440,635.39"},{"v":2047572.42,"d":"2,047,572.42"},{"v":1991593.23,"d":"1,991,593.23"},{"$f":"G258-C258","v":{"v":538316.0100000002,"d":"538,316.01"}}]
[]
[201,"Engagements financiers à court terme",{"v":12857311.639999999,"d":"12,857,311.64"},{"v":16290985.55,"d":"16,290,985.55"},{"v":9445973.3,"d":"9,445,973.30"},{"v":16659160,"d":"16,659,160.00"},{"v":8128560,"d":"8,128,560.00"},{"$f":"G260-C260","v":{"v":-4728751.639999999,"d":"-4,728,751.64 "}}]
[]
[206,"Engagements financiers à long terme",{"v":30426335.7,"d":"30,426,335.70"},{"v":25935350.15,"d":"25,935,350.15"},{"v":33729190,"d":"33,729,190.00"},{"v":27794830.15,"d":"27,794,830.15"},{"v":34566270.15,"d":"34,566,270.15"},{"$f":"G262-C262","v":{"v":4139934.4499999993,"d":"4,139,934.45"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G264-C264","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":44736924.56,"d":"44,736,924.56"},{"v":44141873.29,"d":"44,141,873.29"},{"v":45615798.69,"d":"45,615,798.69"},{"v":46501562.57,"d":"46,501,562.57"},{"v":44686423.379999995,"d":"44,686,423.38"},{"$f":"G267-C267","v":{"v":-50501.18000000715,"d":"-50,501.18 "}}]
[null,"Par habitant",{"v":6242.071237616856,"d":"6,242.07"},{"v":6079.31046550062,"d":"6,079.31"},{"v":6232.51792457986,"d":"6,232.52"},{"v":6316.430666938332,"d":"6,316.43"},{"v":5995.763233597208,"d":"5,995.76"},{"$f":"G268-C268","v":{"v":-246.30800401964734,"d":"-246.31 "}}]
[]
[null,"Endettement net",{"v":26943371.269999996,"d":"26,943,371.27"},{"v":27130951.869999997,"d":"27,130,951.87"},{"v":29090469.119999997,"d":"29,090,469.12"},{"v":30964330.889999993,"d":"30,964,330.89"},{"v":28788150.690000005,"d":"28,788,150.69"},{"$f":"G270-C270","v":{"v":1844779.4200000092,"d":"1,844,779.42"}}]
[null,"Par habitant",{"v":3759.3653230082314,"d":"3,759.37"},{"v":3736.531038424459,"d":"3,736.53"},{"v":3974.6507883590652,"d":"3,974.65"},{"v":4205.967249388752,"d":"4,205.97"},{"v":3862.6258808533485,"d":"3,862.63"},{"$f":"G271-C271","v":{"v":103.26055784511709,"d":"103.26"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Mervelier",null,528,538,522,535,526,{"$f":"G277-C277","v":{"v":-2,"d":"-2 "}}]
[null,null,"Mervelier","Mervelier","Mervelier","Mervelier","Mervelier",{"$f":"C278","v":"Mervelier"}]
[10,"Patrimoine financier",{"v":2306934.99,"d":"2,306,934.99"},{"v":2335602.8600000003,"d":"2,335,602.86"},{"v":1955442.92,"d":"1,955,442.92"},{"v":2025637.3000000003,"d":"2,025,637.30"},{"v":2217636.13,"d":"2,217,636.13"},{"$f":"G279-C279","v":{"v":-89298.86000000034,"d":"-89,298.86 "}}]
[]
[20,"Capitaux de tiers",{"v":3674228.8800000004,"d":"3,674,228.88"},{"v":3495201.54,"d":"3,495,201.54"},{"v":3246426.65,"d":"3,246,426.65"},{"v":2913653.91,"d":"2,913,653.91"},{"v":2809433.9099999997,"d":"2,809,433.91"},{"$f":"G281-C281","v":{"v":-864794.9700000007,"d":"-864,794.97 "}}]
[]
[200,"Engagements courant",{"v":97190.07,"d":"97,190.07"},{"v":103015.62000000001,"d":"103,015.62"},{"v":123486.63,"d":"123,486.63"},{"v":41629.83,"d":"41,629.83"},{"v":229570.19999999998,"d":"229,570.20"},{"$f":"G283-C283","v":{"v":132380.12999999998,"d":"132,380.13"}}]
[]
[201,"Engagements financiers à court terme",{"v":1264473.87,"d":"1,264,473.87"},{"v":1214136.27,"d":"1,214,136.27"},{"v":536952.03,"d":"536,952.03"},{"v":264365.36,"d":"264,365.36"},{"v":178587.62,"d":"178,587.62"},{"$f":"G285-C285","v":{"v":-1085886.25,"d":"-1,085,886.25 "}}]
[]
[206,"Engagements financiers à long terme",{"v":1797463.35,"d":"1,797,463.35"},{"v":1776635.35,"d":"1,776,635.35"},{"v":2150910.35,"d":"2,150,910.35"},{"v":2331870.35,"d":"2,331,870.35"},{"v":2212330.35,"d":"2,212,330.35"},{"$f":"G287-C287","v":{"v":414867,"d":"414,867.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G289-C289","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":3159127.29,"d":"3,159,127.29"},{"v":3093787.24,"d":"3,093,787.24"},{"v":2811349.0100000002,"d":"2,811,349.01"},{"v":2637865.54,"d":"2,637,865.54"},{"v":2620488.17,"d":"2,620,488.17"},{"$f":"G292-C292","v":{"v":-538639.1200000001,"d":"-538,639.12 "}}]
[null,"Par habitant",{"v":5983.195625,"d":"5,983.20"},{"v":5750.533903345726,"d":"5,750.53"},{"v":5385.726072796935,"d":"5,385.73"},{"v":4930.589794392524,"d":"4,930.59"},{"v":4981.916673003802,"d":"4,981.92"},{"$f":"G293-C293","v":{"v":-1001.278951996198,"d":"-1,001.28 "}}]
[]
[null,"Endettement net",{"v":1367293.8900000001,"d":"1,367,293.89"},{"v":1159598.6799999997,"d":"1,159,598.68"},{"v":1290983.73,"d":"1,290,983.73"},{"v":888016.6099999999,"d":"888,016.61"},{"v":591797.7799999998,"d":"591,797.78"},{"$f":"G295-C295","v":{"v":-775496.1100000003,"d":"-775,496.11 "}}]
[null,"Par habitant",{"v":2589.5717613636366,"d":"2,589.57"},{"v":2155.3878810408914,"d":"2,155.39"},{"v":2473.148908045977,"d":"2,473.15"},{"v":1659.8441308411213,"d":"1,659.84"},{"v":1125.0908365019006,"d":"1,125.09"},{"$f":"G296-C296","v":{"v":-1464.480924861736,"d":"-1,464.48 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Mettembert",null,108,111,106,112,112,{"$f":"G302-C302","v":4}]
[null,null,"Mettembert","Mettembert","Mettembert","Mettembert","Mettembert",{"$f":"C303","v":"Mettembert"}]
[10,"Patrimoine financier",{"v":340332.25000000006,"d":"340,332.25"},{"v":533749.44,"d":"533,749.44"},{"v":534068.06,"d":"534,068.06"},{"v":491072.38,"d":"491,072.38"},{"v":443804.92999999993,"d":"443,804.93"},{"$f":"G304-C304","v":{"v":103472.67999999988,"d":"103,472.68"}}]
[]
[20,"Capitaux de tiers",{"v":585366.75,"d":"585,366.75"},{"v":574965.75,"d":"574,965.75"},{"v":516713.91000000003,"d":"516,713.91"},{"v":502459.14,"d":"502,459.14"},{"v":497086.74,"d":"497,086.74"},{"$f":"G306-C306","v":{"v":-88280.01000000001,"d":"-88,280.01 "}}]
[]
[200,"Engagements courant",{"v":25537.75,"d":"25,537.75"},537.75,{"v":9398.3,"d":"9,398.30"},{"v":20260,"d":"20,260.00"},{"v":8836.6,"d":"8,836.60"},{"$f":"G308-C308","v":{"v":-16701.15,"d":"-16,701.15 "}}]
[]
[201,"Engagements financiers à court terme",{"v":125256.5,"d":"125,256.50"},{"v":120408.18,"d":"120,408.18"},{"v":109200.66,"d":"109,200.66"},{"v":112164.19,"d":"112,164.19"},{"v":115206.28,"d":"115,206.28"},{"$f":"G310-C310","v":{"v":-10050.220000000001,"d":"-10,050.22 "}}]
[]
[206,"Engagements financiers à long terme",{"v":385600,"d":"385,600.00"},{"v":376450,"d":"376,450.00"},{"v":354400,"d":"354,400.00"},{"v":339150,"d":"339,150.00"},{"v":315700,"d":"315,700.00"},{"$f":"G312-C312","v":{"v":-69900,"d":"-69,900.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G314-C314","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":536394.25,"d":"536,394.25"},{"v":497395.93,"d":"497,395.93"},{"v":472998.96,"d":"472,998.96"},{"v":471574.19,"d":"471,574.19"},{"v":439742.88,"d":"439,742.88"},{"$f":"G317-C317","v":{"v":-96651.37,"d":"-96,651.37 "}}]
[null,"Par habitant",{"v":4966.613425925926,"d":"4,966.61"},{"v":4481.044414414414,"d":"4,481.04"},{"v":4462.254339622642,"d":"4,462.25"},{"v":4210.483839285715,"d":"4,210.48"},{"v":3926.2757142857145,"d":"3,926.28"},{"$f":"G318-C318","v":{"v":-1040.3377116402116,"d":"-1,040.34 "}}]
[]
[null,"Endettement net",{"v":245034.49999999994,"d":"245,034.50"},{"v":41216.310000000056,"d":"41,216.31"},{"v":-17354.150000000023,"d":"-17,354.15 "},{"v":11386.76000000001,"d":"11,386.76"},{"v":53281.810000000056,"d":"53,281.81"},{"$f":"G320-C320","v":{"v":-191752.6899999999,"d":"-191,752.69 "}}]
[null,"Par habitant",{"v":2268.8379629629626,"d":"2,268.84"},{"v":371.3181081081086,"d":"371.32"},{"v":-163.7183962264153,"d":"-163.72 "},{"v":101.66750000000009,"d":"101.67"},{"v":475.73044642857195,"d":"475.73"},{"$f":"G321-C321","v":{"v":-1793.1075165343907,"d":"-1,793.11 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Movelier",null,415,421,425,420,414,{"$f":"G327-C327","v":{"v":-1,"d":"-1 "}}]
[null,null,"Movelier","Movelier","Movelier","Movelier","Movelier",{"$f":"C328","v":"Movelier"}]
[10,"Patrimoine financier",{"v":1454184.04,"d":"1,454,184.04"},{"v":1346191.77,"d":"1,346,191.77"},{"v":1563563.54,"d":"1,563,563.54"},{"v":1747064.31,"d":"1,747,064.31"},{"v":1765157.9700000002,"d":"1,765,157.97"},{"$f":"G329-C329","v":{"v":310973.93000000017,"d":"310,973.93"}}]
[]
[20,"Capitaux de tiers",{"v":3329882.66,"d":"3,329,882.66"},{"v":3100133.92,"d":"3,100,133.92"},{"v":3206301.96,"d":"3,206,301.96"},{"v":3517640.6999999997,"d":"3,517,640.70"},{"v":3766884.29,"d":"3,766,884.29"},{"$f":"G331-C331","v":{"v":437001.6299999999,"d":"437,001.63"}}]
[]
[200,"Engagements courant",{"v":266808.41,"d":"266,808.41"},{"v":140154.57,"d":"140,154.57"},{"v":297493.89,"d":"297,493.89"},{"v":607761.11,"d":"607,761.11"},{"v":457053.17,"d":"457,053.17"},{"$f":"G333-C333","v":{"v":190244.76,"d":"190,244.76"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":367561.58999999997,"d":"367,561.59"},{"v":769599.32,"d":"769,599.32"},{"$f":"G335-C335","v":{"v":769599.32,"d":"769,599.32"}}]
[]
[206,"Engagements financiers à long terme",{"v":3046722.25,"d":"3,046,722.25"},{"v":2943627.35,"d":"2,943,627.35"},{"v":2880449.41,"d":"2,880,449.41"},{"v":2494299.85,"d":"2,494,299.85"},{"v":2363135.85,"d":"2,363,135.85"},{"$f":"G337-C337","v":{"v":-683586.3999999999,"d":"-683,586.40 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G339-C339","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":3313530.66,"d":"3,313,530.66"},{"v":3083781.92,"d":"3,083,781.92"},{"v":3177943.3000000003,"d":"3,177,943.30"},{"v":3469622.55,"d":"3,469,622.55"},{"v":3589788.34,"d":"3,589,788.34"},{"$f":"G342-C342","v":{"v":276257.6799999997,"d":"276,257.68"}}]
[null,"Par habitant",{"v":7984.411228915663,"d":"7,984.41"},{"v":7324.897672209026,"d":"7,324.90"},{"v":7477.513647058824,"d":"7,477.51"},{"v":8261.006071428572,"d":"8,261.01"},{"v":8670.986328502415,"d":"8,670.99"},{"$f":"G343-C343","v":{"v":686.575099586752,"d":"686.58"}}]
[]
[null,"Endettement net",{"v":1875698.62,"d":"1,875,698.62"},{"v":1753942.15,"d":"1,753,942.15"},{"v":1642738.42,"d":"1,642,738.42"},{"v":1770576.3899999997,"d":"1,770,576.39"},{"v":2001726.3199999998,"d":"2,001,726.32"},{"$f":"G345-C345","v":{"v":126027.69999999972,"d":"126,027.70"}}]
[null,"Par habitant",{"v":4519.755710843374,"d":"4,519.76"},{"v":4166.133372921615,"d":"4,166.13"},{"v":3865.266870588235,"d":"3,865.27"},{"v":4215.658071428571,"d":"4,215.66"},{"v":4835.087729468599,"d":"4,835.09"},{"$f":"G346-C346","v":{"v":315.3320186252249,"d":"315.33"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Pleigne",null,349,346,350,349,365,{"$f":"G352-C352","v":16}]
[null,null,"Pleigne","Pleigne","Pleigne","Pleigne","Pleigne",{"$f":"C353","v":"Pleigne"}]
[10,"Patrimoine financier",{"v":2240322.35,"d":"2,240,322.35"},{"v":2420446.7,"d":"2,420,446.70"},{"v":2684765.9800000004,"d":"2,684,765.98"},{"v":2431056.4699999997,"d":"2,431,056.47"},{"v":2854332.08,"d":"2,854,332.08"},{"$f":"G354-C354","v":{"v":614009.73,"d":"614,009.73"}}]
[]
[20,"Capitaux de tiers",{"v":4328768.28,"d":"4,328,768.28"},{"v":4169598.1600000006,"d":"4,169,598.16"},{"v":4198890.09,"d":"4,198,890.09"},{"v":3894226.1799999997,"d":"3,894,226.18"},{"v":3709459.88,"d":"3,709,459.88"},{"$f":"G356-C356","v":{"v":-619308.4000000004,"d":"-619,308.40 "}}]
[]
[200,"Engagements courant",{"v":563608.91,"d":"563,608.91"},{"v":61278.31,"d":"61,278.31"},{"v":104966.15,"d":"104,966.15"},{"v":121241.75,"d":"121,241.75"},{"v":77309.55,"d":"77,309.55"},{"$f":"G358-C358","v":{"v":-486299.36000000004,"d":"-486,299.36 "}}]
[]
[201,"Engagements financiers à court terme",{"v":2512156.62,"d":"2,512,156.62"},{"v":2979081.9000000004,"d":"2,979,081.90"},{"v":3044807.75,"d":"3,044,807.75"},{"v":2222074.23,"d":"2,222,074.23"},{"v":1022920.6799999999,"d":"1,022,920.68"},{"$f":"G360-C360","v":{"v":-1489235.9400000002,"d":"-1,489,235.94 "}}]
[]
[206,"Engagements financiers à long terme",{"v":1129011,"d":"1,129,011.00"},{"v":1060911,"d":"1,060,911.00"},{"v":993311,"d":"993,311.00"},{"v":1470500,"d":"1,470,500.00"},{"v":2440900,"d":"2,440,900.00"},{"$f":"G362-C362","v":{"v":1311889,"d":"1,311,889.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G364-C364","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":4204776.53,"d":"4,204,776.53"},{"v":4101271.2100000004,"d":"4,101,271.21"},{"v":4143084.9,"d":"4,143,084.90"},{"v":3813815.98,"d":"3,813,815.98"},{"v":3541130.23,"d":"3,541,130.23"},{"$f":"G367-C367","v":{"v":-663646.3000000003,"d":"-663,646.30 "}}]
[null,"Par habitant",{"v":12048.070286532951,"d":"12,048.07"},{"v":11853.385000000002,"d":"11,853.39"},{"v":11837.385428571428,"d":"11,837.39"},{"v":10927.839484240687,"d":"10,927.84"},{"v":9701.726657534247,"d":"9,701.73"},{"$f":"G368-C368","v":{"v":-2346.343628998704,"d":"-2,346.34 "}}]
[]
[null,"Endettement net",{"v":2088445.9300000002,"d":"2,088,445.93"},{"v":1749151.4600000004,"d":"1,749,151.46"},{"v":1514124.1099999994,"d":"1,514,124.11"},{"v":1463169.71,"d":"1,463,169.71"},{"v":855127.7999999998,"d":"855,127.80"},{"$f":"G370-C370","v":{"v":-1233318.1300000004,"d":"-1,233,318.13 "}}]
[null,"Par habitant",{"v":5984.085759312321,"d":"5,984.09"},{"v":5055.351040462429,"d":"5,055.35"},{"v":4326.068885714284,"d":"4,326.07"},{"v":4192.46335243553,"d":"4,192.46"},{"v":2342.815890410958,"d":"2,342.82"},{"$f":"G371-C371","v":{"v":-3641.2698689013628,"d":"-3,641.27 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Rossemaison",null,687,710,733,733,740,{"$f":"G377-C377","v":53}]
[null,null,"Rossemaison","Rossemaison","Rossemaison","Rossemaison","Rossemaison",{"$f":"C378","v":"Rossemaison"}]
[10,"Patrimoine financier",{"v":5578034.359999999,"d":"5,578,034.36"},{"v":5477916.449999999,"d":"5,477,916.45"},{"v":6195670.43,"d":"6,195,670.43"},{"v":6198806.75,"d":"6,198,806.75"},{"v":7396676.6,"d":"7,396,676.60"},{"$f":"G379-C379","v":{"v":1818642.2400000002,"d":"1,818,642.24"}}]
[]
[20,"Capitaux de tiers",{"v":5783474.69,"d":"5,783,474.69"},{"v":5269530.68,"d":"5,269,530.68"},{"v":5743955.069999999,"d":"5,743,955.07"},{"v":5455294.3,"d":"5,455,294.30"},{"v":5110561.779999999,"d":"5,110,561.78"},{"$f":"G381-C381","v":{"v":-672912.9100000011,"d":"-672,912.91"}}]
[]
[200,"Engagements courant",{"v":394276.37,"d":"394,276.37"},{"v":224663.18,"d":"224,663.18"},{"v":509439.42,"d":"509,439.42"},{"v":225136.55,"d":"225,136.55"},{"v":163944.3,"d":"163,944.30"},{"$f":"G383-C383","v":{"v":-230332.07,"d":"-230,332.07"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":211600,"d":"211,600.00"},{"v":352571.55,"d":"352,571.55"},{"v":346480.63,"d":"346,480.63"},{"$f":"G385-C385","v":{"v":346480.63,"d":"346,480.63"}}]
[]
[206,"Engagements financiers à long terme",{"v":5103900,"d":"5,103,900.00"},{"v":4871800,"d":"4,871,800.00"},{"v":4442600,"d":"4,442,600.00"},{"v":4248500,"d":"4,248,500.00"},{"v":4013400,"d":"4,013,400.00"},{"$f":"G387-C387","v":{"v":-1090500,"d":"-1,090,500.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G389-C389","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":5498176.37,"d":"5,498,176.37"},{"v":5096463.18,"d":"5,096,463.18"},{"v":5163639.42,"d":"5,163,639.42"},{"v":4826208.1,"d":"4,826,208.10"},{"v":4523824.93,"d":"4,523,824.93"},{"$f":"G392-C392","v":{"v":-974351.4400000004,"d":"-974,351.44"}}]
[null,"Par habitant",{"v":8003.167933042213,"d":"8,003.17"},{"v":7178.117154929577,"d":"7,178.12"},{"v":7044.528540245566,"d":"7,044.53"},{"v":6584.185675306957,"d":"6,584.19"},{"v":6113.276932432432,"d":"6,113.28"},{"$f":"G393-C393","v":{"v":-1889.8910006097813,"d":"-1,889.89"}}]
[]
[null,"Endettement net",{"v":205440.330000001,"d":"205,440.33"},{"v":-208385.76999999955,"d":"-208,385.77"},{"v":-451715.36000000034,"d":"-451,715.36"},{"v":-743512.4500000002,"d":"-743,512.45"},{"v":-2286114.8200000003,"d":"-2,286,114.82"},{"$f":"G395-C395","v":{"v":-2491555.1500000013,"d":"-2,491,555.15"}}]
[null,"Par habitant",{"v":299.0397816593901,"d":"299.04"},{"v":-293.50108450704164,"d":"-293.50"},{"v":-616.2556070941341,"d":"-616.26"},{"v":-1014.341678035471,"d":"-1,014.34"},{"v":-3089.3443513513516,"d":"-3,089.34"},{"$f":"G396-C396","v":{"v":-3388.3841330107416,"d":"-3,388.38"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Saulcy",null,255,269,270,273,277,{"$f":"G402-C402","v":22}]
[null,null,"Saulcy","Saulcy","Saulcy","Saulcy","Saulcy",{"$f":"C403","v":"Saulcy"}]
[10,"Patrimoine financier",{"v":797906.42,"d":"797,906.42"},{"v":758188.3500000001,"d":"758,188.35"},{"v":928269.8,"d":"928,269.80"},{"v":953442.8800000001,"d":"953,442.88"},{"v":885634.52,"d":"885,634.52"},{"$f":"G404-C404","v":{"v":87728.09999999998,"d":"87,728.10"}}]
[]
[20,"Capitaux de tiers",{"v":1064577.6300000001,"d":"1,064,577.63"},{"v":1053712.0699999998,"d":"1,053,712.07"},{"v":1376416.56,"d":"1,376,416.56"},{"v":1398343.95,"d":"1,398,343.95"},{"v":1420694.98,"d":"1,420,694.98"},{"$f":"G406-C406","v":{"v":356117.34999999986,"d":"356,117.35"}}]
[]
[200,"Engagements courant",{"v":213190.62,"d":"213,190.62"},{"v":264819.38,"d":"264,819.38"},{"v":294338.49,"d":"294,338.49"},{"v":389542.71,"d":"389,542.71"},{"v":403550.68,"d":"403,550.68"},{"$f":"G408-C408","v":{"v":190360.06,"d":"190,360.06"}}]
[]
[201,"Engagements financiers à court terme",{"v":160308.08000000002,"d":"160,308.08"},{"v":168291.86,"d":"168,291.86"},{"v":311481.01,"d":"311,481.01"},{"v":158331.28999999998,"d":"158,331.29"},{"v":157909.97,"d":"157,909.97"},{"$f":"G410-C410","v":{"v":-2398.110000000015,"d":"-2,398.11 "}}]
[]
[206,"Engagements financiers à long terme",{"v":564750,"d":"564,750.00"},{"v":504350,"d":"504,350.00"},{"v":632750,"d":"632,750.00"},{"v":717950,"d":"717,950.00"},{"v":650550,"d":"650,550.00"},{"$f":"G412-C412","v":{"v":85800,"d":"85,800.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G414-C414","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":938248.7,"d":"938,248.70"},{"v":937461.24,"d":"937,461.24"},{"v":1238569.5,"d":"1,238,569.50"},{"v":1265824,"d":"1,265,824.00"},{"v":1212010.65,"d":"1,212,010.65"},{"$f":"G417-C417","v":{"v":273761.94999999995,"d":"273,761.95"}}]
[null,"Par habitant",{"v":3679.4066666666663,"d":"3,679.41"},{"v":3484.9860223048327,"d":"3,484.99"},{"v":4587.294444444445,"d":"4,587.29"},{"v":4636.717948717948,"d":"4,636.72"},{"v":4375.489711191335,"d":"4,375.49"},{"$f":"G418-C418","v":{"v":696.0830445246688,"d":"696.08"}}]
[]
[null,"Endettement net",{"v":266671.2100000001,"d":"266,671.21"},{"v":295523.71999999974,"d":"295,523.72"},{"v":448146.76,"d":"448,146.76"},{"v":444901.06999999983,"d":"444,901.07"},{"v":535060.46,"d":"535,060.46"},{"$f":"G420-C420","v":{"v":268389.2499999999,"d":"268,389.25"}}]
[null,"Par habitant",{"v":1045.7694509803925,"d":"1,045.77"},{"v":1098.6011895910772,"d":"1,098.60"},{"v":1659.8028148148148,"d":"1,659.80"},{"v":1629.6742490842485,"d":"1,629.67"},{"v":1931.6262093862815,"d":"1,931.63"},{"$f":"G421-C421","v":{"v":885.856758405889,"d":"885.86"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Soyhières",null,436,440,417,431,453,{"$f":"G427-C427","v":17}]
[null,null,"Soyhières","Soyhières","Soyhières","Soyhières","Soyhières",{"$f":"C428","v":"Soyhières"}]
[10,"Patrimoine financier",{"v":2606499.7699999996,"d":"2,606,499.77"},{"v":2180801.88,"d":"2,180,801.88"},{"v":1935465.45,"d":"1,935,465.45"},{"v":1897127.15,"d":"1,897,127.15"},{"v":1838766.0100000002,"d":"1,838,766.01"},{"$f":"G429-C429","v":{"v":-767733.7599999993,"d":"-767,733.76 "}}]
[]
[20,"Capitaux de tiers",{"v":4351613.58,"d":"4,351,613.58"},{"v":4133437.39,"d":"4,133,437.39"},{"v":3850042.2199999997,"d":"3,850,042.22"},{"v":3610281.5100000002,"d":"3,610,281.51"},{"v":3260909.31,"d":"3,260,909.31"},{"$f":"G431-C431","v":{"v":-1090704.27,"d":"-1,090,704.27 "}}]
[]
[200,"Engagements courant",{"v":221716.44999999998,"d":"221,716.45"},{"v":293780.13,"d":"293,780.13"},{"v":136932.75,"d":"136,932.75"},{"v":71080.8,"d":"71,080.80"},{"v":106987.76,"d":"106,987.76"},{"$f":"G433-C433","v":{"v":-114728.68999999999,"d":"-114,728.69 "}}]
[]
[201,"Engagements financiers à court terme",{"v":1963055.37,"d":"1,963,055.37"},{"v":235989.22999999998,"d":"235,989.23"},{"v":235996.36,"d":"235,996.36"},{"v":142193.9,"d":"142,193.90"},{"v":1562448.51,"d":"1,562,448.51"},{"$f":"G435-C435","v":{"v":-400606.8600000001,"d":"-400,606.86 "}}]
[]
[206,"Engagements financiers à long terme",{"v":1959468.1,"d":"1,959,468.10"},{"v":3263161.06,"d":"3,263,161.06"},{"v":3131903.56,"d":"3,131,903.56"},{"v":3081197.16,"d":"3,081,197.16"},{"v":1518748.6500000001,"d":"1,518,748.65"},{"$f":"G437-C437","v":{"v":-440719.44999999995,"d":"-440,719.45 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G439-C439","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":4144239.9200000004,"d":"4,144,239.92"},{"v":3792930.42,"d":"3,792,930.42"},{"v":3504832.67,"d":"3,504,832.67"},{"v":3294471.8600000003,"d":"3,294,471.86"},{"v":3188184.92,"d":"3,188,184.92"},{"$f":"G442-C442","v":{"v":-956055.0000000005,"d":"-956,055.00 "}}]
[null,"Par habitant",{"v":9505.137431192661,"d":"9,505.14"},{"v":8620.296409090908,"d":"8,620.30"},{"v":8404.874508393284,"d":"8,404.87"},{"v":7643.786218097449,"d":"7,643.79"},{"v":7037.935805739514,"d":"7,037.94"},{"$f":"G443-C443","v":{"v":-2467.2016254531472,"d":"-2,467.20 "}}]
[]
[null,"Endettement net",{"v":1745113.8100000005,"d":"1,745,113.81"},{"v":1952635.5100000002,"d":"1,952,635.51"},{"v":1914576.7699999998,"d":"1,914,576.77"},{"v":1713154.3600000003,"d":"1,713,154.36"},{"v":1422143.2999999998,"d":"1,422,143.30"},{"$f":"G445-C445","v":{"v":-322970.5100000007,"d":"-322,970.51 "}}]
[null,"Par habitant",{"v":4002.5546100917445,"d":"4,002.55"},{"v":4437.807977272728,"d":"4,437.81"},{"v":4591.311199040767,"d":"4,591.31"},{"v":3974.836102088168,"d":"3,974.84"},{"v":3139.389183222958,"d":"3,139.39"},{"$f":"G446-C446","v":{"v":-863.1654268687867,"d":"-863.17 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Val Terbi",null,{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"v":3270,"d":"3,270"},{"$f":"G452-C452","v":80}]
[null,null,"Val Terbi","Val Terbi","Val Terbi","Val Terbi","Val Terbi",{"$f":"C453","v":"Val Terbi"}]
[10,"Patrimoine financier",{"v":5690503.74,"d":"5,690,503.74"},{"v":6432633.5,"d":"6,432,633.50"},{"v":5127537.58,"d":"5,127,537.58"},{"v":5433936.880000001,"d":"5,433,936.88"},{"v":5380490.24,"d":"5,380,490.24"},{"$f":"G454-C454","v":{"v":-310013.5,"d":"-310,013.50 "}}]
[]
[20,"Capitaux de tiers",{"v":16521169.08,"d":"16,521,169.08"},{"v":17259552.27,"d":"17,259,552.27"},{"v":16558833.02,"d":"16,558,833.02"},{"v":16392280.37,"d":"16,392,280.37"},{"v":15830471.360000001,"d":"15,830,471.36"},{"$f":"G456-C456","v":{"v":-690697.7199999988,"d":"-690,697.72 "}}]
[]
[200,"Engagements courant",{"v":2071297.1199999999,"d":"2,071,297.12"},{"v":1439741.95,"d":"1,439,741.95"},{"v":1599706.82,"d":"1,599,706.82"},{"v":1422273,"d":"1,422,273.00"},{"v":1342561.2599999998,"d":"1,342,561.26"},{"$f":"G458-C458","v":{"v":-728735.8600000001,"d":"-728,735.86 "}}]
[]
[201,"Engagements financiers à court terme",{"v":-76048.84,"d":"-76,048.84 "},{"v":2545622.62,"d":"2,545,622.62"},{"v":2120542.9299999997,"d":"2,120,542.93"},{"v":2589284.95,"d":"2,589,284.95"},{"v":2642412.59,"d":"2,642,412.59"},{"$f":"G460-C460","v":{"v":2718461.4299999997,"d":"2,718,461.43"}}]
[]
[206,"Engagements financiers à long terme",{"v":13434310,"d":"13,434,310.00"},{"v":12462575,"d":"12,462,575.00"},{"v":12080140,"d":"12,080,140.00"},{"v":11585480,"d":"11,585,480.00"},{"v":11142645,"d":"11,142,645.00"},{"$f":"G462-C462","v":{"v":-2291665,"d":"-2,291,665.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G464-C464","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":15429558.28,"d":"15,429,558.28"},{"v":16447939.57,"d":"16,447,939.57"},{"v":15800389.75,"d":"15,800,389.75"},{"v":15597037.95,"d":"15,597,037.95"},{"v":15127618.85,"d":"15,127,618.85"},{"$f":"G467-C467","v":{"v":-301939.4299999997,"d":"-301,939.43 "}}]
[null,"Par habitant",{"v":4836.85212539185,"d":"4,836.85"},{"v":5093.818386497368,"d":"5,093.82"},{"v":4809.859893455099,"d":"4,809.86"},{"v":4771.195457326399,"d":"4,771.20"},{"v":4626.183134556575,"d":"4,626.18"},{"$f":"G468-C468","v":{"v":-210.6689908352746,"d":"-210.67 "}}]
[]
[null,"Endettement net",{"v":10830665.34,"d":"10,830,665.34"},{"v":10826918.77,"d":"10,826,918.77"},{"v":11431295.44,"d":"11,431,295.44"},{"v":10958343.489999998,"d":"10,958,343.49"},{"v":10449981.120000001,"d":"10,449,981.12"},{"$f":"G470-C470","v":{"v":-380684.2199999988,"d":"-380,684.22 "}}]
[null,"Par habitant",{"v":3395.192896551724,"d":"3,395.19"},{"v":3353.0253236296066,"d":"3,353.03"},{"v":3479.8464048706237,"d":"3,479.85"},{"v":3352.2005169776685,"d":"3,352.20"},{"v":3195.7128807339454,"d":"3,195.71"},{"$f":"G471-C471","v":{"v":-199.48001581777862,"d":"-199.48 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Le Bémont",null,324,310,308,305,308,{"$f":"G477-C477","v":{"v":-16,"d":"-16 "}}]
[null,null,"Le Bémont","Le Bémont","Le Bémont","Le Bémont","Le Bémont",{"$f":"C478","v":"Le Bémont"}]
[10,"Patrimoine financier",{"v":1782334.11,"d":"1,782,334.11"},{"v":1924599.9999999998,"d":"1,924,600.00"},{"v":1652417.67,"d":"1,652,417.67"},{"v":1809164.1500000001,"d":"1,809,164.15"},{"v":1956202.7599999998,"d":"1,956,202.76"},{"$f":"G479-C479","v":{"v":173868.64999999967,"d":"173,868.65"}}]
[]
[20,"Capitaux de tiers",{"v":701823.61,"d":"701,823.61"},{"v":665835.8,"d":"665,835.80"},{"v":557289.15,"d":"557,289.15"},{"v":605740.86,"d":"605,740.86"},{"v":759154.94,"d":"759,154.94"},{"$f":"G481-C481","v":{"v":57331.32999999996,"d":"57,331.33"}}]
[]
[200,"Engagements courant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67317.45,"d":"67,317.45"},{"$f":"G483-C483","v":{"v":67317.45,"d":"67,317.45"}}]
[]
[201,"Engagements financiers à court terme",{"v":63507.4,"d":"63,507.40"},{"v":405605,"d":"405,605.00"},{"v":140459,"d":"140,459.00"},{"v":67120,"d":"67,120.00"},{"v":191233.69,"d":"191,233.69"},{"$f":"G485-C485","v":{"v":127726.29000000001,"d":"127,726.29"}}]
[]
[206,"Engagements financiers à long terme",{"v":504064,"d":"504,064.00"},{"v":196736.2,"d":"196,736.20"},{"v":343587.2,"d":"343,587.20"},{"v":387206.2,"d":"387,206.20"},{"v":356639.2,"d":"356,639.20"},{"$f":"G487-C487","v":{"v":-147424.8,"d":"-147,424.80 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G489-C489","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":567571.4,"d":"567,571.40"},{"v":602341.2,"d":"602,341.20"},{"v":484046.2,"d":"484,046.20"},{"v":454326.2,"d":"454,326.20"},{"v":615190.3400000001,"d":"615,190.34"},{"$f":"G492-C492","v":{"v":47618.94000000006,"d":"47,618.94"}}]
[null,"Par habitant",{"v":1751.7635802469138,"d":"1,751.76"},{"v":1943.0361290322578,"d":"1,943.04"},{"v":1571.5785714285714,"d":"1,571.58"},{"v":1489.5940983606558,"d":"1,489.59"},{"v":1997.3712337662341,"d":"1,997.37"},{"$f":"G493-C493","v":{"v":245.60765351932037,"d":"245.61"}}]
[]
[null,"Endettement net",{"v":-1080510.5,"d":"-1,080,510.50 "},{"v":-1258764.1999999997,"d":"-1,258,764.20 "},{"v":-1095128.52,"d":"-1,095,128.52 "},{"v":-1203423.29,"d":"-1,203,423.29 "},{"v":-1197047.8199999998,"d":"-1,197,047.82 "},{"$f":"G495-C495","v":{"v":-116537.31999999983,"d":"-116,537.32 "}}]
[null,"Par habitant",{"v":-3334.908950617284,"d":"-3,334.91 "},{"v":-4060.529677419354,"d":"-4,060.53 "},{"v":-3555.612077922078,"d":"-3,555.61 "},{"v":-3945.6501311475413,"d":"-3,945.65 "},{"v":-3886.5188961038957,"d":"-3,886.52 "},{"$f":"G496-C496","v":{"v":-551.6099454866117,"d":"-551.61 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Les Bois",null,{"v":1246,"d":"1,246"},{"v":1270,"d":"1,270"},{"v":1258,"d":"1,258"},{"v":1252,"d":"1,252"},{"v":1244,"d":"1,244"},{"$f":"E502-C502","v":12}]
[null,null,"Les Bois","Les Bois","Les Bois","Les Bois","Les Bois",{"$f":"C503","v":"Les Bois"}]
[10,"Patrimoine financier",{"v":4607305.31,"d":"4,607,305.31"},{"v":4480522.830000001,"d":"4,480,522.83"},{"v":4319708.220000001,"d":"4,319,708.22"},{"v":3581573.01,"d":"3,581,573.01"},{"v":4356882.46,"d":"4,356,882.46"},{"$f":"E504-C504","v":{"v":-287597.0899999989,"d":"-287,597.09 "}}]
[]
[20,"Capitaux de tiers",{"v":12393883.23,"d":"12,393,883.23"},{"v":10920765.79,"d":"10,920,765.79"},{"v":10023871.58,"d":"10,023,871.58"},{"v":8236337.14,"d":"8,236,337.14"},{"v":8129626.609999999,"d":"8,129,626.61"},{"$f":"E506-C506","v":{"v":-2370011.6500000004,"d":"-2,370,011.65 "}}]
[]
[200,"Engagements courant",{"v":8866789.98,"d":"8,866,789.98"},{"v":-43502.30999999999,"d":"-43,502.31 "},{"v":348103.17,"d":"348,103.17"},{"v":423662.73000000004,"d":"423,662.73"},{"v":523197.24,"d":"523,197.24"},{"$f":"E508-C508","v":{"v":-8518686.81,"d":"-8,518,686.81 "}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":1490285.95,"d":"1,490,285.95"},{"v":826856.21,"d":"826,856.21"},{"v":791364.46,"d":"791,364.46"},{"v":804546.51,"d":"804,546.51"},{"$f":"E510-C510","v":{"v":826856.21,"d":"826,856.21"}}]
[]
[206,"Engagements financiers à long terme",{"v":3210200,"d":"3,210,200.00"},{"v":9245800,"d":"9,245,800.00"},{"v":8417000,"d":"8,417,000.00"},{"v":6855600,"d":"6,855,600.00"},{"v":6493350,"d":"6,493,350.00"},{"$f":"E512-C512","v":{"v":5206800,"d":"5,206,800.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"E514-C514","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":12076989.98,"d":"12,076,989.98"},{"v":10692583.64,"d":"10,692,583.64"},{"v":9591959.379999999,"d":"9,591,959.38"},{"v":8070627.1899999995,"d":"8,070,627.19"},{"v":7821093.75,"d":"7,821,093.75"},{"$f":"E517-C517","v":{"v":-2485030.6000000015,"d":"-2,485,030.60 "}}]
[null,"Par habitant",{"v":9692.608330658106,"d":"9,692.61"},{"v":8419.357196850395,"d":"8,419.36"},{"v":7624.768982511923,"d":"7,624.77"},{"v":6446.1878514376995,"d":"6,446.19"},{"v":6287.052853697749,"d":"6,287.05"},{"$f":"E518-C518","v":{"v":-2067.8393481461826,"d":"-2,067.84 "}}]
[]
[null,"Endettement net",{"v":7786577.920000001,"d":"7,786,577.92"},{"v":6440242.959999998,"d":"6,440,242.96"},{"v":5704163.359999999,"d":"5,704,163.36"},{"v":4654764.13,"d":"4,654,764.13"},{"v":3772744.1499999994,"d":"3,772,744.15"},{"$f":"E520-C520","v":{"v":-2082414.5600000015,"d":"-2,082,414.56 "}}]
[null,"Par habitant",{"v":6249.259967897272,"d":"6,249.26"},{"v":5071.057448818896,"d":"5,071.06"},{"v":4534.3110969793315,"d":"4,534.31"},{"v":3717.8627236421726,"d":"3,717.86"},{"v":3032.7525321543403,"d":"3,032.75"},{"$f":"E521-C521","v":{"v":-1714.9488709179404,"d":"-1,714.95 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Les Breuleux",null,{"v":1528,"d":"1,528"},{"v":1506,"d":"1,506"},{"v":1524,"d":"1,524"},{"v":1642,"d":"1,642"},{"v":1627,"d":"1,627"},{"$f":"E527-C527","v":{"v":-4,"d":"-4 "}}]
[null,null,"Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux",{"$f":"C528","v":"Les Breuleux"}]
[10,"Patrimoine financier",{"v":22682781.65,"d":"22,682,781.65"},{"v":24040991.959999997,"d":"24,040,991.96"},{"v":25335688.6,"d":"25,335,688.60"},{"v":32224253.79,"d":"32,224,253.79"},{"v":37848380.42,"d":"37,848,380.42"},{"$f":"E529-C529","v":{"v":2652906.950000003,"d":"2,652,906.95"}}]
[]
[20,"Capitaux de tiers",{"v":13352559.84,"d":"13,352,559.84"},{"v":13660696.18,"d":"13,660,696.18"},{"v":11609126.44,"d":"11,609,126.44"},{"v":13326638.43,"d":"13,326,638.43"},{"v":16734136.04,"d":"16,734,136.04"},{"$f":"E531-C531","v":{"v":-1743433.4000000004,"d":"-1,743,433.40 "}}]
[]
[200,"Engagements courant",{"v":3389024.96,"d":"3,389,024.96"},{"v":5139268.85,"d":"5,139,268.85"},{"v":4277683.17,"d":"4,277,683.17"},{"v":3004934.01,"d":"3,004,934.01"},{"v":3432094.92,"d":"3,432,094.92"},{"$f":"E533-C533","v":{"v":888658.21,"d":"888,658.21"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":2640000,"d":"2,640,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"E535-C535","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":4729200,"d":"4,729,200.00"},{"v":700000,"d":"700,000.00"},{"v":633000,"d":"633,000.00"},{"v":566000,"d":"566,000.00"},{"v":499000,"d":"499,000.00"},{"$f":"E537-C537","v":{"v":-4096200,"d":"-4,096,200.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"E539-C539","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":8118224.96,"d":"8,118,224.96"},{"v":8479268.85,"d":"8,479,268.85"},{"v":4910683.17,"d":"4,910,683.17"},{"v":3570934.01,"d":"3,570,934.01"},{"v":3931094.92,"d":"3,931,094.92"},{"$f":"E542-C542","v":{"v":-3207541.79,"d":"-3,207,541.79 "}}]
[null,"Par habitant",{"v":5312.9744502617805,"d":"5,312.97"},{"v":5630.324601593626,"d":"5,630.32"},{"v":3222.2330511811024,"d":"3,222.23"},{"v":2174.746656516443,"d":"2,174.75"},{"v":2416.16159803319,"d":"2,416.16"},{"$f":"E543-C543","v":{"v":-2090.741399080678,"d":"-2,090.74 "}}]
[]
[null,"Endettement net",{"v":-9330221.809999999,"d":"-9,330,221.81 "},{"v":-10380295.779999997,"d":"-10,380,295.78 "},{"v":-13726562.160000002,"d":"-13,726,562.16 "},{"v":-18897615.36,"d":"-18,897,615.36 "},{"v":-21114244.380000003,"d":"-21,114,244.38 "},{"$f":"E545-C545","v":{"v":-4396340.350000003,"d":"-4,396,340.35 "}}]
[null,"Par habitant",{"v":-6106.166106020942,"d":"-6,106.17 "},{"v":-6892.626679946878,"d":"-6,892.63 "},{"v":-9006.930551181104,"d":"-9,006.93 "},{"v":-11508.9009500609,"d":"-11,508.90 "},{"v":-12977.408961278428,"d":"-12,977.41 "},{"$f":"E546-C546","v":{"v":-2900.764445160162,"d":"-2,900.76 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["la Chaux-des-Breuleux",null,96,96,87,null,null,{"$f":"E552-C552","v":{"v":-9,"d":"-9 "}}]
[null,null,"la Chaux-des-Breuleux","la Chaux-des-Breuleux","la Chaux-des-Breuleux","Fusion","Fusion","la Chaux-des-Breuleux"]
[10,"Patrimoine financier",{"v":514539.83999999997,"d":"514,539.84"},{"v":767484.1000000001,"d":"767,484.10"},{"v":1044849.8999999999,"d":"1,044,849.90"},null,null,{"$f":"E554-C554","v":{"v":530310.0599999999,"d":"530,310.06"}}]
[]
[20,"Capitaux de tiers",{"v":650530.85,"d":"650,530.85"},{"v":841503,"d":"841,503.00"},{"v":1134572.45,"d":"1,134,572.45"},null,null,{"$f":"E556-C556","v":{"v":484041.6,"d":"484,041.60"}}]
[]
[200,"Engagements courant",{"v":33957.25,"d":"33,957.25"},{"v":66448.5,"d":"66,448.50"},{"v":200525.4,"d":"200,525.40"},null,null,{"$f":"E558-C558","v":{"v":166568.15,"d":"166,568.15"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E560-C560","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":610190,"d":"610,190.00"},{"v":768670.9,"d":"768,670.90"},{"v":934047.05,"d":"934,047.05"},null,null,{"$f":"E562-C562","v":{"v":323857.05000000005,"d":"323,857.05"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E564-C564","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":644147.25,"d":"644,147.25"},{"v":835119.4,"d":"835,119.40"},{"v":1134572.45,"d":"1,134,572.45"},null,null,{"$f":"E567-C567","v":{"v":490425.19999999995,"d":"490,425.20"}}]
[null,"Par habitant",{"v":6709.8671875,"d":"6,709.87"},{"v":8699.160416666668,"d":"8,699.16"},{"v":13041.06264367816,"d":"13,041.06"},null,null,{"$f":"E568-C568","v":{"v":6331.19545617816,"d":"6,331.20"}}]
[]
[null,"Endettement net",{"v":135991.01,"d":"135,991.01"},{"v":74018.8999999999,"d":"74,018.90"},{"v":89722.55000000005,"d":"89,722.55"},null,null,{"$f":"E570-C570","v":{"v":-46268.45999999996,"d":"-46,268.46 "}}]
[null,"Par habitant",{"v":1416.5730208333334,"d":"1,416.57"},{"v":771.0302083333323,"d":"771.03"},{"v":1031.29367816092,"d":"1,031.29"},null,null,{"$f":"E571-C571","v":{"v":-385.27934267241335,"d":"-385.28 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Les Enfers",null,149,148,156,149,151,{"$f":"G577-C577","v":2}]
[null,null,"Les Enfers","Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"C578","v":"Les Enfers"}]
[10,"Patrimoine financier",{"v":1718422.2500000002,"d":"1,718,422.25"},{"v":1679089.3099999998,"d":"1,679,089.31"},{"v":1666797.39,"d":"1,666,797.39"},{"v":1835143.9000000001,"d":"1,835,143.90"},{"v":1373968.5099999998,"d":"1,373,968.51"},{"$f":"G579-C579","v":{"v":-344453.74000000046,"d":"-344,453.74 "}}]
[]
[20,"Capitaux de tiers",{"v":1324155.57,"d":"1,324,155.57"},{"v":1355565.94,"d":"1,355,565.94"},{"v":1455772.58,"d":"1,455,772.58"},{"v":1523438.0699999998,"d":"1,523,438.07"},{"v":976115.9,"d":"976,115.90"},{"$f":"G581-C581","v":{"v":-348039.67000000004,"d":"-348,039.67 "}}]
[]
[200,"Engagements courant",{"v":31444.129999999997,"d":"31,444.13"},{"v":30930.55,"d":"30,930.55"},{"v":129927.81,"d":"129,927.81"},{"v":58746.05,"d":"58,746.05"},{"v":68296.58,"d":"68,296.58"},{"$f":"G583-C583","v":{"v":36852.450000000004,"d":"36,852.45"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":412500,"d":"412,500.00"},{"v":412500,"d":"412,500.00"},{"v":12500,"d":"12,500.00"},{"$f":"G585-C585","v":{"v":12500,"d":"12,500.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":1200000,"d":"1,200,000.00"},{"v":1175000,"d":"1,175,000.00"},{"v":762500,"d":"762,500.00"},{"v":750000,"d":"750,000.00"},{"v":737500,"d":"737,500.00"},{"$f":"G587-C587","v":{"v":-462500,"d":"-462,500.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G589-C589","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1231444.13,"d":"1,231,444.13"},{"v":1218430.55,"d":"1,218,430.55"},{"v":1304927.81,"d":"1,304,927.81"},{"v":1221246.05,"d":"1,221,246.05"},{"v":818296.58,"d":"818,296.58"},{"$f":"G592-C592","v":{"v":-413147.54999999993,"d":"-413,147.55 "}}]
[null,"Par habitant",{"v":8264.725704697987,"d":"8,264.73"},{"v":8232.638851351352,"d":"8,232.64"},{"v":8364.92185897436,"d":"8,364.92"},{"v":8196.2822147651,"d":"8,196.28"},{"v":5419.182649006622,"d":"5,419.18"},{"$f":"G593-C593","v":{"v":-2845.5430556913643,"d":"-2,845.54 "}}]
[]
[null,"Endettement net",{"v":-394266.68000000017,"d":"-394,266.68 "},{"v":-323523.3699999999,"d":"-323,523.37 "},{"v":-211024.80999999982,"d":"-211,024.81 "},{"v":-311705.8300000003,"d":"-311,705.83 "},{"v":-397852.60999999975,"d":"-397,852.61 "},{"$f":"G595-C595","v":{"v":-3585.9299999995856,"d":"-3,585.93 "}}]
[null,"Par habitant",{"v":-2646.085100671142,"d":"-2,646.09 "},{"v":-2185.9687162162154,"d":"-2,185.97 "},{"v":-1352.72314102564,"d":"-1,352.72 "},{"v":-2091.9854362416127,"d":"-2,091.99 "},{"v":-2634.7854966887403,"d":"-2,634.79 "},{"$f":"G596-C596","v":{"v":11.29960398240155,"d":"11.30"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Les Genevez",null,516,518,510,510,516,{"$f":"G602-C602","v":0}]
[null,null,"Les Genevez","Les Genevez","Les Genevez","Les Genevez","Les Genevez",{"$f":"C603","v":"Les Genevez"}]
[10,"Patrimoine financier",{"v":3153746.6100000003,"d":"3,153,746.61"},{"v":3151827.65,"d":"3,151,827.65"},{"v":3382294.05,"d":"3,382,294.05"},{"v":2930503.5199999996,"d":"2,930,503.52"},{"v":2802914.8500000006,"d":"2,802,914.85"},{"$f":"G604-C604","v":{"v":-350831.7599999998,"d":"-350,831.76 "}}]
[]
[20,"Capitaux de tiers",{"v":3949290.9899999998,"d":"3,949,290.99"},{"v":4501281.16,"d":"4,501,281.16"},{"v":4809335.930000001,"d":"4,809,335.93"},{"v":4533397.76,"d":"4,533,397.76"},{"v":4667045.15,"d":"4,667,045.15"},{"$f":"G606-C606","v":{"v":717754.1600000006,"d":"717,754.16"}}]
[]
[200,"Engagements courant",{"v":287157.11,"d":"287,157.11"},{"v":360279.41000000003,"d":"360,279.41"},{"v":347859.56000000006,"d":"347,859.56"},{"v":267728.61,"d":"267,728.61"},{"v":165498.96,"d":"165,498.96"},{"$f":"G608-C608","v":{"v":-121658.15,"d":"-121,658.15 "}}]
[]
[201,"Engagements financiers à court terme",{"v":795091.5,"d":"795,091.50"},{"v":1235051.02,"d":"1,235,051.02"},{"v":719898.79,"d":"719,898.79"},{"v":625199.1699999999,"d":"625,199.17"},{"v":1536203.6600000001,"d":"1,536,203.66"},{"$f":"G610-C610","v":{"v":741112.1600000001,"d":"741,112.16"}}]
[]
[206,"Engagements financiers à long terme",{"v":2672245,"d":"2,672,245.00"},{"v":2701405,"d":"2,701,405.00"},{"v":3541055,"d":"3,541,055.00"},{"v":3420125,"d":"3,420,125.00"},{"v":2530385,"d":"2,530,385.00"},{"$f":"G612-C612","v":{"v":-141860,"d":"-141,860.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G614-C614","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":3754493.61,"d":"3,754,493.61"},{"v":4296735.43,"d":"4,296,735.43"},{"v":4608813.35,"d":"4,608,813.35"},{"v":4313052.78,"d":"4,313,052.78"},{"v":4232087.62,"d":"4,232,087.62"},{"$f":"G617-C617","v":{"v":477594.01000000024,"d":"477,594.01"}}]
[null,"Par habitant",{"v":7276.150406976744,"d":"7,276.15"},{"v":8294.856042471041,"d":"8,294.86"},{"v":9036.888921568627,"d":"9,036.89"},{"v":8456.966235294118,"d":"8,456.97"},{"v":8201.72019379845,"d":"8,201.72"},{"$f":"G618-C618","v":{"v":925.5697868217057,"d":"925.57"}}]
[]
[null,"Endettement net",{"v":795544.3799999994,"d":"795,544.38"},{"v":1349453.5100000002,"d":"1,349,453.51"},{"v":1427041.8800000008,"d":"1,427,041.88"},{"v":1602894.2400000002,"d":"1,602,894.24"},{"v":1864130.2999999998,"d":"1,864,130.30"},{"$f":"G620-C620","v":{"v":1068585.9200000004,"d":"1,068,585.92"}}]
[null,"Par habitant",{"v":1541.7526744186034,"d":"1,541.75"},{"v":2605.1226061776065,"d":"2,605.12"},{"v":2798.121333333335,"d":"2,798.12"},{"v":3142.9298823529416,"d":"3,142.93"},{"v":3612.6556201550384,"d":"3,612.66"},{"$f":"G621-C621","v":{"v":2070.902945736435,"d":"2,070.90"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Lajoux",null,671,701,705,710,720,{"$f":"G627-C627","v":49}]
[null,null,"Lajoux","Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"C628","v":"Lajoux"}]
[10,"Patrimoine financier",{"v":3204642.4699999997,"d":"3,204,642.47"},{"v":2703468.09,"d":"2,703,468.09"},{"v":2392641.95,"d":"2,392,641.95"},{"v":2151210.01,"d":"2,151,210.01"},{"v":2265425.82,"d":"2,265,425.82"},{"$f":"G629-C629","v":{"v":-939216.6499999999,"d":"-939,216.65 "}}]
[]
[20,"Capitaux de tiers",{"v":8603148.88,"d":"8,603,148.88"},{"v":7319398.38,"d":"7,319,398.38"},{"v":8125283.04,"d":"8,125,283.04"},{"v":7363977.08,"d":"7,363,977.08"},{"v":6886989.49,"d":"6,886,989.49"},{"$f":"G631-C631","v":{"v":-1716159.3900000006,"d":"-1,716,159.39 "}}]
[]
[200,"Engagements courant",{"v":667667.15,"d":"667,667.15"},{"v":146295.12000000002,"d":"146,295.12"},{"v":511995.85000000003,"d":"511,995.85"},{"v":139644.75,"d":"139,644.75"},{"v":171544.44999999998,"d":"171,544.45"},{"$f":"G633-C633","v":{"v":-496122.70000000007,"d":"-496,122.70 "}}]
[]
[201,"Engagements financiers à court terme",{"v":87760.01,"d":"87,760.01"},{"v":-22825.81,"d":"-22,825.81 "},{"v":0,"d":"0.00"},{"v":1064787.7,"d":"1,064,787.70"},{"v":726850.8,"d":"726,850.80"},{"$f":"G635-C635","v":{"v":639090.79,"d":"639,090.79"}}]
[]
[206,"Engagements financiers à long terme",{"v":7824482.28,"d":"7,824,482.28"},{"v":7038135.85,"d":"7,038,135.85"},{"v":7098275,"d":"7,098,275.00"},{"v":5632900,"d":"5,632,900.00"},{"v":5443025,"d":"5,443,025.00"},{"$f":"G637-C637","v":{"v":-2381457.2800000003,"d":"-2,381,457.28 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G639-C639","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":8579909.44,"d":"8,579,909.44"},{"v":7161605.159999999,"d":"7,161,605.16"},{"v":7610270.85,"d":"7,610,270.85"},{"v":6837332.45,"d":"6,837,332.45"},{"v":6341420.25,"d":"6,341,420.25"},{"$f":"G642-C642","v":{"v":-2238489.1899999995,"d":"-2,238,489.19 "}}]
[null,"Par habitant",{"v":12786.750283159463,"d":"12,786.75"},{"v":10216.26984308131,"d":"10,216.27"},{"v":10794.710425531914,"d":"10,794.71"},{"v":9630.045704225353,"d":"9,630.05"},{"v":8807.528125,"d":"8,807.53"},{"$f":"G643-C643","v":{"v":-3979.222158159462,"d":"-3,979.22 "}}]
[]
[null,"Endettement net",{"v":5398506.410000001,"d":"5,398,506.41"},{"v":4615930.29,"d":"4,615,930.29"},{"v":5732641.09,"d":"5,732,641.09"},{"v":5212767.07,"d":"5,212,767.07"},{"v":4621563.67,"d":"4,621,563.67"},{"$f":"G645-C645","v":{"v":-776942.7400000012,"d":"-776,942.74 "}}]
[null,"Par habitant",{"v":8045.464098360658,"d":"8,045.46"},{"v":6584.7793009985735,"d":"6,584.78"},{"v":8131.405801418439,"d":"8,131.41"},{"v":7341.925450704226,"d":"7,341.93"},{"v":6418.8384305555555,"d":"6,418.84"},{"$f":"G646-C646","v":{"v":-1626.6256678051022,"d":"-1,626.63 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Montfaucon",null,572,564,551,566,564,{"$f":"G652-C652","v":{"v":-8,"d":"-8 "}}]
[null,null,"Montfaucon","Montfaucon","Montfaucon","Montfaucon","Montfaucon",{"$f":"C653","v":"Montfaucon"}]
[10,"Patrimoine financier",{"v":2898436.0999999996,"d":"2,898,436.10"},{"v":2598603.84,"d":"2,598,603.84"},{"v":2271201.07,"d":"2,271,201.07"},{"v":2001684.5100000002,"d":"2,001,684.51"},{"v":2291914.6,"d":"2,291,914.60"},{"$f":"G654-C654","v":{"v":-606521.4999999995,"d":"-606,521.50 "}}]
[]
[20,"Capitaux de tiers",{"v":4184157.13,"d":"4,184,157.13"},{"v":4025148.3099999996,"d":"4,025,148.31"},{"v":4282275.18,"d":"4,282,275.18"},{"v":4045749.61,"d":"4,045,749.61"},{"v":3924071.1900000004,"d":"3,924,071.19"},{"$f":"G656-C656","v":{"v":-260085.93999999948,"d":"-260,085.94 "}}]
[]
[200,"Engagements courant",{"v":0,"d":"0.00"},{"v":20883.6,"d":"20,883.60"},{"v":197555.05000000002,"d":"197,555.05"},{"v":219249.65000000002,"d":"219,249.65"},{"v":238963.52,"d":"238,963.52"},{"$f":"G658-C658","v":{"v":238963.52,"d":"238,963.52"}}]
[]
[201,"Engagements financiers à court terme",{"v":195428.94,"d":"195,428.94"},{"v":587125.71,"d":"587,125.71"},{"v":210436.58000000002,"d":"210,436.58"},{"v":227038.08000000002,"d":"227,038.08"},{"v":213463.65,"d":"213,463.65"},{"$f":"G660-C660","v":{"v":18034.709999999992,"d":"18,034.71"}}]
[]
[206,"Engagements financiers à long terme",{"v":3642000,"d":"3,642,000.00"},{"v":3142600,"d":"3,142,600.00"},{"v":3495450,"d":"3,495,450.00"},{"v":3355700,"d":"3,355,700.00"},{"v":3204400,"d":"3,204,400.00"},{"$f":"G662-C662","v":{"v":-437600,"d":"-437,600.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G664-C664","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":3837428.94,"d":"3,837,428.94"},{"v":3750609.31,"d":"3,750,609.31"},{"v":3903441.63,"d":"3,903,441.63"},{"v":3801987.73,"d":"3,801,987.73"},{"v":3656827.17,"d":"3,656,827.17"},{"$f":"G667-C667","v":{"v":-180601.77000000002,"d":"-180,601.77 "}}]
[null,"Par habitant",{"v":6708.791853146853,"d":"6,708.79"},{"v":6650.0165070921985,"d":"6,650.02"},{"v":7084.286079854809,"d":"7,084.29"},{"v":6717.292809187279,"d":"6,717.29"},{"v":6483.736117021276,"d":"6,483.74"},{"$f":"G668-C668","v":{"v":-225.0557361255769,"d":"-225.06 "}}]
[]
[null,"Endettement net",{"v":1285721.0300000003,"d":"1,285,721.03"},{"v":1426544.4699999997,"d":"1,426,544.47"},{"v":2011074.1099999999,"d":"2,011,074.11"},{"v":2044065.0999999996,"d":"2,044,065.10"},{"v":1632156.5900000003,"d":"1,632,156.59"},{"$f":"G670-C670","v":{"v":346435.56000000006,"d":"346,435.56"}}]
[null,"Par habitant",{"v":2247.764038461539,"d":"2,247.76"},{"v":2529.334166666666,"d":"2,529.33"},{"v":3649.8622686025406,"d":"3,649.86"},{"v":3611.4224381625436,"d":"3,611.42"},{"v":2893.894663120568,"d":"2,893.89"},{"$f":"G671-C671","v":{"v":646.1306246590293,"d":"646.13"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Muriaux",null,490,525,511,508,518,{"$f":"G677-C677","v":28}]
[null,null,"Muriaux","Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"C678","v":"Muriaux"}]
[10,"Patrimoine financier",{"v":4936104.35,"d":"4,936,104.35"},{"v":4859272.73,"d":"4,859,272.73"},{"v":4599526.68,"d":"4,599,526.68"},{"v":3043874.2300000004,"d":"3,043,874.23"},{"v":2920513.5999999996,"d":"2,920,513.60"},{"$f":"G679-C679","v":{"v":-2015590.75,"d":"-2,015,590.75 "}}]
[]
[20,"Capitaux de tiers",{"v":1835141.4,"d":"1,835,141.40"},{"v":2045263.37,"d":"2,045,263.37"},{"v":2332429.32,"d":"2,332,429.32"},{"v":733220.51,"d":"733,220.51"},{"v":809190.01,"d":"809,190.01"},{"$f":"G681-C681","v":{"v":-1025951.3899999999,"d":"-1,025,951.39 "}}]
[]
[200,"Engagements courant",{"v":163650.84999999998,"d":"163,650.85"},{"v":177481.53000000003,"d":"177,481.53"},{"v":129222.31999999999,"d":"129,222.32"},{"v":131021.76999999999,"d":"131,021.77"},{"v":116357.34,"d":"116,357.34"},{"$f":"G683-C683","v":{"v":-47293.50999999998,"d":"-47,293.51 "}}]
[]
[201,"Engagements financiers à court terme",{"v":484090.64999999997,"d":"484,090.65"},{"v":490796.39999999997,"d":"490,796.40"},{"v":600522.35,"d":"600,522.35"},{"v":131498.95,"d":"131,498.95"},{"v":18498,"d":"18,498.00"},{"$f":"G685-C685","v":{"v":-465592.64999999997,"d":"-465,592.65 "}}]
[]
[206,"Engagements financiers à long terme",{"v":515000,"d":"515,000.00"},{"v":490800,"d":"490,800.00"},{"v":242334,"d":"242,334.00"},{"v":120000,"d":"120,000.00"},{"v":110000,"d":"110,000.00"},{"$f":"G687-C687","v":{"v":-405000,"d":"-405,000.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G689-C689","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1162741.5,"d":"1,162,741.50"},{"v":1159077.93,"d":"1,159,077.93"},{"v":972078.6699999999,"d":"972,078.67"},{"v":382520.72,"d":"382,520.72"},{"v":244855.34,"d":"244,855.34"},{"$f":"G692-C692","v":{"v":-917886.16,"d":"-917,886.16 "}}]
[null,"Par habitant",{"v":2372.941836734694,"d":"2,372.94"},{"v":2207.7674857142856,"d":"2,207.77"},{"v":1902.3065949119373,"d":"1,902.31"},{"v":752.9935433070866,"d":"752.99"},{"v":472.69370656370654,"d":"472.69"},{"$f":"G693-C693","v":{"v":-1900.2481301709872,"d":"-1,900.25 "}}]
[]
[null,"Endettement net",{"v":-3100962.9499999997,"d":"-3,100,962.95 "},{"v":-2814009.3600000003,"d":"-2,814,009.36 "},{"v":-2267097.36,"d":"-2,267,097.36 "},{"v":-2310653.7200000007,"d":"-2,310,653.72 "},{"v":-2111323.59,"d":"-2,111,323.59 "},{"$f":"G695-C695","v":{"v":989639.3599999999,"d":"989,639.36"}}]
[null,"Par habitant",{"v":-6328.49581632653,"d":"-6,328.50 "},{"v":-5360.017828571429,"d":"-5,360.02 "},{"v":-4436.589745596869,"d":"-4,436.59 "},{"v":-4548.530944881891,"d":"-4,548.53 "},{"v":-4075.914266409266,"d":"-4,075.91 "},{"$f":"G696-C696","v":{"v":2252.581549917264,"d":"2,252.58"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Le Noirmont",null,{"v":1914,"d":"1,914"},{"v":1909,"d":"1,909"},{"v":1902,"d":"1,902"},{"v":1957,"d":"1,957"},{"v":1934,"d":"1,934"},{"$f":"G702-C702","v":20}]
[null,null,"Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont",{"$f":"C703","v":"Le Noirmont"}]
[10,"Patrimoine financier",{"v":9508703.83,"d":"9,508,703.83"},{"v":8453727.260000002,"d":"8,453,727.26"},{"v":8510596.38,"d":"8,510,596.38"},{"v":8206868.800000001,"d":"8,206,868.80"},{"v":11316755.92,"d":"11,316,755.92"},{"$f":"G704-C704","v":{"v":1808052.0899999999,"d":"1,808,052.09"}}]
[]
[20,"Capitaux de tiers",{"v":8867147.39,"d":"8,867,147.39"},{"v":7020295.670000001,"d":"7,020,295.67"},{"v":6112885.55,"d":"6,112,885.55"},{"v":5680567.569999999,"d":"5,680,567.57"},{"v":5439424.21,"d":"5,439,424.21"},{"$f":"G706-C706","v":{"v":-3427723.1800000006,"d":"-3,427,723.18 "}}]
[]
[200,"Engagements courant",{"v":1264494.6400000001,"d":"1,264,494.64"},{"v":1236141.22,"d":"1,236,141.22"},{"v":1155037.94,"d":"1,155,037.94"},{"v":1249725.98,"d":"1,249,725.98"},{"v":1027305.3899999999,"d":"1,027,305.39"},{"$f":"G708-C708","v":{"v":-237189.25000000023,"d":"-237,189.25 "}}]
[]
[201,"Engagements financiers à court terme",{"v":1436720.75,"d":"1,436,720.75"},{"v":876760.84,"d":"876,760.84"},{"v":396943.43,"d":"396,943.43"},{"v":67194.09,"d":"67,194.09"},{"v":1159996.64,"d":"1,159,996.64"},{"$f":"G710-C710","v":{"v":-276724.1100000001,"d":"-276,724.11 "}}]
[]
[206,"Engagements financiers à long terme",{"v":5331400,"d":"5,331,400.00"},{"v":4291400,"d":"4,291,400.00"},{"v":3901400,"d":"3,901,400.00"},{"v":3841400,"d":"3,841,400.00"},{"v":2681400,"d":"2,681,400.00"},{"$f":"G712-C712","v":{"v":-2650000,"d":"-2,650,000.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G714-C714","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":8032615.390000001,"d":"8,032,615.39"},{"v":6404302.0600000005,"d":"6,404,302.06"},{"v":5453381.37,"d":"5,453,381.37"},{"v":5158320.07,"d":"5,158,320.07"},{"v":4868702.029999999,"d":"4,868,702.03"},{"$f":"G717-C717","v":{"v":-3163913.3600000013,"d":"-3,163,913.36 "}}]
[null,"Par habitant",{"v":4196.7687513061655,"d":"4,196.77"},{"v":3354.7941644840234,"d":"3,354.79"},{"v":2867.1826340694006,"d":"2,867.18"},{"v":2635.8303883495146,"d":"2,635.83"},{"v":2517.4260754912098,"d":"2,517.43"},{"$f":"G718-C718","v":{"v":-1679.3426758149558,"d":"-1,679.34 "}}]
[]
[null,"Endettement net",{"v":-641556.4399999995,"d":"-641,556.44 "},{"v":-1433431.5900000008,"d":"-1,433,431.59 "},{"v":-2397710.830000001,"d":"-2,397,710.83 "},{"v":-2526301.2300000014,"d":"-2,526,301.23 "},{"v":-5877331.71,"d":"-5,877,331.71 "},{"$f":"G720-C720","v":{"v":-5235775.2700000005,"d":"-5,235,775.27 "}}]
[null,"Par habitant",{"v":-335.19145245559014,"d":"-335.19 "},{"v":-750.8808748035625,"d":"-750.88 "},{"v":-1260.6260935857,"d":"-1,260.63 "},{"v":-1290.9050740930002,"d":"-1,290.91 "},{"v":-3038.951246122027,"d":"-3,038.95 "},{"$f":"G721-C721","v":{"v":-2703.759793666437,"d":"-2,703.76 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Saignelégier",null,{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"v":2531,"d":"2,531"},{"$f":"G727-C727","v":{"v":-84,"d":"-84 "}}]
[null,null,"Saignelégier","Saignelégier","Saignelégier","Saignelégier","Saignelégier",{"$f":"C728","v":"Saignelégier"}]
[10,"Patrimoine financier",{"v":10854436.879999999,"d":"10,854,436.88"},{"v":9931261.67,"d":"9,931,261.67"},{"v":10380606.49,"d":"10,380,606.49"},{"v":11506428.15,"d":"11,506,428.15"},{"v":13435269.61,"d":"13,435,269.61"},{"$f":"G729-C729","v":{"v":2580832.7300000004,"d":"2,580,832.73"}}]
[]
[20,"Capitaux de tiers",{"v":21041584.22,"d":"21,041,584.22"},{"v":18244470.900000002,"d":"18,244,470.90"},{"v":17455328.25,"d":"17,455,328.25"},{"v":16814677.220000003,"d":"16,814,677.22"},{"v":16344515.09,"d":"16,344,515.09"},{"$f":"G731-C731","v":{"v":-4697069.129999999,"d":"-4,697,069.13 "}}]
[]
[200,"Engagements courant",{"v":283596.94999999995,"d":"283,596.95"},{"v":774396.68,"d":"774,396.68"},{"v":555580.65,"d":"555,580.65"},{"v":569937.0700000001,"d":"569,937.07"},{"v":687303.24,"d":"687,303.24"},{"$f":"G733-C733","v":{"v":403706.29000000004,"d":"403,706.29"}}]
[]
[201,"Engagements financiers à court terme",{"v":7465503.85,"d":"7,465,503.85"},{"v":1234262.15,"d":"1,234,262.15"},{"v":3410820,"d":"3,410,820.00"},{"v":3108720,"d":"3,108,720.00"},{"v":3799820,"d":"3,799,820.00"},{"$f":"G735-C735","v":{"v":-3665683.8499999996,"d":"-3,665,683.85 "}}]
[]
[206,"Engagements financiers à long terme",{"v":11523397.299999999,"d":"11,523,397.30"},{"v":14869135.15,"d":"14,869,135.15"},{"v":12188315.15,"d":"12,188,315.15"},{"v":11860595.15,"d":"11,860,595.15"},{"v":10577875.15,"d":"10,577,875.15"},{"$f":"G737-C737","v":{"v":-945522.1499999985,"d":"-945,522.15 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G739-C739","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":19272498.099999998,"d":"19,272,498.10"},{"v":16877793.98,"d":"16,877,793.98"},{"v":16154715.8,"d":"16,154,715.80"},{"v":15539252.22,"d":"15,539,252.22"},{"v":15064998.39,"d":"15,064,998.39"},{"$f":"G742-C742","v":{"v":-4207499.709999997,"d":"-4,207,499.71 "}}]
[null,"Par habitant",{"v":7369.980152963671,"d":"7,369.98"},{"v":6541.780612403101,"d":"6,541.78"},{"v":6273.676038834952,"d":"6,273.68"},{"v":6051.110677570094,"d":"6,051.11"},{"v":5952.192173054129,"d":"5,952.19"},{"$f":"G743-C743","v":{"v":-1417.7879799095417,"d":"-1,417.79 "}}]
[]
[null,"Endettement net",{"v":10187147.34,"d":"10,187,147.34"},{"v":8313209.230000002,"d":"8,313,209.23"},{"v":7074721.76,"d":"7,074,721.76"},{"v":5308249.070000002,"d":"5,308,249.07"},{"v":2909245.4800000004,"d":"2,909,245.48"},{"$f":"G745-C745","v":{"v":-7277901.859999999,"d":"-7,277,901.86 "}}]
[null,"Par habitant",{"v":3895.658638623327,"d":"3,895.66"},{"v":3222.17412015504,"d":"3,222.17"},{"v":2747.4647611650485,"d":"2,747.46"},{"v":2067.075183021808,"d":"2,067.08"},{"v":1149.4450730936392,"d":"1,149.45"},{"$f":"G746-C746","v":{"v":-2746.213565529688,"d":"-2,746.21 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Saint-Brais",null,227,222,228,239,237,{"$f":"G752-C752","v":10}]
[null,null,"Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais",{"$f":"C753","v":"Saint-Brais"}]
[10,"Patrimoine financier",{"v":1895624.56,"d":"1,895,624.56"},{"v":1884581.5599999998,"d":"1,884,581.56"},{"v":1931580.05,"d":"1,931,580.05"},{"v":1849198.98,"d":"1,849,198.98"},{"v":1893700.02,"d":"1,893,700.02"},{"$f":"G754-C754","v":{"v":-1924.5400000000373,"d":"-1,924.54 "}}]
[]
[20,"Capitaux de tiers",{"v":1776842.86,"d":"1,776,842.86"},{"v":1796313.4300000002,"d":"1,796,313.43"},{"v":1696806.31,"d":"1,696,806.31"},{"v":1728048.82,"d":"1,728,048.82"},{"v":1665885.63,"d":"1,665,885.63"},{"$f":"G756-C756","v":{"v":-110957.23000000021,"d":"-110,957.23 "}}]
[]
[200,"Engagements courant",{"v":613599.8,"d":"613,599.80"},{"v":607793.76,"d":"607,793.76"},{"v":616045.5,"d":"616,045.50"},{"v":586634.95,"d":"586,634.95"},{"v":593001.38,"d":"593,001.38"},{"$f":"G758-C758","v":{"v":-20598.420000000042,"d":"-20,598.42 "}}]
[]
[201,"Engagements financiers à court terme",{"v":64804.64,"d":"64,804.64"},{"v":239485.96,"d":"239,485.96"},{"v":488901.83,"d":"488,901.83"},{"v":112241.81,"d":"112,241.81"},{"v":114124.66,"d":"114,124.66"},{"$f":"G760-C760","v":{"v":49320.020000000004,"d":"49,320.02"}}]
[]
[206,"Engagements financiers à long terme",{"v":912417.62,"d":"912,417.62"},{"v":834750.62,"d":"834,750.62"},{"v":504697.97000000003,"d":"504,697.97"},{"v":923842.26,"d":"923,842.26"},{"v":757828.41,"d":"757,828.41"},{"$f":"G762-C762","v":{"v":-154589.20999999996,"d":"-154,589.21 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G764-C764","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1590822.06,"d":"1,590,822.06"},{"v":1682030.3399999999,"d":"1,682,030.34"},{"v":1609645.3,"d":"1,609,645.30"},{"v":1622719.02,"d":"1,622,719.02"},{"v":1464954.4500000002,"d":"1,464,954.45"},{"$f":"G767-C767","v":{"v":-125867.60999999987,"d":"-125,867.61 "}}]
[null,"Par habitant",{"v":7008.026696035243,"d":"7,008.03"},{"v":7576.713243243243,"d":"7,576.71"},{"v":7059.847807017544,"d":"7,059.85"},{"v":6789.619330543933,"d":"6,789.62"},{"v":6181.242405063292,"d":"6,181.24"},{"$f":"G768-C768","v":{"v":-826.7842909719511,"d":"-826.78 "}}]
[]
[null,"Endettement net",{"v":-118781.69999999995,"d":"-118,781.70 "},{"v":-88268.12999999966,"d":"-88,268.13 "},{"v":-234773.74,"d":"-234,773.74 "},{"v":-121150.15999999992,"d":"-121,150.16 "},{"v":-227814.39000000013,"d":"-227,814.39 "},{"$f":"G770-C770","v":{"v":-109032.69000000018,"d":"-109,032.69 "}}]
[null,"Par habitant",{"v":-523.267400881057,"d":"-523.27 "},{"v":-397.60418918918765,"d":"-397.60 "},{"v":-1029.7093859649121,"d":"-1,029.71 "},{"v":-506.9044351464432,"d":"-506.90 "},{"v":-961.2421518987347,"d":"-961.24 "},{"$f":"G771-C771","v":{"v":-437.9747510176777,"d":"-437.97 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Soubey",null,131,129,118,125,125,{"$f":"G777-C777","v":{"v":-6,"d":"-6 "}}]
[null,null,"Soubey","Soubey","Soubey","Soubey","Soubey",{"$f":"C778","v":"Soubey"}]
[10,"Patrimoine financier",{"v":2296499.59,"d":"2,296,499.59"},{"v":2077662.8399999999,"d":"2,077,662.84"},{"v":2134375.87,"d":"2,134,375.87"},{"v":1915936.3,"d":"1,915,936.30"},{"v":1622362.81,"d":"1,622,362.81"},{"$f":"G779-C779","v":{"v":-674136.7799999998,"d":"-674,136.78 "}}]
[]
[20,"Capitaux de tiers",{"v":1181704,"d":"1,181,704.00"},{"v":1072034.65,"d":"1,072,034.65"},{"v":955647.76,"d":"955,647.76"},{"v":817432.31,"d":"817,432.31"},{"v":996461.35,"d":"996,461.35"},{"$f":"G781-C781","v":{"v":-185242.65000000002,"d":"-185,242.65 "}}]
[]
[200,"Engagements courant",{"v":43246.05,"d":"43,246.05"},{"v":60243.5,"d":"60,243.50"},{"v":39753.16,"d":"39,753.16"},{"v":63246.01,"d":"63,246.01"},{"v":67891.75,"d":"67,891.75"},{"$f":"G783-C783","v":{"v":24645.699999999997,"d":"24,645.70"}}]
[]
[201,"Engagements financiers à court terme",{"v":148300,"d":"148,300.00"},{"v":148300,"d":"148,300.00"},{"v":148300,"d":"148,300.00"},{"v":36020,"d":"36,020.00"},{"v":213020,"d":"213,020.00"},{"$f":"G785-C785","v":{"v":64720,"d":"64,720.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":971910,"d":"971,910.00"},{"v":823610,"d":"823,610.00"},{"v":675310,"d":"675,310.00"},{"v":626830,"d":"626,830.00"},{"v":613810,"d":"613,810.00"},{"$f":"G787-C787","v":{"v":-358100,"d":"-358,100.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G789-C789","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1163456.05,"d":"1,163,456.05"},{"v":1032153.5,"d":"1,032,153.50"},{"v":863363.16,"d":"863,363.16"},{"v":726096.01,"d":"726,096.01"},{"v":894721.75,"d":"894,721.75"},{"$f":"G792-C792","v":{"v":-268734.30000000005,"d":"-268,734.30 "}}]
[null,"Par habitant",{"v":8881.343893129771,"d":"8,881.34"},{"v":8001.18992248062,"d":"8,001.19"},{"v":7316.636949152543,"d":"7,316.64"},{"v":5808.76808,"d":"5,808.77"},{"v":7157.774,"d":"7,157.77"},{"$f":"G793-C793","v":{"v":-1723.5698931297711,"d":"-1,723.57 "}}]
[]
[null,"Endettement net",{"v":-1114795.5899999999,"d":"-1,114,795.59 "},{"v":-1005628.19,"d":"-1,005,628.19 "},{"v":-1178728.11,"d":"-1,178,728.11 "},{"v":-1098503.99,"d":"-1,098,503.99 "},{"v":-625901.4600000001,"d":"-625,901.46 "},{"$f":"G795-C795","v":{"v":488894.1299999998,"d":"488,894.13"}}]
[null,"Par habitant",{"v":-8509.89,"d":"-8,509.89 "},{"v":-7795.567364341085,"d":"-7,795.57 "},{"v":-9989.221271186441,"d":"-9,989.22 "},{"v":-8788.03192,"d":"-8,788.03 "},{"v":-5007.21168,"d":"-5,007.21 "},{"$f":"G796-C796","v":{"v":3502.678319999999,"d":"3,502.68"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Alle",null,{"v":1895,"d":"1,895"},{"v":1891,"d":"1,891"},{"v":1882,"d":"1,882"},{"v":1907,"d":"1,907"},{"v":1946,"d":"1,946"},{"$f":"G802-C802","v":51}]
[null,null,"Alle","Alle","Alle","Alle","Alle",{"$f":"C803","v":"Alle"}]
[10,"Patrimoine financier",{"v":5395628.6899999995,"d":"5,395,628.69"},{"v":6066530.14,"d":"6,066,530.14"},{"v":6838537.340000001,"d":"6,838,537.34"},{"v":6987052.68,"d":"6,987,052.68"},{"v":5092945.1,"d":"5,092,945.10"},{"$f":"G804-C804","v":{"v":-302683.58999999985,"d":"-302,683.59 "}}]
[]
[20,"Capitaux de tiers",{"v":17629904.52,"d":"17,629,904.52"},{"v":18843045,"d":"18,843,045.00"},{"v":18480685.75,"d":"18,480,685.75"},{"v":17797379.12,"d":"17,797,379.12"},{"v":15396979.19,"d":"15,396,979.19"},{"$f":"G806-C806","v":{"v":-2232925.33,"d":"-2,232,925.33 "}}]
[]
[200,"Engagements courant",{"v":341959.9,"d":"341,959.90"},{"v":149235.53,"d":"149,235.53"},{"v":553527.1,"d":"553,527.10"},{"v":535592.78,"d":"535,592.78"},{"v":530669.29,"d":"530,669.29"},{"$f":"G808-C808","v":{"v":188709.39,"d":"188,709.39"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":496152.57,"d":"496,152.57"},{"v":514000,"d":"514,000.00"},{"v":510000,"d":"510,000.00"},{"v":1022900,"d":"1,022,900.00"},{"$f":"G810-C810","v":{"v":1022900,"d":"1,022,900.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":17252944.62,"d":"17,252,944.62"},{"v":17359320,"d":"17,359,320.00"},{"v":16542160,"d":"16,542,160.00"},{"v":15858820,"d":"15,858,820.00"},{"v":13588409.25,"d":"13,588,409.25"},{"$f":"G812-C812","v":{"v":-3664535.370000001,"d":"-3,664,535.37 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G814-C814","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":17594904.52,"d":"17,594,904.52"},{"v":18004708.1,"d":"18,004,708.10"},{"v":17609687.1,"d":"17,609,687.10"},{"v":16904412.78,"d":"16,904,412.78"},{"v":15141978.54,"d":"15,141,978.54"},{"$f":"G817-C817","v":{"v":-2452925.9800000004,"d":"-2,452,925.98 "}}]
[null,"Par habitant",{"v":9284.910036939315,"d":"9,284.91"},{"v":9521.262876784771,"d":"9,521.26"},{"v":9356.900690754517,"d":"9,356.90"},{"v":8864.401038280022,"d":"8,864.40"},{"v":7781.07838643371,"d":"7,781.08"},{"$f":"G818-C818","v":{"v":-1503.8316505056046,"d":"-1,503.83 "}}]
[]
[null,"Endettement net",{"v":12234275.83,"d":"12,234,275.83"},{"v":12776514.86,"d":"12,776,514.86"},{"v":11642148.41,"d":"11,642,148.41"},{"v":10810326.440000001,"d":"10,810,326.44"},{"v":10304034.09,"d":"10,304,034.09"},{"$f":"G820-C820","v":{"v":-1930241.7400000002,"d":"-1,930,241.74 "}}]
[null,"Par habitant",{"v":6456.082232189974,"d":"6,456.08"},{"v":6756.485912215759,"d":"6,756.49"},{"v":6186.051227417641,"d":"6,186.05"},{"v":5668.760587309912,"d":"5,668.76"},{"v":5294.9815467625895,"d":"5,294.98"},{"$f":"G821-C821","v":{"v":-1161.1006854273846,"d":"-1,161.10 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["La Baroche",null,{"v":1135,"d":"1,135"},{"v":1126,"d":"1,126"},{"v":1114,"d":"1,114"},{"v":1134,"d":"1,134"},{"v":1135,"d":"1,135"},{"$f":"G827-C827","v":0}]
[null,null,"La Baroche","La Baroche","La Baroche","La Baroche","La Baroche",{"$f":"C828","v":"La Baroche"}]
[10,"Patrimoine financier",{"v":5311232.77,"d":"5,311,232.77"},{"v":5775298.5200000005,"d":"5,775,298.52"},{"v":5396816.46,"d":"5,396,816.46"},{"v":5419396.31,"d":"5,419,396.31"},{"v":5849901.0600000005,"d":"5,849,901.06"},{"$f":"G829-C829","v":{"v":538668.290000001,"d":"538,668.29"}}]
[]
[20,"Capitaux de tiers",{"v":10327486.98,"d":"10,327,486.98"},{"v":10070987.34,"d":"10,070,987.34"},{"v":9082156.05,"d":"9,082,156.05"},{"v":8007765.14,"d":"8,007,765.14"},{"v":8016949.17,"d":"8,016,949.17"},{"$f":"G831-C831","v":{"v":-2310537.8100000005,"d":"-2,310,537.81 "}}]
[]
[200,"Engagements courant",{"v":16414.79,"d":"16,414.79"},{"v":400259.22,"d":"400,259.22"},{"v":130197.35,"d":"130,197.35"},{"v":120775.84,"d":"120,775.84"},{"v":262985.15,"d":"262,985.15"},{"$f":"G833-C833","v":{"v":246570.36000000002,"d":"246,570.36"}}]
[]
[201,"Engagements financiers à court terme",{"v":1134925.8399999999,"d":"1,134,925.84"},{"v":573216.67,"d":"573,216.67"},{"v":515065.2,"d":"515,065.20"},{"v":462372.1,"d":"462,372.10"},{"v":420250,"d":"420,250.00"},{"$f":"G835-C835","v":{"v":-714675.8399999999,"d":"-714,675.84 "}}]
[]
[206,"Engagements financiers à long terme",{"v":8541150,"d":"8,541,150.00"},{"v":8587000,"d":"8,587,000.00"},{"v":8201950,"d":"8,201,950.00"},{"v":7260650,"d":"7,260,650.00"},{"v":6812550,"d":"6,812,550.00"},{"$f":"G837-C837","v":{"v":-1728600,"d":"-1,728,600.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G839-C839","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":9692490.629999999,"d":"9,692,490.63"},{"v":9560475.89,"d":"9,560,475.89"},{"v":8847212.55,"d":"8,847,212.55"},{"v":7843797.9399999995,"d":"7,843,797.94"},{"v":7495785.15,"d":"7,495,785.15"},{"$f":"G842-C842","v":{"v":-2196705.4799999986,"d":"-2,196,705.48 "}}]
[null,"Par habitant",{"v":8539.639321585903,"d":"8,539.64"},{"v":8490.653543516875,"d":"8,490.65"},{"v":7941.842504488331,"d":"7,941.84"},{"v":6916.929400352733,"d":"6,916.93"},{"v":6604.215991189428,"d":"6,604.22"},{"$f":"G843-C843","v":{"v":-1935.4233303964747,"d":"-1,935.42 "}}]
[]
[null,"Endettement net",{"v":5016254.210000001,"d":"5,016,254.21"},{"v":4295688.819999999,"d":"4,295,688.82"},{"v":3685339.590000001,"d":"3,685,339.59"},{"v":2588368.83,"d":"2,588,368.83"},{"v":2167048.1099999994,"d":"2,167,048.11"},{"$f":"G845-C845","v":{"v":-2849206.1000000015,"d":"-2,849,206.10 "}}]
[null,"Par habitant",{"v":4419.607233480177,"d":"4,419.61"},{"v":3814.9989520426284,"d":"3,815.00"},{"v":3308.2042998204674,"d":"3,308.20"},{"v":2282.512195767196,"d":"2,282.51"},{"v":1909.2934889867836,"d":"1,909.29"},{"$f":"G846-C846","v":{"v":-2510.3137444933927,"d":"-2,510.31 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Basse-Allaine",null,{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"v":1197,"d":"1,197"},{"$f":"G852-C852","v":{"v":-44,"d":"-44 "}}]
[null,null,"Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine",{"$f":"C853","v":"Basse-Allaine"}]
[10,"Patrimoine financier",{"v":5192149.76,"d":"5,192,149.76"},{"v":5469328.16,"d":"5,469,328.16"},{"v":5695048.0200000005,"d":"5,695,048.02"},{"v":5702750.62,"d":"5,702,750.62"},{"v":5813643.38,"d":"5,813,643.38"},{"$f":"G854-C854","v":{"v":621493.6200000001,"d":"621,493.62"}}]
[]
[20,"Capitaux de tiers",{"v":11723916.060000002,"d":"11,723,916.06"},{"v":11888425.89,"d":"11,888,425.89"},{"v":12207406.350000001,"d":"12,207,406.35"},{"v":12885634,"d":"12,885,634.00"},{"v":12567683.370000001,"d":"12,567,683.37"},{"$f":"G856-C856","v":{"v":843767.3099999987,"d":"843,767.31"}}]
[]
[200,"Engagements courant",{"v":228127.4,"d":"228,127.40"},{"v":373344.66,"d":"373,344.66"},{"v":463530.21,"d":"463,530.21"},{"v":500314.88,"d":"500,314.88"},{"v":154217.38999999998,"d":"154,217.39"},{"$f":"G858-C858","v":{"v":-73910.01000000001,"d":"-73,910.01 "}}]
[]
[201,"Engagements financiers à court terme",{"v":438479.73,"d":"438,479.73"},{"v":377313.03,"d":"377,313.03"},{"v":562615.99,"d":"562,615.99"},{"v":1284716.35,"d":"1,284,716.35"},{"v":1476001.78,"d":"1,476,001.78"},{"$f":"G860-C860","v":{"v":1037522.05,"d":"1,037,522.05"}}]
[]
[206,"Engagements financiers à long terme",{"v":10805793.38,"d":"10,805,793.38"},{"v":10539574.3,"d":"10,539,574.30"},{"v":10564347.3,"d":"10,564,347.30"},{"v":10478627.85,"d":"10,478,627.85"},{"v":10720768.9,"d":"10,720,768.90"},{"$f":"G862-C862","v":{"v":-85024.48000000045,"d":"-85,024.48 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G864-C864","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":11472400.510000002,"d":"11,472,400.51"},{"v":11290231.99,"d":"11,290,231.99"},{"v":11590493.5,"d":"11,590,493.50"},{"v":12263659.08,"d":"12,263,659.08"},{"v":12350988.07,"d":"12,350,988.07"},{"$f":"G867-C867","v":{"v":878587.5599999987,"d":"878,587.56"}}]
[null,"Par habitant",{"v":9244.480668815473,"d":"9,244.48"},{"v":9216.515910204082,"d":"9,216.52"},{"v":9523.823746918652,"d":"9,523.82"},{"v":10194.230324189526,"d":"10,194.23"},{"v":10318.285772765246,"d":"10,318.29"},{"$f":"G868-C868","v":{"v":1073.8051039497732,"d":"1,073.81"}}]
[]
[null,"Endettement net",{"v":6531766.300000003,"d":"6,531,766.30"},{"v":6419097.73,"d":"6,419,097.73"},{"v":6512358.330000001,"d":"6,512,358.33"},{"v":7182883.38,"d":"7,182,883.38"},{"v":6754039.990000001,"d":"6,754,039.99"},{"$f":"G870-C870","v":{"v":222273.68999999855,"d":"222,273.69"}}]
[null,"Par habitant",{"v":5263.308863819502,"d":"5,263.31"},{"v":5240.079779591837,"d":"5,240.08"},{"v":5351.157214461792,"d":"5,351.16"},{"v":5970.809127182045,"d":"5,970.81"},{"v":5642.4728404344205,"d":"5,642.47"},{"$f":"G871-C871","v":{"v":379.1639766149183,"d":"379.16"}}]
[]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Basse-Vendline",{"$nulls":5},736,{"$f":"G878-C878","v":736}]
[null,null,"Fusion",{"$nulls":3},"Basse-Vendline","Basse-Vendline"]
[10,"Patrimoine financier",{"$nulls":4},{"v":5211999.32,"d":"5,211,999.32"},{"$f":"G880-C880","v":{"v":5211999.32,"d":"5,211,999.32"}}]
[]
[20,"Capitaux de tiers",{"$nulls":4},{"v":9956176.600000001,"d":"9,956,176.60"},{"$f":"G882-C882","v":{"v":9956176.600000001,"d":"9,956,176.60"}}]
[]
[200,"Engagements courant",{"$nulls":4},{"v":259160.93,"d":"259,160.93"},{"$f":"G884-C884","v":{"v":259160.93,"d":"259,160.93"}}]
[]
[201,"Engagements financiers à court terme",{"$nulls":4},{"v":2757568.42,"d":"2,757,568.42"},{"$f":"G886-C886","v":{"v":2757568.42,"d":"2,757,568.42"}}]
[]
[206,"Engagements financiers à long terme",{"$nulls":4},{"v":6242420,"d":"6,242,420.00"},{"$f":"G888-C888","v":{"v":6242420,"d":"6,242,420.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"G890-C890","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$nulls":4},{"v":9259149.35,"d":"9,259,149.35"},{"$f":"G893-C893","v":{"v":9259149.35,"d":"9,259,149.35"}}]
[null,"Par habitant",{"$nulls":4},{"v":12580.365964673912,"d":"12,580.37"},{"$f":"G894-C894","v":{"v":12580.365964673912,"d":"12,580.37"}}]
[]
[null,"Endettement net",{"$nulls":4},{"v":4744177.280000001,"d":"4,744,177.28"},{"$f":"G896-C896","v":{"v":4744177.280000001,"d":"4,744,177.28"}}]
[null,"Par habitant",{"$nulls":4},{"v":6445.893043478262,"d":"6,445.89"},{"$f":"G897-C897","v":{"v":6445.893043478262,"d":"6,445.89"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Beurnevésin",null,119,117,117,112,null,{"$f":"G903-C903","v":{"v":-119,"d":"-119 "}}]
[null,null,"Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Fusion",{"$f":"C904","v":"Beurnevésin"}]
[10,"Patrimoine financier",{"v":945916.8199999998,"d":"945,916.82"},{"v":1688154.88,"d":"1,688,154.88"},{"v":1514296.37,"d":"1,514,296.37"},{"v":1514616.04,"d":"1,514,616.04"},null,{"$f":"G905-C905","v":{"v":-945916.8199999998,"d":"-945,916.82 "}}]
[]
[20,"Capitaux de tiers",{"v":2118226.58,"d":"2,118,226.58"},{"v":1619181.74,"d":"1,619,181.74"},{"v":1433220.07,"d":"1,433,220.07"},{"v":1440484.52,"d":"1,440,484.52"},null,{"$f":"G907-C907","v":{"v":-2118226.58,"d":"-2,118,226.58 "}}]
[]
[200,"Engagements courant",{"v":30726.94,"d":"30,726.94"},{"v":25435.59,"d":"25,435.59"},{"v":30031.52,"d":"30,031.52"},{"v":37943.22,"d":"37,943.22"},null,{"$f":"G909-C909","v":{"v":-30726.94,"d":"-30,726.94 "}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"G911-C911","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":1600000,"d":"1,600,000.00"},{"v":1584400,"d":"1,584,400.00"},{"v":1373420,"d":"1,373,420.00"},{"v":1363570,"d":"1,363,570.00"},null,{"$f":"G913-C913","v":{"v":-1600000,"d":"-1,600,000.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"G915-C915","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1630726.94,"d":"1,630,726.94"},{"v":1609835.59,"d":"1,609,835.59"},{"v":1403451.52,"d":"1,403,451.52"},{"v":1401513.22,"d":"1,401,513.22"},null,{"$f":"G918-C918","v":{"v":-1630726.94,"d":"-1,630,726.94 "}}]
[null,"Par habitant",{"v":13703.587731092437,"d":"13,703.59"},{"v":13759.278547008547,"d":"13,759.28"},{"v":11995.312136752136,"d":"11,995.31"},{"v":12513.510892857143,"d":"12,513.51"},null,{"$f":"G919-C919","v":{"v":-13703.587731092437,"d":"-13,703.59 "}}]
[]
[null,"Endettement net",{"v":1172309.7600000002,"d":"1,172,309.76"},{"v":-68973.1399999999,"d":"-68,973.14 "},{"v":-81076.30000000005,"d":"-81,076.30 "},{"v":-74131.52000000002,"d":"-74,131.52 "},null,{"$f":"G921-C921","v":{"v":-1172309.7600000002,"d":"-1,172,309.76 "}}]
[null,"Par habitant",{"v":9851.342521008406,"d":"9,851.34"},{"v":-589.5140170940163,"d":"-589.51 "},{"v":-692.9598290598294,"d":"-692.96 "},{"v":-661.8885714285716,"d":"-661.89 "},null,{"$f":"G922-C922","v":{"v":-9851.342521008406,"d":"-9,851.34 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Boncourt",null,{"v":1195,"d":"1,195"},{"v":1185,"d":"1,185"},{"v":1205,"d":"1,205"},{"v":1171,"d":"1,171"},{"v":1170,"d":"1,170"},{"$f":"G928-C928","v":{"v":-25,"d":"-25 "}}]
[null,null,"Boncourt","Boncourt","Boncourt","Boncourt","Boncourt",{"$f":"C929","v":"Boncourt"}]
[10,"Patrimoine financier",{"v":14951876.23,"d":"14,951,876.23"},{"v":13922324.969999999,"d":"13,922,324.97"},{"v":15122459.29,"d":"15,122,459.29"},{"v":16125444.41,"d":"16,125,444.41"},{"v":17066077.89,"d":"17,066,077.89"},{"$f":"G930-C930","v":{"v":2114201.66,"d":"2,114,201.66"}}]
[]
[20,"Capitaux de tiers",{"v":11108782.97,"d":"11,108,782.97"},{"v":9669024.33,"d":"9,669,024.33"},{"v":9780990.16,"d":"9,780,990.16"},{"v":9096491.34,"d":"9,096,491.34"},{"v":8469274.040000001,"d":"8,469,274.04"},{"$f":"G932-C932","v":{"v":-2639508.9299999997,"d":"-2,639,508.93 "}}]
[]
[200,"Engagements courant",{"v":1175364.1,"d":"1,175,364.10"},{"v":1045617.86,"d":"1,045,617.86"},{"v":905669.76,"d":"905,669.76"},{"v":692746.51,"d":"692,746.51"},{"v":865049.29,"d":"865,049.29"},{"$f":"G934-C934","v":{"v":-310314.81000000006,"d":"-310,314.81 "}}]
[]
[201,"Engagements financiers à court terme",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G936-C936","v":{"v":-1000000,"d":"-1,000,000.00 "}}]
[]
[206,"Engagements financiers à long terme",{"v":8720525,"d":"8,720,525.00"},{"v":8421550,"d":"8,421,550.00"},{"v":8088800,"d":"8,088,800.00"},{"v":7923800,"d":"7,923,800.00"},{"v":7103800,"d":"7,103,800.00"},{"$f":"G938-C938","v":{"v":-1616725,"d":"-1,616,725.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G940-C940","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":10895889.1,"d":"10,895,889.10"},{"v":9467167.86,"d":"9,467,167.86"},{"v":8994469.76,"d":"8,994,469.76"},{"v":8616546.51,"d":"8,616,546.51"},{"v":7968849.29,"d":"7,968,849.29"},{"$f":"G943-C943","v":{"v":-2927039.8099999996,"d":"-2,927,039.81 "}}]
[null,"Par habitant",{"v":9117.898828451882,"d":"9,117.90"},{"v":7989.1711898734175,"d":"7,989.17"},{"v":7464.29025726141,"d":"7,464.29"},{"v":7358.280538001708,"d":"7,358.28"},{"v":6810.982299145299,"d":"6,810.98"},{"$f":"G944-C944","v":{"v":-2306.9165293065826,"d":"-2,306.92 "}}]
[]
[null,"Endettement net",{"v":-3843093.26,"d":"-3,843,093.26 "},{"v":-4253300.639999999,"d":"-4,253,300.64 "},{"v":-5341469.129999999,"d":"-5,341,469.13 "},{"v":-7028953.07,"d":"-7,028,953.07 "},{"v":-8596803.85,"d":"-8,596,803.85 "},{"$f":"G946-C946","v":{"v":-4753710.59,"d":"-4,753,710.59 "}}]
[null,"Par habitant",{"v":-3215.977623430962,"d":"-3,215.98 "},{"v":-3589.283240506328,"d":"-3,589.28 "},{"v":-4432.754464730289,"d":"-4,432.75 "},{"v":-6002.521836037575,"d":"-6,002.52 "},{"v":-7347.695598290598,"d":"-7,347.70 "},{"$f":"G947-C947","v":{"v":-4131.717974859636,"d":"-4,131.72 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Bonfol",null,663,642,625,655,null,{"$f":"G953-C953","v":{"v":-663,"d":"-663 "}}]
[null,null,"Bonfol","Bonfol","Bonfol","Bonfol","Fusion",{"$f":"C954","v":"Bonfol"}]
[10,"Patrimoine financier",{"v":4059251.8099999996,"d":"4,059,251.81"},{"v":3675736.5500000003,"d":"3,675,736.55"},{"v":3338842.84,"d":"3,338,842.84"},{"v":2756010.4699999997,"d":"2,756,010.47"},null,{"$f":"G955-C955","v":{"v":-4059251.8099999996,"d":"-4,059,251.81 "}}]
[]
[20,"Capitaux de tiers",{"v":5278048.49,"d":"5,278,048.49"},{"v":5070636.54,"d":"5,070,636.54"},{"v":5325818.52,"d":"5,325,818.52"},{"v":5189921.37,"d":"5,189,921.37"},null,{"$f":"G957-C957","v":{"v":-5278048.49,"d":"-5,278,048.49 "}}]
[]
[200,"Engagements courant",{"v":422314.19,"d":"422,314.19"},{"v":356679.72,"d":"356,679.72"},{"v":504602.57,"d":"504,602.57"},{"v":283729.33999999997,"d":"283,729.34"},null,{"$f":"G959-C959","v":{"v":-422314.19,"d":"-422,314.19 "}}]
[]
[201,"Engagements financiers à court terme",{"v":50050,"d":"50,050.00"},{"v":102400,"d":"102,400.00"},{"v":103650,"d":"103,650.00"},{"v":103650,"d":"103,650.00"},null,{"$f":"G961-C961","v":{"v":-50050,"d":"-50,050.00 "}}]
[]
[206,"Engagements financiers à long terme",{"v":4736229.05,"d":"4,736,229.05"},{"v":4601800,"d":"4,601,800.00"},{"v":4674100,"d":"4,674,100.00"},{"v":4552450,"d":"4,552,450.00"},null,{"$f":"G963-C963","v":{"v":-4736229.05,"d":"-4,736,229.05 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"G965-C965","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":5208593.24,"d":"5,208,593.24"},{"v":5060879.72,"d":"5,060,879.72"},{"v":5282352.57,"d":"5,282,352.57"},{"v":4939829.34,"d":"4,939,829.34"},null,{"$f":"G968-C968","v":{"v":-5208593.24,"d":"-5,208,593.24 "}}]
[null,"Par habitant",{"v":7856.0984012066365,"d":"7,856.10"},{"v":7882.990218068536,"d":"7,882.99"},{"v":8451.764112,"d":"8,451.76"},{"v":7541.724183206106,"d":"7,541.72"},null,{"$f":"G969-C969","v":{"v":-7856.0984012066365,"d":"-7,856.10 "}}]
[]
[null,"Endettement net",{"v":1218796.6800000006,"d":"1,218,796.68"},{"v":1394899.9899999998,"d":"1,394,899.99"},{"v":1986975.6799999997,"d":"1,986,975.68"},{"v":2433910.9000000004,"d":"2,433,910.90"},null,{"$f":"G971-C971","v":{"v":-1218796.6800000006,"d":"-1,218,796.68 "}}]
[null,"Par habitant",{"v":1838.3057013574671,"d":"1,838.31"},{"v":2172.7414174454825,"d":"2,172.74"},{"v":3179.1610879999994,"d":"3,179.16"},{"v":3715.8945038167944,"d":"3,715.89"},null,{"$f":"G972-C972","v":{"v":-1838.3057013574671,"d":"-1,838.31 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Bure",null,645,633,631,631,645,{"$f":"G978-C978","v":0}]
[null,null,"Bure","Bure","Bure","Bure","Bure",{"$f":"C979","v":"Bure"}]
[10,"Patrimoine financier",{"v":3653483.9,"d":"3,653,483.90"},{"v":2883653.4699999997,"d":"2,883,653.47"},{"v":2476209.19,"d":"2,476,209.19"},{"v":3079432.68,"d":"3,079,432.68"},{"v":3520203.14,"d":"3,520,203.14"},{"$f":"G980-C980","v":{"v":-133280.75999999978,"d":"-133,280.76 "}}]
[]
[20,"Capitaux de tiers",{"v":4581585.83,"d":"4,581,585.83"},{"v":4144008.19,"d":"4,144,008.19"},{"v":4789846.69,"d":"4,789,846.69"},{"v":5229923.390000001,"d":"5,229,923.39"},{"v":5472887.77,"d":"5,472,887.77"},{"$f":"G982-C982","v":{"v":891301.9399999995,"d":"891,301.94"}}]
[]
[200,"Engagements courant",{"v":135767.88,"d":"135,767.88"},{"v":115181.64,"d":"115,181.64"},{"v":178668.7,"d":"178,668.70"},{"v":237126.82,"d":"237,126.82"},{"v":150604.9,"d":"150,604.90"},{"$f":"G984-C984","v":{"v":14837.01999999999,"d":"14,837.02"}}]
[]
[201,"Engagements financiers à court terme",{"v":334240,"d":"334,240.00"},{"v":536240,"d":"536,240.00"},{"v":3015856.6,"d":"3,015,856.60"},{"v":701481.45,"d":"701,481.45"},{"v":98640.2,"d":"98,640.20"},{"$f":"G986-C986","v":{"v":-235599.8,"d":"-235,599.80 "}}]
[]
[206,"Engagements financiers à long terme",{"v":3968985,"d":"3,968,985.00"},{"v":3432745,"d":"3,432,745.00"},{"v":1519715,"d":"1,519,715.00"},{"v":4079235,"d":"4,079,235.00"},{"v":4576935,"d":"4,576,935.00"},{"$f":"G988-C988","v":{"v":607950,"d":"607,950.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G990-C990","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":4438992.88,"d":"4,438,992.88"},{"v":4084166.64,"d":"4,084,166.64"},{"v":4714240.300000001,"d":"4,714,240.30"},{"v":5017843.27,"d":"5,017,843.27"},{"v":4826180.1,"d":"4,826,180.10"},{"$f":"G993-C993","v":{"v":387187.21999999974,"d":"387,187.22"}}]
[null,"Par habitant",{"v":6882.159503875969,"d":"6,882.16"},{"v":6452.08,"d":"6,452.08"},{"v":7471.062282091919,"d":"7,471.06"},{"v":7952.208034865293,"d":"7,952.21"},{"v":7482.44976744186,"d":"7,482.45"},{"$f":"G994-C994","v":{"v":600.2902635658911,"d":"600.29"}}]
[]
[null,"Endettement net",{"v":928101.9300000002,"d":"928,101.93"},{"v":1260354.7200000002,"d":"1,260,354.72"},{"v":2313637.5000000005,"d":"2,313,637.50"},{"v":2150490.7100000004,"d":"2,150,490.71"},{"v":1952684.6299999994,"d":"1,952,684.63"},{"$f":"G996-C996","v":{"v":1024582.6999999993,"d":"1,024,582.70"}}]
[null,"Par habitant",{"v":1438.917720930233,"d":"1,438.92"},{"v":1991.0817061611378,"d":"1,991.08"},{"v":3666.6204437400957,"d":"3,666.62"},{"v":3408.067686212362,"d":"3,408.07"},{"v":3027.418031007751,"d":"3,027.42"},{"$f":"G997-C997","v":{"v":1588.500310077518,"d":"1,588.50"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Clos du Doubs",null,{"v":1263,"d":"1,263"},{"v":1284,"d":"1,284"},{"v":1275,"d":"1,275"},{"v":1294,"d":"1,294"},{"v":1304,"d":"1,304"},{"$f":"G1003-C1003","v":41}]
[null,null,"Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs",{"$f":"C1004","v":"Clos du Doubs"}]
[10,"Patrimoine financier",{"v":12084593.45,"d":"12,084,593.45"},{"v":11869488.51,"d":"11,869,488.51"},{"v":10275159.08,"d":"10,275,159.08"},{"v":10816502.059999999,"d":"10,816,502.06"},{"v":10123667.37,"d":"10,123,667.37"},{"$f":"G1005-C1005","v":{"v":-1960926.08,"d":"-1,960,926.08 "}}]
[]
[20,"Capitaux de tiers",{"v":10511435.38,"d":"10,511,435.38"},{"v":11559620.700000001,"d":"11,559,620.70"},{"v":10750093.829999998,"d":"10,750,093.83"},{"v":10507725.350000001,"d":"10,507,725.35"},{"v":10155762.06,"d":"10,155,762.06"},{"$f":"G1007-C1007","v":{"v":-355673.3200000003,"d":"-355,673.32 "}}]
[]
[200,"Engagements courant",{"v":322954.8,"d":"322,954.80"},{"v":779647.5,"d":"779,647.50"},{"v":472209.85,"d":"472,209.85"},{"v":526552.65,"d":"526,552.65"},{"v":439529.85,"d":"439,529.85"},{"$f":"G1009-C1009","v":{"v":116575.04999999999,"d":"116,575.05"}}]
[]
[201,"Engagements financiers à court terme",{"v":524000,"d":"524,000.00"},{"v":1050,"d":"1,050.00"},{"v":1827000,"d":"1,827,000.00"},{"v":181840,"d":"181,840.00"},{"v":950000,"d":"950,000.00"},{"$f":"G1011-C1011","v":{"v":426000,"d":"426,000.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":9226404.73,"d":"9,226,404.73"},{"v":10477846.05,"d":"10,477,846.05"},{"v":8129323.76,"d":"8,129,323.76"},{"v":9438240.88,"d":"9,438,240.88"},{"v":8483647.16,"d":"8,483,647.16"},{"$f":"G1013-C1013","v":{"v":-742757.5700000003,"d":"-742,757.57 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1015-C1015","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":10073359.530000001,"d":"10,073,359.53"},{"v":11258543.55,"d":"11,258,543.55"},{"v":10428533.61,"d":"10,428,533.61"},{"v":10146633.530000001,"d":"10,146,633.53"},{"v":9873177.01,"d":"9,873,177.01"},{"$f":"G1018-C1018","v":{"v":-200182.52000000142,"d":"-200,182.52 "}}]
[null,"Par habitant",{"v":7975.7399287410935,"d":"7,975.74"},{"v":8768.336098130841,"d":"8,768.34"},{"v":8179.242047058823,"d":"8,179.24"},{"v":7841.293299845442,"d":"7,841.29"},{"v":7571.454762269938,"d":"7,571.45"},{"$f":"G1019-C1019","v":{"v":-404.2851664711552,"d":"-404.29 "}}]
[]
[null,"Endettement net",{"v":-1573158.0699999984,"d":"-1,573,158.07 "},{"v":-309867.80999999866,"d":"-309,867.81 "},{"v":474934.74999999814,"d":"474,934.75"},{"v":-308776.70999999717,"d":"-308,776.71 "},{"v":32094.69000000134,"d":"32,094.69"},{"$f":"G1021-C1021","v":{"v":1605252.7599999998,"d":"1,605,252.76"}}]
[null,"Par habitant",{"v":-1245.572501979413,"d":"-1,245.57 "},{"v":-241.3300700934569,"d":"-241.33 "},{"v":372.4978431372534,"d":"372.50"},{"v":-238.62187789798853,"d":"-238.62 "},{"v":24.61249233128937,"d":"24.61"},{"$f":"G1022-C1022","v":{"v":1270.1849943107022,"d":"1,270.18"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Coeuve",null,740,731,718,721,717,{"$f":"G1028-C1028","v":{"v":-23,"d":"-23 "}}]
[null,null,"Coeuve","Coeuve","Coeuve","Coeuve","Coeuve",{"$f":"C1029","v":"Coeuve"}]
[10,"Patrimoine financier",{"v":2583134,"d":"2,583,134.00"},{"v":2610512.23,"d":"2,610,512.23"},{"v":2584544.98,"d":"2,584,544.98"},{"v":2665919.1399999997,"d":"2,665,919.14"},{"v":3221982.8099999996,"d":"3,221,982.81"},{"$f":"G1030-C1030","v":{"v":638848.8099999996,"d":"638,848.81"}}]
[]
[20,"Capitaux de tiers",{"v":5932741.29,"d":"5,932,741.29"},{"v":5697376.569999999,"d":"5,697,376.57"},{"v":5683203.05,"d":"5,683,203.05"},{"v":6179743.5200000005,"d":"6,179,743.52"},{"v":7162570.5600000005,"d":"7,162,570.56"},{"$f":"G1032-C1032","v":{"v":1229829.2700000005,"d":"1,229,829.27"}}]
[]
[200,"Engagements courant",{"v":362403.69,"d":"362,403.69"},{"v":578207.1799999999,"d":"578,207.18"},{"v":678578.01,"d":"678,578.01"},{"v":1281127.66,"d":"1,281,127.66"},{"v":672377.73,"d":"672,377.73"},{"$f":"G1034-C1034","v":{"v":309974.04,"d":"309,974.04"}}]
[]
[201,"Engagements financiers à court terme",{"v":333359.06,"d":"333,359.06"},{"v":249777.17,"d":"249,777.17"},{"v":270792.87,"d":"270,792.87"},{"v":387420.33999999997,"d":"387,420.34"},{"v":2048506.81,"d":"2,048,506.81"},{"$f":"G1036-C1036","v":{"v":1715147.75,"d":"1,715,147.75"}}]
[]
[206,"Engagements financiers à long terme",{"v":5073767.1,"d":"5,073,767.10"},{"v":4848271.1,"d":"4,848,271.10"},{"v":4689018.6,"d":"4,689,018.60"},{"v":4471930.95,"d":"4,471,930.95"},{"v":4272273.1,"d":"4,272,273.10"},{"$f":"G1038-C1038","v":{"v":-801494,"d":"-801,494.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1040-C1040","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":5769529.85,"d":"5,769,529.85"},{"v":5676255.449999999,"d":"5,676,255.45"},{"v":5638389.4799999995,"d":"5,638,389.48"},{"v":6140478.95,"d":"6,140,478.95"},{"v":6993157.64,"d":"6,993,157.64"},{"$f":"G1043-C1043","v":{"v":1223627.79,"d":"1,223,627.79"}}]
[null,"Par habitant",{"v":7796.661959459459,"d":"7,796.66"},{"v":7765.055335157318,"d":"7,765.06"},{"v":7852.910139275766,"d":"7,852.91"},{"v":8516.614355062413,"d":"8,516.61"},{"v":9753.357935843793,"d":"9,753.36"},{"$f":"G1044-C1044","v":{"v":1956.6959763843342,"d":"1,956.70"}}]
[]
[null,"Endettement net",{"v":3349607.29,"d":"3,349,607.29"},{"v":3086864.3399999994,"d":"3,086,864.34"},{"v":3098658.07,"d":"3,098,658.07"},{"v":3513824.380000001,"d":"3,513,824.38"},{"v":3940587.750000001,"d":"3,940,587.75"},{"$f":"G1046-C1046","v":{"v":590980.4600000009,"d":"590,980.46"}}]
[null,"Par habitant",{"v":4526.496337837838,"d":"4,526.50"},{"v":4222.796634746921,"d":"4,222.80"},{"v":4315.679763231197,"d":"4,315.68"},{"v":4873.542829403607,"d":"4,873.54"},{"v":5495.93828451883,"d":"5,495.94"},{"$f":"G1047-C1047","v":{"v":969.4419466809923,"d":"969.44"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Cornol",null,{"v":1028,"d":"1,028"},{"v":1016,"d":"1,016"},{"v":1018,"d":"1,018"},{"v":1060,"d":"1,060"},{"v":1083,"d":"1,083"},{"$f":"G1053-C1053","v":55}]
[null,null,"Cornol","Cornol","Cornol","Cornol","Cornol",{"$f":"C1054","v":"Cornol"}]
[10,"Patrimoine financier",{"v":4268060.680000001,"d":"4,268,060.68"},{"v":4064289.31,"d":"4,064,289.31"},{"v":3846880.26,"d":"3,846,880.26"},{"v":4203864.45,"d":"4,203,864.45"},{"v":4321275.91,"d":"4,321,275.91"},{"$f":"G1055-C1055","v":{"v":53215.229999999516,"d":"53,215.23"}}]
[]
[20,"Capitaux de tiers",{"v":8541645.55,"d":"8,541,645.55"},{"v":9161039.74,"d":"9,161,039.74"},{"v":9689539.42,"d":"9,689,539.42"},{"v":9443544.680000002,"d":"9,443,544.68"},{"v":9145389.889999999,"d":"9,145,389.89"},{"$f":"G1057-C1057","v":{"v":603744.339999998,"d":"603,744.34"}}]
[]
[200,"Engagements courant",{"v":315891.66,"d":"315,891.66"},{"v":304650.16000000003,"d":"304,650.16"},{"v":218104.88999999998,"d":"218,104.89"},{"v":240442.31,"d":"240,442.31"},{"v":283161.47,"d":"283,161.47"},{"$f":"G1059-C1059","v":{"v":-32730.190000000002,"d":"-32,730.19 "}}]
[]
[201,"Engagements financiers à court terme",{"v":276059,"d":"276,059.00"},{"v":294313,"d":"294,313.00"},{"v":273245,"d":"273,245.00"},{"v":301720,"d":"301,720.00"},{"v":301720,"d":"301,720.00"},{"$f":"G1061-C1061","v":{"v":25661,"d":"25,661.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":7532739.12,"d":"7,532,739.12"},{"v":8332909.5,"d":"8,332,909.50"},{"v":9079072.5,"d":"9,079,072.50"},{"v":8848577.5,"d":"8,848,577.50"},{"v":8508142.5,"d":"8,508,142.50"},{"$f":"G1063-C1063","v":{"v":975403.3799999999,"d":"975,403.38"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1065-C1065","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":8124689.78,"d":"8,124,689.78"},{"v":8931872.66,"d":"8,931,872.66"},{"v":9570422.39,"d":"9,570,422.39"},{"v":9390739.81,"d":"9,390,739.81"},{"v":9093023.97,"d":"9,093,023.97"},{"$f":"G1068-C1068","v":{"v":968334.1900000004,"d":"968,334.19"}}]
[null,"Par habitant",{"v":7903.39472762646,"d":"7,903.39"},{"v":8791.213248031496,"d":"8,791.21"},{"v":9401.200776031435,"d":"9,401.20"},{"v":8859.1885,"d":"8,859.19"},{"v":8396.1440166205,"d":"8,396.14"},{"$f":"G1069-C1069","v":{"v":492.7492889940395,"d":"492.75"}}]
[]
[null,"Endettement net",{"v":4273584.87,"d":"4,273,584.87"},{"v":5096750.43,"d":"5,096,750.43"},{"v":5842659.16,"d":"5,842,659.16"},{"v":5239680.230000001,"d":"5,239,680.23"},{"v":4824113.979999999,"d":"4,824,113.98"},{"$f":"G1071-C1071","v":{"v":550529.1099999985,"d":"550,529.11"}}]
[null,"Par habitant",{"v":4157.183725680934,"d":"4,157.18"},{"v":5016.486643700787,"d":"5,016.49"},{"v":5739.350844793713,"d":"5,739.35"},{"v":4943.094556603774,"d":"4,943.09"},{"v":4454.398873499537,"d":"4,454.40"},{"$f":"G1072-C1072","v":{"v":297.2151478186033,"d":"297.22"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courchavon",null,314,304,293,314,323,{"$f":"G1078-C1078","v":9}]
[null,null,"Courchavon","Courchavon","Courchavon","Courchavon","Courchavon",{"$f":"C1079","v":"Courchavon"}]
[10,"Patrimoine financier",{"v":3818782.6800000006,"d":"3,818,782.68"},{"v":3238914.920000001,"d":"3,238,914.92"},{"v":2658547.97,"d":"2,658,547.97"},{"v":2772531.79,"d":"2,772,531.79"},{"v":3381015.49,"d":"3,381,015.49"},{"$f":"G1080-C1080","v":{"v":-437767.1900000004,"d":"-437,767.19 "}}]
[]
[20,"Capitaux de tiers",{"v":2009618.6500000001,"d":"2,009,618.65"},{"v":2148930.5700000003,"d":"2,148,930.57"},{"v":1923504.9000000001,"d":"1,923,504.90"},{"v":1672271.6099999999,"d":"1,672,271.61"},{"v":3073179.8,"d":"3,073,179.80"},{"$f":"G1082-C1082","v":{"v":1063561.1499999997,"d":"1,063,561.15"}}]
[]
[200,"Engagements courant",{"v":47182.1,"d":"47,182.10"},{"v":41809.15,"d":"41,809.15"},{"v":85812.35,"d":"85,812.35"},{"v":41249.66,"d":"41,249.66"},{"v":787898.35,"d":"787,898.35"},{"$f":"G1084-C1084","v":{"v":740716.25,"d":"740,716.25"}}]
[]
[201,"Engagements financiers à court terme",{"v":19300,"d":"19,300.00"},{"v":19300,"d":"19,300.00"},{"v":509300,"d":"509,300.00"},{"v":19300,"d":"19,300.00"},{"v":706755.05,"d":"706,755.05"},{"$f":"G1086-C1086","v":{"v":687455.05,"d":"687,455.05"}}]
[]
[206,"Engagements financiers à long terme",{"v":1825965,"d":"1,825,965.00"},{"v":1806665,"d":"1,806,665.00"},{"v":1297365,"d":"1,297,365.00"},{"v":1568065,"d":"1,568,065.00"},{"v":1439200,"d":"1,439,200.00"},{"$f":"G1088-C1088","v":{"v":-386765,"d":"-386,765.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1090-C1090","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1892447.1,"d":"1,892,447.10"},{"v":1867774.15,"d":"1,867,774.15"},{"v":1892477.35,"d":"1,892,477.35"},{"v":1628614.66,"d":"1,628,614.66"},{"v":2933853.4,"d":"2,933,853.40"},{"$f":"G1093-C1093","v":{"v":1041406.2999999998,"d":"1,041,406.30"}}]
[null,"Par habitant",{"v":6026.9015923566885,"d":"6,026.90"},{"v":6143.993914473684,"d":"6,143.99"},{"v":6458.967064846417,"d":"6,458.97"},{"v":5186.670891719745,"d":"5,186.67"},{"v":9083.13746130031,"d":"9,083.14"},{"$f":"G1094-C1094","v":{"v":3056.2358689436214,"d":"3,056.24"}}]
[]
[null,"Endettement net",{"v":-1809164.0300000005,"d":"-1,809,164.03 "},{"v":-1089984.3500000006,"d":"-1,089,984.35 "},{"v":-735043.0700000001,"d":"-735,043.07 "},{"v":-1100260.1800000002,"d":"-1,100,260.18 "},{"v":-307835.6900000004,"d":"-307,835.69 "},{"$f":"G1096-C1096","v":{"v":1501328.34,"d":"1,501,328.34"}}]
[null,"Par habitant",{"v":-5761.66888535032,"d":"-5,761.67 "},{"v":-3585.4748355263177,"d":"-3,585.47 "},{"v":-2508.679419795222,"d":"-2,508.68 "},{"v":-3504.013312101911,"d":"-3,504.01 "},{"v":-953.0516718266266,"d":"-953.05 "},{"$f":"G1097-C1097","v":{"v":4808.617213523694,"d":"4,808.62"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courgenay",null,{"v":2400,"d":"2,400"},{"v":2412,"d":"2,412"},{"v":2435,"d":"2,435"},{"v":2453,"d":"2,453"},{"v":2439,"d":"2,439"},{"$f":"G1103-C1103","v":39}]
[null,null,"Courgenay","Courgenay","Courgenay","Courgenay","Courgenay",{"$f":"C1104","v":"Courgenay"}]
[10,"Patrimoine financier",{"v":6505495.3100000005,"d":"6,505,495.31"},{"v":5993608.26,"d":"5,993,608.26"},{"v":5474469.37,"d":"5,474,469.37"},{"v":5131515.649999999,"d":"5,131,515.65"},{"v":5910473.949999999,"d":"5,910,473.95"},{"$f":"G1105-C1105","v":{"v":-595021.3600000013,"d":"-595,021.36 "}}]
[]
[20,"Capitaux de tiers",{"v":14597972.57,"d":"14,597,972.57"},{"v":13712349.01,"d":"13,712,349.01"},{"v":14166790.52,"d":"14,166,790.52"},{"v":15611434.8,"d":"15,611,434.80"},{"v":14911681.26,"d":"14,911,681.26"},{"$f":"G1107-C1107","v":{"v":313708.6899999995,"d":"313,708.69"}}]
[]
[200,"Engagements courant",{"v":526840.46,"d":"526,840.46"},{"v":169682.90999999997,"d":"169,682.91"},{"v":337466.31,"d":"337,466.31"},{"v":429144.89999999997,"d":"429,144.90"},{"v":299233.98,"d":"299,233.98"},{"$f":"G1109-C1109","v":{"v":-227606.47999999998,"d":"-227,606.48 "}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":660202.06,"d":"660,202.06"},{"v":83752.37,"d":"83,752.37"},{"v":0,"d":"0.00"},{"$f":"G1111-C1111","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":13357775,"d":"13,357,775.00"},{"v":12929000,"d":"12,929,000.00"},{"v":12474300,"d":"12,474,300.00"},{"v":14611300,"d":"14,611,300.00"},{"v":14221800,"d":"14,221,800.00"},{"$f":"G1113-C1113","v":{"v":864025,"d":"864,025.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1115-C1115","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":13884615.46,"d":"13,884,615.46"},{"v":13098682.91,"d":"13,098,682.91"},{"v":13471968.370000001,"d":"13,471,968.37"},{"v":15124197.27,"d":"15,124,197.27"},{"v":14521033.98,"d":"14,521,033.98"},{"$f":"G1118-C1118","v":{"v":636418.5199999996,"d":"636,418.52"}}]
[null,"Par habitant",{"v":5785.256441666667,"d":"5,785.26"},{"v":5430.631388888889,"d":"5,430.63"},{"v":5532.635880903491,"d":"5,532.64"},{"v":6165.592038320424,"d":"6,165.59"},{"v":5953.6834686346865,"d":"5,953.68"},{"$f":"G1119-C1119","v":{"v":168.42702696801916,"d":"168.43"}}]
[]
[null,"Endettement net",{"v":8092477.26,"d":"8,092,477.26"},{"v":7718740.75,"d":"7,718,740.75"},{"v":8692321.149999999,"d":"8,692,321.15"},{"v":10479919.150000002,"d":"10,479,919.15"},{"v":9001207.31,"d":"9,001,207.31"},{"$f":"G1121-C1121","v":{"v":908730.0500000007,"d":"908,730.05"}}]
[null,"Par habitant",{"v":3371.8655249999997,"d":"3,371.87"},{"v":3200.1412728026535,"d":"3,200.14"},{"v":3569.741745379876,"d":"3,569.74"},{"v":4272.286649001224,"d":"4,272.29"},{"v":3690.5319024190244,"d":"3,690.53"},{"$f":"G1122-C1122","v":{"v":318.6663774190247,"d":"318.67"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Courtedoux",null,755,735,786,774,761,{"$f":"G1128-C1128","v":6}]
[null,null,"Courtedoux","Courtedoux","Courtedoux","Courtedoux","Courtedoux",{"$f":"C1129","v":"Courtedoux"}]
[10,"Patrimoine financier",{"v":3077294.9799999995,"d":"3,077,294.98"},{"v":3392744.83,"d":"3,392,744.83"},{"v":3491542.2800000003,"d":"3,491,542.28"},{"v":3213394.9300000006,"d":"3,213,394.93"},{"v":2350185.63,"d":"2,350,185.63"},{"$f":"G1130-C1130","v":{"v":-727109.3499999996,"d":"-727,109.35 "}}]
[]
[20,"Capitaux de tiers",{"v":6019600.25,"d":"6,019,600.25"},{"v":6198010.57,"d":"6,198,010.57"},{"v":6251229.989999999,"d":"6,251,229.99"},{"v":5996657.069999999,"d":"5,996,657.07"},{"v":7001843.97,"d":"7,001,843.97"},{"$f":"G1132-C1132","v":{"v":982243.7199999997,"d":"982,243.72"}}]
[]
[200,"Engagements courant",{"v":125306.3,"d":"125,306.30"},{"v":96698.8,"d":"96,698.80"},{"v":226976.44,"d":"226,976.44"},{"v":162447.82,"d":"162,447.82"},{"v":382856.81,"d":"382,856.81"},{"$f":"G1134-C1134","v":{"v":257550.51,"d":"257,550.51"}}]
[]
[201,"Engagements financiers à court terme",{"v":1227600,"d":"1,227,600.00"},{"v":666341.01,"d":"666,341.01"},{"v":233507.56,"d":"233,507.56"},{"v":147300,"d":"147,300.00"},{"v":908569.72,"d":"908,569.72"},{"$f":"G1136-C1136","v":{"v":-319030.28,"d":"-319,030.28 "}}]
[]
[206,"Engagements financiers à long terme",{"v":4368892,"d":"4,368,892.00"},{"v":5224542,"d":"5,224,542.00"},{"v":5566242,"d":"5,566,242.00"},{"v":5418942,"d":"5,418,942.00"},{"v":5271642,"d":"5,271,642.00"},{"$f":"G1138-C1138","v":{"v":902750,"d":"902,750.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1140-C1140","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":5721798.3,"d":"5,721,798.30"},{"v":5987581.8100000005,"d":"5,987,581.81"},{"v":6026726,"d":"6,026,726.00"},{"v":5728689.82,"d":"5,728,689.82"},{"v":6563068.53,"d":"6,563,068.53"},{"$f":"G1143-C1143","v":{"v":841270.2300000004,"d":"841,270.23"}}]
[null,"Par habitant",{"v":7578.540794701987,"d":"7,578.54"},{"v":8146.3698095238105,"d":"8,146.37"},{"v":7667.590330788804,"d":"7,667.59"},{"v":7401.408036175711,"d":"7,401.41"},{"v":8624.26876478318,"d":"8,624.27"},{"$f":"G1144-C1144","v":{"v":1045.7279700811941,"d":"1,045.73"}}]
[]
[null,"Endettement net",{"v":2942305.2700000005,"d":"2,942,305.27"},{"v":2805265.74,"d":"2,805,265.74"},{"v":2759687.709999999,"d":"2,759,687.71"},{"v":2783262.1399999987,"d":"2,783,262.14"},{"v":4651658.34,"d":"4,651,658.34"},{"$f":"G1146-C1146","v":{"v":1709353.0699999994,"d":"1,709,353.07"}}]
[null,"Par habitant",{"v":3897.093072847683,"d":"3,897.09"},{"v":3816.6880816326534,"d":"3,816.69"},{"v":3511.0530661577595,"d":"3,511.05"},{"v":3595.9459173126597,"d":"3,595.95"},{"v":6112.5602365308805,"d":"6,112.56"},{"$f":"G1147-C1147","v":{"v":2215.4671636831977,"d":"2,215.47"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Damphreux",null,181,185,184,null,null,{"$f":"E1153-C1153","v":3}]
[null,null,"Damphreux","Damphreux","Damphreux","Fusion","Fusion",{"$f":"C1154","v":"Damphreux"}]
[10,"Patrimoine financier",{"v":678851.45,"d":"678,851.45"},{"v":724238.92,"d":"724,238.92"},{"v":653797.1599999999,"d":"653,797.16"},null,null,{"$f":"E1155-C1155","v":{"v":-25054.290000000037,"d":"-25,054.29 "}}]
[]
[20,"Capitaux de tiers",{"v":982153.85,"d":"982,153.85"},{"v":913998.53,"d":"913,998.53"},{"v":861801.6,"d":"861,801.60"},null,null,{"$f":"E1157-C1157","v":{"v":-120352.25,"d":"-120,352.25 "}}]
[]
[200,"Engagements courant",{"v":18759.35,"d":"18,759.35"},{"v":67075.53,"d":"67,075.53"},{"v":50732.4,"d":"50,732.40"},null,null,{"$f":"E1159-C1159","v":{"v":31973.050000000003,"d":"31,973.05"}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E1161-C1161","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":676480,"d":"676,480.00"},{"v":637770,"d":"637,770.00"},{"v":599060,"d":"599,060.00"},null,null,{"$f":"E1163-C1163","v":{"v":-77420,"d":"-77,420.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E1165-C1165","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":695239.35,"d":"695,239.35"},{"v":704845.53,"d":"704,845.53"},{"v":649792.4,"d":"649,792.40"},null,null,{"$f":"E1168-C1168","v":{"v":-45446.94999999995,"d":"-45,446.95 "}}]
[null,"Par habitant",{"v":3841.1013812154697,"d":"3,841.10"},{"v":3809.975837837838,"d":"3,809.98"},{"v":3531.480434782609,"d":"3,531.48"},null,null,{"$f":"E1169-C1169","v":{"v":-309.6209464328608,"d":"-309.62 "}}]
[]
[null,"Endettement net",{"v":303302.4,"d":"303,302.40"},{"v":189759.61,"d":"189,759.61"},{"v":208004.44000000006,"d":"208,004.44"},null,null,{"$f":"E1171-C1171","v":{"v":-95297.95999999996,"d":"-95,297.96 "}}]
[null,"Par habitant",{"v":1675.7038674033151,"d":"1,675.70"},{"v":1025.7276216216214,"d":"1,025.73"},{"v":1130.4589130434786,"d":"1,130.46"},null,null,{"$f":"E1172-C1172","v":{"v":-545.2449543598366,"d":"-545.24 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Damphreux-Lugnez",{"$nulls":4},363,370,{"$f":"G1178-C1178","v":370}]
[null,null,"Fusion",null,null,"Damphreux-Lugnez","Damphreux-Lugnez","Damphreux-Lugnez"]
[10,"Patrimoine financier",{"$nulls":3},{"v":1620584.54,"d":"1,620,584.54"},{"v":1632163.16,"d":"1,632,163.16"},{"$f":"G1180-F1180","v":{"v":11578.619999999879,"d":"11,578.62"}}]
[]
[20,"Capitaux de tiers",{"$nulls":3},{"v":921546.7000000001,"d":"921,546.70"},{"v":788370.3,"d":"788,370.30"},{"$f":"G1182-F1182","v":{"v":-133176.40000000002,"d":"-133,176.40 "}}]
[]
[200,"Engagements courant",{"$nulls":3},{"v":116119.43,"d":"116,119.43"},{"v":62239.75,"d":"62,239.75"},{"$f":"G1184-F1184","v":{"v":-53879.67999999999,"d":"-53,879.68 "}}]
[]
[201,"Engagements financiers à court terme",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1186-F1186","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"$nulls":3},{"v":656850,"d":"656,850.00"},{"v":551540,"d":"551,540.00"},{"$f":"G1188-F1188","v":{"v":-105310,"d":"-105,310.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1190-F1190","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$nulls":3},{"v":772969.4299999999,"d":"772,969.43"},{"v":613779.75,"d":"613,779.75"},{"$f":"G1193-F1193","v":{"v":-159189.67999999993,"d":"-159,189.68 "}}]
[null,"Par habitant",{"$nulls":3},{"v":2129.3923691460054,"d":"2,129.39"},{"v":1658.8641891891891,"d":"1,658.86"},{"$f":"G1194-F1194","v":{"v":-470.5281799568163,"d":"-470.53 "}}]
[]
[null,"Endettement net",{"$nulls":3},{"v":-699037.84,"d":"-699,037.84 "},{"v":-843792.8599999999,"d":"-843,792.86 "},{"$f":"G1196-F1196","v":{"v":-144755.0199999999,"d":"-144,755.02 "}}]
[null,"Par habitant",{"$nulls":3},{"v":-1925.7240771349861,"d":"-1,925.72 "},{"v":-2280.5212432432427,"d":"-2,280.52 "},{"$f":"G1197-F1197","v":{"v":-354.79716610825653,"d":"-354.80 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Fahy",null,347,340,333,332,337,{"$f":"G1203-C1203","v":{"v":-10,"d":"-10 "}}]
[null,null,"Fahy","Fahy","Fahy","Fahy","Fahy",{"$f":"C1204","v":"Fahy"}]
[10,"Patrimoine financier",{"v":2359237.4,"d":"2,359,237.40"},{"v":2708714.2800000003,"d":"2,708,714.28"},{"v":2270337.29,"d":"2,270,337.29"},{"v":2294031.4000000004,"d":"2,294,031.40"},{"v":2338527.02,"d":"2,338,527.02"},{"$f":"E1205-C1205","v":{"v":-88900.10999999987,"d":"-88,900.11 "}}]
[]
[20,"Capitaux de tiers",{"v":2330422.44,"d":"2,330,422.44"},{"v":2071378.69,"d":"2,071,378.69"},{"v":2114057.42,"d":"2,114,057.42"},{"v":2048619.17,"d":"2,048,619.17"},{"v":2059743.82,"d":"2,059,743.82"},{"$f":"G1207-C1207","v":{"v":-270678.6199999999,"d":"-270,678.62 "}}]
[]
[200,"Engagements courant",{"v":158646.05,"d":"158,646.05"},{"v":124398.05,"d":"124,398.05"},{"v":189382.59,"d":"189,382.59"},{"v":202576.04,"d":"202,576.04"},{"v":103658.54,"d":"103,658.54"},{"$f":"G1209-C1209","v":{"v":-54987.509999999995,"d":"-54,987.51 "}}]
[]
[201,"Engagements financiers à court terme",{"v":235243.64,"d":"235,243.64"},{"v":0,"d":"0.00"},{"v":22519.74,"d":"22,519.74"},{"v":55272.89,"d":"55,272.89"},{"v":240489.14,"d":"240,489.14"},{"$f":"G1211-C1211","v":{"v":5245.5,"d":"5,245.50"}}]
[]
[206,"Engagements financiers à long terme",{"v":1825900,"d":"1,825,900.00"},{"v":1878500,"d":"1,878,500.00"},{"v":1811940,"d":"1,811,940.00"},{"v":1689820,"d":"1,689,820.00"},{"v":1575900,"d":"1,575,900.00"},{"$f":"G1213-C1213","v":{"v":-250000,"d":"-250,000.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1215-C1215","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":2219789.69,"d":"2,219,789.69"},{"v":2002898.05,"d":"2,002,898.05"},{"v":2023842.33,"d":"2,023,842.33"},{"v":1947668.93,"d":"1,947,668.93"},{"v":1920047.68,"d":"1,920,047.68"},{"$f":"G1218-C1218","v":{"v":-299742.01,"d":"-299,742.01 "}}]
[null,"Par habitant",{"v":6397.088443804035,"d":"6,397.09"},{"v":5890.876617647059,"d":"5,890.88"},{"v":6077.604594594595,"d":"6,077.60"},{"v":5866.472680722892,"d":"5,866.47"},{"v":5697.470860534125,"d":"5,697.47"},{"$f":"G1219-C1219","v":{"v":-699.61758326991,"d":"-699.62 "}}]
[]
[null,"Endettement net",{"v":-28814.959999999963,"d":"-28,814.96 "},{"v":-637335.5900000003,"d":"-637,335.59 "},{"v":-156279.8700000001,"d":"-156,279.87 "},{"v":-245412.23000000045,"d":"-245,412.23 "},{"v":-278783.19999999995,"d":"-278,783.20 "},{"$f":"G1221-C1221","v":{"v":-249968.24,"d":"-249,968.24 "}}]
[null,"Par habitant",{"v":-83.04023054755032,"d":"-83.04 "},{"v":-1874.5164411764715,"d":"-1,874.52 "},{"v":-469.30891891891923,"d":"-469.31 "},{"v":-739.193463855423,"d":"-739.19 "},{"v":-827.2498516320474,"d":"-827.25 "},{"$f":"G1222-C1222","v":{"v":-744.209621084497,"d":"-744.21 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Fontenais",null,{"v":1690,"d":"1,690"},{"v":1697,"d":"1,697"},{"v":1674,"d":"1,674"},{"v":1647,"d":"1,647"},{"v":1632,"d":"1,632"},{"$f":"G1228-C1228","v":{"v":-58,"d":"-58 "}}]
[null,null,"Fontenais","Fontenais","Fontenais","Fontenais","Fontenais",{"$f":"C1229","v":"Fontenais"}]
[10,"Patrimoine financier",{"v":4869007.31,"d":"4,869,007.31"},{"v":4744472.359999999,"d":"4,744,472.36"},{"v":4657846.279999999,"d":"4,657,846.28"},{"v":4569535.640000001,"d":"4,569,535.64"},{"v":4046010.16,"d":"4,046,010.16"},{"$f":"G1230-C1230","v":{"v":-822997.1499999994,"d":"-822,997.15 "}}]
[]
[20,"Capitaux de tiers",{"v":21035834.38,"d":"21,035,834.38"},{"v":20057446.79,"d":"20,057,446.79"},{"v":19788217.459999997,"d":"19,788,217.46"},{"v":19491255.919999998,"d":"19,491,255.92"},{"v":18547078.490000002,"d":"18,547,078.49"},{"$f":"G1232-C1232","v":{"v":-2488755.889999997,"d":"-2,488,755.89 "}}]
[]
[200,"Engagements courant",{"v":1392297.75,"d":"1,392,297.75"},{"v":1017304,"d":"1,017,304.00"},{"v":1145974.3,"d":"1,145,974.30"},{"v":946254.85,"d":"946,254.85"},{"v":752978.95,"d":"752,978.95"},{"$f":"G1234-C1234","v":{"v":-639318.8,"d":"-639,318.80 "}}]
[]
[201,"Engagements financiers à court terme",{"v":530829.83,"d":"530,829.83"},{"v":999818.38,"d":"999,818.38"},{"v":1338920.1099999999,"d":"1,338,920.11"},{"v":1900488.77,"d":"1,900,488.77"},{"v":1755783.72,"d":"1,755,783.72"},{"$f":"G1236-C1236","v":{"v":1224953.8900000001,"d":"1,224,953.89"}}]
[]
[206,"Engagements financiers à long terme",{"v":18661404.4,"d":"18,661,404.40"},{"v":17771972,"d":"17,771,972.00"},{"v":17035687,"d":"17,035,687.00"},{"v":16384012,"d":"16,384,012.00"},{"v":15439167,"d":"15,439,167.00"},{"$f":"G1238-C1238","v":{"v":-3222237.3999999985,"d":"-3,222,237.40 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1240-C1240","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":20584531.979999997,"d":"20,584,531.98"},{"v":19789094.38,"d":"19,789,094.38"},{"v":19520581.41,"d":"19,520,581.41"},{"v":19230755.62,"d":"19,230,755.62"},{"v":17947929.67,"d":"17,947,929.67"},{"$f":"G1243-C1243","v":{"v":-2636602.309999995,"d":"-2,636,602.31 "}}]
[null,"Par habitant",{"v":12180.196437869821,"d":"12,180.20"},{"v":11661.222380671774,"d":"11,661.22"},{"v":11661.040268817205,"d":"11,661.04"},{"v":11676.232920461445,"d":"11,676.23"},{"v":10997.5059252451,"d":"10,997.51"},{"$f":"G1244-C1244","v":{"v":-1182.690512624722,"d":"-1,182.69 "}}]
[]
[null,"Endettement net",{"v":16166827.07,"d":"16,166,827.07"},{"v":15312974.43,"d":"15,312,974.43"},{"v":15130371.179999998,"d":"15,130,371.18"},{"v":14921720.279999997,"d":"14,921,720.28"},{"v":14501068.330000002,"d":"14,501,068.33"},{"$f":"G1246-C1246","v":{"v":-1665758.7399999984,"d":"-1,665,758.74 "}}]
[null,"Par habitant",{"v":9566.169863905325,"d":"9,566.17"},{"v":9023.55593989393,"d":"9,023.56"},{"v":9038.453512544802,"d":"9,038.45"},{"v":9059.939453551911,"d":"9,059.94"},{"v":8885.458535539217,"d":"8,885.46"},{"$f":"G1247-C1247","v":{"v":-680.7113283661074,"d":"-680.71 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Grandfontaine",null,387,390,391,381,378,{"$f":"G1253-C1253","v":{"v":-9,"d":"-9 "}}]
[null,null,"Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine",{"$f":"C1254","v":"Grandfontaine"}]
[10,"Patrimoine financier",{"v":3035892.37,"d":"3,035,892.37"},{"v":2973001.33,"d":"2,973,001.33"},{"v":3072489.28,"d":"3,072,489.28"},{"v":3041087.9499999997,"d":"3,041,087.95"},{"v":3395558.92,"d":"3,395,558.92"},{"$f":"G1255-C1255","v":{"v":359666.5499999998,"d":"359,666.55"}}]
[]
[20,"Capitaux de tiers",{"v":1750180.59,"d":"1,750,180.59"},{"v":2088786.8499999999,"d":"2,088,786.85"},{"v":3124082.63,"d":"3,124,082.63"},{"v":3257793.8099999996,"d":"3,257,793.81"},{"v":3415273.1199999996,"d":"3,415,273.12"},{"$f":"G1257-C1257","v":{"v":1665092.5299999996,"d":"1,665,092.53"}}]
[]
[200,"Engagements courant",{"v":34063.44,"d":"34,063.44"},{"v":47647.15,"d":"47,647.15"},{"v":87775.61,"d":"87,775.61"},{"v":73512.92,"d":"73,512.92"},{"v":80487.17,"d":"80,487.17"},{"$f":"G1259-C1259","v":{"v":46423.729999999996,"d":"46,423.73"}}]
[]
[201,"Engagements financiers à court terme",{"v":772673.41,"d":"772,673.41"},{"v":1162137.02,"d":"1,162,137.02"},{"v":1121545.45,"d":"1,121,545.45"},{"v":1323284.04,"d":"1,323,284.04"},{"v":1397879,"d":"1,397,879.00"},{"$f":"G1261-C1261","v":{"v":625205.59,"d":"625,205.59"}}]
[]
[206,"Engagements financiers à long terme",{"v":871280,"d":"871,280.00"},{"v":860500,"d":"860,500.00"},{"v":1814150,"d":"1,814,150.00"},{"v":1762350,"d":"1,762,350.00"},{"v":1710550,"d":"1,710,550.00"},{"$f":"G1263-C1263","v":{"v":839270,"d":"839,270.00"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1265-C1265","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":1678016.85,"d":"1,678,016.85"},{"v":2070284.17,"d":"2,070,284.17"},{"v":3023471.06,"d":"3,023,471.06"},{"v":3159146.96,"d":"3,159,146.96"},{"v":3188916.17,"d":"3,188,916.17"},{"$f":"G1268-C1268","v":{"v":1510899.3199999998,"d":"1,510,899.32"}}]
[null,"Par habitant",{"v":4335.960852713179,"d":"4,335.96"},{"v":5308.420948717949,"d":"5,308.42"},{"v":7732.662557544757,"d":"7,732.66"},{"v":8291.724304461943,"d":"8,291.72"},{"v":8436.286164021163,"d":"8,436.29"},{"$f":"G1269-C1269","v":{"v":4100.3253113079845,"d":"4,100.33"}}]
[]
[null,"Endettement net",{"v":-1285711.78,"d":"-1,285,711.78 "},{"v":-884214.4800000002,"d":"-884,214.48 "},{"v":51593.35000000009,"d":"51,593.35"},{"v":216705.85999999987,"d":"216,705.86"},{"v":19714.19999999972,"d":"19,714.20"},{"$f":"G1271-C1271","v":{"v":1305425.9799999997,"d":"1,305,425.98"}}]
[null,"Par habitant",{"v":-3322.252661498708,"d":"-3,322.25 "},{"v":-2267.216615384616,"d":"-2,267.22 "},{"v":131.95230179028158,"d":"131.95"},{"v":568.7817847769026,"d":"568.78"},{"v":52.15396825396751,"d":"52.15"},{"$f":"G1272-C1272","v":{"v":3374.4066297526756,"d":"3,374.41"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Haute-Ajoie",null,{"v":1096,"d":"1,096"},{"v":1073,"d":"1,073"},{"v":1052,"d":"1,052"},{"v":1057,"d":"1,057"},{"v":1064,"d":"1,064"},{"$f":"G1278-C1278","v":{"v":-32,"d":"-32 "}}]
[null,null,"Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie",{"$f":"C1279","v":"Haute-Ajoie"}]
[10,"Patrimoine financier",{"v":4691561.72,"d":"4,691,561.72"},{"v":4994920.139999999,"d":"4,994,920.14"},{"v":5428306.33,"d":"5,428,306.33"},{"v":5110839.08,"d":"5,110,839.08"},{"v":5218331.75,"d":"5,218,331.75"},{"$f":"G1280-C1280","v":{"v":526770.0300000003,"d":"526,770.03"}}]
[]
[20,"Capitaux de tiers",{"v":10648246.14,"d":"10,648,246.14"},{"v":10822262.43,"d":"10,822,262.43"},{"v":11179720.809999999,"d":"11,179,720.81"},{"v":10712340.95,"d":"10,712,340.95"},{"v":9975851.52,"d":"9,975,851.52"},{"$f":"G1282-C1282","v":{"v":-672394.620000001,"d":"-672,394.62 "}}]
[]
[200,"Engagements courant",{"v":1010318.05,"d":"1,010,318.05"},{"v":547198.9,"d":"547,198.90"},{"v":423582.76999999996,"d":"423,582.77"},{"v":356834.51999999996,"d":"356,834.52"},{"v":307933.77,"d":"307,933.77"},{"$f":"G1284-C1284","v":{"v":-702384.28,"d":"-702,384.28 "}}]
[]
[201,"Engagements financiers à court terme",{"v":988442.09,"d":"988,442.09"},{"v":2681903.5300000003,"d":"2,681,903.53"},{"v":5673272.79,"d":"5,673,272.79"},{"v":2970150.44,"d":"2,970,150.44"},{"v":3430983.1,"d":"3,430,983.10"},{"$f":"G1286-C1286","v":{"v":2442541.0100000002,"d":"2,442,541.01"}}]
[]
[206,"Engagements financiers à long terme",{"v":8226220,"d":"8,226,220.00"},{"v":7129460,"d":"7,129,460.00"},{"v":4838210,"d":"4,838,210.00"},{"v":7168940,"d":"7,168,940.00"},{"v":6181180,"d":"6,181,180.00"},{"$f":"G1288-C1288","v":{"v":-2045040,"d":"-2,045,040.00 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1290-C1290","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":10224980.14,"d":"10,224,980.14"},{"v":10358562.43,"d":"10,358,562.43"},{"v":10935065.559999999,"d":"10,935,065.56"},{"v":10495924.96,"d":"10,495,924.96"},{"v":9920096.870000001,"d":"9,920,096.87"},{"$f":"G1293-C1293","v":{"v":-304883.26999999955,"d":"-304,883.27 "}}]
[null,"Par habitant",{"v":9329.36144160584,"d":"9,329.36"},{"v":9653.832646784715,"d":"9,653.83"},{"v":10394.549011406843,"d":"10,394.55"},{"v":9929.91954588458,"d":"9,929.92"},{"v":9323.399313909775,"d":"9,323.40"},{"$f":"G1294-C1294","v":{"v":-5.962127696066091,"d":"-5.96 "}}]
[]
[null,"Endettement net",{"v":5956684.420000001,"d":"5,956,684.42"},{"v":5827342.290000001,"d":"5,827,342.29"},{"v":5751414.479999999,"d":"5,751,414.48"},{"v":5601501.869999999,"d":"5,601,501.87"},{"v":4757519.77,"d":"4,757,519.77"},{"$f":"G1296-C1296","v":{"v":-1199164.6500000013,"d":"-1,199,164.65 "}}]
[null,"Par habitant",{"v":5434.931040145986,"d":"5,434.93"},{"v":5430.887502329917,"d":"5,430.89"},{"v":5467.124030418249,"d":"5,467.12"},{"v":5299.43412488174,"d":"5,299.43"},{"v":4471.353167293232,"d":"4,471.35"},{"$f":"G1297-C1297","v":{"v":-963.5778728527539,"d":"-963.58 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Lugnez",null,188,184,186,null,null,{"$f":"E1303-C1303","v":{"v":-2,"d":"-2 "}}]
[null,null,"Lugnez","Lugnez","Lugnez","Fusion","Fusion",{"$f":"C1304","v":"Lugnez"}]
[10,"Patrimoine financier",{"v":866228.97,"d":"866,228.97"},{"v":881630.7999999999,"d":"881,630.80"},{"v":818483.8400000001,"d":"818,483.84"},null,null,{"$f":"E1305-C1305","v":{"v":-47745.12999999989,"d":"-47,745.13 "}}]
[]
[20,"Capitaux de tiers",{"v":295678.96,"d":"295,678.96"},{"v":305132.06,"d":"305,132.06"},{"v":476804.52999999997,"d":"476,804.53"},null,null,{"$f":"E1307-C1307","v":{"v":181125.56999999995,"d":"181,125.57"}}]
[]
[200,"Engagements courant",{"v":57543.880000000005,"d":"57,543.88"},{"v":81146.8,"d":"81,146.80"},{"v":27000,"d":"27,000.00"},null,null,{"$f":"E1309-C1309","v":{"v":-30543.880000000005,"d":"-30,543.88 "}}]
[]
[201,"Engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E1311-C1311","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"v":148745.7,"d":"148,745.70"},{"v":138745.7,"d":"138,745.70"},{"v":115500,"d":"115,500.00"},null,null,{"$f":"E1313-C1313","v":{"v":-33245.70000000001,"d":"-33,245.70 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"E1315-C1315","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":206289.58000000002,"d":"206,289.58"},{"v":219892.5,"d":"219,892.50"},{"v":142500,"d":"142,500.00"},null,null,{"$f":"E1318-C1318","v":{"v":-63789.580000000016,"d":"-63,789.58 "}}]
[null,"Par habitant",{"v":1097.285,"d":"1,097.29"},{"v":1195.0679347826087,"d":"1,195.07"},{"v":766.1290322580645,"d":"766.13"},null,null,{"$f":"E1319-C1319","v":{"v":-331.15596774193557,"d":"-331.16 "}}]
[]
[null,"Endettement net",{"v":-570550.01,"d":"-570,550.01 "},{"v":-576498.74,"d":"-576,498.74 "},{"v":-341679.3100000001,"d":"-341,679.31 "},null,null,{"$f":"E1321-C1321","v":{"v":228870.6999999999,"d":"228,870.70"}}]
[null,"Par habitant",{"v":-3034.8404787234044,"d":"-3,034.84 "},{"v":-3133.1453260869566,"d":"-3,133.15 "},{"v":-1836.9855376344092,"d":"-1,836.99 "},null,null,{"$f":"E1322-C1322","v":{"v":1197.8549410889952,"d":"1,197.85"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Porrentruy",null,{"v":6434,"d":"6,434"},{"v":6466,"d":"6,466"},{"v":6441,"d":"6,441"},{"v":6601,"d":"6,601"},{"v":6574,"d":"6,574"},{"$f":"G1328-C1328","v":140}]
[null,null,"Porrentruy","Porrentruy","Porrentruy","Porrentruy","Porrentruy",{"$f":"C1329","v":"Porrentruy"}]
[10,"Patrimoine financier",{"v":30853239.349999994,"d":"30,853,239.35"},{"v":27043126.07,"d":"27,043,126.07"},{"v":26795687.490000002,"d":"26,795,687.49"},{"v":27535890.880000003,"d":"27,535,890.88"},{"v":29170040.549999997,"d":"29,170,040.55"},{"$f":"G1330-C1330","v":{"v":-1683198.799999997,"d":"-1,683,198.80 "}}]
[]
[20,"Capitaux de tiers",{"v":69383333.87,"d":"69,383,333.87"},{"v":69166529.18,"d":"69,166,529.18"},{"v":71918102.74000001,"d":"71,918,102.74"},{"v":73459291.81,"d":"73,459,291.81"},{"v":70211052.72,"d":"70,211,052.72"},{"$f":"G1332-C1332","v":{"v":827718.849999994,"d":"827,718.85"}}]
[]
[200,"Engagements courant",{"v":2286095.0300000003,"d":"2,286,095.03"},{"v":4206691.96,"d":"4,206,691.96"},{"v":3439064.8299999996,"d":"3,439,064.83"},{"v":2372740.48,"d":"2,372,740.48"},{"v":2697208.25,"d":"2,697,208.25"},{"$f":"G1334-C1334","v":{"v":411113.21999999974,"d":"411,113.22"}}]
[]
[201,"Engagements financiers à court terme",{"v":10110840.08,"d":"10,110,840.08"},{"v":10280540,"d":"10,280,540.00"},{"v":8400961.45,"d":"8,400,961.45"},{"v":10463949.6,"d":"10,463,949.60"},{"v":12378848.4,"d":"12,378,848.40"},{"$f":"G1336-C1336","v":{"v":2268008.3200000003,"d":"2,268,008.32"}}]
[]
[206,"Engagements financiers à long terme",{"v":54697562,"d":"54,697,562.00"},{"v":52417022,"d":"52,417,022.00"},{"v":57706532,"d":"57,706,532.00"},{"v":58435785.4,"d":"58,435,785.40"},{"v":53062776.15,"d":"53,062,776.15"},{"$f":"G1338-C1338","v":{"v":-1634785.8500000015,"d":"-1,634,785.85 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1340-C1340","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":67094497.11,"d":"67,094,497.11"},{"v":66904253.96,"d":"66,904,253.96"},{"v":69546558.28,"d":"69,546,558.28"},{"v":71272475.48,"d":"71,272,475.48"},{"v":68138832.8,"d":"68,138,832.80"},{"$f":"G1343-C1343","v":{"v":1044335.6899999976,"d":"1,044,335.69"}}]
[null,"Par habitant",{"v":10428.115808206403,"d":"10,428.12"},{"v":10347.08536343953,"d":"10,347.09"},{"v":10797.478385343891,"d":"10,797.48"},{"v":10797.223978185124,"d":"10,797.22"},{"v":10364.896988135077,"d":"10,364.90"},{"$f":"G1344-C1344","v":{"v":-63.21882007132626,"d":"-63.22 "}}]
[]
[null,"Endettement net",{"v":38530094.52000001,"d":"38,530,094.52"},{"v":42123403.11000001,"d":"42,123,403.11"},{"v":45122415.25000001,"d":"45,122,415.25"},{"v":45923400.93,"d":"45,923,400.93"},{"v":41041012.17,"d":"41,041,012.17"},{"$f":"G1346-C1346","v":{"v":2510917.649999991,"d":"2,510,917.65"}}]
[null,"Par habitant",{"v":5988.513291886853,"d":"5,988.51"},{"v":6514.599924218993,"d":"6,514.60"},{"v":7005.498408632201,"d":"7,005.50"},{"v":6957.0369534918955,"d":"6,957.04"},{"v":6242.928532096136,"d":"6,242.93"},{"$f":"G1347-C1347","v":{"v":254.41524020928318,"d":"254.42"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Vendlincourt",null,560,559,546,547,557,{"$f":"G1353-C1353","v":-3}]
[null,null,"Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt",{"$f":"C1354","v":"Vendlincourt"}]
[10,"Patrimoine financier",{"v":2569790.9000000004,"d":"2,569,790.90"},{"v":2304845.67,"d":"2,304,845.67"},{"v":2413654.3,"d":"2,413,654.30"},{"v":2723943.42,"d":"2,723,943.42"},{"v":2410067.8200000003,"d":"2,410,067.82"},{"$f":"G1355-C1355","v":{"v":-159723.08000000007,"d":"-159,723.08 "}}]
[]
[20,"Capitaux de tiers",{"v":4724519.8,"d":"4,724,519.80"},{"v":4285692.38,"d":"4,285,692.38"},{"v":4255168.32,"d":"4,255,168.32"},{"v":4807157.72,"d":"4,807,157.72"},{"v":4456413.61,"d":"4,456,413.61"},{"$f":"G1357-C1357","v":{"v":-268106.1899999995,"d":"-268,106.19 "}}]
[]
[200,"Engagements courant",{"v":403308.85,"d":"403,308.85"},{"v":275797.32999999996,"d":"275,797.33"},{"v":240647.07,"d":"240,647.07"},{"v":356190.26,"d":"356,190.26"},{"v":336096.57,"d":"336,096.57"},{"$f":"G1359-C1359","v":{"v":-67212.27999999997,"d":"-67,212.28 "}}]
[]
[201,"Engagements financiers à court terme",{"v":150426,"d":"150,426.00"},{"v":185450.16,"d":"185,450.16"},{"v":320119.95,"d":"320,119.95"},{"v":432322.26,"d":"432,322.26"},{"v":380301.79000000004,"d":"380,301.79"},{"$f":"G1361-C1361","v":{"v":229875.79000000004,"d":"229,875.79"}}]
[]
[206,"Engagements financiers à long terme",{"v":3874321.95,"d":"3,874,321.95"},{"v":3579778.15,"d":"3,579,778.15"},{"v":3427058.15,"d":"3,427,058.15"},{"v":3741973.15,"d":"3,741,973.15"},{"v":3586618.15,"d":"3,586,618.15"},{"$f":"G1363-C1363","v":{"v":-287703.8000000003,"d":"-287,703.80 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1365-C1365","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":4428056.8,"d":"4,428,056.80"},{"v":4041025.6399999997,"d":"4,041,025.64"},{"v":3987825.17,"d":"3,987,825.17"},{"v":4530485.67,"d":"4,530,485.67"},{"v":4303016.51,"d":"4,303,016.51"},{"$f":"G1368-C1368","v":{"v":-125040.29000000004,"d":"-125,040.29 "}}]
[null,"Par habitant",{"v":7907.244285714285,"d":"7,907.24"},{"v":7229.026189624328,"d":"7,229.03"},{"v":7303.709102564102,"d":"7,303.71"},{"v":8282.42352833638,"d":"8,282.42"},{"v":7725.343824057451,"d":"7,725.34"},{"$f":"G1369-C1369","v":{"v":-181.90046165683452,"d":"-181.90 "}},null,{"$f":"F1393-E1393","v":{"v":3417868.910000086,"d":"3,417,868.91"}}]
[]
[null,"Endettement net",{"v":2154728.8999999994,"d":"2,154,728.90"},{"v":1980846.71,"d":"1,980,846.71"},{"v":1841514.0200000005,"d":"1,841,514.02"},{"v":2083214.2999999998,"d":"2,083,214.30"},{"v":2046345.79,"d":"2,046,345.79"},{"$f":"G1371-C1371","v":{"v":-108383.1099999994,"d":"-108,383.11 "}}]
[null,"Par habitant",{"v":3847.7301785714276,"d":"3,847.73"},{"v":3543.5540429338103,"d":"3,543.55"},{"v":3372.7363003663013,"d":"3,372.74"},{"v":3808.4356489945153,"d":"3,808.44"},{"v":3673.870359066427,"d":"3,673.87"},{"$f":"G1372-C1372","v":{"v":-173.85981950500036,"d":"-173.86 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["Ensemble des communes",null,{"v":73709,"d":"73,709"},{"v":73798,"d":"73,798"},{"v":73865,"d":"73,865"},{"v":74548,"d":"74,548"},{"v":74840,"d":"74,840"},{"$f":"G1378-C1378","v":{"v":1131,"d":"1,131"}}]
[null,null,"Jura","Jura","Jura","Jura","Jura",{"$f":"C1379","v":"Jura"}]
[10,"Patrimoine financier",{"v":335997335.88,"d":"335,997,335.88"},{"v":330810559.92999995,"d":"330,810,559.93"},{"v":347225836.00999993,"d":"347,225,836.01"},{"v":350070147.77000004,"d":"350,070,147.77"},{"v":369425315.5,"d":"369,425,315.50"},{"$f":"G1380-C1380","v":{"v":33427979.620000005,"d":"33,427,979.62"}}]
[]
[20,"Capitaux de tiers",{"v":621330284.0899999,"d":"621,330,284.09"},{"v":616976149.57,"d":"616,976,149.57"},{"v":646617537.26,"d":"646,617,537.26"},{"v":649273111.6499999,"d":"649,273,111.65"},{"v":641316160.8800001,"d":"641,316,160.88"},{"$f":"G1382-C1382","v":{"v":19985876.7900002,"d":"19,985,876.79"}}]
[]
[200,"Engagements courant",{"v":42823231.32999998,"d":"42,823,231.33"},{"v":37578063.93,"d":"37,578,063.93"},{"v":39496696.61000001,"d":"39,496,696.61"},{"v":37832584.27,"d":"37,832,584.27"},{"v":36457988.95999999,"d":"36,457,988.96"},{"$f":"G1384-C1384","v":{"v":-6365242.36999999,"d":"-6,365,242.37 "}}]
[]
[201,"Engagements financiers à court terme",{"v":111929283.70000002,"d":"111,929,283.70"},{"v":107279453.19000001,"d":"107,279,453.19"},{"v":102543852.65,"d":"102,543,852.65"},{"v":106185048.03000003,"d":"106,185,048.03"},{"v":114592889.64000003,"d":"114,592,889.64"},{"$f":"G1386-C1386","v":{"v":2663605.9400000125,"d":"2,663,605.94"}}]
[]
[206,"Engagements financiers à long terme",{"v":432917677.81,"d":"432,917,677.81"},{"v":443486105.92,"d":"443,486,105.92"},{"v":470255248.2,"d":"470,255,248.20"},{"v":471696034.06999993,"d":"471,696,034.07"},{"v":453126855.41,"d":"453,126,855.41"},{"$f":"G1388-C1388","v":{"v":20209177.600000024,"d":"20,209,177.60"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1390-C1390","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":587670192.84,"d":"587,670,192.84"},{"v":588343623.0400002,"d":"588,343,623.04"},{"v":612295797.46,"d":"612,295,797.46"},{"v":615713666.3700001,"d":"615,713,666.37"},{"v":604177734.01,"d":"604,177,734.01"},{"$f":"G1393-C1393","v":{"v":16507541.169999957,"d":"16,507,541.17"}}]
[null,"Par habitant",{"v":7972.841753924216,"d":"7,972.84"},{"v":7972.351866446248,"d":"7,972.35"},{"v":8289.390069180261,"d":"8,289.39"},{"v":8259.291548666633,"d":"8,259.29"},{"v":8072.92536090326,"d":"8,072.93"},{"$f":"G1394-C1394","v":{"v":100.0836069790439,"d":"100.08"}}]
[]
[null,"Endettement net",{"v":285332948.21000004,"d":"285,332,948.21"},{"v":286165589.64000005,"d":"286,165,589.64"},{"v":299391701.24999994,"d":"299,391,701.25"},{"v":299202963.87999994,"d":"299,202,963.88"},{"v":271890845.38000005,"d":"271,890,845.38"},{"$f":"G1396-C1396","v":{"v":-13442102.829999983,"d":"-13,442,102.83 "}}]
[null,"Par habitant",{"v":3871.0733860179903,"d":"3,871.07"},{"v":3877.6876018320286,"d":"3,877.69"},{"v":4053.2282034793197,"d":"4,053.23"},{"v":4013.5612475183766,"d":"4,013.56"},{"v":3632.961589791556,"d":"3,632.96"},{"$f":"G1397-C1397","v":{"v":-238.1117962264343,"d":"-238.11 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["District de Delémont",null,{"v":38954,"d":"38,954"},{"v":39125,"d":"39,125"},{"v":39309,"d":"39,309"},{"v":39660,"d":"39,660"},{"v":39997,"d":"39,997"},{"$f":"G1403-C1403","v":{"v":1043,"d":"1,043"}}]
[null,null,"District de Delémont","District de Delémont","District de Delémont","District de Delémont","District de Delémont","District de Delémont"]
[10,"Patrimoine financier",{"v":144173047.77999997,"d":"144,173,047.78"},{"v":145231931.76999998,"d":"145,231,931.77"},{"v":162779596.26999998,"d":"162,779,596.27"},{"v":159811338.44000003,"d":"159,811,338.44"},{"v":165266953.69,"d":"165,266,953.69"},{"$f":"G1405-C1405","v":{"v":21093905.910000026,"d":"21,093,905.91"}}]
[]
[20,"Capitaux de tiers",{"v":319936978.9699999,"d":"319,936,978.97"},{"v":324013713.89000005,"d":"324,013,713.89"},{"v":352784472.90999997,"d":"352,784,472.91"},{"v":360603444.75,"d":"360,603,444.75"},{"v":353199384.0100001,"d":"353,199,384.01"},{"$f":"G1407-C1407","v":{"v":33262405.0400002,"d":"33,262,405.04"}}]
[]
[200,"Engagements courant",{"v":17766315.849999998,"d":"17,766,315.85"},{"v":18197693.88,"d":"18,197,693.88"},{"v":20597872.4,"d":"20,597,872.40"},{"v":22207179.450000003,"d":"22,207,179.45"},{"v":19870868.6,"d":"19,870,868.60"},{"$f":"G1409-C1409","v":{"v":2104552.7500000037,"d":"2,104,552.75"}}]
[]
[201,"Engagements financiers à court terme",{"v":83061607.28,"d":"83,061,607.28"},{"v":79316153.43000002,"d":"79,316,153.43"},{"v":69825639.69,"d":"69,825,639.69"},{"v":78328970.63000003,"d":"78,328,970.63"},{"v":75527434.90000002,"d":"75,527,434.90"},{"$f":"G1411-C1411","v":{"v":-7534172.37999998,"d":"-7,534,172.38 "}}]
[]
[206,"Engagements financiers à long terme",{"v":203278087.55999997,"d":"203,278,087.56"},{"v":214648691.4,"d":"214,648,691.40"},{"v":247970325.52,"d":"247,970,325.52"},{"v":247424808.08,"d":"247,424,808.08"},{"v":245772323.44000003,"d":"245,772,323.44"},{"$f":"G1413-C1413","v":{"v":42494235.880000055,"d":"42,494,235.88"}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1415-C1415","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":304106010.69,"d":"304,106,010.69"},{"v":312162538.7100001,"d":"312,162,538.71"},{"v":338393837.61,"d":"338,393,837.61"},{"v":347960958.1600001,"d":"347,960,958.16"},{"v":341170626.94000006,"d":"341,170,626.94"},{"$f":"G1418-C1418","v":{"v":37064616.25000006,"d":"37,064,616.25"}}]
[null,"Par habitant",{"v":7806.798035888483,"d":"7,806.80"},{"v":7978.595238594252,"d":"7,978.60"},{"v":8608.558793406091,"d":"8,608.56"},{"v":8773.599550176503,"d":"8,773.60"},{"v":8529.905416406233,"d":"8,529.91"},{"$f":"G1419-C1419","v":{"v":723.1073805177493,"d":"723.11"}}]
[]
[null,"Endettement net",{"v":175763931.19000003,"d":"175,763,931.19"},{"v":178781782.12000003,"d":"178,781,782.12"},{"v":190004876.63999996,"d":"190,004,876.64"},{"v":200792106.30999997,"d":"200,792,106.31"},{"v":187932430.32000002,"d":"187,932,430.32"},{"$f":"G1421-C1421","v":{"v":12168499.129999995,"d":"12,168,499.13"}}]
[null,"Par habitant",{"v":4512.089418031525,"d":"4,512.09"},{"v":4569.502418402557,"d":"4,569.50"},{"v":4833.62274898878,"d":"4,833.62"},{"v":5062.836770297528,"d":"5,062.84"},{"v":4698.663157736831,"d":"4,698.66"},{"$f":"G1422-C1422","v":{"v":186.57373970530534,"d":"186.57"}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["District Franches-Montagnes",null,{"v":10479,"d":"10,479"},{"v":10478,"d":"10,478"},{"v":10433,"d":"10,433"},{"v":10531,"d":"10,531"},{"v":10475,"d":"10,475"},{"$f":"G1428-C1428","v":{"v":-4,"d":"-4 "}}]
[null,null,"District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes"]
[10,"Patrimoine financier",{"v":70053577.55000001,"d":"70,053,577.55"},{"v":68553093.84000002,"d":"68,553,093.84"},{"v":69622284.32000001,"d":"69,622,284.32"},{"v":73055839.35000001,"d":"73,055,839.35"},{"v":84084291.38,"d":"84,084,291.38"},{"$f":"G1430-C1430","v":{"v":14030713.829999983,"d":"14,030,713.83"}}]
[]
[20,"Capitaux de tiers",{"v":79861969.97,"d":"79,861,969.97"},{"v":73468572.58000001,"d":"73,468,572.58"},{"v":70550623.54,"d":"70,550,623.54"},{"v":65409225.38,"d":"65,409,225.38"},{"v":67332615.61,"d":"67,332,615.61"},{"$f":"G1432-C1432","v":{"v":-12529354.36,"d":"-12,529,354.36 "}}]
[]
[200,"Engagements courant",{"v":15644628.870000003,"d":"15,644,628.87"},{"v":8576660.41,"d":"8,576,660.41"},{"v":8509289.58,"d":"8,509,289.58"},{"v":6714531.579999999,"d":"6,714,531.58"},{"v":7158772.22,"d":"7,158,772.22"},{"$f":"G1434-C1434","v":{"v":-8485856.650000002,"d":"-8,485,856.65 "}}]
[]
[201,"Engagements financiers à court terme",{"v":10741207.74,"d":"10,741,207.74"},{"v":9337347.220000003,"d":"9,337,347.22"},{"v":7355638.19,"d":"7,355,638.19"},{"v":6643684.26,"d":"6,643,684.26"},{"v":8790257.61,"d":"8,790,257.61"},{"$f":"G1436-C1436","v":{"v":-1950950.1300000008,"d":"-1,950,950.13 "}}]
[]
[206,"Engagements financiers à long terme",{"v":43646506.199999996,"d":"43,646,506.20"},{"v":46278043.72,"d":"46,278,043.72"},{"v":42736971.37,"d":"42,736,971.37"},{"v":38340198.61,"d":"38,340,198.61"},{"v":34005212.760000005,"d":"34,005,212.76"},{"$f":"G1438-C1438","v":{"v":-9641293.43999999,"d":"-9,641,293.44 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1440-C1440","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":70032342.80999999,"d":"70,032,342.81"},{"v":64192051.35000001,"d":"64,192,051.35"},{"v":58601899.139999986,"d":"58,601,899.14"},{"v":51698414.45,"d":"51,698,414.45"},{"v":49954242.59,"d":"49,954,242.59"},{"$f":"G1443-C1443","v":{"v":-20078100.219999984,"d":"-20,078,100.22 "}}]
[null,"Par habitant",{"v":6683.113160606927,"d":"6,683.11"},{"v":6126.364893109373,"d":"6,126.36"},{"v":5616.974900795552,"d":"5,616.97"},{"v":4909.164794416485,"d":"4,909.16"},{"v":4768.901440572793,"d":"4,768.90"},{"$f":"G1444-C1444","v":{"v":-1914.2117200341336,"d":"-1,914.21 "}}]
[]
[null,"Endettement net",{"v":9808392.420000004,"d":"9,808,392.42"},{"v":4915478.740000002,"d":"4,915,478.74"},{"v":928339.2199999972,"d":"928,339.22"},{"v":-7646613.969999999,"d":"-7,646,613.97 "},{"v":-16751675.770000003,"d":"-16,751,675.77 "},{"$f":"G1446-C1446","v":{"v":-26560068.190000005,"d":"-26,560,068.19 "}}]
[null,"Par habitant",{"v":936.0046206699116,"d":"936.00"},{"v":469.1237583508305,"d":"469.12"},{"v":88.98104284481906,"d":"88.98"},{"v":-726.1052103314024,"d":"-726.11 "},{"v":-1599.2053241050123,"d":"-1,599.21 "},{"$f":"G1447-C1447","v":{"v":-2535.2099447749238,"d":"-2,535.21 "}}]
[]
[]
[]
[]
["Tableau de l'endettement",null,2020,2021,2022,2023,2024,"Variation"]
["District de Porrentruy",null,{"v":24276,"d":"24,276"},{"v":24195,"d":"24,195"},{"v":24123,"d":"24,123"},{"v":24357,"d":"24,357"},{"v":24368,"d":"24,368"},{"$f":"G1453-C1453","v":92}]
[null,null,"District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy"]
[10,"Patrimoine financier",{"v":121770710.55000001,"d":"121,770,710.55"},{"v":117025534.32000001,"d":"117,025,534.32"},{"v":114823955.42,"d":"114,823,955.42"},{"v":117202969.98,"d":"117,202,969.98"},{"v":120074070.42999998,"d":"120,074,070.43"},{"$f":"G1455-C1455","v":{"v":-1696640.1200000346,"d":"-1,696,640.12 "}}]
[]
[20,"Capitaux de tiers",{"v":221531335.15,"d":"221,531,335.15"},{"v":219493863.1,"d":"219,493,863.10"},{"v":223282440.81,"d":"223,282,440.81"},{"v":223260441.51999998,"d":"223,260,441.52"},{"v":220784161.26000002,"d":"220,784,161.26"},{"$f":"G1457-C1457","v":{"v":-747173.8899999857,"d":"-747,173.89 "}}]
[]
[200,"Engagements courant",{"v":9412286.61,"d":"9,412,286.61"},{"v":10803709.64,"d":"10,803,709.64"},{"v":10389534.63,"d":"10,389,534.63"},{"v":8910873.239999998,"d":"8,910,873.24"},{"v":9428348.14,"d":"9,428,348.14"},{"$f":"G1459-C1459","v":{"v":16061.530000001192,"d":"16,061.53"}}]
[]
[201,"Engagements financiers à court terme",{"v":18126468.68,"d":"18,126,468.68"},{"v":18625952.54,"d":"18,625,952.54"},{"v":25362574.77,"d":"25,362,574.77"},{"v":21212393.140000004,"d":"21,212,393.14"},{"v":30275197.130000003,"d":"30,275,197.13"},{"$f":"G1461-C1461","v":{"v":12148728.450000003,"d":"12,148,728.45"}}]
[]
[206,"Engagements financiers à long terme",{"v":185993084.05,"d":"185,993,084.05"},{"v":182559370.79999998,"d":"182,559,370.80"},{"v":179547951.31,"d":"179,547,951.31"},{"v":185931027.38000003,"d":"185,931,027.38"},{"v":173349319.21,"d":"173,349,319.21"},{"$f":"G1463-C1463","v":{"v":-12643764.840000004,"d":"-12,643,764.84 "}}]
[]
[2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1465-C1465","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"v":213531839.33999997,"d":"213,531,839.34"},{"v":211989032.98,"d":"211,989,032.98"},{"v":215300060.71,"d":"215,300,060.71"},{"v":216054293.75999996,"d":"216,054,293.76"},{"v":213052864.48000002,"d":"213,052,864.48"},{"$f":"G1468-C1468","v":{"v":-478974.8599999547,"d":"-478,974.86 "}}]
[null,"Par habitant",{"v":8796.005904597132,"d":"8,796.01"},{"v":8761.687661913618,"d":"8,761.69"},{"v":8925.094752311074,"d":"8,925.09"},{"v":8870.316285256804,"d":"8,870.32"},{"v":8743.141188443862,"d":"8,743.14"},{"$f":"G1469-C1469","v":{"v":-52.86471615326991,"d":"-52.86 "}}]
[]
[null,"Endettement net",{"v":99760624.60000002,"d":"99,760,624.60"},{"v":102468328.78,"d":"102,468,328.78"},{"v":108458485.39,"d":"108,458,485.39"},{"v":106057471.53999999,"d":"106,057,471.54"},{"v":100710090.83,"d":"100,710,090.83"},{"$f":"G1471-C1471","v":{"v":949466.2299999744,"d":"949,466.23"}}]
[null,"Par habitant",{"v":4109.434198385237,"d":"4,109.43"},{"v":4235.103483364332,"d":"4,235.10"},{"v":4496.061244040957,"d":"4,496.06"},{"v":4354.291232089337,"d":"4,354.29"},{"v":4132.882913246881,"d":"4,132.88"},{"$f":"G1472-C1472","v":{"v":23.448714861643566,"d":"23.45"}}]

{"sheet":"5.4.1Graphique de l'endettement","index":29,"n_rows":52,"n_cols":5,"rows_kept":52,"hidden":true}
[]
["Communes","Brut","Brut par habitant","Net","Net par habitant"]
["Boécourt",{"$f":"'5.4 Tableau de l''endettement'!C21","v":{"v":10930227.52,"d":"10,930,227.52"}},{"$f":"'5.4 Tableau de l''endettement'!C22","v":{"v":11373.805952133194,"d":"11,373.81"}},{"$f":"'5.4 Tableau de l''endettement'!C24","v":{"v":5089071.930000001,"d":"5,089,071.93"}},{"$f":"'5.4 Tableau de l''endettement'!C25","v":{"v":5295.600343392301,"d":"5,295.60"}}]
["Bourrignon",{"$f":"'5.4 Tableau de l''endettement'!D21","v":{"v":1952625.9000000001,"d":"1,952,625.90"}},{"$f":"'5.4 Tableau de l''endettement'!D22","v":{"v":7424.4330798479095,"d":"7,424.43"}},{"$f":"'5.4 Tableau de l''endettement'!D24","v":{"v":994486.6800000002,"d":"994,486.68"}},{"$f":"'5.4 Tableau de l''endettement'!D25","v":{"v":3781.3181749049436,"d":"3,781.32"}}]
["Châtillon",{"$f":"'5.4 Tableau de l''endettement'!E21","v":{"v":5018449.04,"d":"5,018,449.04"}},{"$f":"'5.4 Tableau de l''endettement'!E22","v":{"v":10565.15587368421,"d":"10,565.16"}},{"$f":"'5.4 Tableau de l''endettement'!E24","v":{"v":2245785.09,"d":"2,245,785.09"}},{"$f":"'5.4 Tableau de l''endettement'!E25","v":{"v":4727.968610526315,"d":"4,727.97"}}]
["Courchapoix",{"$f":"'5.4 Tableau de l''endettement'!F21","v":{"v":3797319.02,"d":"3,797,319.02"}},{"$f":"'5.4 Tableau de l''endettement'!F22","v":{"v":8457.280668151448,"d":"8,457.28"}},{"$f":"'5.4 Tableau de l''endettement'!F24","v":{"v":-91203.65000000037,"d":"-91,203.65"}},{"$f":"'5.4 Tableau de l''endettement'!F25","v":{"v":-203.12616926503424,"d":"-203.13"}}]
["Courrendlin",{"$f":"'5.4 Tableau de l''endettement'!G21","v":{"v":28924911.009999998,"d":"28,924,911.01"}},{"$f":"'5.4 Tableau de l''endettement'!G22","v":{"v":7845.1074071060475,"d":"7,845.11"}},{"$f":"'5.4 Tableau de l''endettement'!G24","v":{"v":12801062.330000002,"d":"12,801,062.33"}},{"$f":"'5.4 Tableau de l''endettement'!G25","v":{"v":3471.945302413887,"d":"3,471.95"}}]
["Courroux",{"$f":"'5.4 Tableau de l''endettement'!H21","v":{"v":21544701.19,"d":"21,544,701.19"}},{"$f":"'5.4 Tableau de l''endettement'!H22","v":{"v":6257.53737728725,"d":"6,257.54"}},{"$f":"'5.4 Tableau de l''endettement'!H24","v":{"v":14160642.309999999,"d":"14,160,642.31"}},{"$f":"'5.4 Tableau de l''endettement'!H25","v":{"v":4112.8789747313385,"d":"4,112.88"}}]
["Courtételle",{"$f":"'5.4 Tableau de l''endettement'!I21","v":{"v":11068661.01,"d":"11,068,661.01"}},{"$f":"'5.4 Tableau de l''endettement'!I22","v":{"v":3970.1079662840743,"d":"3,970.11"}},{"$f":"'5.4 Tableau de l''endettement'!I24","v":{"v":833173.7000000011,"d":"833,173.70"}},{"$f":"'5.4 Tableau de l''endettement'!I25","v":{"v":298.8427905308469,"d":"298.84"}}]
["Delémont",{"$f":"'5.4 Tableau de l''endettement'!J21","v":{"v":170599073.43,"d":"170,599,073.43"}},{"$f":"'5.4 Tableau de l''endettement'!J22","v":{"v":13314.530042144697,"d":"13,314.53"}},{"$f":"'5.4 Tableau de l''endettement'!J24","v":{"v":104683806.29,"d":"104,683,806.29"}},{"$f":"'5.4 Tableau de l''endettement'!J25","v":{"v":8170.124583626005,"d":"8,170.12"}}]
["Develier",{"$f":"'5.4 Tableau de l''endettement'!K21","v":{"v":8618233.44,"d":"8,618,233.44"}},{"$f":"'5.4 Tableau de l''endettement'!K22","v":{"v":6186.815104091887,"d":"6,186.82"}},{"$f":"'5.4 Tableau de l''endettement'!K24","v":{"v":5187898.7299999995,"d":"5,187,898.73"}},{"$f":"'5.4 Tableau de l''endettement'!K25","v":{"v":3724.263266331658,"d":"3,724.26"}}]
["Ederswiler",{"$f":"'5.4 Tableau de l''endettement'!L21","v":{"v":676568.9,"d":"676,568.90"}},{"$f":"'5.4 Tableau de l''endettement'!L22","v":{"v":5883.207826086957,"d":"5,883.21"}},{"$f":"'5.4 Tableau de l''endettement'!L24","v":{"v":486519.94999999995,"d":"486,519.95"}},{"$f":"'5.4 Tableau de l''endettement'!L25","v":{"v":4230.608260869565,"d":"4,230.61"}}]
["Haute-Sorne",{"$f":"'5.4 Tableau de l''endettement'!M21","v":{"v":44686423.379999995,"d":"44,686,423.38"}},{"$f":"'5.4 Tableau de l''endettement'!M22","v":{"v":5995.763233597208,"d":"5,995.76"}},{"$f":"'5.4 Tableau de l''endettement'!M24","v":{"v":28788150.690000005,"d":"28,788,150.69"}},{"$f":"'5.4 Tableau de l''endettement'!M25","v":{"v":3862.6258808533485,"d":"3,862.63"}}]
["Mervelier",{"$f":"'5.4 Tableau de l''endettement'!N21","v":{"v":2620488.17,"d":"2,620,488.17"}},{"$f":"'5.4 Tableau de l''endettement'!N22","v":{"v":4981.916673003802,"d":"4,981.92"}},{"$f":"'5.4 Tableau de l''endettement'!N24","v":{"v":591797.7799999998,"d":"591,797.78"}},{"$f":"'5.4 Tableau de l''endettement'!N25","v":{"v":1125.0908365019006,"d":"1,125.09"}}]
["Mettembert",{"$f":"'5.4 Tableau de l''endettement'!O21","v":{"v":439742.88,"d":"439,742.88"}},{"$f":"'5.4 Tableau de l''endettement'!O22","v":{"v":3926.2757142857145,"d":"3,926.28"}},{"$f":"'5.4 Tableau de l''endettement'!O24","v":{"v":53281.810000000056,"d":"53,281.81"}},{"$f":"'5.4 Tableau de l''endettement'!O25","v":{"v":475.73044642857195,"d":"475.73"}}]
["Movelier",{"$f":"'5.4 Tableau de l''endettement'!P21","v":{"v":3589788.34,"d":"3,589,788.34"}},{"$f":"'5.4 Tableau de l''endettement'!P22","v":{"v":8670.986328502415,"d":"8,670.99"}},{"$f":"'5.4 Tableau de l''endettement'!P24","v":{"v":2001726.3199999998,"d":"2,001,726.32"}},{"$f":"'5.4 Tableau de l''endettement'!P25","v":{"v":4835.087729468599,"d":"4,835.09"}}]
["Pleigne",{"$f":"'5.4 Tableau de l''endettement'!Q21","v":{"v":3541130.23,"d":"3,541,130.23"}},{"$f":"'5.4 Tableau de l''endettement'!Q22","v":{"v":9701.726657534247,"d":"9,701.73"}},{"$f":"'5.4 Tableau de l''endettement'!Q24","v":{"v":855127.7999999998,"d":"855,127.80"}},{"$f":"'5.4 Tableau de l''endettement'!Q25","v":{"v":2342.815890410958,"d":"2,342.82"}}]
["Rossemaison",{"$f":"'5.4 Tableau de l''endettement'!R21","v":{"v":4523824.93,"d":"4,523,824.93"}},{"$f":"'5.4 Tableau de l''endettement'!R22","v":{"v":6113.276932432432,"d":"6,113.28"}},{"$f":"'5.4 Tableau de l''endettement'!R24","v":{"v":-2286114.8200000003,"d":"-2,286,114.82"}},{"$f":"'5.4 Tableau de l''endettement'!R25","v":{"v":-3089.3443513513516,"d":"-3,089.34"}}]
["Saulcy",{"$f":"'5.4 Tableau de l''endettement'!S21","v":{"v":1212010.65,"d":"1,212,010.65"}},{"$f":"'5.4 Tableau de l''endettement'!S22","v":{"v":4375.489711191335,"d":"4,375.49"}},{"$f":"'5.4 Tableau de l''endettement'!S24","v":{"v":535060.46,"d":"535,060.46"}},{"$f":"'5.4 Tableau de l''endettement'!S25","v":{"v":1931.6262093862815,"d":"1,931.63"}}]
["Soyhières",{"$f":"'5.4 Tableau de l''endettement'!T21","v":{"v":3188184.92,"d":"3,188,184.92"}},{"$f":"'5.4 Tableau de l''endettement'!T22","v":{"v":7037.935805739514,"d":"7,037.94"}},{"$f":"'5.4 Tableau de l''endettement'!T24","v":{"v":1422143.2999999998,"d":"1,422,143.30"}},{"$f":"'5.4 Tableau de l''endettement'!T25","v":{"v":3139.389183222958,"d":"3,139.39"}}]
["Val Terbi",{"$f":"'5.4 Tableau de l''endettement'!U21","v":{"v":15127618.85,"d":"15,127,618.85"}},{"$f":"'5.4 Tableau de l''endettement'!U22","v":{"v":4626.183134556575,"d":"4,626.18"}},{"$f":"'5.4 Tableau de l''endettement'!U24","v":{"v":10449981.120000001,"d":"10,449,981.12"}},{"$f":"'5.4 Tableau de l''endettement'!U25","v":{"v":3195.7128807339454,"d":"3,195.71"}}]
["Le Bémont",{"$f":"'5.4 Tableau de l''endettement'!V21","v":{"v":615190.3400000001,"d":"615,190.34"}},{"$f":"'5.4 Tableau de l''endettement'!V22","v":{"v":1997.3712337662341,"d":"1,997.37"}},{"$f":"'5.4 Tableau de l''endettement'!V24","v":{"v":-1197047.8199999998,"d":"-1,197,047.82"}},{"$f":"'5.4 Tableau de l''endettement'!V25","v":{"v":-3886.5188961038957,"d":"-3,886.52"}}]
["Les Bois",{"$f":"'5.4 Tableau de l''endettement'!W21","v":{"v":7821093.75,"d":"7,821,093.75"}},{"$f":"'5.4 Tableau de l''endettement'!W22","v":{"v":6287.052853697749,"d":"6,287.05"}},{"$f":"'5.4 Tableau de l''endettement'!W24","v":{"v":3772744.1499999994,"d":"3,772,744.15"}},{"$f":"'5.4 Tableau de l''endettement'!W25","v":{"v":3032.7525321543403,"d":"3,032.75"}}]
["Les Breuleux",{"$f":"'5.4 Tableau de l''endettement'!X21","v":{"v":3931094.92,"d":"3,931,094.92"}},{"$f":"'5.4 Tableau de l''endettement'!X22","v":{"v":2416.16159803319,"d":"2,416.16"}},{"$f":"'5.4 Tableau de l''endettement'!X24","v":{"v":-21114244.380000003,"d":"-21,114,244.38"}},{"$f":"'5.4 Tableau de l''endettement'!X25","v":{"v":-12977.408961278428,"d":"-12,977.41"}}]
["Les Enfers",{"$f":"'5.4 Tableau de l''endettement'!Y21","v":{"v":818296.58,"d":"818,296.58"}},{"$f":"'5.4 Tableau de l''endettement'!Y22","v":{"v":5419.182649006622,"d":"5,419.18"}},{"$f":"'5.4 Tableau de l''endettement'!Y24","v":{"v":-397852.60999999975,"d":"-397,852.61"}},{"$f":"'5.4 Tableau de l''endettement'!Y25","v":{"v":-2634.7854966887403,"d":"-2,634.79"}}]
["Les Genevez",{"$f":"'5.4 Tableau de l''endettement'!Z21","v":{"v":4232087.62,"d":"4,232,087.62"}},{"$f":"'5.4 Tableau de l''endettement'!Z22","v":{"v":8201.72019379845,"d":"8,201.72"}},{"$f":"'5.4 Tableau de l''endettement'!Z24","v":{"v":1864130.2999999998,"d":"1,864,130.30"}},{"$f":"'5.4 Tableau de l''endettement'!Z25","v":{"v":3612.6556201550384,"d":"3,612.66"}}]
["Lajoux",{"$f":"'5.4 Tableau de l''endettement'!AA21","v":{"v":6341420.25,"d":"6,341,420.25"}},{"$f":"'5.4 Tableau de l''endettement'!AA22","v":{"v":8807.528125,"d":"8,807.53"}},{"$f":"'5.4 Tableau de l''endettement'!AA24","v":{"v":4621563.67,"d":"4,621,563.67"}},{"$f":"'5.4 Tableau de l''endettement'!AA25","v":{"v":6418.8384305555555,"d":"6,418.84"}}]
["Montfaucon",{"$f":"'5.4 Tableau de l''endettement'!AB21","v":{"v":3656827.17,"d":"3,656,827.17"}},{"$f":"'5.4 Tableau de l''endettement'!AB22","v":{"v":6483.736117021276,"d":"6,483.74"}},{"$f":"'5.4 Tableau de l''endettement'!AB24","v":{"v":1632156.5900000003,"d":"1,632,156.59"}},{"$f":"'5.4 Tableau de l''endettement'!AB25","v":{"v":2893.894663120568,"d":"2,893.89"}}]
["Muriaux",{"$f":"'5.4 Tableau de l''endettement'!AC21","v":{"v":244855.34,"d":"244,855.34"}},{"$f":"'5.4 Tableau de l''endettement'!AC22","v":{"v":472.69370656370654,"d":"472.69"}},{"$f":"'5.4 Tableau de l''endettement'!AC24","v":{"v":-2111323.59,"d":"-2,111,323.59"}},{"$f":"'5.4 Tableau de l''endettement'!AC25","v":{"v":-4075.914266409266,"d":"-4,075.91"}}]
["Le Noirmont",{"$f":"'5.4 Tableau de l''endettement'!AD21","v":{"v":4868702.029999999,"d":"4,868,702.03"}},{"$f":"'5.4 Tableau de l''endettement'!AD22","v":{"v":2517.4260754912098,"d":"2,517.43"}},{"$f":"'5.4 Tableau de l''endettement'!AD24","v":{"v":-5877331.71,"d":"-5,877,331.71"}},{"$f":"'5.4 Tableau de l''endettement'!AD25","v":{"v":-3038.951246122027,"d":"-3,038.95"}}]
["Saignelégier",{"$f":"'5.4 Tableau de l''endettement'!AE21","v":{"v":15064998.39,"d":"15,064,998.39"}},{"$f":"'5.4 Tableau de l''endettement'!AE22","v":{"v":5952.192173054129,"d":"5,952.19"}},{"$f":"'5.4 Tableau de l''endettement'!AE24","v":{"v":2909245.4800000004,"d":"2,909,245.48"}},{"$f":"'5.4 Tableau de l''endettement'!AE25","v":{"v":1149.4450730936392,"d":"1,149.45"}}]
["Saint-Brais",{"$f":"'5.4 Tableau de l''endettement'!AF21","v":{"v":1464954.4500000002,"d":"1,464,954.45"}},{"$f":"'5.4 Tableau de l''endettement'!AF22","v":{"v":6181.242405063292,"d":"6,181.24"}},{"$f":"'5.4 Tableau de l''endettement'!AF24","v":{"v":-227814.39000000013,"d":"-227,814.39"}},{"$f":"'5.4 Tableau de l''endettement'!AF25","v":{"v":-961.2421518987347,"d":"-961.24"}}]
["Soubey",{"$f":"'5.4 Tableau de l''endettement'!AG21","v":{"v":894721.75,"d":"894,721.75"}},{"$f":"'5.4 Tableau de l''endettement'!AG22","v":{"v":7157.774,"d":"7,157.77"}},{"$f":"'5.4 Tableau de l''endettement'!AG24","v":{"v":-625901.4600000001,"d":"-625,901.46"}},{"$f":"'5.4 Tableau de l''endettement'!AG25","v":{"v":-5007.21168,"d":"-5,007.21"}}]
["Alle",{"$f":"'5.4 Tableau de l''endettement'!AH21","v":{"v":15141978.54,"d":"15,141,978.54"}},{"$f":"'5.4 Tableau de l''endettement'!AH22","v":{"v":7781.07838643371,"d":"7,781.08"}},{"$f":"'5.4 Tableau de l''endettement'!AH24","v":{"v":10304034.09,"d":"10,304,034.09"}},{"$f":"'5.4 Tableau de l''endettement'!AH25","v":{"v":5294.9815467625895,"d":"5,294.98"}}]
["La Baroche",{"$f":"'5.4 Tableau de l''endettement'!AI21","v":{"v":7495785.15,"d":"7,495,785.15"}},{"$f":"'5.4 Tableau de l''endettement'!AI22","v":{"v":6604.215991189428,"d":"6,604.22"}},{"$f":"'5.4 Tableau de l''endettement'!AI24","v":{"v":2167048.1099999994,"d":"2,167,048.11"}},{"$f":"'5.4 Tableau de l''endettement'!AI25","v":{"v":1909.2934889867836,"d":"1,909.29"}}]
["Basse-Allaine",{"$f":"'5.4 Tableau de l''endettement'!AJ21","v":{"v":12350988.07,"d":"12,350,988.07"}},{"$f":"'5.4 Tableau de l''endettement'!AJ22","v":{"v":10318.285772765246,"d":"10,318.29"}},{"$f":"'5.4 Tableau de l''endettement'!AJ24","v":{"v":6754039.990000001,"d":"6,754,039.99"}},{"$f":"'5.4 Tableau de l''endettement'!AJ25","v":{"v":5642.4728404344205,"d":"5,642.47"}}]
["Basse-Vendline",{"$f":"'5.4 Tableau de l''endettement'!AK21","v":{"v":9259149.35,"d":"9,259,149.35"}},{"$f":"'5.4 Tableau de l''endettement'!AK22","v":{"v":12580.365964673912,"d":"12,580.37"}},{"$f":"'5.4 Tableau de l''endettement'!AK24","v":{"v":4744177.280000001,"d":"4,744,177.28"}},{"$f":"'5.4 Tableau de l''endettement'!AK25","v":{"v":6445.893043478262,"d":"6,445.89"}}]
["Boncourt",{"$f":"'5.4 Tableau de l''endettement'!AL21","v":{"v":7968849.29,"d":"7,968,849.29"}},{"$f":"'5.4 Tableau de l''endettement'!AL22","v":{"v":6810.982299145299,"d":"6,810.98"}},{"$f":"'5.4 Tableau de l''endettement'!AL24","v":{"v":-8596803.85,"d":"-8,596,803.85"}},{"$f":"'5.4 Tableau de l''endettement'!AL25","v":{"v":-7347.695598290598,"d":"-7,347.70"}}]
["Bure",{"$f":"'5.4 Tableau de l''endettement'!AM21","v":{"v":4826180.1,"d":"4,826,180.10"}},{"$f":"'5.4 Tableau de l''endettement'!AM22","v":{"v":7482.44976744186,"d":"7,482.45"}},{"$f":"'5.4 Tableau de l''endettement'!AM24","v":{"v":1952684.6299999994,"d":"1,952,684.63"}},{"$f":"'5.4 Tableau de l''endettement'!AM25","v":{"v":3027.418031007751,"d":"3,027.42"}}]
["Clos du Doubs",{"$f":"'5.4 Tableau de l''endettement'!AN21","v":{"v":9873177.01,"d":"9,873,177.01"}},{"$f":"'5.4 Tableau de l''endettement'!AN22","v":{"v":7571.454762269938,"d":"7,571.45"}},{"$f":"'5.4 Tableau de l''endettement'!AN24","v":{"v":32094.69000000134,"d":"32,094.69"}},{"$f":"'5.4 Tableau de l''endettement'!AN25","v":{"v":24.61249233128937,"d":"24.61"}}]
["Coeuve",{"$f":"'5.4 Tableau de l''endettement'!AO21","v":{"v":6993157.64,"d":"6,993,157.64"}},{"$f":"'5.4 Tableau de l''endettement'!AO22","v":{"v":9753.357935843793,"d":"9,753.36"}},{"$f":"'5.4 Tableau de l''endettement'!AO24","v":{"v":3940587.750000001,"d":"3,940,587.75"}},{"$f":"'5.4 Tableau de l''endettement'!AO25","v":{"v":5495.93828451883,"d":"5,495.94"}}]
["Cornol",{"$f":"'5.4 Tableau de l''endettement'!AP21","v":{"v":9093023.97,"d":"9,093,023.97"}},{"$f":"'5.4 Tableau de l''endettement'!AP22","v":{"v":8396.1440166205,"d":"8,396.14"}},{"$f":"'5.4 Tableau de l''endettement'!AP24","v":{"v":4824113.979999999,"d":"4,824,113.98"}},{"$f":"'5.4 Tableau de l''endettement'!AP25","v":{"v":4454.398873499537,"d":"4,454.40"}}]
["Courchavon",{"$f":"'5.4 Tableau de l''endettement'!AQ21","v":{"v":2933853.4,"d":"2,933,853.40"}},{"$f":"'5.4 Tableau de l''endettement'!AQ22","v":{"v":9083.13746130031,"d":"9,083.14"}},{"$f":"'5.4 Tableau de l''endettement'!AQ24","v":{"v":-307835.6900000004,"d":"-307,835.69"}},{"$f":"'5.4 Tableau de l''endettement'!AQ25","v":{"v":-953.0516718266266,"d":"-953.05"}}]
["Courgenay",{"$f":"'5.4 Tableau de l''endettement'!AR21","v":{"v":14521033.98,"d":"14,521,033.98"}},{"$f":"'5.4 Tableau de l''endettement'!AR22","v":{"v":5953.6834686346865,"d":"5,953.68"}},{"$f":"'5.4 Tableau de l''endettement'!AR24","v":{"v":9001207.31,"d":"9,001,207.31"}},{"$f":"'5.4 Tableau de l''endettement'!AR25","v":{"v":3690.5319024190244,"d":"3,690.53"}}]
["Courtedoux",{"$f":"'5.4 Tableau de l''endettement'!AS21","v":{"v":6563068.53,"d":"6,563,068.53"}},{"$f":"'5.4 Tableau de l''endettement'!AS22","v":{"v":8624.26876478318,"d":"8,624.27"}},{"$f":"'5.4 Tableau de l''endettement'!AS24","v":{"v":4651658.34,"d":"4,651,658.34"}},{"$f":"'5.4 Tableau de l''endettement'!AS25","v":{"v":6112.5602365308805,"d":"6,112.56"}}]
["Damphreux-Lugnez",{"$f":"'5.4 Tableau de l''endettement'!AT21","v":{"v":613779.75,"d":"613,779.75"}},{"$f":"'5.4 Tableau de l''endettement'!AT22","v":{"v":1658.8641891891891,"d":"1,658.86"}},{"$f":"'5.4 Tableau de l''endettement'!AT24","v":{"v":-843792.8599999999,"d":"-843,792.86"}},{"$f":"'5.4 Tableau de l''endettement'!AT25","v":{"v":-2280.5212432432427,"d":"-2,280.52"}}]
["Fahy",{"$f":"'5.4 Tableau de l''endettement'!AU21","v":{"v":1920047.68,"d":"1,920,047.68"}},{"$f":"'5.4 Tableau de l''endettement'!AU22","v":{"v":5697.470860534125,"d":"5,697.47"}},{"$f":"'5.4 Tableau de l''endettement'!AU24","v":{"v":-278783.19999999995,"d":"-278,783.20"}},{"$f":"'5.4 Tableau de l''endettement'!AU25","v":{"v":-827.2498516320474,"d":"-827.25"}}]
["Fontenais",{"$f":"'5.4 Tableau de l''endettement'!AV21","v":{"v":17947929.67,"d":"17,947,929.67"}},{"$f":"'5.4 Tableau de l''endettement'!AV22","v":{"v":10997.5059252451,"d":"10,997.51"}},{"$f":"'5.4 Tableau de l''endettement'!AV24","v":{"v":14501068.330000002,"d":"14,501,068.33"}},{"$f":"'5.4 Tableau de l''endettement'!AV25","v":{"v":8885.458535539217,"d":"8,885.46"}}]
["Grandfontaine",{"$f":"'5.4 Tableau de l''endettement'!AW21","v":{"v":3188916.17,"d":"3,188,916.17"}},{"$f":"'5.4 Tableau de l''endettement'!AW22","v":{"v":8436.286164021163,"d":"8,436.29"}},{"$f":"'5.4 Tableau de l''endettement'!AW24","v":{"v":19714.19999999972,"d":"19,714.20"}},{"$f":"'5.4 Tableau de l''endettement'!AW25","v":{"v":52.15396825396751,"d":"52.15"}}]
["Haute-Ajoie",{"$f":"'5.4 Tableau de l''endettement'!AX21","v":{"v":9920096.870000001,"d":"9,920,096.87"}},{"$f":"'5.4 Tableau de l''endettement'!AX22","v":{"v":9323.399313909775,"d":"9,323.40"}},{"$f":"'5.4 Tableau de l''endettement'!AX24","v":{"v":4757519.77,"d":"4,757,519.77"}},{"$f":"'5.4 Tableau de l''endettement'!AX25","v":{"v":4471.353167293232,"d":"4,471.35"}}]
["Porrentruy",{"$f":"'5.4 Tableau de l''endettement'!AY21","v":{"v":68138832.8,"d":"68,138,832.80"}},{"$f":"'5.4 Tableau de l''endettement'!AY22","v":{"v":10364.896988135077,"d":"10,364.90"}},{"$f":"'5.4 Tableau de l''endettement'!AY24","v":{"v":41041012.17,"d":"41,041,012.17"}},{"$f":"'5.4 Tableau de l''endettement'!AY25","v":{"v":6242.928532096136,"d":"6,242.93"}}]
["Vendlincourt",{"$f":"'5.4 Tableau de l''endettement'!AZ21","v":{"v":4303016.51,"d":"4,303,016.51"}},{"$f":"'5.4 Tableau de l''endettement'!AZ22","v":{"v":7725.343824057451,"d":"7,725.34"}},{"$f":"'5.4 Tableau de l''endettement'!AZ24","v":{"v":2046345.79,"d":"2,046,345.79"}},{"$f":"'5.4 Tableau de l''endettement'!AZ25","v":{"v":3673.870359066427,"d":"3,673.87"}}]

{"sheet":"5.4.2 évolution endettement","index":30,"n_rows":127,"n_cols":26,"rows_kept":127,"hidden":true,"merged":[[0,1,0,4],[0,6,0,9],[0,11,0,15],[0,17,0,21],[1,23,1,25],[9,23,9,25]]}
[null,2023,{"$nulls":4},2022,{"$nulls":4},2021,{"$nulls":5},"Evolution 2021-2022"]
["Communes","Brut","Brut par habitant","Net","Net par habitant",null,"Brut","Brut par habitant","Net","Net par habitant",null,"Communes","Brut","Brut par habitant","Net","Net par habitant",null,"Communes","Brut","Brut par habitant","Net","Net par habitant",null,"Augmentation de l'endettement brut 2021-2022"]
["Boécourt",{"v":11146300.15,"d":"11,146,300.15"},{"v":11598.647398543184,"d":"11,598.65"},{"v":5290418.489999998,"d":"5,290,418.49"},{"v":5505.118095733609,"d":"5,505.12"},null,{"v":10231693.5,"d":"10,231,693.50"},{"v":10758.878548895898,"d":"10,758.88"},{"v":4350117.609999999,"d":"4,350,117.61"},{"v":4574.256161934805,"d":"4,574.26"},null,"Boécourt",{"v":10352456.36,"d":"10,352,456.36"},{"v":10931.84409714889,"d":"10,931.84"},{"v":4381758.720000001,"d":"4,381,758.72"},{"v":4626.989144667371,"d":"4,626.99"},null,"Boécourt",{"$f":"G3-M3","v":{"v":-120762.8599999994,"d":"-120,762.86 "}},{"$f":"H3-N3","v":{"v":-172.96554825299245,"d":"-172.97 "}},{"$f":"I3-O3","v":{"v":-31641.110000001267,"d":"-31,641.11 "}},{"$f":"J3-P3","v":{"v":-52.73298273256569,"d":"-52.73 "}},null,"0 à 100'000 ",7,{"$f":"S16+S17+S18+S26+S45+S47+S50","v":{"v":374440.23999999976,"d":"374,440.24"}}]
["Bourrignon",{"v":2269482.25,"d":"2,269,482.25"},{"v":8695.334291187739,"d":"8,695.33"},{"v":1141874.9100000001,"d":"1,141,874.91"},{"v":4374.999655172414,"d":"4,375.00"},null,{"v":2396649.5500000003,"d":"2,396,649.55"},{"v":9289.339341085273,"d":"9,289.34"},{"v":1350274.5700000003,"d":"1,350,274.57"},{"v":5233.622364341087,"d":"5,233.62"},null,"Bourrignon",{"v":2474314.7,"d":"2,474,314.70"},{"v":9337.036603773586,"d":"9,337.04"},{"v":1334174.0200000003,"d":"1,334,174.02"},{"v":5034.618943396227,"d":"5,034.62"},null,"Bourrignon",{"$f":"G4-M4","v":{"v":-77665.1499999999,"d":"-77,665.15 "}},{"$f":"H4-N4","v":{"v":-47.69726268831255,"d":"-47.70 "}},{"$f":"I4-O4","v":{"v":16100.550000000047,"d":"16,100.55"}},{"$f":"J4-P4","v":{"v":199.0034209448595,"d":"199.00"}},null,"100'001 à 500'000",8,{"$f":"S19+S25+S27+S28+S29+S37+S40+S46","v":{"v":2409157.0600000015,"d":"2,409,157.06"}}]
["Châtillon",{"v":5113397.15,"d":"5,113,397.15"},{"v":10351.006376518219,"d":"10,351.01"},{"v":2106738.2499999995,"d":"2,106,738.25"},{"v":4264.652327935221,"d":"4,264.65"},null,{"v":5213780.85,"d":"5,213,780.85"},{"v":11069.59840764331,"d":"11,069.60"},{"v":2310199.3900000006,"d":"2,310,199.39"},{"v":4904.881932059449,"d":"4,904.88"},null,"Châtillon",{"v":5522808.4,"d":"5,522,808.40"},{"v":11775.710874200427,"d":"11,775.71"},{"v":2494295.2999999993,"d":"2,494,295.30"},{"v":5318.32686567164,"d":"5,318.33"},null,"Châtillon",{"v":-309027.55000000075,"d":"-309,027.55 "},{"v":-706.1124665571169,"d":"-706.11 "},{"v":-184095.90999999875,"d":"-184,095.91 "},{"v":-413.44493361219065,"d":"-413.44 "},null,"500'001 à 1'000'000",5,{"$f":"S11+S41+S44+S52+S53","v":{"v":3767006.880000001,"d":"3,767,006.88"}}]
["Courchapoix",{"v":4102182.16,"d":"4,102,182.16"},{"v":9218.386876404495,"d":"9,218.39"},{"v":-134688.73000000045,"d":"-134,688.73 "},{"v":-302.67130337078754,"d":"-302.67 "},null,{"v":4171946.5700000003,"d":"4,171,946.57"},{"v":9460.196303854877,"d":"9,460.20"},{"v":29580.799999999814,"d":"29,580.80"},{"v":67.07664399092928,"d":"67.08"},null,"Courchapoix",{"v":4432305.859999999,"d":"4,432,305.86"},{"v":10096.368701594532,"d":"10,096.37"},{"v":159665.83999999985,"d":"159,665.84"},{"v":363.7035079726648,"d":"363.70"},null,"Courchapoix",{"v":-260359.2899999991,"d":"-260,359.29 "},{"v":-636.1723977396559,"d":"-636.17 "},{"v":-130085.04000000004,"d":"-130,085.04 "},{"v":-296.6268639817355,"d":"-296.63 "},null,"1'000'001 à 10'000'000",3,{"$f":"S7+S13+S55","v":{"v":6029477.949999999,"d":"6,029,477.95"}}]
["Courrendlin",{"v":30134936.36,"d":"30,134,936.36"},{"v":8217.871928006545,"d":"8,217.87"},{"v":14712211.869999997,"d":"14,712,211.87"},{"v":4012.056686664848,"d":"4,012.06"},null,{"v":26026875.6,"d":"26,026,875.60"},{"v":7061.008030385242,"d":"7,061.01"},{"v":10596401.889999999,"d":"10,596,401.89"},{"v":2874.769910472056,"d":"2,874.77"},null,"Courrendlin",{"v":24113627.37,"d":"24,113,627.37"},{"v":6468.2476850858375,"d":"6,468.25"},{"v":9596524.329999998,"d":"9,596,524.33"},{"v":2574.1749812231756,"d":"2,574.17"},null,"Courrendlin",{"v":1913248.2300000004,"d":"1,913,248.23"},{"v":592.7603452994044,"d":"592.76"},{"v":999877.5600000005,"d":"999,877.56"},{"v":300.59492924888036,"d":"300.59"},null,"> à 10'000'000",1,{"$f":"S10","v":{"v":24088013.099999964,"d":"24,088,013.10"}}]
["Courroux",{"v":22968901.04,"d":"22,968,901.04"},{"v":6763.516207302709,"d":"6,763.52"},{"v":15893779.779999997,"d":"15,893,779.78"},{"v":4680.1471672555945,"d":"4,680.15"},null,{"v":23189435.62,"d":"23,189,435.62"},{"v":6999.527805614247,"d":"6,999.53"},{"v":16567735.970000003,"d":"16,567,735.97"},{"v":5000.8258285541815,"d":"5,000.83"},null,"Courroux",{"v":23596343.5,"d":"23,596,343.50"},{"v":7054.213303437967,"d":"7,054.21"},{"v":16136631.520000003,"d":"16,136,631.52"},{"v":4824.105088191332,"d":"4,824.11"},null,"Courroux",{"v":-406907.87999999896,"d":"-406,907.88 "},{"v":-54.68549782371974,"d":"-54.69 "},{"v":431104.44999999925,"d":"431,104.45"},{"v":176.72074036284994,"d":"176.72"},null,null,{"$f":"SUM(Y3:Y7)","v":24},{"$f":"SUM(Z3:Z7)","v":{"v":36668095.22999997,"d":"36,668,095.23"}}]
["Courtételle",{"v":9978141.26,"d":"9,978,141.26"},{"v":3663.0474522760646,"d":"3,663.05"},{"v":-643488.3599999994,"d":"-643,488.36 "},{"v":-236.22920704845794,"d":"-236.23 "},null,{"v":10340912.19,"d":"10,340,912.19"},{"v":3896.3497324792766,"d":"3,896.35"},{"v":-429317.41000000015,"d":"-429,317.41 "},{"v":-161.76240015071596,"d":"-161.76 "},null,"Courtételle",{"v":10534501.98,"d":"10,534,501.98"},{"v":3972.2858144796382,"d":"3,972.29"},{"v":613443.4900000002,"d":"613,443.49"},{"v":231.31353318250385,"d":"231.31"},null,"Courtételle",{"v":-193589.79000000097,"d":"-193,589.79 "},{"v":-75.9360820003617,"d":"-75.94 "},{"v":-1042760.9000000004,"d":"-1,042,760.90 "},{"v":-393.07593333321984,"d":"-393.08 "}]
["Delémont",{"v":171926276.57999998,"d":"171,926,276.58"},{"v":13496.05750686867,"d":"13,496.06"},{"v":110066288.14999999,"d":"110,066,288.15"},{"v":8640.104258576026,"d":"8,640.10"},null,{"v":166457137.64,"d":"166,457,137.64"},{"v":13173.246093700536,"d":"13,173.25"},{"v":103469664.34000002,"d":"103,469,664.34"},{"v":8188.482458056348,"d":"8,188.48"},null,"Delémont",{"v":142369124.54000002,"d":"142,369,124.54"},{"v":11408.696573443387,"d":"11,408.70"},{"v":95429892.97000003,"d":"95,429,892.97"},{"v":7647.238798781956,"d":"7,647.24"},null,"Delémont",{"v":24088013.099999964,"d":"24,088,013.10"},{"v":1764.5495202571492,"d":"1,764.55"},{"v":8039771.36999999,"d":"8,039,771.37"},{"v":541.2436592743925,"d":"541.24"},null,"Diminution de l'endettement brut 2021-2022"]
["Develier",{"v":7728877.57,"d":"7,728,877.57"},{"v":5633.292689504374,"d":"5,633.29"},{"v":4317931.23,"d":"4,317,931.23"},{"v":3147.1801967930032,"d":"3,147.18"},null,{"v":7684406.99,"d":"7,684,406.99"},{"v":5650.299257352941,"d":"5,650.30"},{"v":4117624.0699999994,"d":"4,117,624.07"},{"v":3027.664757352941,"d":"3,027.66"},null,"Develier",{"v":6715713.52,"d":"6,715,713.52"},{"v":4941.658219278881,"d":"4,941.66"},{"v":3276821.4900000007,"d":"3,276,821.49"},{"v":2411.2005077262697,"d":"2,411.20"},null,"Develier",{"v":968693.4700000007,"d":"968,693.47"},{"v":708.6410380740599,"d":"708.64"},{"v":840802.5799999987,"d":"840,802.58"},{"v":616.4642496266711,"d":"616.46"},null,"0 à 100'000 ",7,{"$f":"S4+S15+S33+S43+S48+S54+S56","v":{"v":-397959.22999999917,"d":"-397,959.23 "}}]
["Ederswiler",{"v":714480.9,"d":"714,480.90"},{"v":6106.674358974359,"d":"6,106.67"},{"v":570673.89,"d":"570,673.89"},{"v":4877.554615384615,"d":"4,877.55"},null,{"v":752392.9,"d":"752,392.90"},{"v":6717.79375,"d":"6,717.79"},{"v":779330.5700000001,"d":"779,330.57"},{"v":6958.308660714286,"d":"6,958.31"},null,"Ederswiler",{"v":858438.48,"d":"858,438.48"},{"v":7337.081025641026,"d":"7,337.08"},{"v":657021.74,"d":"657,021.74"},{"v":5615.570427350427,"d":"5,615.57"},null,"Ederswiler",{"v":-106045.57999999996,"d":"-106,045.58 "},{"v":-619.2872756410261,"d":"-619.29 "},{"v":122308.83000000007,"d":"122,308.83"},{"v":1342.7382333638589,"d":"1,342.74"},null,"100'001 à 500'000",15,{"$f":"S3+S5+S6+S8+S9+S12+S14+S20+S22+S30+S34+S35+S38+S39+S51","v":{"v":-3783929.669999998,"d":"-3,783,929.67 "}}]
["Haute-Sorne",{"v":46501562.57,"d":"46,501,562.57"},{"v":6316.430666938332,"d":"6,316.43"},{"v":30964330.889999993,"d":"30,964,330.89"},{"v":4205.967249388752,"d":"4,205.97"},null,{"v":45615798.69,"d":"45,615,798.69"},{"v":6232.51792457986,"d":"6,232.52"},{"v":29090469.22,"d":"29,090,469.22"},{"v":3974.650802022134,"d":"3,974.65"},null,"Haute-Sorne",{"v":44141873.29,"d":"44,141,873.29"},{"v":6079.31046550062,"d":"6,079.31"},{"v":27130951.869999997,"d":"27,130,951.87"},{"v":3736.531038424459,"d":"3,736.53"},null,"Haute-Sorne",{"v":1473925.3999999985,"d":"1,473,925.40"},{"v":153.20745907923992,"d":"153.21"},{"v":1959517.3500000015,"d":"1,959,517.35"},{"v":238.11976359767505,"d":"238.12"},null,"500'001 à 1'000'000",5,{"$f":"S31+S32+S36+S42+S21","v":{"v":-3864821.9700000016,"d":"-3,864,821.97 "}}]
["Mervelier",{"v":2637865.54,"d":"2,637,865.54"},{"v":4930.589794392524,"d":"4,930.59"},{"v":888016.6099999999,"d":"888,016.61"},{"v":1659.8441308411213,"d":"1,659.84"},null,{"v":2811349.0100000002,"d":"2,811,349.01"},{"v":5385.726072796935,"d":"5,385.73"},{"v":1290983.73,"d":"1,290,983.73"},{"v":2473.148908045977,"d":"2,473.15"},null,"Mervelier",{"v":3093787.24,"d":"3,093,787.24"},{"v":5750.533903345726,"d":"5,750.53"},{"v":1159598.6799999997,"d":"1,159,598.68"},{"v":2155.3878810408914,"d":"2,155.39"},null,"Mervelier",{"v":-282438.23,"d":"-282,438.23 "},{"v":-364.80783054879066,"d":"-364.81 "},{"v":131385.05000000028,"d":"131,385.05"},{"v":317.76102700508545,"d":"317.76"},null,"1'000'001 à 10'000'000",2,{"$f":"S23+S24","v":{"v":-4669209.940000001,"d":"-4,669,209.94 "}}]
["Mettembert",{"v":471574.19,"d":"471,574.19"},{"v":4210.483839285715,"d":"4,210.48"},{"v":11386.76000000001,"d":"11,386.76"},{"v":101.66750000000009,"d":"101.67"},null,{"v":472998.96,"d":"472,998.96"},{"v":4462.254339622642,"d":"4,462.25"},{"v":-17354.150000000023,"d":"-17,354.15 "},{"v":-163.7183962264153,"d":"-163.72 "},null,"Mettembert",{"v":497395.93,"d":"497,395.93"},{"v":4481.044414414414,"d":"4,481.04"},{"v":41216.310000000056,"d":"41,216.31"},{"v":371.3181081081086,"d":"371.32"},null,"Mettembert",{"v":-24396.969999999972,"d":"-24,396.97 "},{"v":-18.790074791771985,"d":"-18.79 "},{"v":-58570.46000000008,"d":"-58,570.46 "},{"v":-535.0365043345239,"d":"-535.04 "},null,"> à 10'000'000",0,{"v":0,"d":"0.00"}]
["Movelier",{"v":3469622.55,"d":"3,469,622.55"},{"v":8261.006071428572,"d":"8,261.01"},{"v":1770576.3899999997,"d":"1,770,576.39"},{"v":4215.658071428571,"d":"4,215.66"},null,{"v":3177943.3000000003,"d":"3,177,943.30"},{"v":7477.513647058824,"d":"7,477.51"},{"v":1642738.42,"d":"1,642,738.42"},{"v":3865.266870588235,"d":"3,865.27"},null,"Movelier",{"v":3083781.92,"d":"3,083,781.92"},{"v":7324.897672209026,"d":"7,324.90"},{"v":1753942.15,"d":"1,753,942.15"},{"v":4166.133372921615,"d":"4,166.13"},null,"Movelier",{"v":94161.38000000035,"d":"94,161.38"},{"v":152.61597484979848,"d":"152.62"},{"v":-111203.72999999998,"d":"-111,203.73 "},{"v":-300.8665023333797,"d":"-300.87 "},null,null,{"$f":"SUM(Y11:Y15)","v":29},{"$f":"SUM(Z11:Z15)","v":{"v":-12715920.81,"d":"-12,715,920.81 "}}]
["Pleigne",{"v":3813815.98,"d":"3,813,815.98"},{"v":10927.839484240687,"d":"10,927.84"},{"v":1463169.71,"d":"1,463,169.71"},{"v":4192.46335243553,"d":"4,192.46"},null,{"v":4143084.9,"d":"4,143,084.90"},{"v":11837.385428571428,"d":"11,837.39"},{"v":1514124.1099999994,"d":"1,514,124.11"},{"v":4326.068885714284,"d":"4,326.07"},null,"Pleigne",{"v":4101271.2100000004,"d":"4,101,271.21"},{"v":11853.385000000002,"d":"11,853.39"},{"v":1749151.4600000004,"d":"1,749,151.46"},{"v":5055.351040462429,"d":"5,055.35"},null,"Pleigne",{"v":41813.68999999948,"d":"41,813.69"},{"v":-15.9995714285742,"d":"-16.00 "},{"v":-235027.35000000102,"d":"-235,027.35 "},{"v":-729.2821547481453,"d":"-729.28 "}]
["Rossemaison",{"v":4826208.1,"d":"4,826,208.10"},{"v":6584.185675306957,"d":"6,584.19"},{"v":-743512.4500000002,"d":"-743,512.45 "},{"v":-1014.341678035471,"d":"-1,014.34 "},null,{"v":5163639.42,"d":"5,163,639.42"},{"v":7044.528540245566,"d":"7,044.53"},{"v":-451715.36000000034,"d":"-451,715.36 "},{"v":-616.2556070941341,"d":"-616.26 "},null,"Rossemaison",{"v":5096463.18,"d":"5,096,463.18"},{"v":7178.117154929577,"d":"7,178.12"},{"v":-208385.76999999955,"d":"-208,385.77 "},{"v":-293.50108450704164,"d":"-293.50 "},null,"Rossemaison",{"v":67176.24000000022,"d":"67,176.24"},{"v":-133.5886146840112,"d":"-133.59 "},{"v":-243329.59000000078,"d":"-243,329.59 "},{"v":-322.7545225870925,"d":"-322.75 "},null,"Total de l'augmentation",null,{"$f":"Z8+Z16","v":{"v":23952174.419999965,"d":"23,952,174.42"}}]
["Saulcy",{"v":1265824,"d":"1,265,824.00"},{"v":4636.717948717948,"d":"4,636.72"},{"v":444901.06999999983,"d":"444,901.07"},{"v":1629.6742490842485,"d":"1,629.67"},null,{"v":1238569.5,"d":"1,238,569.50"},{"v":4587.294444444445,"d":"4,587.29"},{"v":448146.76,"d":"448,146.76"},{"v":1659.8028148148148,"d":"1,659.80"},null,"Saulcy",{"v":937461.24,"d":"937,461.24"},{"v":3484.9860223048327,"d":"3,484.99"},{"v":295523.71999999974,"d":"295,523.72"},{"v":1098.6011895910772,"d":"1,098.60"},null,"Saulcy",{"v":301108.26,"d":"301,108.26"},{"v":1102.308422139612,"d":"1,102.31"},{"v":152623.04000000027,"d":"152,623.04"},{"v":561.2016252237377,"d":"561.20"}]
["Soyhières",{"v":3294471.8600000003,"d":"3,294,471.86"},{"v":7643.786218097449,"d":"7,643.79"},{"v":1713154.3600000003,"d":"1,713,154.36"},{"v":3974.836102088168,"d":"3,974.84"},null,{"v":3504832.67,"d":"3,504,832.67"},{"v":8404.874508393284,"d":"8,404.87"},{"v":1914576.7699999998,"d":"1,914,576.77"},{"v":4591.311199040767,"d":"4,591.31"},null,"Soyhières",{"v":3792930.42,"d":"3,792,930.42"},{"v":8620.296409090908,"d":"8,620.30"},{"v":1952635.5100000002,"d":"1,952,635.51"},{"v":4437.807977272728,"d":"4,437.81"},null,"Soyhières",{"v":-288097.75,"d":"-288,097.75 "},{"v":-215.42190069762364,"d":"-215.42 "},{"v":-38058.740000000456,"d":"-38,058.74 "},{"v":153.5032217680391,"d":"153.50"}]
["Val Terbi",{"v":15597037.95,"d":"15,597,037.95"},{"v":4771.195457326399,"d":"4,771.20"},{"v":10958343.489999998,"d":"10,958,343.49"},{"v":3352.2005169776685,"d":"3,352.20"},null,{"v":15800389.75,"d":"15,800,389.75"},{"v":4809.859893455099,"d":"4,809.86"},{"v":11431295.44,"d":"11,431,295.44"},{"v":3479.8464048706237,"d":"3,479.85"},null,"Val Terbi",{"v":16447939.57,"d":"16,447,939.57"},{"v":5093.818386497368,"d":"5,093.82"},{"v":10826918.77,"d":"10,826,918.77"},{"v":3353.0253236296066,"d":"3,353.03"},null,"Val Terbi",{"v":-647549.8200000003,"d":"-647,549.82 "},{"v":-283.95849304226886,"d":"-283.96 "},{"v":604376.6699999999,"d":"604,376.67"},{"v":126.82108124101705,"d":"126.82"}]
["Le Bémont",{"v":454326.2,"d":"454,326.20"},{"v":1489.5940983606558,"d":"1,489.59"},{"v":-1203423.29,"d":"-1,203,423.29 "},{"v":-3945.6501311475413,"d":"-3,945.65 "},null,{"v":484046.2,"d":"484,046.20"},{"v":1571.5785714285714,"d":"1,571.58"},{"v":-1095128.52,"d":"-1,095,128.52 "},{"v":-3555.612077922078,"d":"-3,555.61 "},null,"Le Bémont",{"v":602341.2,"d":"602,341.20"},{"v":1943.0361290322578,"d":"1,943.04"},{"v":-1258764.1999999997,"d":"-1,258,764.20 "},{"v":-4060.529677419354,"d":"-4,060.53 "},null,"Le Bémont",{"v":-118294.99999999994,"d":"-118,295.00 "},{"v":-371.4575576036864,"d":"-371.46 "},{"v":163635.6799999997,"d":"163,635.68"},{"v":504.9175994972761,"d":"504.92"}]
["Les Bois",{"v":8070627.1899999995,"d":"8,070,627.19"},{"v":6446.1878514376995,"d":"6,446.19"},{"v":4654764.13,"d":"4,654,764.13"},{"v":3717.8627236421726,"d":"3,717.86"},null,{"v":9591959.379999999,"d":"9,591,959.38"},{"v":7624.768982511923,"d":"7,624.77"},{"v":5704163.359999999,"d":"5,704,163.36"},{"v":4534.3110969793315,"d":"4,534.31"},null,"Les Bois",{"v":10692583.64,"d":"10,692,583.64"},{"v":8419.357196850395,"d":"8,419.36"},{"v":6440242.959999998,"d":"6,440,242.96"},{"v":5071.057448818896,"d":"5,071.06"},null,"Les Bois",{"v":-1100624.2600000016,"d":"-1,100,624.26 "},{"v":-794.5882143384715,"d":"-794.59 "},{"v":-736079.5999999987,"d":"-736,079.60 "},{"v":-536.7463518395643,"d":"-536.75 "}]
["Les Breuleux",{"v":3570934.01,"d":"3,570,934.01"},{"v":2174.746656516443,"d":"2,174.75"},{"v":-18897615.36,"d":"-18,897,615.36 "},{"v":-11508.9009500609,"d":"-11,508.90 "},null,{"v":4910683.17,"d":"4,910,683.17"},{"v":3222.2330511811024,"d":"3,222.23"},{"v":-13726562.160000002,"d":"-13,726,562.16 "},{"v":-9006.930551181104,"d":"-9,006.93 "},null,"Les Breuleux",{"v":8479268.85,"d":"8,479,268.85"},{"v":5630.324601593626,"d":"5,630.32"},{"v":-10380295.779999997,"d":"-10,380,295.78 "},{"v":-6892.626679946878,"d":"-6,892.63 "},null,"Les Breuleux",{"v":-3568585.6799999997,"d":"-3,568,585.68 "},{"v":-2408.0915504125232,"d":"-2,408.09 "},{"v":-3346266.3800000045,"d":"-3,346,266.38 "},{"v":-2114.303871234226,"d":"-2,114.30 "}]
["La Chaux-B.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":1134572.45,"d":"1,134,572.45"},{"v":13041.06264367816,"d":"13,041.06"},{"v":89722.55000000005,"d":"89,722.55"},{"v":1031.29367816092,"d":"1,031.29"},null,"La Chaux-B.",{"v":835119.4,"d":"835,119.40"},{"v":8699.160416666668,"d":"8,699.16"},{"v":74018.8999999999,"d":"74,018.90"},{"v":771.0302083333323,"d":"771.03"},null,"La Chaux-B.",{"v":299453.04999999993,"d":"299,453.05"},{"v":4341.902227011493,"d":"4,341.90"},{"v":15703.65000000014,"d":"15,703.65"},{"v":260.26346982758776,"d":"260.26"}]
["Les Enfers",{"v":1221246.05,"d":"1,221,246.05"},{"v":8196.2822147651,"d":"8,196.28"},{"v":-311705.8300000003,"d":"-311,705.83 "},{"v":-2091.9854362416127,"d":"-2,091.99 "},null,{"v":1304927.81,"d":"1,304,927.81"},{"v":8364.92185897436,"d":"8,364.92"},{"v":-211024.80999999982,"d":"-211,024.81 "},{"v":-1352.72314102564,"d":"-1,352.72 "},null,"Les Enfers",{"v":1218430.55,"d":"1,218,430.55"},{"v":8232.638851351352,"d":"8,232.64"},{"v":-323523.3699999999,"d":"-323,523.37 "},{"v":-2185.9687162162154,"d":"-2,185.97 "},null,"Les Enfers",{"v":86497.26000000001,"d":"86,497.26"},{"v":132.2830076230075,"d":"132.28"},{"v":112498.56000000006,"d":"112,498.56"},{"v":833.2455751905754,"d":"833.25"}]
["Les Genevez",{"v":4313052.78,"d":"4,313,052.78"},{"v":8456.966235294118,"d":"8,456.97"},{"v":1602894.2400000002,"d":"1,602,894.24"},{"v":3142.9298823529416,"d":"3,142.93"},null,{"v":4608813.35,"d":"4,608,813.35"},{"v":9036.888921568627,"d":"9,036.89"},{"v":1427041.8800000008,"d":"1,427,041.88"},{"v":2798.121333333335,"d":"2,798.12"},null,"Les Genevez",{"v":4296735.43,"d":"4,296,735.43"},{"v":8294.856042471041,"d":"8,294.86"},{"v":1349453.5100000002,"d":"1,349,453.51"},{"v":2605.1226061776065,"d":"2,605.12"},null,"Les Genevez",{"v":312077.9199999999,"d":"312,077.92"},{"v":742.0328790975855,"d":"742.03"},{"v":77588.37000000058,"d":"77,588.37"},{"v":192.99872715572837,"d":"193.00"}]
["Lajoux",{"v":6837332.45,"d":"6,837,332.45"},{"v":9630.045704225353,"d":"9,630.05"},{"v":5212767.07,"d":"5,212,767.07"},{"v":7341.925450704226,"d":"7,341.93"},null,{"v":7610270.85,"d":"7,610,270.85"},{"v":10794.710425531914,"d":"10,794.71"},{"v":5732641.09,"d":"5,732,641.09"},{"v":8131.405801418439,"d":"8,131.41"},null,"Lajoux",{"v":7161605.159999999,"d":"7,161,605.16"},{"v":10216.26984308131,"d":"10,216.27"},{"v":4615930.29,"d":"4,615,930.29"},{"v":6584.7793009985735,"d":"6,584.78"},null,"Lajoux",{"v":448665.6900000004,"d":"448,665.69"},{"v":578.440582450603,"d":"578.44"},{"v":1116710.7999999998,"d":"1,116,710.80"},{"v":1546.6265004198658,"d":"1,546.63"}]
["Montfaucon",{"v":3801987.73,"d":"3,801,987.73"},{"v":6717.292809187279,"d":"6,717.29"},{"v":2044065.0999999996,"d":"2,044,065.10"},{"v":3611.4224381625436,"d":"3,611.42"},null,{"v":3903441.63,"d":"3,903,441.63"},{"v":7084.286079854809,"d":"7,084.29"},{"v":2011074.1099999999,"d":"2,011,074.11"},{"v":3649.8622686025406,"d":"3,649.86"},null,"Montfaucon",{"v":3750609.31,"d":"3,750,609.31"},{"v":6650.0165070921985,"d":"6,650.02"},{"v":1426544.4699999997,"d":"1,426,544.47"},{"v":2529.334166666666,"d":"2,529.33"},null,"Montfaucon",{"v":152832.31999999983,"d":"152,832.32"},{"v":434.26957276261055,"d":"434.27"},{"v":584529.6400000001,"d":"584,529.64"},{"v":1120.5281019358745,"d":"1,120.53"}]
["Muriaux",{"v":382520.72,"d":"382,520.72"},{"v":752.9935433070866,"d":"752.99"},{"v":-2310653.7200000007,"d":"-2,310,653.72 "},{"v":-4548.530944881891,"d":"-4,548.53 "},null,{"v":972078.6699999999,"d":"972,078.67"},{"v":1902.3065949119373,"d":"1,902.31"},{"v":-2267097.36,"d":"-2,267,097.36 "},{"v":-4436.589745596869,"d":"-4,436.59 "},null,"Muriaux",{"v":1159077.93,"d":"1,159,077.93"},{"v":2207.7674857142856,"d":"2,207.77"},{"v":-2814009.3600000003,"d":"-2,814,009.36 "},{"v":-5360.017828571429,"d":"-5,360.02 "},null,"Muriaux",{"v":-186999.26,"d":"-186,999.26 "},{"v":-305.46089080234833,"d":"-305.46 "},{"v":546912.0000000005,"d":"546,912.00"},{"v":923.4280829745603,"d":"923.43"}]
["Le Noirmont",{"v":5158320.07,"d":"5,158,320.07"},{"v":2635.8303883495146,"d":"2,635.83"},{"v":-2526301.2300000014,"d":"-2,526,301.23 "},{"v":-1290.9050740930002,"d":"-1,290.91 "},null,{"v":5453381.37,"d":"5,453,381.37"},{"v":2867.1826340694006,"d":"2,867.18"},{"v":-2397710.830000001,"d":"-2,397,710.83 "},{"v":-1260.6260935857,"d":"-1,260.63 "},null,"Le Noirmont",{"v":6404302.0600000005,"d":"6,404,302.06"},{"v":3354.7941644840234,"d":"3,354.79"},{"v":-1433431.5900000008,"d":"-1,433,431.59 "},{"v":-750.8808748035625,"d":"-750.88 "},null,"Le Noirmont",{"v":-950920.6900000004,"d":"-950,920.69 "},{"v":-487.61153041462285,"d":"-487.61 "},{"v":-964279.2400000002,"d":"-964,279.24 "},{"v":-509.7452187821374,"d":"-509.75 "}]
["Saignelégier",{"v":15539252.22,"d":"15,539,252.22"},{"v":6051.110677570094,"d":"6,051.11"},{"v":5308249.070000002,"d":"5,308,249.07"},{"v":2067.075183021808,"d":"2,067.08"},null,{"v":16154715.8,"d":"16,154,715.80"},{"v":6273.676038834952,"d":"6,273.68"},{"v":7074721.76,"d":"7,074,721.76"},{"v":2747.4647611650485,"d":"2,747.46"},null,"Saignelégier",{"v":16877793.98,"d":"16,877,793.98"},{"v":6541.780612403101,"d":"6,541.78"},{"v":8313209.230000002,"d":"8,313,209.23"},{"v":3222.17412015504,"d":"3,222.17"},null,"Saignelégier",{"v":-723078.1799999997,"d":"-723,078.18 "},{"v":-268.10457356814914,"d":"-268.10 "},{"v":-1238487.4700000025,"d":"-1,238,487.47 "},{"v":-474.7093589899914,"d":"-474.71 "}]
["Saint-Brais",{"v":1622719.02,"d":"1,622,719.02"},{"v":6789.619330543933,"d":"6,789.62"},{"v":-121150.15999999992,"d":"-121,150.16 "},{"v":-506.9044351464432,"d":"-506.90 "},null,{"v":1609645.3,"d":"1,609,645.30"},{"v":7059.847807017544,"d":"7,059.85"},{"v":-234773.74,"d":"-234,773.74 "},{"v":-1029.7093859649121,"d":"-1,029.71 "},null,"Saint-Brais",{"v":1682030.3399999999,"d":"1,682,030.34"},{"v":7576.713243243243,"d":"7,576.71"},{"v":-88268.12999999966,"d":"-88,268.13 "},{"v":-397.60418918918765,"d":"-397.60 "},null,"Saint-Brais",{"v":-72385.0399999998,"d":"-72,385.04 "},{"v":-516.8654362256984,"d":"-516.87 "},{"v":-146505.61000000034,"d":"-146,505.61 "},{"v":-632.1051967757245,"d":"-632.11 "}]
["Soubey",{"v":726096.01,"d":"726,096.01"},{"v":5808.76808,"d":"5,808.77"},{"v":-1098503.99,"d":"-1,098,503.99 "},{"v":-8788.03192,"d":"-8,788.03 "},null,{"v":863363.16,"d":"863,363.16"},{"v":7316.636949152543,"d":"7,316.64"},{"v":-1178728.11,"d":"-1,178,728.11 "},{"v":-9989.221271186441,"d":"-9,989.22 "},null,"Soubey",{"v":1032153.5,"d":"1,032,153.50"},{"v":8001.18992248062,"d":"8,001.19"},{"v":-1005628.19,"d":"-1,005,628.19 "},{"v":-7795.567364341085,"d":"-7,795.57 "},null,"Soubey",{"v":-168790.33999999997,"d":"-168,790.34 "},{"v":-684.5529733280773,"d":"-684.55 "},{"v":-173099.92000000016,"d":"-173,099.92 "},{"v":-2193.6539068453567,"d":"-2,193.65 "}]
["Alle",{"v":16904412.78,"d":"16,904,412.78"},{"v":8864.401038280022,"d":"8,864.40"},{"v":10810326.440000001,"d":"10,810,326.44"},{"v":5668.760587309912,"d":"5,668.76"},null,{"v":17609687.1,"d":"17,609,687.10"},{"v":9356.900690754517,"d":"9,356.90"},{"v":11642148.41,"d":"11,642,148.41"},{"v":6186.051227417641,"d":"6,186.05"},null,"Alle",{"v":18004708.1,"d":"18,004,708.10"},{"v":9521.262876784771,"d":"9,521.26"},{"v":12776514.86,"d":"12,776,514.86"},{"v":6756.485912215759,"d":"6,756.49"},null,"Alle",{"v":-395021,"d":"-395,021.00 "},{"v":-164.36218603025372,"d":"-164.36 "},{"v":-1134366.4499999993,"d":"-1,134,366.45 "},{"v":-570.4346847981178,"d":"-570.43 "}]
["La Baroche",{"v":7843797.9399999995,"d":"7,843,797.94"},{"v":6916.929400352733,"d":"6,916.93"},{"v":2588368.83,"d":"2,588,368.83"},{"v":2282.512195767196,"d":"2,282.51"},null,{"v":8847212.55,"d":"8,847,212.55"},{"v":7941.842504488331,"d":"7,941.84"},{"v":3685339.590000001,"d":"3,685,339.59"},{"v":3308.2042998204674,"d":"3,308.20"},null,"La Baroche",{"v":9560475.89,"d":"9,560,475.89"},{"v":8490.653543516875,"d":"8,490.65"},{"v":4295688.819999999,"d":"4,295,688.82"},{"v":3814.9989520426284,"d":"3,815.00"},null,"La Baroche",{"v":-713263.3399999999,"d":"-713,263.34 "},{"v":-548.8110390285447,"d":"-548.81 "},{"v":-610349.2299999986,"d":"-610,349.23 "},{"v":-506.79465222216095,"d":"-506.79 "}]
["Basse-Allaine",{"v":12263659.08,"d":"12,263,659.08"},{"v":10194.230324189526,"d":"10,194.23"},{"v":7182883.38,"d":"7,182,883.38"},{"v":5970.809127182045,"d":"5,970.81"},null,{"v":11590493.5,"d":"11,590,493.50"},{"v":9523.823746918652,"d":"9,523.82"},{"v":6512358.330000001,"d":"6,512,358.33"},{"v":5351.157214461792,"d":"5,351.16"},null,"Basse-Allaine",{"v":11290231.99,"d":"11,290,231.99"},{"v":9216.515910204082,"d":"9,216.52"},{"v":6419097.73,"d":"6,419,097.73"},{"v":5240.079779591837,"d":"5,240.08"},null,"Basse-Allaine",{"v":300261.5099999998,"d":"300,261.51"},{"v":307.30783671456993,"d":"307.31"},{"v":93260.60000000056,"d":"93,260.60"},{"v":111.07743486995514,"d":"111.08"}]
["Beurnevésin",{"v":1401513.22,"d":"1,401,513.22"},{"v":12513.510892857143,"d":"12,513.51"},{"v":-74131.52000000002,"d":"-74,131.52 "},{"v":-661.8885714285716,"d":"-661.89 "},null,{"v":1403451.52,"d":"1,403,451.52"},{"v":11995.312136752136,"d":"11,995.31"},{"v":-81076.30000000005,"d":"-81,076.30 "},{"v":-692.9598290598294,"d":"-692.96 "},null,"Beurnevésin",{"v":1609835.59,"d":"1,609,835.59"},{"v":13759.278547008547,"d":"13,759.28"},{"v":-68973.1399999999,"d":"-68,973.14 "},{"v":-589.5140170940163,"d":"-589.51 "},null,"Beurnevésin",{"v":-206384.07000000007,"d":"-206,384.07 "},{"v":-1763.966410256411,"d":"-1,763.97 "},{"v":-12103.160000000149,"d":"-12,103.16 "},{"v":-103.44581196581316,"d":"-103.45 "}]
["Boncourt",{"v":8616546.51,"d":"8,616,546.51"},{"v":7358.280538001708,"d":"7,358.28"},{"v":-7028953.07,"d":"-7,028,953.07 "},{"v":-6002.521836037575,"d":"-6,002.52 "},null,{"v":8994469.76,"d":"8,994,469.76"},{"v":7464.29025726141,"d":"7,464.29"},{"v":-5341469.129999999,"d":"-5,341,469.13 "},{"v":-4432.754464730289,"d":"-4,432.75 "},null,"Boncourt",{"v":9467167.86,"d":"9,467,167.86"},{"v":7989.1711898734175,"d":"7,989.17"},{"v":-4253300.639999999,"d":"-4,253,300.64 "},{"v":-3589.283240506328,"d":"-3,589.28 "},null,"Boncourt",{"v":-472698.0999999996,"d":"-472,698.10 "},{"v":-524.8809326120072,"d":"-524.88 "},{"v":-1088168.4900000002,"d":"-1,088,168.49 "},{"v":-843.4712242239611,"d":"-843.47 "}]
["Bonfol",{"v":4939829.34,"d":"4,939,829.34"},{"v":7541.724183206106,"d":"7,541.72"},{"v":2433910.9000000004,"d":"2,433,910.90"},{"v":3715.8945038167944,"d":"3,715.89"},null,{"v":5282352.57,"d":"5,282,352.57"},{"v":8451.764112,"d":"8,451.76"},{"v":1986975.6799999997,"d":"1,986,975.68"},{"v":3179.1610879999994,"d":"3,179.16"},null,"Bonfol",{"v":5060879.72,"d":"5,060,879.72"},{"v":7882.990218068536,"d":"7,882.99"},{"v":1394899.9899999998,"d":"1,394,899.99"},{"v":2172.7414174454825,"d":"2,172.74"},null,"Bonfol",{"v":221472.85000000056,"d":"221,472.85"},{"v":568.773893931465,"d":"568.77"},{"v":592075.69,"d":"592,075.69"},{"v":1006.4196705545169,"d":"1,006.42"}]
["Bure",{"v":5017843.27,"d":"5,017,843.27"},{"v":7952.208034865293,"d":"7,952.21"},{"v":2150490.7100000004,"d":"2,150,490.71"},{"v":3408.067686212362,"d":"3,408.07"},null,{"v":4714240.300000001,"d":"4,714,240.30"},{"v":7471.062282091919,"d":"7,471.06"},{"v":2313637.5000000005,"d":"2,313,637.50"},{"v":3666.6204437400957,"d":"3,666.62"},null,"Bure",{"v":4084166.64,"d":"4,084,166.64"},{"v":6452.08,"d":"6,452.08"},{"v":1260354.7200000002,"d":"1,260,354.72"},{"v":1991.0817061611378,"d":"1,991.08"},null,"Bure",{"v":630073.6600000006,"d":"630,073.66"},{"v":1018.9822820919189,"d":"1,018.98"},{"v":1053282.7800000003,"d":"1,053,282.78"},{"v":1675.5387375789578,"d":"1,675.54"}]
["Clos du Doubs",{"v":10146633.530000001,"d":"10,146,633.53"},{"v":7841.293299845442,"d":"7,841.29"},{"v":-308776.70999999717,"d":"-308,776.71 "},{"v":-238.62187789798853,"d":"-238.62 "},null,{"v":10428533.61,"d":"10,428,533.61"},{"v":8179.242047058823,"d":"8,179.24"},{"v":474934.74999999814,"d":"474,934.75"},{"v":372.4978431372534,"d":"372.50"},null,"Clos du Doubs",{"v":11258543.55,"d":"11,258,543.55"},{"v":8768.336098130841,"d":"8,768.34"},{"v":-309867.80999999866,"d":"-309,867.81 "},{"v":-241.3300700934569,"d":"-241.33 "},null,"Clos du Doubs",{"v":-830009.9400000013,"d":"-830,009.94 "},{"v":-589.0940510720184,"d":"-589.09 "},{"v":784802.5599999968,"d":"784,802.56"},{"v":613.8279132307104,"d":"613.83"}]
["Coeuve",{"$f":"'5.4 Tableau de l''endettement'!AO21","v":{"v":6993157.64,"d":"6,993,157.64"}},{"$f":"'5.4 Tableau de l''endettement'!AO22","v":{"v":9753.357935843793,"d":"9,753.36"}},{"$f":"'5.4 Tableau de l''endettement'!AO24","v":{"v":3940587.750000001,"d":"3,940,587.75"}},{"$f":"'5.4 Tableau de l''endettement'!AO25","v":{"v":5495.93828451883,"d":"5,495.94"}},null,{"v":5638389.4799999995,"d":"5,638,389.48"},{"v":7852.910139275766,"d":"7,852.91"},{"v":3098658.07,"d":"3,098,658.07"},{"v":4315.679763231197,"d":"4,315.68"},null,"Coeuve",{"v":5676255.449999999,"d":"5,676,255.45"},{"v":7765.055335157318,"d":"7,765.06"},{"v":3086864.3399999994,"d":"3,086,864.34"},{"v":4222.796634746921,"d":"4,222.80"},null,"Coeuve",{"v":-37865.96999999974,"d":"-37,865.97 "},{"v":87.85480411844765,"d":"87.85"},{"v":11793.730000000447,"d":"11,793.73"},{"v":92.88312848427631,"d":"92.88"}]
["Cornol",{"v":9390739.81,"d":"9,390,739.81"},{"v":8859.1885,"d":"8,859.19"},{"v":5239680.230000001,"d":"5,239,680.23"},{"v":4943.094556603774,"d":"4,943.09"},null,{"v":9570422.39,"d":"9,570,422.39"},{"v":9401.200776031435,"d":"9,401.20"},{"v":5842659.16,"d":"5,842,659.16"},{"v":5739.350844793713,"d":"5,739.35"},null,"Cornol",{"v":8931872.66,"d":"8,931,872.66"},{"v":8791.213248031496,"d":"8,791.21"},{"v":5096750.43,"d":"5,096,750.43"},{"v":5016.486643700787,"d":"5,016.49"},null,"Cornol",{"v":638549.7300000004,"d":"638,549.73"},{"v":609.9875279999396,"d":"609.99"},{"v":745908.7300000004,"d":"745,908.73"},{"v":722.8642010929261,"d":"722.86"}]
["Courchavon",{"v":1628614.66,"d":"1,628,614.66"},{"v":5186.670891719745,"d":"5,186.67"},{"v":-1100260.1800000002,"d":"-1,100,260.18 "},{"v":-3504.013312101911,"d":"-3,504.01 "},null,{"v":1892477.35,"d":"1,892,477.35"},{"v":6458.967064846417,"d":"6,458.97"},{"v":-735043.0700000001,"d":"-735,043.07 "},{"v":-2508.679419795222,"d":"-2,508.68 "},null,"Courchavon",{"v":1867774.15,"d":"1,867,774.15"},{"v":6143.993914473684,"d":"6,143.99"},{"v":-1089984.3500000006,"d":"-1,089,984.35 "},{"v":-3585.4748355263177,"d":"-3,585.47 "},null,"Courchavon",{"v":24703.200000000186,"d":"24,703.20"},{"v":314.97315037273347,"d":"314.97"},{"v":354941.2800000005,"d":"354,941.28"},{"v":1076.7954157310955,"d":"1,076.80"}]
["Courgenay",{"v":15124197.27,"d":"15,124,197.27"},{"v":6165.592038320424,"d":"6,165.59"},{"v":10479919.150000002,"d":"10,479,919.15"},{"v":4272.286649001224,"d":"4,272.29"},null,{"v":13471968.370000001,"d":"13,471,968.37"},{"v":5532.635880903491,"d":"5,532.64"},{"v":8692321.149999999,"d":"8,692,321.15"},{"v":3569.741745379876,"d":"3,569.74"},null,"Courgenay",{"v":13098682.91,"d":"13,098,682.91"},{"v":5430.631388888889,"d":"5,430.63"},{"v":7718740.75,"d":"7,718,740.75"},{"v":3200.1412728026535,"d":"3,200.14"},null,"Courgenay",{"v":373285.4600000009,"d":"373,285.46"},{"v":102.00449201460196,"d":"102.00"},{"v":973580.3999999985,"d":"973,580.40"},{"v":369.6004725772227,"d":"369.60"}]
["Courtedoux",{"v":5728689.82,"d":"5,728,689.82"},{"v":7401.408036175711,"d":"7,401.41"},{"v":2783262.1399999987,"d":"2,783,262.14"},{"v":3595.9459173126597,"d":"3,595.95"},null,{"v":6026726,"d":"6,026,726.00"},{"v":7667.590330788804,"d":"7,667.59"},{"v":2759687.709999999,"d":"2,759,687.71"},{"v":3511.0530661577595,"d":"3,511.05"},null,"Courtedoux",{"v":5987581.8100000005,"d":"5,987,581.81"},{"v":8146.3698095238105,"d":"8,146.37"},{"v":2805265.74,"d":"2,805,265.74"},{"v":3816.6880816326534,"d":"3,816.69"},null,"Courtedoux",{"v":39144.18999999948,"d":"39,144.19"},{"v":-478.7794787350067,"d":"-478.78 "},{"v":-45578.03000000119,"d":"-45,578.03 "},{"v":-305.63501547489386,"d":"-305.64 "}]
["Damphreux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":649792.4,"d":"649,792.40"},{"v":3531.480434782609,"d":"3,531.48"},{"v":208004.44000000006,"d":"208,004.44"},{"v":1130.4589130434786,"d":"1,130.46"},null,"Damphreux",{"v":704845.53,"d":"704,845.53"},{"v":3809.975837837838,"d":"3,809.98"},{"v":189759.61,"d":"189,759.61"},{"v":1025.7276216216214,"d":"1,025.73"},null,"Damphreux",{"v":-55053.130000000005,"d":"-55,053.13 "},{"v":-278.49540305522896,"d":"-278.50 "},{"v":18244.830000000075,"d":"18,244.83"},{"v":104.73129142185712,"d":"104.73"}]
["Damphreux-Lugnez",{"v":772969.4299999999,"d":"772,969.43"},{"v":2129.3923691460054,"d":"2,129.39"},{"v":-699037.84,"d":"-699,037.84 "},{"v":-1925.7240771349861,"d":"-1,925.72 "},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Fahy",{"v":1947668.93,"d":"1,947,668.93"},{"v":5866.472680722892,"d":"5,866.47"},{"v":-245412.23000000045,"d":"-245,412.23 "},{"v":-739.193463855423,"d":"-739.19 "},null,{"v":2023842.33,"d":"2,023,842.33"},{"v":6077.604594594595,"d":"6,077.60"},{"v":-156279.8700000001,"d":"-156,279.87 "},{"v":-469.30891891891923,"d":"-469.31 "},null,"Fahy",{"v":2002898.05,"d":"2,002,898.05"},{"v":5890.876617647059,"d":"5,890.88"},{"v":-637335.5900000003,"d":"-637,335.59 "},{"v":-1874.5164411764715,"d":"-1,874.52 "},null,"Fahy",{"v":20944.280000000028,"d":"20,944.28"},{"v":186.72797694753626,"d":"186.73"},{"v":481055.7200000002,"d":"481,055.72"},{"v":1405.2075222575522,"d":"1,405.21"}]
["Fontenais",{"v":19230755.62,"d":"19,230,755.62"},{"v":11676.232920461445,"d":"11,676.23"},{"v":14921720.279999997,"d":"14,921,720.28"},{"v":9059.939453551911,"d":"9,059.94"},null,{"v":19520581.41,"d":"19,520,581.41"},{"v":11661.040268817205,"d":"11,661.04"},{"v":15130371.179999998,"d":"15,130,371.18"},{"v":9038.453512544802,"d":"9,038.45"},null,"Fontenais",{"v":19789094.38,"d":"19,789,094.38"},{"v":11661.222380671774,"d":"11,661.22"},{"v":15312974.43,"d":"15,312,974.43"},{"v":9023.55593989393,"d":"9,023.56"},null,"Fontenais",{"v":-268512.9699999988,"d":"-268,512.97 "},{"v":-0.18211185456857493,"d":"-0.18 "},{"v":-182603.25000000186,"d":"-182,603.25 "},{"v":14.897572650872462,"d":"14.90"}]
["Grandfontaine",{"v":3159146.96,"d":"3,159,146.96"},{"v":8291.724304461943,"d":"8,291.72"},{"v":216705.85999999987,"d":"216,705.86"},{"v":568.7817847769026,"d":"568.78"},null,{"v":3023471.06,"d":"3,023,471.06"},{"v":7732.662557544757,"d":"7,732.66"},{"v":51593.35000000009,"d":"51,593.35"},{"v":131.95230179028158,"d":"131.95"},null,"Grandfontaine",{"v":2070284.17,"d":"2,070,284.17"},{"v":5308.420948717949,"d":"5,308.42"},{"v":-884214.4800000002,"d":"-884,214.48 "},{"v":-2267.216615384616,"d":"-2,267.22 "},null,"Grandfontaine",{"v":953186.8900000001,"d":"953,186.89"},{"v":2424.2416088268083,"d":"2,424.24"},{"v":935807.8300000003,"d":"935,807.83"},{"v":2399.1689171748976,"d":"2,399.17"}]
["Haute-Ajoie",{"v":10495924.96,"d":"10,495,924.96"},{"v":9929.91954588458,"d":"9,929.92"},{"v":5601501.869999999,"d":"5,601,501.87"},{"v":5299.43412488174,"d":"5,299.43"},null,{"v":10935065.559999999,"d":"10,935,065.56"},{"v":10394.549011406843,"d":"10,394.55"},{"v":5751414.479999999,"d":"5,751,414.48"},{"v":5467.124030418249,"d":"5,467.12"},null,"Haute-Ajoie",{"v":10358562.43,"d":"10,358,562.43"},{"v":9653.832646784715,"d":"9,653.83"},{"v":5827342.290000001,"d":"5,827,342.29"},{"v":5430.887502329917,"d":"5,430.89"},null,"Haute-Ajoie",{"v":576503.129999999,"d":"576,503.13"},{"v":740.7163646221288,"d":"740.72"},{"v":-75927.81000000238,"d":"-75,927.81 "},{"v":36.23652808833231,"d":"36.24"}]
["Lugnez",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":142500,"d":"142,500.00"},{"v":766.1290322580645,"d":"766.13"},{"v":-341679.3100000001,"d":"-341,679.31 "},{"v":-1836.9855376344092,"d":"-1,836.99 "},null,"Lugnez",{"v":219892.5,"d":"219,892.50"},{"v":1195.0679347826087,"d":"1,195.07"},{"v":-576498.74,"d":"-576,498.74 "},{"v":-3133.1453260869566,"d":"-3,133.15 "},null,"Lugnez",{"v":-77392.5,"d":"-77,392.50 "},{"v":-428.93890252454423,"d":"-428.94 "},{"v":234819.42999999988,"d":"234,819.43"},{"v":1296.1597884525474,"d":"1,296.16"}]
["Porrentruy",{"v":71272475.48,"d":"71,272,475.48"},{"v":10797.223978185124,"d":"10,797.22"},{"v":45923400.93,"d":"45,923,400.93"},{"v":6957.0369534918955,"d":"6,957.04"},null,{"v":69546558.28,"d":"69,546,558.28"},{"v":10797.478385343891,"d":"10,797.48"},{"v":45122415.25000001,"d":"45,122,415.25"},{"v":7005.498408632201,"d":"7,005.50"},null,"Porrentruy",{"v":66904253.96,"d":"66,904,253.96"},{"v":10347.08536343953,"d":"10,347.09"},{"v":42123403.11000001,"d":"42,123,403.11"},{"v":6514.599924218993,"d":"6,514.60"},null,"Porrentruy",{"v":2642304.3200000003,"d":"2,642,304.32"},{"v":450.3930219043614,"d":"450.39"},{"v":2999012.1400000006,"d":"2,999,012.14"},{"v":490.8984844132083,"d":"490.90"}]
["Vendlincourt",{"v":4530485.67,"d":"4,530,485.67"},{"v":8282.42352833638,"d":"8,282.42"},{"v":2083214.2999999998,"d":"2,083,214.30"},{"v":3808.4356489945153,"d":"3,808.44"},null,{"v":3987825.17,"d":"3,987,825.17"},{"v":7303.709102564102,"d":"7,303.71"},{"v":1841514.0200000005,"d":"1,841,514.02"},{"v":3372.7363003663013,"d":"3,372.74"},null,"Vendlincourt",{"v":4041025.6399999997,"d":"4,041,025.64"},{"v":7229.026189624328,"d":"7,229.03"},{"v":1980846.71,"d":"1,980,846.71"},{"v":3543.5540429338103,"d":"3,543.55"},null,"Vendlincourt",{"v":-53200.46999999974,"d":"-53,200.47 "},{"v":74.68291293977381,"d":"74.68"},{"v":-139332.68999999948,"d":"-139,332.69 "},{"v":-170.81774256750896,"d":"-170.82 "}]
[]
[{"$nulls":17},"Augmentation",{"$f":"S7+S10+S11+S13+S16+S17+S18+S19+S25+S26+S27+S28+S29+S37+S40+S41+S44+S45+S46+S47+S50+S52+S53+S55","v":{"v":36668095.22999998,"d":"36,668,095.23"}},{"$f":"T7+T10+T11+T13+T16+T19+T25+T26+T27+T28+T29+T37+T40+T41+T43+T44+T45+T46+T50+T52+T53+T55+T56","v":{"v":17589.656901128845,"d":"17,589.66"}},{"$f":"U4+U7+U8+U10+U11+U12+U13+U14+U19+U21+U22+U25+U26+U27+U28+U29+U30+U37+U40+U41+U42+U43+U44+U45+U46+U48+U50+U52+U54+U55","v":{"v":25194031.869999994,"d":"25,194,031.87"}},{"$f":"V4+V7+V8+V10+V11+V12+V13+V14+V19+V20+V21+V22+V25+V26+V27+V28+V29+V30+V37+V40+V41+V42+V43+V44+V45+V46+V48+V50+V51+V52+V53+V54+V55","v":{"v":21372.48708723746,"d":"21,372.49"}}]
["Evolution 2022-2023",{"$nulls":16},"Diminution",{"$f":"S3+S4+S5+S6+S8+S9+S12+S14+S15+S20+S21+S22+S23+S24+S30+S31+S32+S33+S34+S35+S36+S38+S39+S42+S43+S48+S51+S54+S56","v":{"v":-12715920.810000002,"d":"-12,715,920.81 "}},{"$f":"T3+T4+T5+T6+T8+T9++T12+T14+T15+T17+T18+T20+T21+T22+T23+T24+T30+T31+T32+T33+T34+T35+T36+T38+T39+T42+T47+T48+T51+T54","v":{"v":-13959.666257758387,"d":"-13,959.67 "}},{"$f":"U3+U5+U6+U9+U15+U16+U17+U18+U20+U23+U24+U31+U32+U33+U34+U35+U36+U38+U39+U47+U51+U53+U56","v":{"v":-11967920.160000013,"d":"-11,967,920.16 "}},{"$f":"V3+V5+V6+V9+V15+V16+V17+V18+V23+V24+V31+V32+V33+V34+V35+V36+V38+V39+V47+V56","v":{"v":-12005.68343338231,"d":"-12,005.68 "}}]
[null,20223,2022]
["Communes","Brut","Brut"]
["Boécourt",{"v":11146300.15,"d":"11,146,300.15"},{"v":10231693.5,"d":"10,231,693.50"},{"$f":"B62-C62","v":{"v":914606.6500000004,"d":"914,606.65"}}]
["Bourrignon",{"v":2269482.25,"d":"2,269,482.25"},{"v":2396649.5500000003,"d":"2,396,649.55"},{"$f":"B63-C63","v":{"v":-127167.30000000028,"d":"-127,167.30 "}}]
["Châtillon",{"v":5113397.15,"d":"5,113,397.15"},{"v":5213780.85,"d":"5,213,780.85"},{"v":-100383.69999999925,"d":"-100,383.70 "}]
["Courchapoix",{"v":4102182.16,"d":"4,102,182.16"},{"v":4171946.5700000003,"d":"4,171,946.57"},{"v":-69764.41000000015,"d":"-69,764.41 "}]
["Courrendlin",{"v":30134936.36,"d":"30,134,936.36"},{"v":26026875.6,"d":"26,026,875.60"},{"v":4108060.759999998,"d":"4,108,060.76"}]
["Courroux",{"v":22968901.04,"d":"22,968,901.04"},{"v":23189435.62,"d":"23,189,435.62"},{"v":-220534.58000000194,"d":"-220,534.58 "}]
["Courtételle",{"v":9978141.26,"d":"9,978,141.26"},{"v":10340912.19,"d":"10,340,912.19"},{"v":-362770.9299999997,"d":"-362,770.93 "}]
["Delémont",{"v":171926276.57999998,"d":"171,926,276.58"},{"v":166457137.64,"d":"166,457,137.64"},{"v":5469138.939999998,"d":"5,469,138.94"}]
["Develier",{"v":7728877.57,"d":"7,728,877.57"},{"v":7684406.99,"d":"7,684,406.99"},{"v":44470.580000000075,"d":"44,470.58"}]
["Ederswiler",{"v":714480.9,"d":"714,480.90"},{"v":752392.9,"d":"752,392.90"},{"v":-37912,"d":"-37,912.00 "}]
["Haute-Sorne",{"v":46501562.57,"d":"46,501,562.57"},{"v":45615798.69,"d":"45,615,798.69"},{"v":885763.8800000027,"d":"885,763.88"}]
["Mervelier",{"v":2637865.54,"d":"2,637,865.54"},{"v":2811349.0100000002,"d":"2,811,349.01"},{"v":-173483.4700000002,"d":"-173,483.47 "}]
["Mettembert",{"v":471574.19,"d":"471,574.19"},{"v":472998.96,"d":"472,998.96"},{"v":-1424.7700000000186,"d":"-1,424.77 "}]
["Movelier",{"v":3469622.55,"d":"3,469,622.55"},{"v":3177943.3000000003,"d":"3,177,943.30"},{"v":291679.24999999953,"d":"291,679.25"}]
["Pleigne",{"v":3813815.98,"d":"3,813,815.98"},{"v":4143084.9,"d":"4,143,084.90"},{"v":-329268.9199999999,"d":"-329,268.92 "}]
["Rossemaison",{"v":4826208.1,"d":"4,826,208.10"},{"v":5163639.42,"d":"5,163,639.42"},{"v":-337431.3200000003,"d":"-337,431.32 "}]
["Saulcy",{"v":1265824,"d":"1,265,824.00"},{"v":1238569.5,"d":"1,238,569.50"},{"v":27254.5,"d":"27,254.50"}]
["Soyhières",{"v":3294471.8600000003,"d":"3,294,471.86"},{"v":3504832.67,"d":"3,504,832.67"},{"v":-210360.8099999996,"d":"-210,360.81 "}]
["Val Terbi",{"v":15597037.95,"d":"15,597,037.95"},{"v":15800389.75,"d":"15,800,389.75"},{"v":-203351.80000000075,"d":"-203,351.80 "}]
["Le Bémont",{"v":454326.2,"d":"454,326.20"},{"v":484046.2,"d":"484,046.20"},{"v":-29720,"d":"-29,720.00 "}]
["Les Bois",{"v":8070627.1899999995,"d":"8,070,627.19"},{"v":9591959.379999999,"d":"9,591,959.38"},{"v":-1521332.1899999995,"d":"-1,521,332.19 "}]
["Les Breuleux",{"v":3570934.01,"d":"3,570,934.01"},{"v":4910683.17,"d":"4,910,683.17"},{"v":-1339749.1600000001,"d":"-1,339,749.16 "}]
["La Chaux-B.",{"v":0,"d":"0.00"},{"v":1134572.45,"d":"1,134,572.45"},{"v":0,"d":"0.00"},null,null,{"$f":"D84","v":{"v":0,"d":"0.00"}}]
["Les Enfers",{"v":1221246.05,"d":"1,221,246.05"},{"v":1304927.81,"d":"1,304,927.81"},{"v":-83681.76000000001,"d":"-83,681.76 "}]
["Les Genevez",{"v":4313052.78,"d":"4,313,052.78"},{"v":4608813.35,"d":"4,608,813.35"},{"v":-295760.56999999937,"d":"-295,760.57 "}]
["Lajoux",{"v":6837332.45,"d":"6,837,332.45"},{"v":7610270.85,"d":"7,610,270.85"},{"v":-772938.3999999994,"d":"-772,938.40 "}]
["Montfaucon",{"v":3801987.73,"d":"3,801,987.73"},{"v":3903441.63,"d":"3,903,441.63"},{"v":-101453.8999999999,"d":"-101,453.90 "}]
["Muriaux",{"v":382520.72,"d":"382,520.72"},{"v":972078.6699999999,"d":"972,078.67"},{"v":-589557.95,"d":"-589,557.95 "}]
["Le Noirmont",{"v":5158320.07,"d":"5,158,320.07"},{"v":5453381.37,"d":"5,453,381.37"},{"v":-295061.2999999998,"d":"-295,061.30 "}]
["Saignelégier",{"v":15539252.22,"d":"15,539,252.22"},{"v":16154715.8,"d":"16,154,715.80"},{"v":-615463.5800000001,"d":"-615,463.58 "}]
["Saint-Brais",{"v":1622719.02,"d":"1,622,719.02"},{"v":1609645.3,"d":"1,609,645.30"},{"v":13073.719999999972,"d":"13,073.72"}]
["Soubey",{"v":726096.01,"d":"726,096.01"},{"v":863363.16,"d":"863,363.16"},{"v":-137267.15000000002,"d":"-137,267.15 "}]
["Alle",{"v":16904412.78,"d":"16,904,412.78"},{"v":17609687.1,"d":"17,609,687.10"},{"v":-705274.3200000003,"d":"-705,274.32 "}]
["La Baroche",{"v":7843797.9399999995,"d":"7,843,797.94"},{"v":8847212.55,"d":"8,847,212.55"},{"v":-1003414.6100000013,"d":"-1,003,414.61 "}]
["Basse-Allaine",{"v":12263659.08,"d":"12,263,659.08"},{"v":11590493.5,"d":"11,590,493.50"},{"v":673165.5800000001,"d":"673,165.58"}]
["Beurnevésin",{"v":1401513.22,"d":"1,401,513.22"},{"v":1403451.52,"d":"1,403,451.52"},{"v":-1938.3000000000466,"d":"-1,938.30 "}]
["Boncourt",{"v":8616546.51,"d":"8,616,546.51"},{"v":8994469.76,"d":"8,994,469.76"},{"v":-377923.25,"d":"-377,923.25 "}]
["Bonfol",{"v":4939829.34,"d":"4,939,829.34"},{"v":5282352.57,"d":"5,282,352.57"},{"v":-342523.23000000045,"d":"-342,523.23 "}]
["Bure",{"v":5017843.27,"d":"5,017,843.27"},{"v":4714240.300000001,"d":"4,714,240.30"},{"v":303602.9699999988,"d":"303,602.97"}]
["Clos du Doubs",{"v":10146633.530000001,"d":"10,146,633.53"},{"v":10428533.61,"d":"10,428,533.61"},{"v":-281900.0799999982,"d":"-281,900.08 "}]
["Coeuve",{"v":6140478.95,"d":"6,140,478.95"},{"v":5638389.4799999995,"d":"5,638,389.48"},{"v":502089.47000000067,"d":"502,089.47"}]
["Cornol",{"v":9390739.81,"d":"9,390,739.81"},{"v":9570422.39,"d":"9,570,422.39"},{"v":-179682.58000000007,"d":"-179,682.58 "}]
["Courchavon",{"v":1628614.66,"d":"1,628,614.66"},{"v":1892477.35,"d":"1,892,477.35"},{"v":-263862.6900000002,"d":"-263,862.69 "}]
["Courgenay",{"v":15124197.27,"d":"15,124,197.27"},{"v":13471968.370000001,"d":"13,471,968.37"},{"v":1652228.8999999985,"d":"1,652,228.90"}]
["Courtedoux",{"v":5728689.82,"d":"5,728,689.82"},{"v":6026726,"d":"6,026,726.00"},{"v":-298036.1799999997,"d":"-298,036.18 "}]
["Damphreux",{"v":0,"d":"0.00"},{"v":649792.4,"d":"649,792.40"},{"v":0,"d":"0.00"}]
["Damphreux-Lugnez",{"v":772969.4299999999,"d":"772,969.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Fahy",{"v":1947668.93,"d":"1,947,668.93"},{"v":2023842.33,"d":"2,023,842.33"},{"v":-76173.40000000014,"d":"-76,173.40 "}]
["Fontenais",{"v":19230755.62,"d":"19,230,755.62"},{"v":19520581.41,"d":"19,520,581.41"},{"v":-289825.7899999991,"d":"-289,825.79 "}]
["Grandfontaine",{"v":3159146.96,"d":"3,159,146.96"},{"v":3023471.06,"d":"3,023,471.06"},{"v":135675.8999999999,"d":"135,675.90"}]
["Haute-Ajoie",{"v":10495924.96,"d":"10,495,924.96"},{"v":10935065.559999999,"d":"10,935,065.56"},{"v":-439140.59999999776,"d":"-439,140.60 "}]
["Lugnez",{"v":0,"d":"0.00"},{"v":142500,"d":"142,500.00"},{"v":0,"d":"0.00"}]
["Porrentruy",{"v":71272475.48,"d":"71,272,475.48"},{"v":69546558.28,"d":"69,546,558.28"},{"v":1725917.200000003,"d":"1,725,917.20"}]
["Vendlincourt",{"v":4530485.67,"d":"4,530,485.67"},{"v":3987825.17,"d":"3,987,825.17"},{"v":542660.5,"d":"542,660.50"}]
[null,{"$f":"SUM(B62:B115)","v":{"v":616215755.84,"d":"616,215,755.84"}},{"$f":"SUM(C62:C115)","v":{"v":612295797.46,"d":"612,295,797.46"}}]
[]
["Augmentation",null,null,{"$f":"D62+D66+D69+D70+D72+D75+D78+D92+D96+D100+D102+D105+D108+D111+D114+D115","v":{"v":17289388.8,"d":"17,289,388.80"}}]
["Diminution",null,null,{"$f":"D63+D64+D65+D67+D68+D71+D73+D74+D76+D77+D79+D80+D81+D82+D83+D84+D85+D86+D87+D88+D89+D90+D91+D93+D94+D95+D97+D98+D99+D101+D103+D104+D106+D107+D109+D110+D112+D113","v":{"v":-12215534.999999998,"d":"-12,215,535.00 "}}]
[{"$nulls":3},{"$f":"D118+D119","v":{"v":5073853.800000003,"d":"5,073,853.80"}}]
[]
[null,"Augmentation","Diminution"]
["0 a 100 m",{"$f":"D70+D78+D92","v":{"v":84798.80000000005,"d":"84,798.80"}},{"$f":"D65+D71+D74+D81+D85+D97+D109","v":{"v":-300614.64000000036,"d":"-300,614.64 "}}]
["100 à 500 m",{"$f":"D75+D100+D111","v":{"v":730958.1199999982,"d":"730,958.12"}},{"v":-5367190.15,"d":"-5,367,190.15 "}]
["500 à 1 m",{"$f":"D62+D72+D96+D102+D1080+D115","v":{"v":3518286.080000004,"d":"3,518,286.08"}},{"$f":"D87+D89+D91+D94","v":{"v":-2683234.25,"d":"-2,683,234.25 "}}]
["1 à 10 m",{"$f":"D66+D69+D105+D114","v":{"v":12955345.799999997,"d":"12,955,345.80"}},{"$f":"D82+D83+D95","v":{"v":-3864495.960000001,"d":"-3,864,495.96 "}}]
[null,{"$f":"SUM(B123:B126)","v":{"v":17289388.799999997,"d":"17,289,388.80"}},{"$f":"SUM(C123:C126)","v":{"v":-12215535.000000002,"d":"-12,215,535.00 "}}]

{"sheet":"5.5 Endettement par commune","index":31,"n_rows":25,"n_cols":3,"rows_kept":25,"hidden":true}
[]
["Tableau de l'endettement 2024 par commune"]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Develier"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,2,0)","v":{"v":3999167.6399999997,"d":"3,999,167.64"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,4,0)","v":{"v":9187066.37,"d":"9,187,066.37"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,6,0)","v":{"v":966135.89,"d":"966,135.89"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,8,0)","v":{"v":442297.55,"d":"442,297.55"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,10,0)","v":{"v":7209800,"d":"7,209,800.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,15,0)","v":{"v":8618233.44,"d":"8,618,233.44"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,16,0)","v":{"v":6186.815104091887,"d":"6,186.82"}}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,18,0)","v":{"v":5187898.7299999995,"d":"5,187,898.73"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$5,'5.4 Tableau de l''endettement'!$C$7:$AZ$25,19,0)","v":{"v":3724.263266331658,"d":"3,724.26"}}]

{"sheet":"6.1 Investissements","index":32,"n_rows":183,"n_cols":58,"rows_kept":183,"hidden":true}
[]
["Comptes des investissements 2024"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(E3:BB3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(E3:W3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(X3:AI3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AJ3:BB3)","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[5,null,null,"Dépenses d'investissements",{"$f":"E6+E16+E26+E31+E42+E53+E64+E75","v":{"v":273822.39,"d":"273,822.39"}},{"$f":"F6+F16+F26+F31+F42+F53+F64+F75","v":{"v":36823.65,"d":"36,823.65"}},{"v":248631.05,"d":"248,631.05"},{"v":138142.25,"d":"138,142.25"},{"v":1431795.78,"d":"1,431,795.78"},{"v":929302.2400000001,"d":"929,302.24"},{"v":2900837.65,"d":"2,900,837.65"},{"v":5536566.09,"d":"5,536,566.09"},{"v":2268936.5100000002,"d":"2,268,936.51"},{"v":0,"d":"0.00"},{"v":3019989.3,"d":"3,019,989.30"},{"v":1260.79,"d":"1,260.79"},{"v":4483.8,"d":"4,483.80"},{"v":420673.70999999996,"d":"420,673.71"},{"v":23607.14,"d":"23,607.14"},{"v":219384.5,"d":"219,384.50"},{"v":142837.75,"d":"142,837.75"},{"v":1014.9,"d":"1,014.90"},{"v":2389543.41,"d":"2,389,543.41"},{"v":253929.85,"d":"253,929.85"},{"v":618649.8,"d":"618,649.80"},{"v":776345.5,"d":"776,345.50"},{"v":49737.049999999996,"d":"49,737.05"},{"v":104776,"d":"104,776.00"},{"v":113919,"d":"113,919.00"},{"v":165022.55,"d":"165,022.55"},{"v":123089.69999999998,"d":"123,089.70"},{"v":1640759.2500000002,"d":"1,640,759.25"},{"v":1814444.72,"d":"1,814,444.72"},{"v":83241.70000000001,"d":"83,241.70"},{"v":846124.5499999999,"d":"846,124.55"},{"v":1537961.3500000003,"d":"1,537,961.35"},{"v":339808.85,"d":"339,808.85"},{"v":1378523.9500000002,"d":"1,378,523.95"},{"v":2944298.3699999996,"d":"2,944,298.37"},{"v":1383520.6,"d":"1,383,520.60"},{"v":459396.65,"d":"459,396.65"},{"v":1071943.95,"d":"1,071,943.95"},{"v":1215309.02,"d":"1,215,309.02"},{"v":148288.09999999998,"d":"148,288.10"},{"v":1564304.5,"d":"1,564,304.50"},{"v":373321.55000000005,"d":"373,321.55"},{"v":1802945.06,"d":"1,802,945.06"},{"v":77673.15,"d":"77,673.15"},{"v":242935.24000000002,"d":"242,935.24"},{"v":170287.6,"d":"170,287.60"},{"v":224573.94,"d":"224,573.94"},{"v":222615.86000000002,"d":"222,615.86"},{"v":3312060.12,"d":"3,312,060.12"},{"v":240680.83,"d":"240,680.83"},{"$f":"BC6+BC16+BC26+BC31+BC42+BC53+BC64+BC75","v":{"v":45288141.269999996,"d":"45,288,141.27"}},{"v":19987652.910000004,"d":"19,987,652.91"},{"v":6590039.670000001,"d":"6,590,039.67"},{"v":18710448.69,"d":"18,710,448.69"}]
[null,50,null,"Immobilisations corporelles",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":268741.14,"d":"268,741.14"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":36823.65,"d":"36,823.65"}},{"v":218313.4,"d":"218,313.40"},{"v":138142.25,"d":"138,142.25"},{"v":1412510.73,"d":"1,412,510.73"},{"v":788462.1400000001,"d":"788,462.14"},{"v":2900837.65,"d":"2,900,837.65"},{"v":5373453.1899999995,"d":"5,373,453.19"},{"v":2268936.5100000002,"d":"2,268,936.51"},{"v":0,"d":"0.00"},{"v":2722010.3499999996,"d":"2,722,010.35"},{"v":1260.79,"d":"1,260.79"},{"v":0,"d":"0.00"},{"v":369076.00999999995,"d":"369,076.01"},{"v":17150.29,"d":"17,150.29"},{"v":219384.5,"d":"219,384.50"},{"v":118501.2,"d":"118,501.20"},{"v":0,"d":"0.00"},{"v":2389543.41,"d":"2,389,543.41"},{"v":253929.85,"d":"253,929.85"},{"v":588442.4,"d":"588,442.40"},{"v":765081.2,"d":"765,081.20"},{"v":8014.6,"d":"8,014.60"},{"v":28726.95,"d":"28,726.95"},{"v":97165.15,"d":"97,165.15"},{"v":105341.15,"d":"105,341.15"},{"v":94456.69999999998,"d":"94,456.70"},{"v":1603548.4000000001,"d":"1,603,548.40"},{"v":1707974.02,"d":"1,707,974.02"},{"v":4124.85,"d":"4,124.85"},{"v":801301.6,"d":"801,301.60"},{"v":1496076.0500000003,"d":"1,496,076.05"},{"v":339808.85,"d":"339,808.85"},{"v":1317327.05,"d":"1,317,327.05"},{"v":2894760.2199999997,"d":"2,894,760.22"},{"v":1383520.6,"d":"1,383,520.60"},{"v":432529.95,"d":"432,529.95"},{"v":781130.5,"d":"781,130.50"},{"v":1211327.67,"d":"1,211,327.67"},{"v":84129.15,"d":"84,129.15"},{"v":1564304.5,"d":"1,564,304.50"},{"v":291531.45,"d":"291,531.45"},{"v":1800399.56,"d":"1,800,399.56"},{"v":34093.1,"d":"34,093.10"},{"v":233469.04,"d":"233,469.04"},{"v":0,"d":"0.00"},{"v":215573.94,"d":"215,573.94"},{"v":129341.26000000001,"d":"129,341.26"},{"v":2977438.57,"d":"2,977,438.57"},{"v":233964.93,"d":"233,964.93"},{"$f":"BC7+BC8+BC9+BC10+BC11+BC12+BC13+BC14","v":{"v":42721980.47,"d":"42,721,980.47"}},{"$f":"BD7+BD8+BD9+BD10+BD11+BD12+BD13+BD14","v":{"v":19243147.21,"d":"19,243,147.21"}},{"$f":"BE7+BE8+BE9+BE10+BE11+BE12+BE13+BE14","v":{"v":6058106.870000001,"d":"6,058,106.87"}},{"$f":"BF7+BF8+BF9+BF10+BF11+BF12+BF13+BF14","v":{"v":17420726.390000004,"d":"17,420,726.39"}}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114203.85,"d":"114,203.85"},{"v":0,"d":"0.00"},{"v":51106.9,"d":"51,106.90"},{"v":0,"d":"0.00"},{"v":82150.4,"d":"82,150.40"},{"v":583233.5,"d":"583,233.50"},{"v":326034.02,"d":"326,034.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},159.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12384.75,"d":"12,384.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68137.5,"d":"68,137.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73500.9,"d":"73,500.90"},{"v":0,"d":"0.00"},{"v":28726.95,"d":"28,726.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":472614.06,"d":"472,614.06"},{"v":1905,"d":"1,905.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":201459.1,"d":"201,459.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123289.85,"d":"123,289.85"},{"v":0,"d":"0.00"},{"v":254,"d":"254.00"},{"v":0,"d":"0.00"},549.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40999.55,"d":"40,999.55"},{"v":3574.25,"d":"3,574.25"},{"v":25361.45,"d":"25,361.45"},{"v":0,"d":"0.00"},{"$f":"SUM(E7:BB7)","v":{"v":2209644.6599999997,"d":"2,209,644.66"}},{"$f":"SUM(E7:W7)","v":{"v":1237410.2999999998,"d":"1,237,410.30"}},{"$f":"SUM(X7:AI7)","v":{"v":576746.91,"d":"576,746.91"}},{"$f":"SUM(AJ7:BB7)","v":{"v":395487.45,"d":"395,487.45"}}]
[null,null,501,"Routes et voies de communications",{"v":134075.1,"d":"134,075.10"},{"v":0,"d":"0.00"},{"v":63239.4,"d":"63,239.40"},{"v":0,"d":"0.00"},{"v":74304.37,"d":"74,304.37"},{"v":418481.95,"d":"418,481.95"},{"v":360482.57,"d":"360,482.57"},{"v":1496322.5,"d":"1,496,322.50"},{"v":60367.5,"d":"60,367.50"},{"v":0,"d":"0.00"},{"v":431417.97,"d":"431,417.97"},714.81,{"v":0,"d":"0.00"},{"v":89740.1,"d":"89,740.10"},{"v":0,"d":"0.00"},{"v":206999.75,"d":"206,999.75"},{"v":56963.85,"d":"56,963.85"},{"v":0,"d":"0.00"},{"v":1101640.3,"d":"1,101,640.30"},{"v":133231.65,"d":"133,231.65"},{"v":219425.7,"d":"219,425.70"},{"v":53502.05,"d":"53,502.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97165.15,"d":"97,165.15"},{"v":34348.75,"d":"34,348.75"},{"v":44336.1,"d":"44,336.10"},{"v":235739.44,"d":"235,739.44"},{"v":706729.6,"d":"706,729.60"},{"v":0,"d":"0.00"},{"v":794431.65,"d":"794,431.65"},{"v":1089751.85,"d":"1,089,751.85"},{"v":5690,"d":"5,690.00"},{"v":948646.65,"d":"948,646.65"},{"v":1694802.6,"d":"1,694,802.60"},{"v":860531.9,"d":"860,531.90"},{"v":25589.45,"d":"25,589.45"},{"v":326423.9,"d":"326,423.90"},{"v":206944.55,"d":"206,944.55"},{"v":11062.9,"d":"11,062.90"},{"v":0,"d":"0.00"},{"v":14342.7,"d":"14,342.70"},{"v":215571.27,"d":"215,571.27"},{"v":34093.1,"d":"34,093.10"},{"v":102510.38,"d":"102,510.38"},{"v":0,"d":"0.00"},{"v":54296.64,"d":"54,296.64"},{"v":0,"d":"0.00"},{"v":1316645.46,"d":"1,316,645.46"},{"v":0,"d":"0.00"},{"v":13720563.610000003,"d":"13,720,563.61"},{"v":4494750.170000001,"d":"4,494,750.17"},{"v":2318910.09,"d":"2,318,910.09"},{"v":6906903.35,"d":"6,906,903.35"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125892.95,"d":"125,892.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":591144.8,"d":"591,144.80"},{"v":1288389.36,"d":"1,288,389.36"},{"v":0,"d":"0.00"},{"v":385598.45,"d":"385,598.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":425852.75,"d":"425,852.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5923.45,"d":"5,923.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100075.25,"d":"100,075.25"},{"v":0,"d":"0.00"},{"v":88145.3,"d":"88,145.30"},{"v":32924.2,"d":"32,924.20"},{"v":14110.6,"d":"14,110.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14250.2,"d":"14,250.20"},{"v":423476.45,"d":"423,476.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45971.12,"d":"45,971.12"},{"v":66843.15,"d":"66,843.15"},{"v":3608598.0300000007,"d":"3,608,598.03"},{"v":2816878.31,"d":"2,816,878.31"},{"v":5923.45,"d":"5,923.45"},{"v":785796.27,"d":"785,796.27"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":113919.64,"d":"113,919.64"},{"v":36823.65,"d":"36,823.65"},{"v":40870.15,"d":"40,870.15"},{"v":138142.25,"d":"138,142.25"},{"v":108327.7,"d":"108,327.70"},{"v":310854.89,"d":"310,854.89"},{"v":996716.54,"d":"996,716.54"},{"v":543216.76,"d":"543,216.76"},{"v":121656.15,"d":"121,656.15"},{"v":0,"d":"0.00"},{"v":1017218.38,"d":"1,017,218.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255912.86,"d":"255,912.86"},{"v":17150.29,"d":"17,150.29"},{"v":0,"d":"0.00"},{"v":61537.35,"d":"61,537.35"},{"v":0,"d":"0.00"},{"v":353805.3,"d":"353,805.30"},{"v":34028.85,"d":"34,028.85"},{"v":223911.9,"d":"223,911.90"},{"v":635498.25,"d":"635,498.25"},{"v":8014.6,"d":"8,014.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65068.95,"d":"65,068.95"},{"v":48607.2,"d":"48,607.20"},{"v":1000543.16,"d":"1,000,543.16"},{"v":194813.75,"d":"194,813.75"},{"v":0,"d":"0.00"},{"v":6869.95,"d":"6,869.95"},{"v":237768.35,"d":"237,768.35"},{"v":224818.3,"d":"224,818.30"},{"v":7717.15,"d":"7,717.15"},{"v":188789.2,"d":"188,789.20"},{"v":212945.8,"d":"212,945.80"},{"v":17651,"d":"17,651.00"},{"v":50170.6,"d":"50,170.60"},{"v":658813.75,"d":"658,813.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225141.45,"d":"225,141.45"},{"v":0,"d":"0.00"},{"v":130958.66,"d":"130,958.66"},{"v":0,"d":"0.00"},{"v":76842.4,"d":"76,842.40"},{"v":70747.8,"d":"70,747.80"},{"v":948096.52,"d":"948,096.52"},{"v":0,"d":"0.00"},{"v":9383969.5,"d":"9,383,969.50"},{"v":4116151.9099999997,"d":"4,116,151.91"},{"v":2217356.6100000003,"d":"2,217,356.61"},{"v":3050460.9799999995,"d":"3,050,460.98"}]
[null,null,504,"Bâtiments",{"v":20746.4,"d":"20,746.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":932257.61,"d":"932,257.61"},{"v":59125.3,"d":"59,125.30"},{"v":1461488.14,"d":"1,461,488.14"},{"v":1987366.43,"d":"1,987,366.43"},{"v":445405.75,"d":"445,405.75"},{"v":0,"d":"0.00"},{"v":712706.8,"d":"712,706.80"},{"v":386.6,"d":"386.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":423175.86,"d":"423,175.86"},{"v":50669.35,"d":"50,669.35"},{"v":128604.8,"d":"128,604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1513.4,"d":"1,513.40"},{"v":207751.5,"d":"207,751.50"},{"v":163823.01,"d":"163,823.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":972671.72,"d":"972,671.72"},{"v":293602.3,"d":"293,602.30"},{"v":389289.5,"d":"389,289.50"},{"v":201214.2,"d":"201,214.20"},{"v":177275.22,"d":"177,275.22"},{"v":25015.85,"d":"25,015.85"},{"v":1140828.05,"d":"1,140,828.05"},{"v":247739.5,"d":"247,739.50"},{"v":1314792.24,"d":"1,314,792.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43435.35,"d":"43,435.35"},{"v":29901.4,"d":"29,901.40"},{"v":152088.17,"d":"152,088.17"},{"v":167121.78,"d":"167,121.78"},{"v":11749996.229999999,"d":"11,749,996.23"},{"v":6042658.89,"d":"6,042,658.89"},{"v":552362.06,"d":"552,362.06"},{"v":5154975.28,"d":"5,154,975.28"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2580,"d":"2,580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109300.55,"d":"109,300.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111880.55,"d":"111,880.55"},{"v":0,"d":"0.00"},{"v":2580,"d":"2,580.00"},{"v":109300.55,"d":"109,300.55"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120621.2,"d":"120,621.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":172169.2,"d":"172,169.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141669.05,"d":"141,669.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23423.05,"d":"23,423.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16931.7,"d":"16,931.70"},{"v":36000,"d":"36,000.00"},{"v":16500,"d":"16,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159514.3,"d":"159,514.30"},{"v":0,"d":"0.00"},{"v":2219.85,"d":"2,219.85"},{"v":0,"d":"0.00"},{"v":68480.6,"d":"68,480.60"},{"v":0,"d":"0.00"},{"v":71358.85,"d":"71,358.85"},{"v":0,"d":"0.00"},{"v":2330,"d":"2,330.00"},{"v":0,"d":"0.00"},{"v":80031.95,"d":"80,031.95"},{"v":168294.15,"d":"168,294.15"},{"v":33546.2,"d":"33,546.20"},{"v":0,"d":"0.00"},{"v":28900,"d":"28,900.00"},{"v":44894.6,"d":"44,894.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25117.81,"d":"25,117.81"},{"v":489275.85,"d":"489,275.85"},{"v":0,"d":"0.00"},{"v":1701278.3599999999,"d":"1,701,278.36"},{"v":474814.2,"d":"474,814.20"},{"v":214234.15,"d":"214,234.15"},{"v":1012230.01,"d":"1,012,230.01"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27083.73,"d":"27,083.73"},{"v":0,"d":"0.00"},{"v":33399.7,"d":"33,399.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169993.6,"d":"169,993.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5572.5,"d":"5,572.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":236049.53,"d":"236,049.53"},{"v":60483.42999999999,"d":"60,483.43"},{"v":169993.6,"d":"169,993.60"},{"v":5572.5,"d":"5,572.50"}]
[{"$nulls":57},{"v":0,"d":"0.00"}]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24","v":{"v":0,"d":"0.00"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130840.1,"d":"130,840.10"},{"v":0,"d":"0.00"},{"v":12652,"d":"12,652.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54104.35,"d":"54,104.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40158.95,"d":"40,158.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154080.6,"d":"154,080.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BC17+BC18+BC19+BC20+BC21+BC22+BC23+BC24","v":{"v":391836,"d":"391,836.00"}},{"$f":"BD17+BD18+BD19+BD20+BD21+BD22+BD23+BD24","v":{"v":143492.1,"d":"143,492.10"}},{"$f":"BE17+BE18+BE19+BE20+BE21+BE22+BE23+BE24","v":{"v":0,"d":"0.00"}},{"$f":"BF17+BF18+BF19+BF20+BF21+BF22+BF23+BF24","v":{"v":248343.90000000002,"d":"248,343.90"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E17:BB17)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E17:W17)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X17:AI17)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ17:BB17)","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124594.1,"d":"124,594.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52641.4,"d":"52,641.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154080.6,"d":"154,080.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":331316.1,"d":"331,316.10"},{"v":124594.1,"d":"124,594.10"},{"v":0,"d":"0.00"},{"v":206722,"d":"206,722.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1462.95,"d":"1,462.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1462.95,"d":"1,462.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1462.95,"d":"1,462.95"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6246,"d":"6,246.00"},{"v":0,"d":"0.00"},{"v":12652,"d":"12,652.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40158.95,"d":"40,158.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59056.95,"d":"59,056.95"},{"v":18898,"d":"18,898.00"},{"v":0,"d":"0.00"},{"v":40158.95,"d":"40,158.95"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"E27+E28+E29","v":{"v":5081.25,"d":"5,081.25"}},{"$f":"F27+F28+F29","v":{"v":0,"d":"0.00"}},{"v":30317.65,"d":"30,317.65"},{"v":0,"d":"0.00"},{"v":19285.05,"d":"19,285.05"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":150460.9,"d":"150,460.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297978.95,"d":"297,978.95"},{"v":0,"d":"0.00"},{"v":139.5,"d":"139.50"},{"v":51597.7,"d":"51,597.70"},{"v":6456.85,"d":"6,456.85"},{"v":0,"d":"0.00"},{"v":24336.55,"d":"24,336.55"},{"v":1014.9,"d":"1,014.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30207.4,"d":"30,207.40"},{"v":11264.3,"d":"11,264.30"},{"v":41722.45,"d":"41,722.45"},{"v":76049.05,"d":"76,049.05"},{"v":0,"d":"0.00"},{"v":59681.4,"d":"59,681.40"},{"v":28633,"d":"28,633.00"},{"v":37210.85,"d":"37,210.85"},{"v":106470.7,"d":"106,470.70"},{"v":79116.85,"d":"79,116.85"},{"v":44822.95,"d":"44,822.95"},{"v":41885.3,"d":"41,885.30"},{"v":0,"d":"0.00"},{"v":7092.55,"d":"7,092.55"},{"v":49538.15,"d":"49,538.15"},{"v":0,"d":"0.00"},{"v":26866.7,"d":"26,866.70"},{"v":290813.45,"d":"290,813.45"},{"v":3981.35,"d":"3,981.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81790.1,"d":"81,790.10"},{"v":2545.5,"d":"2,545.50"},{"v":43580.05,"d":"43,580.05"},{"v":9466.2,"d":"9,466.20"},{"v":16207,"d":"16,207.00"},{"v":0,"d":"0.00"},{"v":93274.6,"d":"93,274.60"},{"v":334621.55000000005,"d":"334,621.55"},{"v":6713.9,"d":"6,713.90"},{"$f":"BC27+BC28+BC29","v":{"v":2120224.6500000004,"d":"2,120,224.65"}},{"$f":"BD27+BD28+BD29","v":{"v":596669.3,"d":"596,669.30"}},{"$f":"BE27+BE28+BE29","v":{"v":515178.94999999995,"d":"515,178.95"}},{"$f":"BF27+BF28+BF29","v":{"v":1008376.4,"d":"1,008,376.40"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150460.9,"d":"150,460.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6073.5,"d":"6,073.50"},{"v":8431.3,"d":"8,431.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29849.4,"d":"29,849.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42172.9,"d":"42,172.90"},{"v":0,"d":"0.00"},{"$f":"SUM(E27:BB27)","v":{"v":236987.99999999997,"d":"236,988.00"}},{"$f":"SUM(E27:W27)","v":{"v":150460.9,"d":"150,460.90"}},{"$f":"SUM(X27:AI27)","v":{"v":14504.8,"d":"14,504.80"}},{"$f":"SUM(AJ27:BB27)","v":{"v":72022.3,"d":"72,022.30"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E28:BB28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E28:W28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X28:AI28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ28:BB28)","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":5081.25,"d":"5,081.25"},{"v":0,"d":"0.00"},{"v":30317.65,"d":"30,317.65"},{"v":0,"d":"0.00"},{"v":19285.05,"d":"19,285.05"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297978.95,"d":"297,978.95"},{"v":0,"d":"0.00"},{"v":139.5,"d":"139.50"},{"v":51597.7,"d":"51,597.70"},{"v":6456.85,"d":"6,456.85"},{"v":0,"d":"0.00"},{"v":24336.55,"d":"24,336.55"},{"v":1014.9,"d":"1,014.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30207.4,"d":"30,207.40"},{"v":11264.3,"d":"11,264.30"},{"v":41722.45,"d":"41,722.45"},{"v":76049.05,"d":"76,049.05"},{"v":0,"d":"0.00"},{"v":59681.4,"d":"59,681.40"},{"v":28633,"d":"28,633.00"},{"v":31137.35,"d":"31,137.35"},{"v":98039.4,"d":"98,039.40"},{"v":79116.85,"d":"79,116.85"},{"v":44822.95,"d":"44,822.95"},{"v":12035.9,"d":"12,035.90"},{"v":0,"d":"0.00"},{"v":7092.55,"d":"7,092.55"},{"v":49538.15,"d":"49,538.15"},{"v":0,"d":"0.00"},{"v":26866.7,"d":"26,866.70"},{"v":290813.45,"d":"290,813.45"},{"v":3981.35,"d":"3,981.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81790.1,"d":"81,790.10"},{"v":2545.5,"d":"2,545.50"},{"v":43580.05,"d":"43,580.05"},{"v":9466.2,"d":"9,466.20"},{"v":16207,"d":"16,207.00"},{"v":0,"d":"0.00"},{"v":93274.6,"d":"93,274.60"},{"v":292448.65,"d":"292,448.65"},{"v":6713.9,"d":"6,713.90"},{"$f":"SUM(E29:BB29)","v":{"v":1883236.6500000004,"d":"1,883,236.65"}},{"$f":"SUM(E29:W29)","v":{"v":446208.4,"d":"446,208.40"}},{"$f":"SUM(X29:AI29)","v":{"v":500674.14999999997,"d":"500,674.15"}},{"$f":"SUM(AJ29:BB29)","v":{"v":936354.1,"d":"936,354.10"}}]
[]
[null,54,null,"Prêts",{"$f":"E32+E33+E34+E35+E36+E37+E38+E39+E40","v":{"v":0,"d":"0.00"}},{"$f":"F32+F33+F34+F35+F36+F37+F38+F39+F40","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$f":"BC32+BC33+BC34+BC35+BC36+BC37+BC38+BC39+BC40","v":{"v":2,"d":"2.00"}},{"$f":"BD32+BD33+BD34+BD35+BD36+BD37+BD38+BD39+BD40","v":{"v":0,"d":"0.00"}},{"$f":"BE32+BE33+BE34+BE35+BE36+BE37+BE38+BE39+BE40","v":{"v":0,"d":"0.00"}},{"$f":"BF32+BF33+BF34+BF35+BF36+BF37+BF38+BF39+BF40","v":{"v":2,"d":"2.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$f":"SUM(E32:BB32)","v":{"v":2,"d":"2.00"}},{"$f":"SUM(E32:W32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X32:AI32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ32:BB32)","v":{"v":2,"d":"2.00"}}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$f":"E43+E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":0,"d":"0.00"}},{"$f":"F43+F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BC43+BC44+BC45+BC46+BC47+BC48+BC49+BC50+BC51","v":{"v":0,"d":"0.00"}},{"$f":"BD43+BD44+BD45+BD46+BD47+BD48+BD49+BD50+BD51","v":{"v":0,"d":"0.00"}},{"$f":"BE43+BE44+BE45+BE46+BE47+BE48+BE49+BE50+BE51","v":{"v":0,"d":"0.00"}},{"$f":"BF43+BF44+BF45+BF46+BF47+BF48+BF49+BF50+BF51","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E43:BB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E43:W43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X43:AI43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ43:BB43)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"E54+E55+E56+E57+E58+E59+E60+E61+E62","v":{"v":0,"d":"0.00"}},{"$f":"F54+F55+F56+F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4344.3,"d":"4,344.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BC54+BC55+BC56+BC57+BC58+BC59+BC60+BC61+BC62","v":{"v":4344.3,"d":"4,344.30"}},{"$f":"BD54+BD55+BD56+BD57+BD58+BD59+BD60+BD61+BD62","v":{"v":4344.3,"d":"4,344.30"}},{"$f":"BE54+BE55+BE56+BE57+BE58+BE59+BE60+BE61+BE62","v":{"v":0,"d":"0.00"}},{"$f":"BF54+BF55+BF56+BF57+BF58+BF59+BF60+BF61+BF62","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E54:BB54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E54:W54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X54:AI54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ54:BB54)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4344.3,"d":"4,344.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4344.3,"d":"4,344.30"},{"v":4344.3,"d":"4,344.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":0,"d":"0.00"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BC65+BC66+BC67+BC68+BC69+BC70+BC71+BC72+BC73","v":{"v":0,"d":"0.00"}},{"$f":"BD65+BD66+BD67+BD68+BD69+BD70+BD71+BD72+BD73","v":{"v":0,"d":"0.00"}},{"$f":"BE65+BE66+BE67+BE68+BE69+BE70+BE71+BE72+BE73","v":{"v":0,"d":"0.00"}},{"$f":"BF65+BF66+BF67+BF68+BF69+BF70+BF71+BF72+BF73","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E65:BB65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E65:W65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X65:AI65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ65:BB65)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"E76+E77+E78+E79+E80+E81","v":{"v":0,"d":"0.00"}},{"$f":"F76+F77+F78+F79+F80+F81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16753.85,"d":"16,753.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BC76+BC77+BC78+BC79+BC80+BC81","v":{"v":49753.85,"d":"49,753.85"}},{"$f":"BD76+BD77+BD78+BD79+BD80+BD81","v":{"v":0,"d":"0.00"}},{"$f":"BE76+BE77+BE78+BE79+BE80+BE81","v":{"v":16753.85,"d":"16,753.85"}},{"$f":"BF76+BF77+BF78+BF79+BF80+BF81","v":{"v":33000,"d":"33,000.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16753.85,"d":"16,753.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E76:BB76)","v":{"v":25753.85,"d":"25,753.85"}},{"$f":"SUM(E76:W76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X76:AI76)","v":{"v":16753.85,"d":"16,753.85"}},{"$f":"SUM(AJ76:BB76)","v":{"v":9000,"d":"9,000.00"}}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":56},{"v":0,"d":"0.00"}]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E84","v":{"v":10647,"d":"10,647.00"}},{"$f":"F84","v":{"v":20000,"d":"20,000.00"}},{"v":75447,"d":"75,447.00"},{"v":0,"d":"0.00"},{"v":927656.71,"d":"927,656.71"},{"v":1476773.53,"d":"1,476,773.53"},{"v":584800.15,"d":"584,800.15"},{"v":976063.25,"d":"976,063.25"},{"v":1176419.3,"d":"1,176,419.30"},{"v":0,"d":"0.00"},{"v":687835.75,"d":"687,835.75"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":203745,"d":"203,745.00"},{"v":39806.36,"d":"39,806.36"},{"v":89010.22,"d":"89,010.22"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":831717.51,"d":"831,717.51"},{"v":36000,"d":"36,000.00"},{"v":67142,"d":"67,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124396.35,"d":"124,396.35"},{"v":0,"d":"0.00"},{"v":5250,"d":"5,250.00"},{"v":98323.95,"d":"98,323.95"},{"v":372978,"d":"372,978.00"},{"v":119745,"d":"119,745.00"},{"v":246018.55,"d":"246,018.55"},{"v":77567.75,"d":"77,567.75"},{"v":182541.8,"d":"182,541.80"},{"v":794506.45,"d":"794,506.45"},{"v":160000,"d":"160,000.00"},{"v":272998.85,"d":"272,998.85"},{"v":2739.7,"d":"2,739.70"},{"v":304002.3,"d":"304,002.30"},{"v":380500,"d":"380,500.00"},{"v":102515,"d":"102,515.00"},{"v":261212.55,"d":"261,212.55"},{"v":203173,"d":"203,173.00"},{"v":11086.45,"d":"11,086.45"},{"v":75413.5,"d":"75,413.50"},{"v":0,"d":"0.00"},{"v":87200,"d":"87,200.00"},{"v":105020.35,"d":"105,020.35"},{"v":61391.1,"d":"61,391.10"},{"v":697519.7,"d":"697,519.70"},{"v":243426.7,"d":"243,426.70"},{"$f":"BC84","v":{"v":12269396.919999996,"d":"12,269,396.92"}},{"$f":"BD84","v":{"v":7176727.87,"d":"7,176,727.87"}},{"$f":"BE84","v":{"v":1069853.85,"d":"1,069,853.85"}},{"$f":"BF84","v":{"v":4022815.2,"d":"4,022,815.20"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":10647,"d":"10,647.00"},{"v":20000,"d":"20,000.00"},{"v":75447,"d":"75,447.00"},{"v":0,"d":"0.00"},{"v":927656.71,"d":"927,656.71"},{"v":1476773.53,"d":"1,476,773.53"},{"v":584800.15,"d":"584,800.15"},{"v":976063.25,"d":"976,063.25"},{"v":1176419.3,"d":"1,176,419.30"},{"v":0,"d":"0.00"},{"v":687835.75,"d":"687,835.75"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":203745,"d":"203,745.00"},{"v":39806.36,"d":"39,806.36"},{"v":89010.22,"d":"89,010.22"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":831717.51,"d":"831,717.51"},{"v":36000,"d":"36,000.00"},{"v":67142,"d":"67,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124396.35,"d":"124,396.35"},{"v":0,"d":"0.00"},{"v":5250,"d":"5,250.00"},{"v":98323.95,"d":"98,323.95"},{"v":372978,"d":"372,978.00"},{"v":119745,"d":"119,745.00"},{"v":246018.55,"d":"246,018.55"},{"v":77567.75,"d":"77,567.75"},{"v":182541.8,"d":"182,541.80"},{"v":794506.45,"d":"794,506.45"},{"v":160000,"d":"160,000.00"},{"v":272998.85,"d":"272,998.85"},{"v":2739.7,"d":"2,739.70"},{"v":304002.3,"d":"304,002.30"},{"v":380500,"d":"380,500.00"},{"v":102515,"d":"102,515.00"},{"v":261212.55,"d":"261,212.55"},{"v":203173,"d":"203,173.00"},{"v":11086.45,"d":"11,086.45"},{"v":75413.5,"d":"75,413.50"},{"v":0,"d":"0.00"},{"v":87200,"d":"87,200.00"},{"v":105020.35,"d":"105,020.35"},{"v":61391.1,"d":"61,391.10"},{"v":697519.7,"d":"697,519.70"},{"v":243426.7,"d":"243,426.70"},{"$f":"SUM(E84:BB84)","v":{"v":12269396.919999996,"d":"12,269,396.92"}},{"$f":"SUM(E84:W84)","v":{"v":7176727.87,"d":"7,176,727.87"}},{"$f":"SUM(X84:AI84)","v":{"v":1069853.85,"d":"1,069,853.85"}},{"$f":"SUM(AJ84:BB84)","v":{"v":4022815.2,"d":"4,022,815.20"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"E89+E99+E109+E114+E125+E136+E147+E158+E169","v":{"v":10647,"d":"10,647.00"}},{"$f":"F89+F99+F109+F114+F125+F136+F147+F158+F169","v":{"v":20000,"d":"20,000.00"}},{"v":75447,"d":"75,447.00"},{"v":0,"d":"0.00"},{"v":927656.71,"d":"927,656.71"},{"v":1476773.5299999998,"d":"1,476,773.53"},{"v":584800.1499999999,"d":"584,800.15"},{"v":976063.25,"d":"976,063.25"},{"v":1176419.2999999998,"d":"1,176,419.30"},{"v":0,"d":"0.00"},{"v":687835.75,"d":"687,835.75"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":203745,"d":"203,745.00"},{"v":39806.36,"d":"39,806.36"},{"v":89010.22,"d":"89,010.22"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":831717.5099999999,"d":"831,717.51"},{"v":36000,"d":"36,000.00"},{"v":67142,"d":"67,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124396.35,"d":"124,396.35"},{"v":0,"d":"0.00"},{"v":5250,"d":"5,250.00"},{"v":98323.95,"d":"98,323.95"},{"v":372978,"d":"372,978.00"},{"v":119745,"d":"119,745.00"},{"v":246018.55,"d":"246,018.55"},{"v":77567.75,"d":"77,567.75"},{"v":182541.8,"d":"182,541.80"},{"v":794506.45,"d":"794,506.45"},{"v":160000,"d":"160,000.00"},{"v":272998.85000000003,"d":"272,998.85"},{"v":2739.7,"d":"2,739.70"},{"v":304002.3,"d":"304,002.30"},{"v":380500,"d":"380,500.00"},{"v":102515,"d":"102,515.00"},{"v":261212.55,"d":"261,212.55"},{"v":203173,"d":"203,173.00"},{"v":11086.45,"d":"11,086.45"},{"v":75413.5,"d":"75,413.50"},{"v":0,"d":"0.00"},{"v":87200,"d":"87,200.00"},{"v":105020.35,"d":"105,020.35"},{"v":61391.1,"d":"61,391.10"},{"v":697519.7,"d":"697,519.70"},{"v":243426.7,"d":"243,426.70"},{"$f":"BC89+BC99+BC109+BC114+BC125+BC136+BC147+BC158+BC169","v":{"v":12269396.919999998,"d":"12,269,396.92"}},{"v":7176727.87,"d":"7,176,727.87"},{"v":1069853.85,"d":"1,069,853.85"},{"v":4022815.2,"d":"4,022,815.20"}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":0,"d":"0.00"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":474449.51,"d":"474,449.51"},{"v":564368.33,"d":"564,368.33"},{"v":286288.3,"d":"286,288.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":203745,"d":"203,745.00"},{"v":39806.36,"d":"39,806.36"},{"v":89010.22,"d":"89,010.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109300.55,"d":"109,300.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2739.7,"d":"2,739.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57382,"d":"57,382.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1935896.06,"d":"1,935,896.06"},{"v":1726473.81,"d":"1,726,473.81"},{"v":40000,"d":"40,000.00"},{"v":169422.25,"d":"169,422.25"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E90:BB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E90:W90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X90:AI90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ90:BB90)","v":{"v":0,"d":"0.00"}}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":68806.09,"d":"68,806.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":474449.51,"d":"474,449.51"},{"v":564368.33,"d":"564,368.33"},{"v":286288.3,"d":"286,288.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":203745,"d":"203,745.00"},{"v":39806.36,"d":"39,806.36"},{"v":89010.22,"d":"89,010.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109300.55,"d":"109,300.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2739.7,"d":"2,739.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1769707.97,"d":"1,769,707.97"},{"v":1657667.72,"d":"1,657,667.72"},{"v":0,"d":"0.00"},{"v":112040.25,"d":"112,040.25"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57382,"d":"57,382.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97382,"d":"97,382.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":57382,"d":"57,382.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"E100+E101+E102+E103+E104+E105+E106+E107","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103+F104+F105+F106+F107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":48994,"d":"48,994.00"},{"v":10011.6,"d":"10,011.60"},{"v":0,"d":"0.00"},{"v":369521,"d":"369,521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8380,"d":"8,380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":171641.35,"d":"171,641.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16279.1,"d":"16,279.10"},{"v":0,"d":"0.00"},{"v":757327.05,"d":"757,327.05"},{"v":561026.6,"d":"561,026.60"},{"v":8380,"d":"8,380.00"},{"v":187920.45,"d":"187,920.45"}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":171641.35,"d":"171,641.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E100:BB100)","v":{"v":171641.35,"d":"171,641.35"}},{"$f":"SUM(E100:W100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X100:AI100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ100:BB100)","v":{"v":171641.35,"d":"171,641.35"}}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182844.85,"d":"182,844.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182844.85,"d":"182,844.85"},{"v":182844.85,"d":"182,844.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10011.6,"d":"10,011.60"},{"v":0,"d":"0.00"},{"v":15823.3,"d":"15,823.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8380,"d":"8,380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9713.1,"d":"9,713.10"},{"v":0,"d":"0.00"},{"v":43928,"d":"43,928.00"},{"v":25834.9,"d":"25,834.90"},{"v":8380,"d":"8,380.00"},{"v":9713.1,"d":"9,713.10"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":48994,"d":"48,994.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170852.85,"d":"170,852.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":352346.85,"d":"352,346.85"},{"v":352346.85,"d":"352,346.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":54},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E110+E111+E112","v":{"v":0,"d":"0.00"}},{"$f":"F110+F111+F112","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E110:BB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E110:W110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X110:AI110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ110:BB110)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E111:BB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E111:W111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X111:AI111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ111:BB111)","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E112:BB112)","v":{"v":8800,"d":"8,800.00"}},{"$f":"SUM(E112:W112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X112:AI112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ112:BB112)","v":{"v":8800,"d":"8,800.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$f":"E115+E116+E117+E118+E119+E120+E121+E122+E123","v":{"v":10647,"d":"10,647.00"}},{"$f":"F115+F116+F117+F118+F119+F120+F121+F122+F123","v":{"v":20000,"d":"20,000.00"}},{"v":75447,"d":"75,447.00"},{"v":0,"d":"0.00"},{"v":133207.2,"d":"133,207.20"},{"v":912405.2,"d":"912,405.20"},{"v":286011.85,"d":"286,011.85"},{"v":927069.25,"d":"927,069.25"},{"$f":"M115+M116+M117+M118+M119+M120+M121+M122+M123","v":{"v":1166407.6999999997,"d":"1,166,407.70"}},{"v":0,"d":"0.00"},{"v":318314.75,"d":"318,314.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":831717.5099999999,"d":"831,717.51"},{"v":36000,"d":"36,000.00"},{"v":67142,"d":"67,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86396.35,"d":"86,396.35"},{"v":0,"d":"0.00"},{"v":5250,"d":"5,250.00"},{"v":89943.95,"d":"89,943.95"},{"v":372978,"d":"372,978.00"},{"v":79745,"d":"79,745.00"},{"v":246018.55,"d":"246,018.55"},{"v":27361,"d":"27,361.00"},{"v":73241.25,"d":"73,241.25"},{"v":622865.1,"d":"622,865.10"},{"v":160000,"d":"160,000.00"},{"v":272998.85000000003,"d":"272,998.85"},{"v":0,"d":"0.00"},{"v":304002.3,"d":"304,002.30"},{"v":350000,"d":"350,000.00"},{"v":93715,"d":"93,715.00"},{"v":259135.55,"d":"259,135.55"},{"v":203173,"d":"203,173.00"},{"v":8886.45,"d":"8,886.45"},{"v":18031.5,"d":"18,031.50"},{"v":0,"d":"0.00"},{"v":87200,"d":"87,200.00"},{"v":105020.35,"d":"105,020.35"},{"v":61391.1,"d":"61,391.10"},{"v":681240.6,"d":"681,240.60"},{"v":243426.7,"d":"243,426.70"},{"v":9244390.059999999,"d":"9,244,390.06"},{"v":4689227.46,"d":"4,689,227.46"},{"v":983473.8500000001,"d":"983,473.85"},{"v":3571688.75,"d":"3,571,688.75"}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":846670.1,"d":"846,670.10"},{"v":0,"d":"0.00"},{"v":419577.7,"d":"419,577.70"},{"v":689777.7,"d":"689,777.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":546047.46,"d":"546,047.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":41060,"d":"41,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11485.2,"d":"11,485.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29000,"d":"29,000.00"},{"v":0,"d":"0.00"},{"v":260426,"d":"260,426.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E115:BB115)","v":{"v":2889044.16,"d":"2,889,044.16"}},{"$f":"SUM(E115:W115)","v":{"v":2502072.96,"d":"2,502,072.96"}},{"$f":"SUM(X115:AI115)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(AJ115:BB115)","v":{"v":341971.2,"d":"341,971.20"}}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117707.2,"d":"117,707.20"},{"v":65735.1,"d":"65,735.10"},{"v":286011.85,"d":"286,011.85"},{"v":428641.55,"d":"428,641.55"},{"v":454715.6,"d":"454,715.60"},{"v":0,"d":"0.00"},{"v":156719.75,"d":"156,719.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":124900.35,"d":"124,900.35"},{"v":8724,"d":"8,724.00"},{"v":67142,"d":"67,142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46396.35,"d":"46,396.35"},{"v":0,"d":"0.00"},{"v":5250,"d":"5,250.00"},{"v":89943.95,"d":"89,943.95"},{"v":372978,"d":"372,978.00"},{"v":76745,"d":"76,745.00"},{"v":111018.55,"d":"111,018.55"},{"v":27361,"d":"27,361.00"},{"v":32181.25,"d":"32,181.25"},{"v":622865.1,"d":"622,865.10"},{"v":0,"d":"0.00"},{"v":4922.2,"d":"4,922.20"},{"v":0,"d":"0.00"},{"v":211992.3,"d":"211,992.30"},{"v":0,"d":"0.00"},{"v":43715,"d":"43,715.00"},{"v":259135.55,"d":"259,135.55"},{"v":198173,"d":"198,173.00"},{"v":8886.45,"d":"8,886.45"},{"v":18031.5,"d":"18,031.50"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":51585,"d":"51,585.00"},{"v":61391.1,"d":"61,391.10"},{"v":9093,"d":"9,093.00"},{"v":41724.7,"d":"41,724.70"},{"v":4037686.4000000004,"d":"4,037,686.40"},{"v":1642431.4,"d":"1,642,431.40"},{"v":778197.8500000001,"d":"778,197.85"},{"v":1617057.15,"d":"1,617,057.15"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4264.4,"d":"4,264.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14435.35,"d":"14,435.35"},{"v":0,"d":"0.00"},{"v":188368,"d":"188,368.00"},{"v":60000,"d":"60,000.00"},{"v":527067.75,"d":"527,067.75"},{"v":104264.4,"d":"104,264.40"},{"v":0,"d":"0.00"},{"v":422803.35,"d":"422,803.35"}]
[null,null,633,"Assurances sociales publiques",{"v":10647,"d":"10,647.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10647,"d":"10,647.00"},{"v":10647,"d":"10,647.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30992,"d":"30,992.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30992,"d":"30,992.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30992,"d":"30,992.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62447,"d":"62,447.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":78850,"d":"78,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154000,"d":"154,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60769.7,"d":"60,769.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225599.45,"d":"225,599.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":7792.9,"d":"7,792.90"},{"v":0,"d":"0.00"},{"v":599459.05,"d":"599,459.05"},{"v":356066.7,"d":"356,066.70"},{"v":0,"d":"0.00"},{"v":243392.35,"d":"243,392.35"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17650,"d":"17,650.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27276,"d":"27,276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8010,"d":"8,010.00"},{"v":350000,"d":"350,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61200,"d":"61,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114500,"d":"114,500.00"},{"v":141702,"d":"141,702.00"},{"v":956838,"d":"956,838.00"},{"v":66150,"d":"66,150.00"},{"v":160276,"d":"160,276.00"},{"v":730412,"d":"730,412.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7595,"d":"7,595.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101060.7,"d":"101,060.70"},{"v":0,"d":"0.00"},{"v":192655.7,"d":"192,655.70"},{"v":7595,"d":"7,595.00"},{"v":0,"d":"0.00"},{"v":185060.7,"d":"185,060.70"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":57},{"v":0,"d":"0.00"}]
[null,64,null,"Remboursement de prêts",{"$f":"E126+E127+E128+E129+E130+E131+E132+E133+E134","v":{"v":0,"d":"0.00"}},{"$f":"F126+F127+F128+F129+F130+F131+F132+F133+F134","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E126:BB126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E126:W126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X126:AI126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ126:BB126)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":54},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E137+E138+E139+E140+E141+E142+E143+E144+E145","v":{"v":0,"d":"0.00"}},{"$f":"F137+F138+F139+F140+F141+F142+F143+F144+F145","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E137:BB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E137:W137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X137:AI137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ137:BB137)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E148+E149+E150+E151+E152+E153+E154+E155+E156","v":{"v":0,"d":"0.00"}},{"$f":"F148+F149+F150+F151+F152+F153+F154+F155+F156","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E148:BB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E148:W148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X148:AI148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ148:BB148)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E159+E160+E161+E162+E163+E164+E165+E166+E167","v":{"v":0,"d":"0.00"}},{"$f":"F159+F160+F161+F162+F163+F164+F165+F166+F167","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E159:BB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E159:W159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X159:AI159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ159:BB159)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":57},{"v":0,"d":"0.00"}]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E170+E171+E172+E173+E174+E175+E176","v":{"v":0,"d":"0.00"}},{"$f":"F170+F171+F172+F173+F174+F175+F176","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2077,"d":"2,077.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42277,"d":"42,277.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":4277,"d":"4,277.00"}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2077,"d":"2,077.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E170:BB170)","v":{"v":42277,"d":"42,277.00"}},{"$f":"SUM(E170:W170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X170:AI170)","v":{"v":38000,"d":"38,000.00"}},{"$f":"SUM(AJ170:BB170)","v":{"v":4277,"d":"4,277.00"}}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E179","v":{"v":273822.39,"d":"273,822.39"}},{"$f":"F179","v":{"v":36823.65,"d":"36,823.65"}},{"v":248631.05,"d":"248,631.05"},{"v":138142.25,"d":"138,142.25"},{"v":1431795.78,"d":"1,431,795.78"},{"v":929302.24,"d":"929,302.24"},{"v":2900837.65,"d":"2,900,837.65"},{"v":5536566.09,"d":"5,536,566.09"},{"v":2268936.51,"d":"2,268,936.51"},{"v":0,"d":"0.00"},{"v":3019989.3,"d":"3,019,989.30"},{"v":1260.79,"d":"1,260.79"},{"v":4483.8,"d":"4,483.80"},{"v":420673.71,"d":"420,673.71"},{"v":23607.14,"d":"23,607.14"},{"v":219384.5,"d":"219,384.50"},{"v":142837.75,"d":"142,837.75"},{"v":1014.9,"d":"1,014.90"},{"v":2389543.41,"d":"2,389,543.41"},{"v":253929.85,"d":"253,929.85"},{"v":618649.8,"d":"618,649.80"},{"v":776345.5,"d":"776,345.50"},{"v":49737.05,"d":"49,737.05"},{"v":104776,"d":"104,776.00"},{"v":113919,"d":"113,919.00"},{"v":165022.55,"d":"165,022.55"},{"v":123089.7,"d":"123,089.70"},{"v":1640759.25,"d":"1,640,759.25"},{"v":1814444.72,"d":"1,814,444.72"},{"v":83241.7,"d":"83,241.70"},{"v":846124.55,"d":"846,124.55"},{"v":1537961.35,"d":"1,537,961.35"},{"v":339808.85,"d":"339,808.85"},{"v":1378523.95,"d":"1,378,523.95"},{"v":2944298.37,"d":"2,944,298.37"},{"v":1383520.6,"d":"1,383,520.60"},{"v":459396.65,"d":"459,396.65"},{"v":1071943.95,"d":"1,071,943.95"},{"v":1215309.02,"d":"1,215,309.02"},{"v":148288.1,"d":"148,288.10"},{"v":1564304.5,"d":"1,564,304.50"},{"v":373321.55,"d":"373,321.55"},{"v":1802945.06,"d":"1,802,945.06"},{"v":77673.15,"d":"77,673.15"},{"v":242935.24,"d":"242,935.24"},{"v":170287.6,"d":"170,287.60"},{"v":224573.94,"d":"224,573.94"},{"v":222615.86,"d":"222,615.86"},{"$f":"BA179","v":{"v":3312060.12,"d":"3,312,060.12"}},{"v":240680.83,"d":"240,680.83"},{"v":45288141.27,"d":"45,288,141.27"},{"v":19987652.91,"d":"19,987,652.91"},{"v":6590039.67,"d":"6,590,039.67"},{"v":18710448.689999998,"d":"18,710,448.69"}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":273822.39,"d":"273,822.39"},{"v":36823.65,"d":"36,823.65"},{"v":248631.05,"d":"248,631.05"},{"v":138142.25,"d":"138,142.25"},{"v":1431795.78,"d":"1,431,795.78"},{"v":929302.24,"d":"929,302.24"},{"v":2900837.65,"d":"2,900,837.65"},{"v":5536566.09,"d":"5,536,566.09"},{"v":2268936.51,"d":"2,268,936.51"},{"v":0,"d":"0.00"},{"v":3019989.3,"d":"3,019,989.30"},{"v":1260.79,"d":"1,260.79"},{"v":4483.8,"d":"4,483.80"},{"v":420673.71,"d":"420,673.71"},{"v":23607.14,"d":"23,607.14"},{"v":219384.5,"d":"219,384.50"},{"v":142837.75,"d":"142,837.75"},{"v":1014.9,"d":"1,014.90"},{"v":2389543.41,"d":"2,389,543.41"},{"v":253929.85,"d":"253,929.85"},{"v":618649.8,"d":"618,649.80"},{"v":776345.5,"d":"776,345.50"},{"v":49737.05,"d":"49,737.05"},{"v":104776,"d":"104,776.00"},{"v":113919,"d":"113,919.00"},{"v":165022.55,"d":"165,022.55"},{"v":123089.7,"d":"123,089.70"},{"v":1640759.25,"d":"1,640,759.25"},{"v":1814444.72,"d":"1,814,444.72"},{"v":83241.7,"d":"83,241.70"},{"v":846124.55,"d":"846,124.55"},{"v":1537961.35,"d":"1,537,961.35"},{"v":339808.85,"d":"339,808.85"},{"v":1378523.95,"d":"1,378,523.95"},{"v":2944298.37,"d":"2,944,298.37"},{"v":1383520.6,"d":"1,383,520.60"},{"v":459396.65,"d":"459,396.65"},{"v":1071943.95,"d":"1,071,943.95"},{"v":1215309.02,"d":"1,215,309.02"},{"v":148288.1,"d":"148,288.10"},{"v":1564304.5,"d":"1,564,304.50"},{"v":373321.55,"d":"373,321.55"},{"v":1802945.06,"d":"1,802,945.06"},{"v":77673.15,"d":"77,673.15"},{"v":242935.24,"d":"242,935.24"},{"v":170287.6,"d":"170,287.60"},{"v":224573.94,"d":"224,573.94"},{"v":222615.86,"d":"222,615.86"},{"v":3312060.12,"d":"3,312,060.12"},{"v":240680.83,"d":"240,680.83"},{"$f":"SUM(E179:BB179)","v":{"v":45288141.27,"d":"45,288,141.27"}},{"$f":"SUM(E179:W179)","v":{"v":19987652.91,"d":"19,987,652.91"}},{"$f":"SUM(X179:AI179)","v":{"v":6590039.67,"d":"6,590,039.67"}},{"$f":"SUM(AJ179:BB179)","v":{"v":18710448.689999998,"d":"18,710,448.69"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"E5-E88","v":{"v":263175.39,"d":"263,175.39"}},{"$f":"F5-F88","v":{"v":16823.65,"d":"16,823.65"}},{"v":173184.05,"d":"173,184.05"},{"v":138142.25,"d":"138,142.25"},{"v":504139.07000000007,"d":"504,139.07"},{"v":-547471.2899999997,"d":"-547,471.29 "},{"v":2316037.5,"d":"2,316,037.50"},{"v":4560502.84,"d":"4,560,502.84"},{"v":1092517.2100000004,"d":"1,092,517.21"},{"v":0,"d":"0.00"},{"v":2332153.55,"d":"2,332,153.55"},{"v":-67545.3,"d":"-67,545.30 "},{"v":4483.8,"d":"4,483.80"},{"v":216928.70999999996,"d":"216,928.71"},{"v":-16199.220000000001,"d":"-16,199.22 "},{"v":130374.28,"d":"130,374.28"},{"v":142837.75,"d":"142,837.75"},{"v":-6985.1,"d":"-6,985.10 "},{"v":1557825.9000000004,"d":"1,557,825.90"},{"v":217929.85,"d":"217,929.85"},{"v":551507.8,"d":"551,507.80"},{"v":776345.5,"d":"776,345.50"},{"v":49737.049999999996,"d":"49,737.05"},{"v":104776,"d":"104,776.00"},{"v":-10477.350000000006,"d":"-10,477.35 "},{"v":165022.55,"d":"165,022.55"},{"v":117839.69999999998,"d":"117,839.70"},{"v":1542435.3000000003,"d":"1,542,435.30"},{"v":1441466.72,"d":"1,441,466.72"},{"v":-36503.29999999999,"d":"-36,503.30 "},{"v":600106,"d":"600,106.00"},{"v":1460393.6000000003,"d":"1,460,393.60"},{"v":157267.05,"d":"157,267.05"},{"v":584017.5000000002,"d":"584,017.50"},{"v":2784298.3699999996,"d":"2,784,298.37"},{"v":1110521.75,"d":"1,110,521.75"},{"v":456656.95,"d":"456,656.95"},{"v":767941.6499999999,"d":"767,941.65"},{"v":834809.02,"d":"834,809.02"},{"v":45773.09999999998,"d":"45,773.10"},{"v":1303091.95,"d":"1,303,091.95"},{"v":170148.55000000005,"d":"170,148.55"},{"v":1791858.61,"d":"1,791,858.61"},{"v":2259.649999999994,"d":"2,259.65"},{"v":242935.24000000002,"d":"242,935.24"},{"v":83087.6,"d":"83,087.60"},{"v":119553.59,"d":"119,553.59"},{"v":161224.76,"d":"161,224.76"},{"v":2614540.42,"d":"2,614,540.42"},{"v":-2745.8700000000244,"d":"-2,745.87 "},{"v":33018744.349999998,"d":"33,018,744.35"},{"v":12810925.040000003,"d":"12,810,925.04"},{"v":5520185.82,"d":"5,520,185.82"},{"v":14687633.490000002,"d":"14,687,633.49"}]

{"sheet":"Investissements 2020-2024","index":33,"n_rows":10970,"n_cols":10,"rows_kept":10970,"hidden":true,"merged":[[6512,4,6512,7],[8744,4,8744,6]]}
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1+1","v":2024},"Variation"]
["Boécourt",{"$nulls":3},923,947,951,961,{"$f":"'Base de données pop.'!C2","v":961},{"$f":"H2-E2","v":38}]
[{"$nulls":4},"Boécourt","Boécourt","Boécourt","Boécourt",{"$f":"H3","v":"Boécourt"},"Boécourt"]
[5,null,null,"Dépenses d'investissements",{"$f":"E5+E15+E25+E30+E41+E52+E63+E74","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F5+F15+F25+F30+F41+F52+F63+F74","v":{"v":1817467.6099999999,"d":"1,817,467.61"}},{"$f":"G5+G15+G25+G30+G41+G52+G63+G74","v":{"v":371702.39,"d":"371,702.39"}},{"v":1771946.56,"d":"1,771,946.56"},{"v":273822.39,"d":"273,822.39"},{"$f":"I4-E4","v":{"v":-1687607.2200000002,"d":"-1,687,607.22"}}]
[null,50,null,"Immobilisations corporelles",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":1817467.6099999999,"d":"1,817,467.61"}},{"$f":"G6+G7+G8+G9+G10+G11+G12+G13","v":{"v":363221.04000000004,"d":"363,221.04"}},{"v":1749324.06,"d":"1,749,324.06"},{"v":268741.14,"d":"268,741.14"},{"v":-1692688.4700000002,"d":"-1,692,688.47"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":593862.55,"d":"593,862.55"},{"v":488789.85,"d":"488,789.85"},{"v":199227.75,"d":"199,227.75"},{"v":922494.6,"d":"922,494.60"},{"v":134075.1,"d":"134,075.10"},{"v":-459787.45000000007,"d":"-459,787.45"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":1367567.06,"d":"1,367,567.06"},{"v":1328677.76,"d":"1,328,677.76"},{"v":49713.39,"d":"49,713.39"},{"v":805544.11,"d":"805,544.11"},{"v":113919.64,"d":"113,919.64"},{"v":-1253647.4200000002,"d":"-1,253,647.42"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21285.35,"d":"21,285.35"},{"v":20746.4,"d":"20,746.40"},{"v":20746.4,"d":"20,746.40"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114279.9,"d":"114,279.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":0,"d":"0.00"}},{"$f":"G16+G17+G18+G19+G20+G21+G22+G23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I15-E15","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"E26+E27+E28","v":{"v":0,"d":"0.00"}},{"$f":"F26+F27+F28","v":{"v":0,"d":"0.00"}},{"$f":"G26+G27+G28","v":{"v":8481.35,"d":"8,481.35"}},{"v":22622.5,"d":"22,622.50"},{"v":5081.25,"d":"5,081.25"},{"$f":"I25-E25","v":{"v":5081.25,"d":"5,081.25"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I26-E26","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I27-E27","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8481.35,"d":"8,481.35"},{"v":22622.5,"d":"22,622.50"},{"v":5081.25,"d":"5,081.25"},{"$f":"I28-E28","v":{"v":5081.25,"d":"5,081.25"}}]
[]
[null,54,null,"Prêts",{"$f":"E31+E32+E33+E34+E35+E36+E37+E38+E39","v":{"v":0,"d":"0.00"}},{"$f":"F31+F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":0,"d":"0.00"}},{"$f":"G31+G32+G33+G34+G35+G36+G37+G38+G39","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I30-E30","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$f":"E42+E43+E44+E45+E46+E47+E48+E49+E50","v":{"v":0,"d":"0.00"}},{"$f":"F42+F43+F44+F45+F46+F47+F48+F49+F50","v":{"v":0,"d":"0.00"}},{"$f":"G42+G43+G44+G45+G46+G47+G48+G49+G50","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I41-E41","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E61","v":{"v":0,"d":"0.00"}},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F61","v":{"v":0,"d":"0.00"}},{"$f":"G53+G54+G55+G56+G57+G58+G59+G60+G61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I52-E52","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E64+E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":0,"d":"0.00"}},{"$f":"F64+F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"$f":"G64+G65+G66+G67+G68+G69+G70+G71+G72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I63-E63","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"E75+E76+E77+E78+E79+E80","v":{"v":0,"d":"0.00"}},{"$f":"F75+F76+F77+F78+F79+F80","v":{"v":0,"d":"0.00"}},{"$f":"G75+G76+G77+G78+G79+G80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I74-E74","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E83","v":{"v":520000,"d":"520,000.00"}},{"$f":"F83","v":{"v":320010.9,"d":"320,010.90"}},{"$f":"G83","v":{"v":0,"d":"0.00"}},{"v":263140.82,"d":"263,140.82"},{"v":10647,"d":"10,647.00"},{"$f":"I82-E82","v":{"v":-509353,"d":"-509,353.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":520000,"d":"520,000.00"},{"v":320010.9,"d":"320,010.90"},{"v":0,"d":"0.00"},{"v":263140.82,"d":"263,140.82"},{"v":10647,"d":"10,647.00"},{"$f":"I83-E83","v":{"v":-509353,"d":"-509,353.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"E88+E98+E108+E113+E124+E135+E146+E157+E168","v":{"v":520000,"d":"520,000.00"}},{"$f":"F88+F98+F108+F113+F124+F135+F146+F157+F168","v":{"v":320010.9,"d":"320,010.90"}},{"$f":"G88+G98+G108+G113+G124+G135+G146+G157+G168","v":{"v":0,"d":"0.00"}},{"v":263140.82,"d":"263,140.82"},{"v":10647,"d":"10,647.00"},{"$f":"I87-E87","v":{"v":-509353,"d":"-509,353.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96","v":{"v":0,"d":"0.00"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96","v":{"v":118640,"d":"118,640.00"}},{"$f":"G89+G90+G91+G92+G93+G94+G95+G96","v":{"v":0,"d":"0.00"}},{"v":96.9,"d":"96.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":118640,"d":"118,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96.9,"d":"96.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"E99+E100+E101+E102+E103+E104+E105+E106","v":{"v":0,"d":"0.00"}},{"$f":"F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"$f":"G99+G100+G101+G102+G103+G104+G105+G106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I98-E98","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E109+E110+E111","v":{"v":0,"d":"0.00"}},{"$f":"F109+F110+F111","v":{"v":0,"d":"0.00"}},{"$f":"G109+G110+G111","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I108-E108","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I109-E109","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I110-E110","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I111-E111","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$f":"E114+E115+E116+E117+E118+E119+E120+E121+E122","v":{"v":0,"d":"0.00"}},{"$f":"F114+F115+F116+F117+F118+F119+F120+F121+F122","v":{"v":143994,"d":"143,994.00"}},{"$f":"G114+G115+G116+G117+G118+G119+G120+G121+G122","v":{"v":0,"d":"0.00"}},{"v":263043.92,"d":"263,043.92"},{"v":10647,"d":"10,647.00"},{"$f":"I113-E113","v":{"v":10647,"d":"10,647.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":143994,"d":"143,994.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":263043.92,"d":"263,043.92"},{"v":10647,"d":"10,647.00"},{"v":10647,"d":"10,647.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"E125+E126+E127+E128+E129+E130+E131+E132+E133","v":{"v":0,"d":"0.00"}},{"$f":"F125+F126+F127+F128+F129+F130+F131+F132+F133","v":{"v":0,"d":"0.00"}},{"$f":"G125+G126+G127+G128+G129+G130+G131+G132+G133","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I124-E124","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E136+E137+E138+E139+E140+E141+E142+E143+E144","v":{"v":0,"d":"0.00"}},{"$f":"F136+F137+F138+F139+F140+F141+F142+F143+F144","v":{"v":0,"d":"0.00"}},{"$f":"G136+G137+G138+G139+G140+G141+G142+G143+G144","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I135-E135","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E147+E148+E149+E150+E151+E152+E153+E154+E155","v":{"v":0,"d":"0.00"}},{"$f":"F147+F148+F149+F150+F151+F152+F153+F154+F155","v":{"v":0,"d":"0.00"}},{"$f":"G147+G148+G149+G150+G151+G152+G153+G154+G155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I146-E146","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E158+E159+E160+E161+E162+E163+E164+E165+E166","v":{"v":0,"d":"0.00"}},{"$f":"F158+F159+F160+F161+F162+F163+F164+F165+F166","v":{"v":0,"d":"0.00"}},{"$f":"G158+G159+G160+G161+G162+G163+G164+G165+G166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I157-E157","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E169+E170+E171+E172+E173+E174+E175","v":{"v":520000,"d":"520,000.00"}},{"$f":"F169+F170+F171+F172+F173+F174+F175","v":{"v":57376.9,"d":"57,376.90"}},{"$f":"G169+G170+G171+G172+G173+G174+G175","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I168-E168","v":{"v":-520000,"d":"-520,000.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":520000,"d":"520,000.00"},{"v":57376.9,"d":"57,376.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-520000,"d":"-520,000.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E178","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F178","v":{"v":1817467.61,"d":"1,817,467.61"}},{"$f":"G178","v":{"v":371702.39,"d":"371,702.39"}},{"v":1771946.56,"d":"1,771,946.56"},{"v":273822.39,"d":"273,822.39"},{"$f":"I177-E177","v":{"v":-1687607.2200000002,"d":"-1,687,607.22"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":1961429.61,"d":"1,961,429.61"},{"v":1817467.61,"d":"1,817,467.61"},{"v":371702.39,"d":"371,702.39"},{"v":1771946.56,"d":"1,771,946.56"},{"v":273822.39,"d":"273,822.39"},{"$f":"I178-E178","v":{"v":-1687607.2200000002,"d":"-1,687,607.22"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"E4-E87","v":{"v":1441429.61,"d":"1,441,429.61"}},{"$f":"F4-F87","v":{"v":1497456.71,"d":"1,497,456.71"}},{"$f":"G4-G87","v":{"v":371702.39,"d":"371,702.39"}},{"v":1508805.74,"d":"1,508,805.74"},{"v":263175.39,"d":"263,175.39"},{"$f":"I182-E182","v":{"v":-1178254.2200000002,"d":"-1,178,254.22 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H187+1","v":2024},"Variation"]
["Bourrignon",{"$nulls":3},270,265,258,261,{"$f":"'Base de données pop.'!C3","v":263},{"$f":"I188-E188","v":-7}]
[{"$nulls":4},"Bourrignon","Bourrignon","Bourrignon","Bourrignon",{"$f":"H189","v":"Bourrignon"},"Bourrignon"]
[5,null,null,"Dépenses d'investissements",{"v":79668.1,"d":"79,668.10"},{"v":350105.49,"d":"350,105.49"},{"v":28081.5,"d":"28,081.50"},{"v":65959.15,"d":"65,959.15"},{"v":36823.65,"d":"36,823.65"},{"$f":"I190-E190","v":{"v":-42844.450000000004,"d":"-42,844.45 "}}]
[null,50,null,"Immobilisations corporelles",{"v":79668.1,"d":"79,668.10"},{"v":350105.49,"d":"350,105.49"},{"v":22158,"d":"22,158.00"},{"v":65959.15,"d":"65,959.15"},{"v":36823.65,"d":"36,823.65"},{"v":-42844.450000000004,"d":"-42,844.45 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":3231,"d":"3,231.00"},{"v":344755.49,"d":"344,755.49"},{"v":7987.65,"d":"7,987.65"},{"v":2353.3,"d":"2,353.30"},{"v":0,"d":"0.00"},{"v":-3231,"d":"-3,231.00 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36823.65,"d":"36,823.65"},{"v":36823.65,"d":"36,823.65"}]
[null,null,504,"Bâtiments",{"v":76437.1,"d":"76,437.10"},{"v":5350,"d":"5,350.00"},{"v":14170.35,"d":"14,170.35"},{"v":63605.85,"d":"63,605.85"},{"v":0,"d":"0.00"},{"v":-76437.1,"d":"-76,437.10 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I201-E201","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5923.5,"d":"5,923.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I211-E211","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I212-E212","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I213-E213","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5923.5,"d":"5,923.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I214-E214","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I216-E216","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I227-E227","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I238-E238","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I249-E249","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I260-E260","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":293540,"d":"293,540.00"},{"v":202473.55,"d":"202,473.55"},{"v":5829.7,"d":"5,829.70"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"$f":"I268-E268","v":{"v":-273540,"d":"-273,540.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":293540,"d":"293,540.00"},{"v":202473.55,"d":"202,473.55"},{"v":5829.7,"d":"5,829.70"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"$f":"I269-E269","v":{"v":-273540,"d":"-273,540.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":293540,"d":"293,540.00"},{"v":202473.55,"d":"202,473.55"},{"v":5829.7,"d":"5,829.70"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"$f":"I273-E273","v":{"v":-273540,"d":"-273,540.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":180202,"d":"180,202.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I284-E284","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":180202,"d":"180,202.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I294-E294","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I295-E295","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I296-E296","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I297-E297","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":293540,"d":"293,540.00"},{"v":22271.55,"d":"22,271.55"},{"v":5829.7,"d":"5,829.70"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"$f":"I299-E299","v":{"v":-273540,"d":"-273,540.00 "}}]
[null,null,630,"Confédération",{"v":137429,"d":"137,429.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-137429,"d":"-137,429.00 "}]
[null,null,631,"Cantons et concordats",{"v":156111,"d":"156,111.00"},{"v":22271.55,"d":"22,271.55"},{"v":5829.7,"d":"5,829.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-156111,"d":"-156,111.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I310-E310","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I321-E321","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I332-E332","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I343-E343","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I354-E354","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":5186.85,"d":"5,186.85"},{"v":350105.49,"d":"350,105.49"},{"v":28081.5,"d":"28,081.50"},{"v":65959.15,"d":"65,959.15"},{"v":36823.65,"d":"36,823.65"},{"$f":"I363-E363","v":{"v":31636.800000000003,"d":"31,636.80"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":5186.85,"d":"5,186.85"},{"v":350105.49,"d":"350,105.49"},{"v":28081.5,"d":"28,081.50"},{"v":65959.15,"d":"65,959.15"},{"v":36823.65,"d":"36,823.65"},{"$f":"I364-E364","v":{"v":31636.800000000003,"d":"31,636.80"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-213871.9,"d":"-213,871.90 "},{"v":147631.94,"d":"147,631.94"},{"v":22251.8,"d":"22,251.80"},{"v":65959.15,"d":"65,959.15"},{"v":16823.65,"d":"16,823.65"},{"$f":"I368-E368","v":{"v":230695.55,"d":"230,695.55"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H373+1","v":2024},"Variation"]
["Châtillon",{"$nulls":3},485,469,471,494,{"$f":"'Base de données pop.'!C4","v":475},{"$f":"I374-E374","v":-10}]
[{"$nulls":4},"Châtillon","Châtillon","Châtillon","Châtillon",{"$f":"H375","v":"Châtillon"},{"$f":"I375","v":"Châtillon"}]
[5,null,null,"Dépenses d'investissements",{"$f":"E377+E387+E397+E402+E413+E424+E435+E446","v":{"v":2716359.2,"d":"2,716,359.20"}},{"v":303230.01,"d":"303,230.01"},{"$f":"G377+G387+G397+G402+G413+G424+G435+G446","v":{"v":242182.41,"d":"242,182.41"}},{"v":39456.93,"d":"39,456.93"},{"v":248631.05,"d":"248,631.05"},{"$f":"I376-E376","v":{"v":-2467728.1500000004,"d":"-2,467,728.15 "}}]
[null,50,null,"Immobilisations corporelles",{"$f":"E378+E379+E380+E381+E382+E383+E384+E385","v":{"v":2716359.2,"d":"2,716,359.20"}},{"v":303230.01,"d":"303,230.01"},{"$f":"G378+G379+G380+G381+G382+G383+G384+G385","v":{"v":211349.31,"d":"211,349.31"}},{"v":8586.18,"d":"8,586.18"},{"v":218313.4,"d":"218,313.40"},{"v":-2498045.8000000003,"d":"-2,498,045.80 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114203.85,"d":"114,203.85"},{"v":114203.85,"d":"114,203.85"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63239.4,"d":"63,239.40"},{"v":63239.4,"d":"63,239.40"}]
[null,null,502,"Aménagements des cours d'eau",{"v":25524.5,"d":"25,524.50"},{"v":223388.26,"d":"223,388.26"},{"v":158428.61,"d":"158,428.61"},{"v":6620.48,"d":"6,620.48"},{"v":0,"d":"0.00"},{"v":-25524.5,"d":"-25,524.50 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":125759.9,"d":"125,759.90"},{"v":96587.2,"d":"96,587.20"},{"v":51890,"d":"51,890.00"},{"v":1965.7,"d":"1,965.70"},{"v":40870.15,"d":"40,870.15"},{"v":-84889.75,"d":"-84,889.75 "}]
[null,null,504,"Bâtiments",{"v":2561171.95,"d":"2,561,171.95"},{"v":-16745.45,"d":"-16,745.45"},{"v":1030.7,"d":"1,030.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2561171.95,"d":"-2,561,171.95 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":3902.85,"d":"3,902.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3902.85,"d":"-3,902.85 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E388+E389+E390+E391+E392+E393+E394+E395","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G388+G389+G390+G391+G392+G393+G394+G395","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I387-E387","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"E398+E399+E400","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G398+G399+G400","v":{"v":30833.1,"d":"30,833.10"}},{"v":30870.75,"d":"30,870.75"},{"v":30317.65,"d":"30,317.65"},{"$f":"I397-E397","v":{"v":30317.65,"d":"30,317.65"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I398-E398","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I399-E399","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30833.1,"d":"30,833.10"},{"v":30870.75,"d":"30,870.75"},{"v":30317.65,"d":"30,317.65"},{"$f":"I400-E400","v":{"v":30317.65,"d":"30,317.65"}}]
[]
[null,54,null,"Prêts",{"$f":"E403+E404+E405+E406+E407+E408+E409+E410+E411","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G403+G404+G405+G406+G407+G408+G409+G410+G411","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I402-E402","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$f":"E414+E415+E416+E417+E418+E419+E420+E421+E422","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G414+G415+G416+G417+G418+G419+G420+G421+G422","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I413-E413","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"E425+E426+E427+E428+E429+E430+E431+E432+E433","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G425+G426+G427+G428+G429+G430+G431+G432+G433","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I424-E424","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E436+E437+E438+E439+E440+E441+E442+E443+E444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G436+G437+G438+G439+G440+G441+G442+G443+G444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I435-E435","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"E447+E448+E449+E450+E451+E452","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G447+G448+G449+G450+G451+G452","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I446-E446","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E455","v":{"v":1004384.3,"d":"1,004,384.30"}},{"v":243621.8,"d":"243,621.80"},{"$f":"G455","v":{"v":64996,"d":"64,996.00"}},{"v":0,"d":"0.00"},{"v":75447,"d":"75,447.00"},{"$f":"I454-E454","v":{"v":-928937.3,"d":"-928,937.30 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":1004384.3,"d":"1,004,384.30"},{"v":243621.8,"d":"243,621.80"},{"v":64996,"d":"64,996.00"},{"v":0,"d":"0.00"},{"v":75447,"d":"75,447.00"},{"$f":"I455-E455","v":{"v":-928937.3,"d":"-928,937.30 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"E460+E470+E480+E485+E496+E507+E518+E529+E540","v":{"v":1004384.2999999999,"d":"1,004,384.30"}},{"v":243621.8,"d":"243,621.80"},{"$f":"G460+G470+G480+G485+G496+G507+G518+G529+G540","v":{"v":64996,"d":"64,996.00"}},{"v":0,"d":"0.00"},{"v":75447,"d":"75,447.00"},{"$f":"I459-E459","v":{"v":-928937.2999999999,"d":"-928,937.30 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E461+E462+E463+E464+E465+E466+E467+E468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G461+G462+G463+G464+G465+G466+G467+G468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"E471+E472+E473+E474+E475+E476+E477+E478","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G471+G472+G473+G474+G475+G476+G477+G478","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I470-E470","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E481+E482+E483","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G481+G482+G483","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I480-E480","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I481-E481","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I482-E482","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I483-E483","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$f":"E486+E487+E488+E489+E490+E491+E492+E493+E494","v":{"v":1004384.2999999999,"d":"1,004,384.30"}},{"v":243621.8,"d":"243,621.80"},{"$f":"G486+G487+G488+G489+G490+G491+G492+G493+G494","v":{"v":64996,"d":"64,996.00"}},{"v":0,"d":"0.00"},{"v":75447,"d":"75,447.00"},{"$f":"I485-E485","v":{"v":-928937.2999999999,"d":"-928,937.30 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":682024.7,"d":"682,024.70"},{"v":-4478.2,"d":"-4,478.20"},{"v":64996,"d":"64,996.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-682024.7,"d":"-682,024.70 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":248100,"d":"248,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":11189.6,"d":"11,189.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62447,"d":"62,447.00"},{"v":51257.4,"d":"51,257.40"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":310000,"d":"310,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":-297000,"d":"-297,000.00 "}]
[null,null,637,"Ménages privés",{"v":1170,"d":"1,170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1170,"d":"-1,170.00 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"E497+E498+E499+E500+E501+E502+E503+E504+E505","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G497+G498+G499+G500+G501+G502+G503+G504+G505","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I496-E496","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E508+E509+E510+E511+E512+E513+E514+E515+E516","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G508+G509+G510+G511+G512+G513+G514+G515+G516","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I507-E507","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E519+E520+E521+E522+E523+E524+E525+E526+E527","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G519+G520+G521+G522+G523+G524+G525+G526+G527","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I518-E518","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E530+E531+E532+E533+E534+E535+E536+E537+E538","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G530+G531+G532+G533+G534+G535+G536+G537+G538","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I529-E529","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E541+E542+E543+E544+E545+E546+E547","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G541+G542+G543+G544+G545+G546+G547","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I540-E540","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E550","v":{"v":2752359.2,"d":"2,752,359.20"}},{"v":303230.01,"d":"303,230.01"},{"$f":"G550","v":{"v":242182.4,"d":"242,182.40"}},{"v":39456.93,"d":"39,456.93"},{"v":248631.05,"d":"248,631.05"},{"$f":"I549-E549","v":{"v":-2503728.1500000004,"d":"-2,503,728.15 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":2752359.2,"d":"2,752,359.20"},{"v":303230.01,"d":"303,230.01"},{"v":242182.4,"d":"242,182.40"},{"v":39456.93,"d":"39,456.93"},{"v":248631.05,"d":"248,631.05"},{"$f":"I550-E550","v":{"v":-2503728.1500000004,"d":"-2,503,728.15 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"E376-E459","v":{"v":1711974.9000000004,"d":"1,711,974.90"}},{"v":59608.21000000002,"d":"59,608.21"},{"$f":"G376-G459","v":{"v":177186.41,"d":"177,186.41"}},{"v":39456.93,"d":"39,456.93"},{"v":173184.05,"d":"173,184.05"},{"$f":"I554-E554","v":{"v":-1538790.8500000003,"d":"-1,538,790.85 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H559+1","v":2024},"Variation"]
["Courchapoix",{"$nulls":3},446,439,441,445,{"$f":"'Base de données pop.'!C5","v":449},{"$f":"I560-E560","v":3}]
[{"$nulls":4},"Courchapoix","Courchapoix","Courchapoix","Courchapoix",{"$f":"H561","v":"Courchapoix"},{"$f":"I561","v":"Courchapoix"}]
[5,null,null,"Dépenses d'investissements",{"v":225335,"d":"225,335.00"},{"v":122282.8,"d":"122,282.80"},{"$f":"G563+G573+G583+G588+G599+G610+G621+G632","v":{"v":62259.15,"d":"62,259.15"}},{"v":41883.6,"d":"41,883.60"},{"v":138142.25,"d":"138,142.25"},{"$f":"I562-E562","v":{"v":-87192.75,"d":"-87,192.75 "}}]
[null,50,null,"Immobilisations corporelles",{"v":225335,"d":"225,335.00"},{"v":122282.8,"d":"122,282.80"},{"$f":"G564+G565+G566+G567+G568+G569+G570+G571","v":{"v":62259.15,"d":"62,259.15"}},{"v":41883.6,"d":"41,883.60"},{"v":138142.25,"d":"138,142.25"},{"v":-87192.75,"d":"-87,192.75 "}]
[null,null,500,"Terrains",{"v":7474.33,"d":"7,474.33"},{"v":13599.99,"d":"13,599.99"},{"v":31336.7,"d":"31,336.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7474.33,"d":"-7,474.33 "}]
[null,null,501,"Routes et voies de communications",{"v":31315.17,"d":"31,315.17"},783.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-31315.17,"d":"-31,315.17 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":186545.5,"d":"186,545.50"},{"v":6067.31,"d":"6,067.31"},{"v":7718.55,"d":"7,718.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-186545.5,"d":"-186,545.50 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":101832.32,"d":"101,832.32"},{"v":23203.9,"d":"23,203.90"},{"v":41883.6,"d":"41,883.60"},{"v":138142.25,"d":"138,142.25"},{"v":138142.25,"d":"138,142.25"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G574+G575+G576+G577+G578+G579+G580+G581","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I573-E573","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G584+G585+G586","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I583-E583","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I584-E584","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I585-E585","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I586-E586","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G589+G590+G591+G592+G593+G594+G595+G596+G597","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I588-E588","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G600+G601+G602+G603+G604+G605+G606+G607+G608","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I599-E599","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G611+G612+G613+G614+G615+G616+G617+G618+G619","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I610-E610","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G622+G623+G624+G625+G626+G627+G628+G629+G630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I621-E621","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G633+G634+G635+G636+G637+G638","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I632-E632","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"$f":"G641","v":{"v":194100,"d":"194,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I640-E640","v":{"v":-299151.65,"d":"-299,151.65 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"v":194100,"d":"194,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I641-E641","v":{"v":-299151.65,"d":"-299,151.65 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"$f":"G646+G656+G666+G671+G682+G693+G704+G715+G726","v":{"v":194100,"d":"194,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I645-E645","v":{"v":-299151.65,"d":"-299,151.65 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"$f":"G647+G648+G649+G650+G651+G652+G653+G654","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-299151.65,"d":"-299,151.65 "}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-299151.65,"d":"-299,151.65 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G657+G658+G659+G660+G661+G662+G663+G664","v":{"v":194100,"d":"194,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I656-E656","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194100,"d":"194,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G667+G668+G669","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I666-E666","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I667-E667","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I668-E668","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I669-E669","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G672+G673+G674+G675+G676+G677+G678+G679+G680","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I671-E671","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G683+G684+G685+G686+G687+G688+G689+G690+G691","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I682-E682","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G694+G695+G696+G697+G698+G699+G700+G701+G702","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I693-E693","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G705+G706+G707+G708+G709+G710+G711+G712+G713","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I704-E704","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G716+G717+G718+G719+G720+G721+G722+G723+G724","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I715-E715","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G727+G728+G729+G730+G731+G732+G733","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I726-E726","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":225335,"d":"225,335.00"},{"v":122282.8,"d":"122,282.80"},{"$f":"G736","v":{"v":62259.15,"d":"62,259.15"}},{"v":41883.6,"d":"41,883.60"},{"v":183142.25,"d":"183,142.25"},{"$f":"I735-E735","v":{"v":-42192.75,"d":"-42,192.75 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":225335,"d":"225,335.00"},{"v":122282.8,"d":"122,282.80"},{"v":62259.15,"d":"62,259.15"},{"v":41883.6,"d":"41,883.60"},{"v":183142.25,"d":"183,142.25"},{"$f":"I736-E736","v":{"v":-42192.75,"d":"-42,192.75 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-73816.65000000002,"d":"-73,816.65 "},{"v":122282.8,"d":"122,282.80"},{"$f":"G562-G645","v":{"v":-131840.85,"d":"-131,840.85 "}},{"v":41883.6,"d":"41,883.60"},{"v":138142.25,"d":"138,142.25"},{"$f":"I740-E740","v":{"v":211958.90000000002,"d":"211,958.90"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H745+1","v":2024},"Variation"]
["Courrendlin",{"$nulls":3},{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"I746-E746","v":56}]
[{"$nulls":4},"Courrendlin","Courrendlin","Courrendlin","Courrendlin",{"$f":"H747","v":"Courrendlin"},"Courrendlin"]
[5,null,null,"Dépenses d'investissements",{"$f":"E749+E759+E769+E774+E785+E796+E807+E818","v":{"v":2306777.68,"d":"2,306,777.68"}},{"v":574124.02,"d":"574,124.02"},{"$f":"G749+G759+G769+G774+G785+G796+G807+G818","v":{"v":2378465.62,"d":"2,378,465.62"}},{"v":5993528.84,"d":"5,993,528.84"},{"v":1431795.78,"d":"1,431,795.78"},{"$f":"I748-E748","v":{"v":-874981.9000000001,"d":"-874,981.90 "}}]
[null,50,null,"Immobilisations corporelles",{"$f":"E750+E751+E752+E753+E754+E755+E756+E757","v":{"v":2257683.58,"d":"2,257,683.58"}},{"v":523886.27,"d":"523,886.27"},{"$f":"G750+G751+G752+G753+G754+G755+G756+G757","v":{"v":2378465.62,"d":"2,378,465.62"}},{"v":5993528.84,"d":"5,993,528.84"},{"v":1412510.73,"d":"1,412,510.73"},{"v":-845172.8500000001,"d":"-845,172.85 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31748.45,"d":"31,748.45"},{"v":51106.9,"d":"51,106.90"},{"v":51106.9,"d":"51,106.90"}]
[null,null,501,"Routes et voies de communications",{"v":150789.55,"d":"150,789.55"},{"v":48298.35,"d":"48,298.35"},{"v":8647.92,"d":"8,647.92"},{"v":85196.66,"d":"85,196.66"},{"v":74304.37,"d":"74,304.37"},{"v":-76485.18,"d":"-76,485.18 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":10000,"d":"10,000.00"},{"v":113757.7,"d":"113,757.70"},{"v":1400,"d":"1,400.00"},{"v":53305.05,"d":"53,305.05"},{"v":125892.95,"d":"125,892.95"},{"v":115892.95,"d":"115,892.95"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":68859.25,"d":"68,859.25"},{"v":92921.9,"d":"92,921.90"},{"v":144217.85,"d":"144,217.85"},{"v":428259.6,"d":"428,259.60"},{"v":108327.7,"d":"108,327.70"},{"v":39468.45,"d":"39,468.45"}]
[null,null,504,"Bâtiments",{"v":1876917.53,"d":"1,876,917.53"},{"v":246435.57,"d":"246,435.57"},{"v":2117206.15,"d":"2,117,206.15"},{"v":4388460.97,"d":"4,388,460.97"},{"v":932257.61,"d":"932,257.61"},{"v":-944659.92,"d":"-944,659.92 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":151117.25,"d":"151,117.25"},{"v":22472.75,"d":"22,472.75"},{"v":106993.7,"d":"106,993.70"},{"v":1006558.11,"d":"1,006,558.11"},{"v":120621.2,"d":"120,621.20"},{"v":-30496.050000000003,"d":"-30,496.05 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E760+E761+E762+E763+E764+E765+E766+E767","v":{"v":49094.1,"d":"49,094.10"}},{"v":50237.75,"d":"50,237.75"},{"$f":"G760+G761+G762+G763+G764+G765+G766+G767","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I759-E759","v":{"v":-49094.1,"d":"-49,094.10 "}}]
[null,null,510,"Terrains",{"v":17540.1,"d":"17,540.10"},{"v":20012.85,"d":"20,012.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-17540.1,"d":"-17,540.10 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":31554,"d":"31,554.00"},{"v":30224.9,"d":"30,224.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-31554,"d":"-31,554.00 "}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"E770+E771+E772","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G770+G771+G772","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":19285.05,"d":"19,285.05"},{"$f":"I769-E769","v":{"v":19285.05,"d":"19,285.05"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I770-E770","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I771-E771","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19285.05,"d":"19,285.05"},{"$f":"I772-E772","v":{"v":19285.05,"d":"19,285.05"}}]
[]
[null,54,null,"Prêts",{"$f":"E775+E776+E777+E778+E779+E780+E781+E782+E783","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G775+G776+G777+G778+G779+G780+G781+G782+G783","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I774-E774","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$f":"E786+E787+E788+E789+E790+E791+E792+E793+E794","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G786+G787+G788+G789+G790+G791+G792+G793+G794","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I785-E785","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"E797+E798+E799+E800+E801+E802+E803+E804+E805","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G797+G798+G799+G800+G801+G802+G803+G804+G805","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I796-E796","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E808+E809+E810+E811+E812+E813+E814+E815+E816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G808+G809+G810+G811+G812+G813+G814+G815+G816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I807-E807","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"E819+E820+E821+E822+E823+E824","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G819+G820+G821+G822+G823+G824","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I818-E818","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E827","v":{"v":125435.9,"d":"125,435.90"}},{"v":144993.8,"d":"144,993.80"},{"$f":"G827","v":{"v":213899,"d":"213,899.00"}},{"v":272149.2,"d":"272,149.20"},{"v":927656.71,"d":"927,656.71"},{"$f":"I826-E826","v":{"v":802220.8099999999,"d":"802,220.81"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":125435.9,"d":"125,435.90"},{"v":144993.8,"d":"144,993.80"},{"v":213899,"d":"213,899.00"},{"v":272149.2,"d":"272,149.20"},{"v":927656.71,"d":"927,656.71"},{"$f":"I827-E827","v":{"v":802220.8099999999,"d":"802,220.81"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"E832+E842+E852+E857+E868+E879+E890+E901+E912","v":{"v":125435.9,"d":"125,435.90"}},{"v":144993.8,"d":"144,993.80"},{"$f":"G832+G842+G852+G857+G868+G879+G890+G901+G912","v":{"v":213899,"d":"213,899.00"}},{"v":272149.2,"d":"272,149.20"},{"v":927656.71,"d":"927,656.71"},{"$f":"I831-E831","v":{"v":802220.8099999999,"d":"802,220.81"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E833+E834+E835+E836+E837+E838+E839+E840","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G833+G834+G835+G836+G837+G838+G839+G840","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":474449.51,"d":"474,449.51"},{"v":474449.51,"d":"474,449.51"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":474449.51,"d":"474,449.51"},{"v":474449.51,"d":"474,449.51"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"E843+E844+E845+E846+E847+E848+E849+E850","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G843+G844+G845+G846+G847+G848+G849+G850","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"$f":"I842-E842","v":{"v":120000,"d":"120,000.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E853+E854+E855","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G853+G854+G855","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I852-E852","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I853-E853","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I854-E854","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I855-E855","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$f":"E858+E859+E860+E861+E862+E863+E864+E865+E866","v":{"v":125435.9,"d":"125,435.90"}},{"v":144993.8,"d":"144,993.80"},{"$f":"G858+G859+G860+G861+G862+G863+G864+G865+G866","v":{"v":13899,"d":"13,899.00"}},{"v":72149.2,"d":"72,149.20"},{"v":133207.2,"d":"133,207.20"},{"$f":"I857-E857","v":{"v":7771.3000000000175,"d":"7,771.30"}}]
[null,null,630,"Confédération",{"v":29806,"d":"29,806.00"},{"v":66333,"d":"66,333.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-29806,"d":"-29,806.00 "}]
[null,null,631,"Cantons et concordats",{"v":73461,"d":"73,461.00"},{"v":78660.8,"d":"78,660.80"},{"v":13899,"d":"13,899.00"},{"v":72149.2,"d":"72,149.20"},{"v":117707.2,"d":"117,707.20"},{"v":44246.2,"d":"44,246.20"}]
[null,null,632,"Communes et associations intercommunales",{"v":22168.9,"d":"22,168.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-22168.9,"d":"-22,168.90 "}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"E869+E870+E871+E872+E873+E874+E875+E876+E877","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G869+G870+G871+G872+G873+G874+G875+G876+G877","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I868-E868","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E880+E881+E882+E883+E884+E885+E886+E887+E888","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G880+G881+G882+G883+G884+G885+G886+G887+G888","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I879-E879","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E891+E892+E893+E894+E895+E896+E897+E898+E899","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G891+G892+G893+G894+G895+G896+G897+G898+G899","v":{"v":200000,"d":"200,000.00"}},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"$f":"I890-E890","v":{"v":200000,"d":"200,000.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E902+E903+E904+E905+E906+E907+E908+E909+E910","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G902+G903+G904+G905+G906+G907+G908+G909+G910","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I901-E901","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E913+E914+E915+E916+E917+E918+E919","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"G913+G914+G915+G916+G917+G918+G919","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I912-E912","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E922","v":{"v":2306777.68,"d":"2,306,777.68"}},{"v":574124.02,"d":"574,124.02"},{"$f":"G922","v":{"v":2378465.62,"d":"2,378,465.62"}},{"v":5993855.84,"d":"5,993,855.84"},{"v":1412510.73,"d":"1,412,510.73"},{"$f":"I921-E921","v":{"v":-894266.9500000002,"d":"-894,266.95 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":2306777.68,"d":"2,306,777.68"},{"v":574124.02,"d":"574,124.02"},{"v":2378465.62,"d":"2,378,465.62"},{"v":5993855.84,"d":"5,993,855.84"},{"v":1412510.73,"d":"1,412,510.73"},{"$f":"I922-E922","v":{"v":-894266.9500000002,"d":"-894,266.95 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"E748-E831","v":{"v":2181341.7800000003,"d":"2,181,341.78"}},{"v":429130.22000000003,"d":"429,130.22"},{"$f":"G748-G831","v":{"v":2164566.62,"d":"2,164,566.62"}},{"v":5721379.64,"d":"5,721,379.64"},{"v":504139.07000000007,"d":"504,139.07"},{"$f":"I926-E926","v":{"v":-1677202.7100000002,"d":"-1,677,202.71 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H931+1","v":2024},"Variation"]
["Courroux",{"$nulls":3},{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"I932-E932","v":130}]
[{"$nulls":4},"Courroux","Courroux","Courroux","Courroux",{"$f":"H933","v":"Courroux"},"Courroux"]
[5,null,null,"Dépenses d'investissements",{"v":2683861.3699999996,"d":"2,683,861.37"},{"v":1843296.24,"d":"1,843,296.24"},{"$f":"G935+G945+G955+G960+G971+G982+G993+G1004","v":{"v":2202642.27,"d":"2,202,642.27"}},{"v":1194129.75,"d":"1,194,129.75"},{"v":929302.2400000001,"d":"929,302.24"},{"$f":"I934-E934","v":{"v":-1754559.1299999994,"d":"-1,754,559.13 "}}]
[null,50,null,"Immobilisations corporelles",{"v":2659948.7199999997,"d":"2,659,948.72"},{"v":1764134.0399999998,"d":"1,764,134.04"},{"$f":"G936+G937+G938+G939+G940+G941+G942+G943","v":{"v":2101421.82,"d":"2,101,421.82"}},{"v":1151821.8,"d":"1,151,821.80"},{"v":788462.1400000001,"d":"788,462.14"},{"v":-1871486.5799999996,"d":"-1,871,486.58 "}]
[null,null,500,"Terrains",{"v":163350.75,"d":"163,350.75"},{"v":5540.25,"d":"5,540.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-163350.75,"d":"-163,350.75 "}]
[null,null,501,"Routes et voies de communications",{"v":451167.64,"d":"451,167.64"},{"v":912099.1,"d":"912,099.10"},{"v":733218.69,"d":"733,218.69"},{"v":488094.4,"d":"488,094.40"},{"v":418481.95,"d":"418,481.95"},{"v":-32685.690000000002,"d":"-32,685.69 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":364897.85,"d":"364,897.85"},{"v":165926.6,"d":"165,926.60"},{"v":25745.75,"d":"25,745.75"},{"v":90510.75,"d":"90,510.75"},{"v":0,"d":"0.00"},{"v":-364897.85,"d":"-364,897.85 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":428123.98,"d":"428,123.98"},{"v":448384.1,"d":"448,384.10"},{"v":550006.73,"d":"550,006.73"},{"v":537120.45,"d":"537,120.45"},{"v":310854.89,"d":"310,854.89"},{"v":-117269.08999999997,"d":"-117,269.09 "}]
[null,null,504,"Bâtiments",{"v":1230883,"d":"1,230,883.00"},{"v":128392.84,"d":"128,392.84"},{"v":792450.65,"d":"792,450.65"},{"v":12221.25,"d":"12,221.25"},{"v":59125.3,"d":"59,125.30"},{"v":-1171757.7,"d":"-1,171,757.70 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23874.95,"d":"23,874.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":21525.5,"d":"21,525.50"},{"v":103791.15,"d":"103,791.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-21525.5,"d":"-21,525.50 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":18040.6,"d":"18,040.60"},{"$f":"G946+G947+G948+G949+G950+G951+G952+G953","v":{"v":8485.45,"d":"8,485.45"}},{"v":21742.55,"d":"21,742.55"},{"v":130840.1,"d":"130,840.10"},{"$f":"I945-E945","v":{"v":130840.1,"d":"130,840.10"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124594.1,"d":"124,594.10"},{"v":124594.1,"d":"124,594.10"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":18040.6,"d":"18,040.60"},{"v":8485.45,"d":"8,485.45"},{"v":21742.55,"d":"21,742.55"},{"v":6246,"d":"6,246.00"},{"v":6246,"d":"6,246.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":23912.65,"d":"23,912.65"},{"v":0,"d":"0.00"},{"$f":"G956+G957+G958","v":{"v":92735,"d":"92,735.00"}},{"v":20565.4,"d":"20,565.40"},{"v":10000,"d":"10,000.00"},{"$f":"I955-E955","v":{"v":-13912.650000000001,"d":"-13,912.65 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50172.05,"d":"50,172.05"},{"v":10565.4,"d":"10,565.40"},{"v":0,"d":"0.00"},{"$f":"I956-E956","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I957-E957","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":23912.65,"d":"23,912.65"},{"v":0,"d":"0.00"},{"v":42562.95,"d":"42,562.95"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"$f":"I958-E958","v":{"v":-13912.650000000001,"d":"-13,912.65 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G961+G962+G963+G964+G965+G966+G967+G968+G969","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I960-E960","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G972+G973+G974+G975+G976+G977+G978+G979+G980","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I971-E971","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":61121.6,"d":"61,121.60"},{"$f":"G983+G984+G985+G986+G987+G988+G989+G990+G991","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I982-E982","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":61121.6,"d":"61,121.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G994+G995+G996+G997+G998+G999+G1000+G1001+G1002","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I993-E993","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1005+G1006+G1007+G1008+G1009+G1010","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1004-E1004","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":773321.15,"d":"773,321.15"},{"v":1300890.31,"d":"1,300,890.31"},{"$f":"G1013","v":{"v":671572.4,"d":"671,572.40"}},{"v":327152.95,"d":"327,152.95"},{"v":1476773.53,"d":"1,476,773.53"},{"$f":"I1012-E1012","v":{"v":703452.38,"d":"703,452.38"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":773321.15,"d":"773,321.15"},{"v":1300890.31,"d":"1,300,890.31"},{"v":671572.4,"d":"671,572.40"},{"v":327152.95,"d":"327,152.95"},{"v":1476773.53,"d":"1,476,773.53"},{"$f":"I1013-E1013","v":{"v":703452.38,"d":"703,452.38"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":773321.15,"d":"773,321.15"},{"v":1300890.3099999998,"d":"1,300,890.31"},{"$f":"G1018+G1028+G1038+G1043+G1054+G1065+G1076+G1087+G1098","v":{"v":671572.4,"d":"671,572.40"}},{"v":327152.94999999995,"d":"327,152.95"},{"v":1476773.5299999998,"d":"1,476,773.53"},{"$f":"I1017-E1017","v":{"v":703452.3799999998,"d":"703,452.38"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1019+G1020+G1021+G1022+G1023+G1024+G1025+G1026","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":564368.33,"d":"564,368.33"},{"v":564368.33,"d":"564,368.33"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":564368.33,"d":"564,368.33"},{"v":564368.33,"d":"564,368.33"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"$f":"G1029+G1030+G1031+G1032+G1033+G1034+G1035+G1036","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1028-E1028","v":{"v":-4080,"d":"-4,080.00 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4080,"d":"-4,080.00 "}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1039+G1040+G1041","v":{"v":17922.85,"d":"17,922.85"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1038-E1038","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17922.85,"d":"17,922.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1039-E1039","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1040-E1040","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1041-E1041","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":769241.15,"d":"769,241.15"},{"v":1300890.3099999998,"d":"1,300,890.31"},{"$f":"G1044+G1045+G1046+G1047+G1048+G1049+G1050+G1051+G1052","v":{"v":653649.55,"d":"653,649.55"}},{"v":327152.94999999995,"d":"327,152.95"},{"v":912405.2,"d":"912,405.20"},{"$f":"I1043-E1043","v":{"v":143164.04999999993,"d":"143,164.05"}}]
[null,null,630,"Confédération",{"v":571217.05,"d":"571,217.05"},{"v":573181.7,"d":"573,181.70"},{"v":0,"d":"0.00"},{"v":-25.9,"d":"-25.90 "},{"v":846670.1,"d":"846,670.10"},{"v":275453.04999999993,"d":"275,453.05"}]
[null,null,631,"Cantons et concordats",{"v":71402.15,"d":"71,402.15"},{"v":108302.7,"d":"108,302.70"},{"v":233289,"d":"233,289.00"},{"v":288567.75,"d":"288,567.75"},{"v":65735.1,"d":"65,735.10"},{"v":-5667.049999999988,"d":"-5,667.05 "}]
[null,null,632,"Communes et associations intercommunales",{"v":94468.2,"d":"94,468.20"},{"v":556395.86,"d":"556,395.86"},{"v":0,"d":"0.00"},{"v":3273,"d":"3,273.00"},{"v":0,"d":"0.00"},{"v":-94468.2,"d":"-94,468.20 "}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":6587.75,"d":"6,587.75"},{"v":20575.65,"d":"20,575.65"},{"v":34265.55,"d":"34,265.55"},{"v":27047.35,"d":"27,047.35"},{"v":0,"d":"0.00"},{"v":-6587.75,"d":"-6,587.75 "}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":4134.9,"d":"4,134.90"},{"v":35865.1,"d":"35,865.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4134.9,"d":"-4,134.90 "}]
[null,null,637,"Ménages privés",{"v":21431.1,"d":"21,431.10"},{"v":6569.3,"d":"6,569.30"},{"v":186095,"d":"186,095.00"},{"v":8290.75,"d":"8,290.75"},{"v":0,"d":"0.00"},{"v":-21431.1,"d":"-21,431.10 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1055+G1056+G1057+G1058+G1059+G1060+G1061+G1062+G1063","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1054-E1054","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1066+G1067+G1068+G1069+G1070+G1071+G1072+G1073+G1074","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1065-E1065","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1077+G1078+G1079+G1080+G1081+G1082+G1083+G1084+G1085","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1076-E1076","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1088+G1089+G1090+G1091+G1092+G1093+G1094+G1095+G1096","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1087-E1087","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1099+G1100+G1101+G1102+G1103+G1104+G1105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1098-E1098","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":2683861.37,"d":"2,683,861.37"},{"v":1847431.14,"d":"1,847,431.14"},{"$f":"G1108","v":{"v":2202642.27,"d":"2,202,642.27"}},{"v":1194129.75,"d":"1,194,129.75"},{"v":929302.24,"d":"929,302.24"},{"$f":"I1107-E1107","v":{"v":-1754559.1300000001,"d":"-1,754,559.13 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":2683861.37,"d":"2,683,861.37"},{"v":1847431.14,"d":"1,847,431.14"},{"v":2202642.27,"d":"2,202,642.27"},{"v":1194129.75,"d":"1,194,129.75"},{"v":929302.24,"d":"929,302.24"},{"$f":"I1108-E1108","v":{"v":-1754559.1300000001,"d":"-1,754,559.13 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":1910540.2199999997,"d":"1,910,540.22"},{"v":542405.9300000002,"d":"542,405.93"},{"$f":"G934-G1017","v":{"v":1531069.87,"d":"1,531,069.87"}},{"v":866976.8,"d":"866,976.80"},{"v":-547471.2899999997,"d":"-547,471.29 "},{"$f":"I1112-E1112","v":{"v":-2458011.5099999993,"d":"-2,458,011.51 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1117+1","v":2024},"Variation"]
["Courtételle",{"$nulls":3},{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"I1118-E1118","v":144}]
[{"$nulls":4},"Courtételle","Courtételle","Courtételle","Courtételle",{"$f":"H1119","v":"Courtételle"},"Courtételle"]
[5,null,null,"Dépenses d'investissements",{"v":1170459.2400000002,"d":"1,170,459.24"},{"v":1006228.3399999999,"d":"1,006,228.34"},{"$f":"G1121+G1131+G1141+G1146+G1157+G1168+G1179+G1190","v":{"v":979069.4600000001,"d":"979,069.46"}},{"v":1533433.82,"d":"1,533,433.82"},{"v":2900837.65,"d":"2,900,837.65"},{"$f":"I1120-E1120","v":{"v":1730378.4099999997,"d":"1,730,378.41"}}]
[null,50,null,"Immobilisations corporelles",{"v":1165410.1400000001,"d":"1,165,410.14"},{"v":926720.8399999999,"d":"926,720.84"},{"$f":"G1122+G1123+G1124+G1125+G1126+G1127+G1128+G1129","v":{"v":960923.8600000001,"d":"960,923.86"}},{"v":1504271.87,"d":"1,504,271.87"},{"v":2900837.65,"d":"2,900,837.65"},{"v":1735427.5099999998,"d":"1,735,427.51"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":53357.3,"d":"53,357.30"},{"v":70018.25,"d":"70,018.25"},{"v":0,"d":"0.00"},{"v":82150.4,"d":"82,150.40"},{"v":82150.4,"d":"82,150.40"}]
[null,null,501,"Routes et voies de communications",{"v":29080.05,"d":"29,080.05"},{"v":27840.55,"d":"27,840.55"},{"v":134975.1,"d":"134,975.10"},{"v":235974.75,"d":"235,974.75"},{"v":360482.57,"d":"360,482.57"},{"v":331402.52,"d":"331,402.52"}]
[null,null,502,"Aménagements des cours d'eau",{"v":648878.54,"d":"648,878.54"},{"v":187634.24,"d":"187,634.24"},{"v":17036.61,"d":"17,036.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-648878.54,"d":"-648,878.54 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":12181.2,"d":"12,181.20"},{"v":383514.8,"d":"383,514.80"},{"v":665920.9,"d":"665,920.90"},{"v":653267.32,"d":"653,267.32"},{"v":996716.54,"d":"996,716.54"},{"v":984535.3400000001,"d":"984,535.34"}]
[null,null,504,"Bâtiments",{"v":328667.8,"d":"328,667.80"},{"v":270261.2,"d":"270,261.20"},{"v":0,"d":"0.00"},{"v":615029.8,"d":"615,029.80"},{"v":1461488.14,"d":"1,461,488.14"},{"v":1132820.3399999999,"d":"1,132,820.34"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":146602.55,"d":"146,602.55"},{"v":4112.75,"d":"4,112.75"},{"v":72973,"d":"72,973.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-146602.55,"d":"-146,602.55 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":5049.1,"d":"5,049.10"},{"v":0,"d":"0.00"},{"$f":"G1132+G1133+G1134+G1135+G1136+G1137+G1138+G1139","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1131-E1131","v":{"v":-5049.1,"d":"-5,049.10 "}}]
[null,null,510,"Terrains",{"v":5049.1,"d":"5,049.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5049.1,"d":"-5,049.10 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1142+G1143+G1144","v":{"v":18145.6,"d":"18,145.60"}},{"v":29161.95,"d":"29,161.95"},{"v":0,"d":"0.00"},{"$f":"I1141-E1141","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18145.6,"d":"18,145.60"},{"v":29161.95,"d":"29,161.95"},{"v":0,"d":"0.00"},{"$f":"I1142-E1142","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1143-E1143","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1144-E1144","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1147+G1148+G1149+G1150+G1151+G1152+G1153+G1154+G1155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1146-E1146","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"$f":"G1158+G1159+G1160+G1161+G1162+G1163+G1164+G1165+G1166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1157-E1157","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1169+G1170+G1171+G1172+G1173+G1174+G1175+G1176+G1177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1168-E1168","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1180+G1181+G1182+G1183+G1184+G1185+G1186+G1187+G1188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1179-E1179","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1191+G1192+G1193+G1194+G1195+G1196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1190-E1190","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":96070,"d":"96,070.00"},{"v":390647.25,"d":"390,647.25"},{"$f":"G1199","v":{"v":364783.8,"d":"364,783.80"}},{"v":41782.75,"d":"41,782.75"},{"v":584800.15,"d":"584,800.15"},{"$f":"I1198-E1198","v":{"v":488730.15,"d":"488,730.15"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":96070,"d":"96,070.00"},{"v":390647.25,"d":"390,647.25"},{"v":364783.8,"d":"364,783.80"},{"v":41782.75,"d":"41,782.75"},{"v":584800.15,"d":"584,800.15"},{"$f":"I1199-E1199","v":{"v":488730.15,"d":"488,730.15"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":96070,"d":"96,070.00"},{"v":390647.25,"d":"390,647.25"},{"$f":"G1204+G1214+G1224+G1229+G1240+G1251+G1262+G1273+G1284","v":{"v":364783.8,"d":"364,783.80"}},{"v":41782.75,"d":"41,782.75"},{"v":584800.1499999999,"d":"584,800.15"},{"$f":"I1203-E1203","v":{"v":488730.1499999999,"d":"488,730.15"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":96070,"d":"96,070.00"},{"v":0,"d":"0.00"},{"$f":"G1205+G1206+G1207+G1208+G1209+G1210+G1211+G1212","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":286288.3,"d":"286,288.30"},{"v":190218.3,"d":"190,218.30"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":286288.3,"d":"286,288.30"},{"v":286288.3,"d":"286,288.30"}]
[null,null,604,"Bâtiments",{"v":96070,"d":"96,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-96070,"d":"-96,070.00 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1215+G1216+G1217+G1218+G1219+G1220+G1221+G1222","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"$f":"I1214-E1214","v":{"v":12500,"d":"12,500.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1225+G1226+G1227","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1224-E1224","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1225-E1225","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1226-E1226","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1227-E1227","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":390647.25,"d":"390,647.25"},{"$f":"G1230+G1231+G1232+G1233+G1234+G1235+G1236+G1237+G1238","v":{"v":364783.8,"d":"364,783.80"}},{"v":41782.75,"d":"41,782.75"},{"v":286011.85,"d":"286,011.85"},{"$f":"I1229-E1229","v":{"v":286011.85,"d":"286,011.85"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":328647.25,"d":"328,647.25"},{"v":79601.55,"d":"79,601.55"},{"v":41782.75,"d":"41,782.75"},{"v":286011.85,"d":"286,011.85"},{"v":286011.85,"d":"286,011.85"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":62000,"d":"62,000.00"},{"v":285182.25,"d":"285,182.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1241+G1242+G1243+G1244+G1245+G1246+G1247+G1248+G1249","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1240-E1240","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1252+G1253+G1254+G1255+G1256+G1257+G1258+G1259+G1260","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1251-E1251","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1263+G1264+G1265+G1266+G1267+G1268+G1269+G1270+G1271","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1262-E1262","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1274+G1275+G1276+G1277+G1278+G1279+G1280+G1281+G1282","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1273-E1273","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1285+G1286+G1287+G1288+G1289+G1290+G1291","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1284-E1284","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":1170459.24,"d":"1,170,459.24"},{"v":1006228.34,"d":"1,006,228.34"},{"$f":"G1294","v":{"v":979069.46,"d":"979,069.46"}},{"v":1533433.82,"d":"1,533,433.82"},{"v":2900837.65,"d":"2,900,837.65"},{"$f":"I1293-E1293","v":{"v":1730378.41,"d":"1,730,378.41"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":1170459.24,"d":"1,170,459.24"},{"v":1006228.34,"d":"1,006,228.34"},{"v":979069.46,"d":"979,069.46"},{"v":1533433.82,"d":"1,533,433.82"},{"v":2900837.65,"d":"2,900,837.65"},{"$f":"I1294-E1294","v":{"v":1730378.41,"d":"1,730,378.41"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":1074389.2400000002,"d":"1,074,389.24"},{"v":615581.0899999999,"d":"615,581.09"},{"$f":"G1120-G1203","v":{"v":614285.6600000001,"d":"614,285.66"}},{"v":1491651.07,"d":"1,491,651.07"},{"v":2316037.5,"d":"2,316,037.50"},{"$f":"I1298-E1298","v":{"v":1241648.2599999998,"d":"1,241,648.26"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1303+1","v":2024},"Variation"]
["Delémont",{"$nulls":3},{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12739,"d":"12,739"},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"I1304-E1304","v":195}]
[{"$nulls":4},"Delémont","Delémont","Delémont","Delémont",{"$f":"H1305","v":"Delémont"},"Delémont"]
[5,null,null,"Dépenses d'investissements",{"v":17936434.639999997,"d":"17,936,434.64"},{"v":13702597.81,"d":"13,702,597.81"},{"$f":"G1307+G1317+G1327+G1332+G1343+G1354+G1365+G1376","v":{"v":12017308.599999998,"d":"12,017,308.60"}},{"v":14731209.19,"d":"14,731,209.19"},{"v":5536566.09,"d":"5,536,566.09"},{"$f":"I1306-E1306","v":{"v":-12399868.549999997,"d":"-12,399,868.55 "}}]
[null,50,null,"Immobilisations corporelles",{"v":17611603.009999998,"d":"17,611,603.01"},{"v":13702597.81,"d":"13,702,597.81"},{"$f":"G1308+G1309+G1310+G1311+G1312+G1313+G1314+G1315","v":{"v":11809206.419999998,"d":"11,809,206.42"}},{"v":14639078.229999999,"d":"14,639,078.23"},{"v":5373453.1899999995,"d":"5,373,453.19"},{"v":-12238149.819999998,"d":"-12,238,149.82 "}]
[null,null,500,"Terrains",{"v":187677.25,"d":"187,677.25"},{"v":13702597.81,"d":"13,702,597.81"},{"v":230600.25,"d":"230,600.25"},{"v":387799.4,"d":"387,799.40"},{"v":583233.5,"d":"583,233.50"},{"v":395556.25,"d":"395,556.25"}]
[null,null,501,"Routes et voies de communications",{"v":1996872.8,"d":"1,996,872.80"},{"v":0,"d":"0.00"},{"v":2640601.74,"d":"2,640,601.74"},{"v":1455823.99,"d":"1,455,823.99"},{"v":1496322.5,"d":"1,496,322.50"},{"v":-500550.30000000005,"d":"-500,550.30 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":703430.1,"d":"703,430.10"},{"v":0,"d":"0.00"},{"v":1946756.3,"d":"1,946,756.30"},{"v":2493238.75,"d":"2,493,238.75"},{"v":591144.8,"d":"591,144.80"},{"v":-112285.29999999993,"d":"-112,285.30 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":6759656.26,"d":"6,759,656.26"},{"v":0,"d":"0.00"},{"v":4399495.73,"d":"4,399,495.73"},{"v":7461606.47,"d":"7,461,606.47"},{"v":543216.76,"d":"543,216.76"},{"v":-6216439.5,"d":"-6,216,439.50 "}]
[null,null,504,"Bâtiments",{"v":6724187.9,"d":"6,724,187.90"},{"v":0,"d":"0.00"},{"v":1992294.35,"d":"1,992,294.35"},{"v":2474686.55,"d":"2,474,686.55"},{"v":1987366.43,"d":"1,987,366.43"},{"v":-4736821.470000001,"d":"-4,736,821.47 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":1200408.55,"d":"1,200,408.55"},{"v":0,"d":"0.00"},{"v":556044.1,"d":"556,044.10"},{"v":348696.62,"d":"348,696.62"},{"v":172169.2,"d":"172,169.20"},{"v":-1028239.3500000001,"d":"-1,028,239.35 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":39370.15,"d":"39,370.15"},{"v":0,"d":"0.00"},{"v":43413.95,"d":"43,413.95"},{"v":17226.45,"d":"17,226.45"},{"v":0,"d":"0.00"},{"v":-39370.15,"d":"-39,370.15 "}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1318+G1319+G1320+G1321+G1322+G1323+G1324+G1325","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":12652,"d":"12,652.00"},{"$f":"I1317-E1317","v":{"v":12652,"d":"12,652.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12652,"d":"12,652.00"},{"v":12652,"d":"12,652.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":324831.63,"d":"324,831.63"},{"v":0,"d":"0.00"},{"$f":"G1328+G1329+G1330","v":{"v":173005.98,"d":"173,005.98"}},{"v":92130.96,"d":"92,130.96"},{"v":150460.9,"d":"150,460.90"},{"$f":"I1327-E1327","v":{"v":-174370.73,"d":"-174,370.73 "}}]
[null,null,520,"Logiciels",{"v":324831.63,"d":"324,831.63"},{"v":0,"d":"0.00"},{"v":163774.88,"d":"163,774.88"},{"v":92130.96,"d":"92,130.96"},{"v":150460.9,"d":"150,460.90"},{"$f":"I1328-E1328","v":{"v":-174370.73,"d":"-174,370.73 "}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1329-E1329","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9231.1,"d":"9,231.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1330-E1330","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1333+G1334+G1335+G1336+G1337+G1338+G1339+G1340+G1341","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1332-E1332","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1344+G1345+G1346+G1347+G1348+G1349+G1350+G1351+G1352","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1343-E1343","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1355+G1356+G1357+G1358+G1359+G1360+G1361+G1362+G1363","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1354-E1354","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1366+G1367+G1368+G1369+G1370+G1371+G1372+G1373+G1374","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1365-E1365","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1377+G1378+G1379+G1380+G1381+G1382","v":{"v":35096.2,"d":"35,096.20"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1376-E1376","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35096.2,"d":"35,096.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":3093083.45,"d":"3,093,083.45"},{"v":1561026.7,"d":"1,561,026.70"},{"$f":"G1385","v":{"v":1458029,"d":"1,458,029.00"}},{"v":3529629.3,"d":"3,529,629.30"},{"v":976063.25,"d":"976,063.25"},{"$f":"I1384-E1384","v":{"v":-2117020.2,"d":"-2,117,020.20 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":3093083.45,"d":"3,093,083.45"},{"v":1561026.7,"d":"1,561,026.70"},{"v":1458029,"d":"1,458,029.00"},{"v":3529629.3,"d":"3,529,629.30"},{"v":976063.25,"d":"976,063.25"},{"$f":"I1385-E1385","v":{"v":-2117020.2,"d":"-2,117,020.20 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":3093083.45,"d":"3,093,083.45"},{"v":1561026.7,"d":"1,561,026.70"},{"$f":"G1390+G1400+G1410+G1415+G1426+G1437+G1448+G1459+G1470","v":{"v":1458029,"d":"1,458,029.00"}},{"v":3529629.3000000003,"d":"3,529,629.30"},{"v":976063.25,"d":"976,063.25"},{"$f":"I1389-E1389","v":{"v":-2117020.2,"d":"-2,117,020.20 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":1561026.7,"d":"1,561,026.70"},{"$f":"G1391+G1392+G1393+G1394+G1395+G1396+G1397+G1398","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":1561026.7,"d":"1,561,026.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":177710,"d":"177,710.00"},{"v":0,"d":"0.00"},{"$f":"G1401+G1402+G1403+G1404+G1405+G1406+G1407+G1408","v":{"v":7800,"d":"7,800.00"}},{"v":115500,"d":"115,500.00"},{"v":48994,"d":"48,994.00"},{"$f":"I1400-E1400","v":{"v":-128716,"d":"-128,716.00 "}}]
[null,null,610,"Terrains",{"v":173960,"d":"173,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-173960,"d":"-173,960.00 "}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7800,"d":"7,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":3750,"d":"3,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115500,"d":"115,500.00"},{"v":48994,"d":"48,994.00"},{"v":45244,"d":"45,244.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1411+G1412+G1413","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1410-E1410","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1411-E1411","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1412-E1412","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1413-E1413","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":2915373.45,"d":"2,915,373.45"},{"v":0,"d":"0.00"},{"$f":"G1416+G1417+G1418+G1419+G1420+G1421+G1422+G1423+G1424","v":{"v":1450229,"d":"1,450,229.00"}},{"v":3414129.3000000003,"d":"3,414,129.30"},{"v":927069.25,"d":"927,069.25"},{"$f":"I1415-E1415","v":{"v":-1988304.2000000002,"d":"-1,988,304.20 "}}]
[null,null,630,"Confédération",{"v":1757412.65,"d":"1,757,412.65"},{"v":0,"d":"0.00"},{"v":1021717.75,"d":"1,021,717.75"},{"v":2577043.7,"d":"2,577,043.70"},{"v":419577.7,"d":"419,577.70"},{"v":-1337834.95,"d":"-1,337,834.95 "}]
[null,null,631,"Cantons et concordats",{"v":1050975.05,"d":"1,050,975.05"},{"v":0,"d":"0.00"},{"v":396511.25,"d":"396,511.25"},{"v":815085.6,"d":"815,085.60"},{"v":428641.55,"d":"428,641.55"},{"v":-622333.5,"d":"-622,333.50 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-35000,"d":"-35,000.00 "}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":78850,"d":"78,850.00"},{"v":78850,"d":"78,850.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":71985.75,"d":"71,985.75"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":-71985.75,"d":"-71,985.75 "}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1427+G1428+G1429+G1430+G1431+G1432+G1433+G1434+G1435","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1426-E1426","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1438+G1439+G1440+G1441+G1442+G1443+G1444+G1445+G1446","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1437-E1437","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1449+G1450+G1451+G1452+G1453+G1454+G1455+G1456+G1457","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1448-E1448","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1460+G1461+G1462+G1463+G1464+G1465+G1466+G1467+G1468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1459-E1459","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1471+G1472+G1473+G1474+G1475+G1476+G1477","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1470-E1470","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":17936434.64,"d":"17,936,434.64"},{"v":13702597.81,"d":"13,702,597.81"},{"$f":"G1480","v":{"v":12017308.6,"d":"12,017,308.60"}},{"v":14731209.19,"d":"14,731,209.19"},{"v":5536566.09,"d":"5,536,566.09"},{"$f":"I1479-E1479","v":{"v":-12399868.55,"d":"-12,399,868.55 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":17936434.64,"d":"17,936,434.64"},{"v":13702597.81,"d":"13,702,597.81"},{"v":12017308.6,"d":"12,017,308.60"},{"v":14731209.19,"d":"14,731,209.19"},{"v":5536566.09,"d":"5,536,566.09"},{"$f":"I1480-E1480","v":{"v":-12399868.55,"d":"-12,399,868.55 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":14843351.189999998,"d":"14,843,351.19"},{"v":12141571.110000001,"d":"12,141,571.11"},{"$f":"G1306-G1389","v":{"v":10559279.599999998,"d":"10,559,279.60"}},{"v":11201579.889999999,"d":"11,201,579.89"},{"v":4560502.84,"d":"4,560,502.84"},{"$f":"I1484-E1484","v":{"v":-10282848.349999998,"d":"-10,282,848.35 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1489+1","v":2024},"Variation"]
["Develier",{"$nulls":3},{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"I1490-E1490","v":22}]
[{"$nulls":4},"Develier","Develier","Develier","Develier",{"$f":"H1491","v":"Develier"},"Develier"]
[5,null,null,"Dépenses d'investissements",{"v":259678.55,"d":"259,678.55"},{"v":966348.1900000001,"d":"966,348.19"},{"$f":"G1493+G1503+G1513+G1518+G1529+G1540+G1551+G1562","v":{"v":1910906.3699999996,"d":"1,910,906.37"}},{"v":2257839.2499999995,"d":"2,257,839.25"},{"v":2268936.5100000002,"d":"2,268,936.51"},{"$f":"I1492-E1492","v":{"v":2009257.9600000002,"d":"2,009,257.96"}}]
[null,50,null,"Immobilisations corporelles",{"v":239062.55,"d":"239,062.55"},{"v":962595.39,"d":"962,595.39"},{"$f":"G1494+G1495+G1496+G1497+G1498+G1499+G1500+G1501","v":{"v":1839416.2199999997,"d":"1,839,416.22"}},{"v":2219823.5499999993,"d":"2,219,823.55"},{"v":2268936.5100000002,"d":"2,268,936.51"},{"v":2029873.9600000002,"d":"2,029,873.96"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":1104.95,"d":"1,104.95"},{"v":12750,"d":"12,750.00"},{"v":24316.7,"d":"24,316.70"},{"v":326034.02,"d":"326,034.02"},{"v":326034.02,"d":"326,034.02"}]
[null,null,501,"Routes et voies de communications",{"v":130768.95,"d":"130,768.95"},{"v":116805.85,"d":"116,805.85"},{"v":1356.7,"d":"1,356.70"},{"v":154995.65,"d":"154,995.65"},{"v":60367.5,"d":"60,367.50"},{"v":-70401.45,"d":"-70,401.45 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":44309.45,"d":"44,309.45"},{"v":72251.49,"d":"72,251.49"},{"v":751134.32,"d":"751,134.32"},{"v":1334380.75,"d":"1,334,380.75"},{"v":1288389.36,"d":"1,288,389.36"},{"v":1244079.9100000001,"d":"1,244,079.91"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":63984.15,"d":"63,984.15"},{"v":715673.25,"d":"715,673.25"},{"v":1069375.2,"d":"1,069,375.20"},{"v":621535.2,"d":"621,535.20"},{"v":121656.15,"d":"121,656.15"},{"v":57671.99999999999,"d":"57,672.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":41120.3,"d":"41,120.30"},{"v":445405.75,"d":"445,405.75"},{"v":445405.75,"d":"445,405.75"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":56759.85,"d":"56,759.85"},{"v":0,"d":"0.00"},{"v":12870.15,"d":"12,870.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30604.8,"d":"30,604.80"},{"v":27083.73,"d":"27,083.73"},{"v":27083.73,"d":"27,083.73"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1504+G1505+G1506+G1507+G1508+G1509+G1510+G1511","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1503-E1503","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":20616,"d":"20,616.00"},{"v":3752.8,"d":"3,752.80"},{"$f":"G1514+G1515+G1516","v":{"v":71490.15,"d":"71,490.15"}},{"v":38015.7,"d":"38,015.70"},{"v":0,"d":"0.00"},{"$f":"I1513-E1513","v":{"v":-20616,"d":"-20,616.00 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1514-E1514","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1515-E1515","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":20616,"d":"20,616.00"},{"v":3752.8,"d":"3,752.80"},{"v":71490.15,"d":"71,490.15"},{"v":38015.7,"d":"38,015.70"},{"v":0,"d":"0.00"},{"$f":"I1516-E1516","v":{"v":-20616,"d":"-20,616.00 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1519+G1520+G1521+G1522+G1523+G1524+G1525+G1526+G1527","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1518-E1518","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1530+G1531+G1532+G1533+G1534+G1535+G1536+G1537+G1538","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1529-E1529","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1541+G1542+G1543+G1544+G1545+G1546+G1547+G1548+G1549","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1540-E1540","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1552+G1553+G1554+G1555+G1556+G1557+G1558+G1559+G1560","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1551-E1551","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1563+G1564+G1565+G1566+G1567+G1568","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1562-E1562","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":170087.9,"d":"170,087.90"},{"$f":"G1571","v":{"v":975441.8,"d":"975,441.80"}},{"v":1574994.15,"d":"1,574,994.15"},{"v":1176419.3,"d":"1,176,419.30"},{"$f":"I1570-E1570","v":{"v":1176419.3,"d":"1,176,419.30"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":170087.9,"d":"170,087.90"},{"v":975441.8,"d":"975,441.80"},{"v":1574994.15,"d":"1,574,994.15"},{"v":1176419.3,"d":"1,176,419.30"},{"$f":"I1571-E1571","v":{"v":1176419.3,"d":"1,176,419.30"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":170087.90000000002,"d":"170,087.90"},{"$f":"G1576+G1586+G1596+G1601+G1612+G1623+G1634+G1645+G1656","v":{"v":975441.8,"d":"975,441.80"}},{"v":1574994.15,"d":"1,574,994.15"},{"v":1176419.2999999998,"d":"1,176,419.30"},{"$f":"I1575-E1575","v":{"v":1176419.2999999998,"d":"1,176,419.30"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1577+G1578+G1579+G1580+G1581+G1582+G1583+G1584","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":3798.2,"d":"3,798.20"},{"$f":"G1587+G1588+G1589+G1590+G1591+G1592+G1593+G1594","v":{"v":1734.5,"d":"1,734.50"}},{"v":78789,"d":"78,789.00"},{"v":10011.6,"d":"10,011.60"},{"$f":"I1586-E1586","v":{"v":10011.6,"d":"10,011.60"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":3358.2,"d":"3,358.20"},{"v":1734.5,"d":"1,734.50"},{"v":78789,"d":"78,789.00"},{"v":10011.6,"d":"10,011.60"},{"v":10011.6,"d":"10,011.60"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1597+G1598+G1599","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1596-E1596","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1597-E1597","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1598-E1598","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1599-E1599","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":166289.7,"d":"166,289.70"},{"$f":"G1602+G1603+G1604+G1605+G1606+G1607+G1608+G1609+G1610","v":{"v":973707.3,"d":"973,707.30"}},{"v":1496205.15,"d":"1,496,205.15"},{"v":1166407.6999999997,"d":"1,166,407.70"},{"$f":"I1601-E1601","v":{"v":1166407.6999999997,"d":"1,166,407.70"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158217.3,"d":"158,217.30"},{"v":466088.6,"d":"466,088.60"},{"v":689777.7,"d":"689,777.70"},{"v":689777.7,"d":"689,777.70"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":166289.7,"d":"166,289.70"},{"v":195490,"d":"195,490.00"},{"v":470266.55,"d":"470,266.55"},{"v":454715.6,"d":"454,715.60"},{"v":454715.6,"d":"454,715.60"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4264.4,"d":"4,264.40"},{"v":4264.4,"d":"4,264.40"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":620000,"d":"620,000.00"},{"v":559850,"d":"559,850.00"},{"v":17650,"d":"17,650.00"},{"v":17650,"d":"17,650.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1613+G1614+G1615+G1616+G1617+G1618+G1619+G1620+G1621","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1612-E1612","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1624+G1625+G1626+G1627+G1628+G1629+G1630+G1631+G1632","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1623-E1623","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1635+G1636+G1637+G1638+G1639+G1640+G1641+G1642+G1643","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1634-E1634","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1646+G1647+G1648+G1649+G1650+G1651+G1652+G1653+G1654","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1645-E1645","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1657+G1658+G1659+G1660+G1661+G1662+G1663","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1656-E1656","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":259678.55,"d":"259,678.55"},{"v":796260.29,"d":"796,260.29"},{"$f":"G1666","v":{"v":1910906.37,"d":"1,910,906.37"}},{"v":2257839.25,"d":"2,257,839.25"},{"v":2268936.51,"d":"2,268,936.51"},{"$f":"I1665-E1665","v":{"v":2009257.9599999997,"d":"2,009,257.96"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":259678.55,"d":"259,678.55"},{"v":796260.29,"d":"796,260.29"},{"v":1910906.37,"d":"1,910,906.37"},{"v":2257839.25,"d":"2,257,839.25"},{"v":2268936.51,"d":"2,268,936.51"},{"$f":"I1666-E1666","v":{"v":2009257.9599999997,"d":"2,009,257.96"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":259678.55,"d":"259,678.55"},{"v":796260.29,"d":"796,260.29"},{"$f":"G1492-G1575","v":{"v":935464.5699999996,"d":"935,464.57"}},{"v":682845.0999999996,"d":"682,845.10"},{"v":1092517.2100000004,"d":"1,092,517.21"},{"$f":"I1670-E1670","v":{"v":832838.6600000004,"d":"832,838.66"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1675+1","v":2024},"Variation"]
["Ederswiler",{"$nulls":3},118,117,112,117,{"$f":"'Base de données pop.'!C11","v":115},{"$f":"I1676-E1676","v":-3}]
[{"$nulls":4},"Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"H1677","v":"Ederswiler"},"Ederswiler"]
[5,null,null,"Dépenses d'investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1678-E1678","v":{"v":0,"d":"0.00"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1680+G1681+G1682+G1683+G1684+G1685+G1686+G1687","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1689-E1689","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1700+G1701+G1702","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1699-E1699","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1700-E1700","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1701-E1701","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1702-E1702","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1705+G1706+G1707+G1708+G1709+G1710+G1711+G1712+G1713","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1704-E1704","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1716+G1717+G1718+G1719+G1720+G1721+G1722+G1723+G1724","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1715-E1715","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1727+G1728+G1729+G1730+G1731+G1732+G1733+G1734+G1735","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1726-E1726","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1738+G1739+G1740+G1741+G1742+G1743+G1744+G1745+G1746","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1737-E1737","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1749+G1750+G1751+G1752+G1753+G1754","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1748-E1748","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1757","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1756-E1756","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1757-E1757","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1762+G1772+G1782+G1787+G1798+G1809+G1820+G1831+G1842","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1761-E1761","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1763+G1764+G1765+G1766+G1767+G1768+G1769+G1770","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1773+G1774+G1775+G1776+G1777+G1778+G1779+G1780","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1772-E1772","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1783+G1784+G1785","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1782-E1782","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1783-E1783","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1784-E1784","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1785-E1785","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1788+G1789+G1790+G1791+G1792+G1793+G1794+G1795+G1796","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1787-E1787","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1799+G1800+G1801+G1802+G1803+G1804+G1805+G1806+G1807","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1798-E1798","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1810+G1811+G1812+G1813+G1814+G1815+G1816+G1817+G1818","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1809-E1809","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1821+G1822+G1823+G1824+G1825+G1826+G1827+G1828+G1829","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1820-E1820","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1832+G1833+G1834+G1835+G1836+G1837+G1838+G1839+G1840","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1831-E1831","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1843+G1844+G1845+G1846+G1847+G1848+G1849","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1842-E1842","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"$f":"G1852","v":{"v":41267.75,"d":"41,267.75"}},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"$f":"I1851-E1851","v":{"v":0,"d":"0.00"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"$f":"I1852-E1852","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"$f":"G1678-G1761","v":{"v":0,"d":"0.00"}},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"$f":"I1856-E1856","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H1861+1","v":2024},"Variation"]
["Haute-Sorne",{"$nulls":3},{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"I1862-E1862","v":286}]
[{"$nulls":4},"Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne",{"$f":"H1863","v":"Haute-Sorne"},{"$f":"I1863","v":"Haute-Sorne"}]
[5,null,null,"Dépenses d'investissements",{"v":3698416.9,"d":"3,698,416.90"},{"v":3552900.4999999995,"d":"3,552,900.50"},{"$f":"G1865+G1875+G1885+G1890+G1901+G1912+G1923+G1934","v":{"v":5431484.65,"d":"5,431,484.65"}},{"v":5871184.369999999,"d":"5,871,184.37"},{"v":3019989.3,"d":"3,019,989.30"},{"$f":"I1864-E1864","v":{"v":-678427.6000000001,"d":"-678,427.60 "}}]
[null,50,null,"Immobilisations corporelles",{"v":3514137.4,"d":"3,514,137.40"},{"v":3289406.3499999996,"d":"3,289,406.35"},{"$f":"G1866+G1867+G1868+G1869+G1870+G1871+G1872+G1873","v":{"v":5070462.2,"d":"5,070,462.20"}},{"v":5637728.919999999,"d":"5,637,728.92"},{"v":2722010.3499999996,"d":"2,722,010.35"},{"v":-792127.0500000003,"d":"-792,127.05 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":4575,"d":"4,575.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":1880774.7,"d":"1,880,774.70"},{"v":316709.25,"d":"316,709.25"},{"v":547059.25,"d":"547,059.25"},{"v":1367530.67,"d":"1,367,530.67"},{"v":431417.97,"d":"431,417.97"},{"v":-1449356.73,"d":"-1,449,356.73 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":74237.35,"d":"74,237.35"},{"v":46558.7,"d":"46,558.70"},{"v":645825.85,"d":"645,825.85"},{"v":1052051.55,"d":"1,052,051.55"},{"v":385598.45,"d":"385,598.45"},{"v":311361.1,"d":"311,361.10"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":869808.65,"d":"869,808.65"},{"v":1079139,"d":"1,079,139.00"},{"v":528796.95,"d":"528,796.95"},{"v":859405.8,"d":"859,405.80"},{"v":1017218.38,"d":"1,017,218.38"},{"v":147409.72999999998,"d":"147,409.73"}]
[null,null,504,"Bâtiments",{"v":521680.65,"d":"521,680.65"},{"v":1680042.4,"d":"1,680,042.40"},{"v":3156482.95,"d":"3,156,482.95"},{"v":2111460,"d":"2,111,460.00"},{"v":712706.8,"d":"712,706.80"},{"v":191026.15000000002,"d":"191,026.15"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":167636.05,"d":"167,636.05"},{"v":156539.1,"d":"156,539.10"},{"v":108965.45,"d":"108,965.45"},{"v":269660.55,"d":"269,660.55"},{"v":141669.05,"d":"141,669.05"},{"v":-25967,"d":"-25,967.00 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":5842.9,"d":"5,842.90"},{"v":83331.75,"d":"83,331.75"},{"v":-22379.65,"d":"-22,379.65 "},{"v":33399.7,"d":"33,399.70"},{"v":33399.7,"d":"33,399.70"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":24701.05,"d":"24,701.05"},{"$f":"G1876+G1877+G1878+G1879+G1880+G1881+G1882+G1883","v":{"v":107688.95,"d":"107,688.95"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1875-E1875","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":24701.05,"d":"24,701.05"},{"v":107688.95,"d":"107,688.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":144281.95,"d":"144,281.95"},{"v":102103.5,"d":"102,103.50"},{"$f":"G1886+G1887+G1888","v":{"v":253333.5,"d":"253,333.50"}},{"v":233455.44999999998,"d":"233,455.45"},{"v":297978.95,"d":"297,978.95"},{"$f":"I1885-E1885","v":{"v":153697,"d":"153,697.00"}}]
[null,null,520,"Logiciels",{"v":37045.35,"d":"37,045.35"},{"v":27442.9,"d":"27,442.90"},{"v":95282.05,"d":"95,282.05"},{"v":52040.65,"d":"52,040.65"},{"v":0,"d":"0.00"},{"$f":"I1886-E1886","v":{"v":-37045.35,"d":"-37,045.35 "}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1887-E1887","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":107236.6,"d":"107,236.60"},{"v":74660.6,"d":"74,660.60"},{"v":158051.45,"d":"158,051.45"},{"v":181414.8,"d":"181,414.80"},{"v":297978.95,"d":"297,978.95"},{"$f":"I1888-E1888","v":{"v":190742.35,"d":"190,742.35"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1891+G1892+G1893+G1894+G1895+G1896+G1897+G1898+G1899","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1890-E1890","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1902+G1903+G1904+G1905+G1906+G1907+G1908+G1909+G1910","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1901-E1901","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":39997.55,"d":"39,997.55"},{"v":136689.6,"d":"136,689.60"},{"$f":"G1913+G1914+G1915+G1916+G1917+G1918+G1919+G1920+G1921","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1912-E1912","v":{"v":-39997.55,"d":"-39,997.55 "}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":39997.55,"d":"39,997.55"},{"v":136689.6,"d":"136,689.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-39997.55,"d":"-39,997.55 "}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1924+G1925+G1926+G1927+G1928+G1929+G1930+G1931+G1932","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1923-E1923","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1935+G1936+G1937+G1938+G1939+G1940","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1934-E1934","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":1113465.65,"d":"1,113,465.65"},{"v":668476.35,"d":"668,476.35"},{"$f":"G1943","v":{"v":926847.45,"d":"926,847.45"}},{"v":2540527.95,"d":"2,540,527.95"},{"v":687835.75,"d":"687,835.75"},{"$f":"I1942-E1942","v":{"v":-425629.8999999999,"d":"-425,629.90 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":1113465.65,"d":"1,113,465.65"},{"v":668476.35,"d":"668,476.35"},{"v":926847.45,"d":"926,847.45"},{"v":2540527.95,"d":"2,540,527.95"},{"v":687835.75,"d":"687,835.75"},{"$f":"I1943-E1943","v":{"v":-425629.8999999999,"d":"-425,629.90 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":1113465.65,"d":"1,113,465.65"},{"v":668476.3500000001,"d":"668,476.35"},{"$f":"G1948+G1958+G1968+G1973+G1984+G1995+G2006+G2017+G2028","v":{"v":926847.45,"d":"926,847.45"}},{"v":2540527.95,"d":"2,540,527.95"},{"v":687835.75,"d":"687,835.75"},{"$f":"I1947-E1947","v":{"v":-425629.8999999999,"d":"-425,629.90 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"$f":"G1949+G1950+G1951+G1952+G1953+G1954+G1955+G1956","v":{"v":0,"d":"0.00"}},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":-15000,"d":"-15,000.00 "}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":-15000,"d":"-15,000.00 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":175804.8,"d":"175,804.80"},{"v":172175.3,"d":"172,175.30"},{"$f":"G1959+G1960+G1961+G1962+G1963+G1964+G1965+G1966","v":{"v":50536.15,"d":"50,536.15"}},{"v":401500,"d":"401,500.00"},{"v":369521,"d":"369,521.00"},{"$f":"I1958-E1958","v":{"v":193716.2,"d":"193,716.20"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":175804.8,"d":"175,804.80"},{"v":59314.4,"d":"59,314.40"},{"v":50536.15,"d":"50,536.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-175804.8,"d":"-175,804.80 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":112860.9,"d":"112,860.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182844.85,"d":"182,844.85"},{"v":182844.85,"d":"182,844.85"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":401500,"d":"401,500.00"},{"v":15823.3,"d":"15,823.30"},{"v":15823.3,"d":"15,823.30"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170852.85,"d":"170,852.85"},{"v":170852.85,"d":"170,852.85"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1969+G1970+G1971","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1968-E1968","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1969-E1969","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1970-E1970","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1971-E1971","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":922660.85,"d":"922,660.85"},{"v":496301.05000000005,"d":"496,301.05"},{"$f":"G1974+G1975+G1976+G1977+G1978+G1979+G1980+G1981+G1982","v":{"v":876311.2999999999,"d":"876,311.30"}},{"v":2064027.9500000002,"d":"2,064,027.95"},{"v":318314.75,"d":"318,314.75"},{"$f":"I1973-E1973","v":{"v":-604346.1,"d":"-604,346.10 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":886719.35,"d":"886,719.35"},{"v":417771.2,"d":"417,771.20"},{"v":747395.95,"d":"747,395.95"},{"v":1988014.35,"d":"1,988,014.35"},{"v":156719.75,"d":"156,719.75"},{"v":-729999.6,"d":"-729,999.60 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":36211.7,"d":"36,211.70"},{"v":3250,"d":"3,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":19000,"d":"19,000.00"},{"v":60000,"d":"60,000.00"},{"v":154000,"d":"154,000.00"},{"v":154000,"d":"154,000.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":35941.5,"d":"35,941.50"},{"v":5318.15,"d":"5,318.15"},{"v":6665.35,"d":"6,665.35"},{"v":16013.6,"d":"16,013.60"},{"v":7595,"d":"7,595.00"},{"v":-28346.5,"d":"-28,346.50 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1985+G1986+G1987+G1988+G1989+G1990+G1991+G1992+G1993","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1984-E1984","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G1996+G1997+G1998+G1999+G2000+G2001+G2002+G2003+G2004","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I1995-E1995","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2007+G2008+G2009+G2010+G2011+G2012+G2013+G2014+G2015","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2006-E2006","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2018+G2019+G2020+G2021+G2022+G2023+G2024+G2025+G2026","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2017-E2017","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2029+G2030+G2031+G2032+G2033+G2034+G2035","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2028-E2028","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":3698416.9,"d":"3,698,416.90"},{"v":3552900.5,"d":"3,552,900.50"},{"$f":"G2038","v":{"v":5431484.65,"d":"5,431,484.65"}},{"v":5871184.37,"d":"5,871,184.37"},{"v":3019989.3,"d":"3,019,989.30"},{"$f":"I2037-E2037","v":{"v":-678427.6000000001,"d":"-678,427.60 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":3698416.9,"d":"3,698,416.90"},{"v":3552900.5,"d":"3,552,900.50"},{"v":5431484.65,"d":"5,431,484.65"},{"v":5871184.37,"d":"5,871,184.37"},{"v":3019989.3,"d":"3,019,989.30"},{"$f":"I2038-E2038","v":{"v":-678427.6000000001,"d":"-678,427.60 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":2584951.25,"d":"2,584,951.25"},{"v":2884424.1499999994,"d":"2,884,424.15"},{"$f":"G1864-G1947","v":{"v":4504637.2,"d":"4,504,637.20"}},{"v":3330656.419999999,"d":"3,330,656.42"},{"v":2332153.55,"d":"2,332,153.55"},{"$f":"I2042-E2042","v":{"v":-252797.7000000002,"d":"-252,797.70 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2047+1","v":2024},"Variation"]
["Mervelier",{"$nulls":3},528,538,522,535,{"$f":"'Base de données pop.'!C13","v":526},{"$f":"I2048-E2048","v":-2}]
[{"$nulls":4},"Mervelier","Mervelier","Mervelier","Mervelier",{"$f":"H2049","v":"Mervelier"},"Mervelier"]
[5,null,null,"Dépenses d'investissements",{"v":175184.23,"d":"175,184.23"},{"v":135435.99,"d":"135,435.99"},{"$f":"G2051+G2061+G2071+G2076+G2087+G2098+G2109+G2120","v":{"v":50979.71,"d":"50,979.71"}},{"v":81241.62000000001,"d":"81,241.62"},{"v":1260.79,"d":"1,260.79"},{"$f":"I2050-E2050","v":{"v":-173923.44,"d":"-173,923.44 "}}]
[null,50,null,"Immobilisations corporelles",{"v":175184.23,"d":"175,184.23"},{"v":135435.99,"d":"135,435.99"},{"$f":"G2052+G2053+G2054+G2055+G2056+G2057+G2058+G2059","v":{"v":50979.71,"d":"50,979.71"}},{"v":81241.62000000001,"d":"81,241.62"},{"v":1260.79,"d":"1,260.79"},{"v":-173923.44,"d":"-173,923.44 "}]
[null,null,500,"Terrains",364.95,374.16,397.64,421.89,159.38,{"v":-205.57,"d":"-205.57 "}]
[null,null,501,"Routes et voies de communications",{"v":173446.47,"d":"173,446.47"},{"v":11069.5,"d":"11,069.50"},{"v":38659.31,"d":"38,659.31"},837.57,714.81,{"v":-172731.66,"d":"-172,731.66 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":123992.33,"d":"123,992.33"},{"v":11922.76,"d":"11,922.76"},{"v":1984.81,"d":"1,984.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":1372.81,"d":"1,372.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77997.35,"d":"77,997.35"},{"v":386.6,"d":"386.60"},{"v":-986.2099999999999,"d":"-986.21 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2062+G2063+G2064+G2065+G2066+G2067+G2068+G2069","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2061-E2061","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2072+G2073+G2074","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2071-E2071","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2072-E2072","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2073-E2073","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2074-E2074","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2077+G2078+G2079+G2080+G2081+G2082+G2083+G2084+G2085","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2076-E2076","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2088+G2089+G2090+G2091+G2092+G2093+G2094+G2095+G2096","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2087-E2087","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2099+G2100+G2101+G2102+G2103+G2104+G2105+G2106+G2107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2098-E2098","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2110+G2111+G2112+G2113+G2114+G2115+G2116+G2117+G2118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2109-E2109","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2121+G2122+G2123+G2124+G2125+G2126","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2120-E2120","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":144165,"d":"144,165.00"},{"v":13158.1,"d":"13,158.10"},{"$f":"G2129","v":{"v":182690.4,"d":"182,690.40"}},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"$f":"I2128-E2128","v":{"v":-75358.91,"d":"-75,358.91 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":144165,"d":"144,165.00"},{"v":13158.1,"d":"13,158.10"},{"v":182690.4,"d":"182,690.40"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"$f":"I2129-E2129","v":{"v":-75358.91,"d":"-75,358.91 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":144165,"d":"144,165.00"},{"v":13158.1,"d":"13,158.10"},{"$f":"G2134+G2144+G2154+G2159+G2170+G2181+G2192+G2203+G2214","v":{"v":182690.4,"d":"182,690.40"}},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"$f":"I2133-E2133","v":{"v":-75358.91,"d":"-75,358.91 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":144165,"d":"144,165.00"},{"v":13158.1,"d":"13,158.10"},{"$f":"G2135+G2136+G2137+G2138+G2139+G2140+G2141+G2142","v":{"v":182690.4,"d":"182,690.40"}},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":-75358.91,"d":"-75,358.91 "}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":144165,"d":"144,165.00"},{"v":13158.1,"d":"13,158.10"},{"v":115086.45,"d":"115,086.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-144165,"d":"-144,165.00 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67603.95,"d":"67,603.95"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":68806.09,"d":"68,806.09"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2145+G2146+G2147+G2148+G2149+G2150+G2151+G2152","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2144-E2144","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2155+G2156+G2157","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2154-E2154","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2155-E2155","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2156-E2156","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2157-E2157","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2160+G2161+G2162+G2163+G2164+G2165+G2166+G2167+G2168","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2159-E2159","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2171+G2172+G2173+G2174+G2175+G2176+G2177+G2178+G2179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2170-E2170","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2182+G2183+G2184+G2185+G2186+G2187+G2188+G2189+G2190","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2181-E2181","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2193+G2194+G2195+G2196+G2197+G2198+G2199+G2200+G2201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2192-E2192","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2204+G2205+G2206+G2207+G2208+G2209+G2210+G2211+G2212","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2203-E2203","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2215+G2216+G2217+G2218+G2219+G2220+G2221","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2214-E2214","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":175184.23,"d":"175,184.23"},{"v":135435.99,"d":"135,435.99"},{"$f":"G2224","v":{"v":50979.71,"d":"50,979.71"}},{"v":81241.62,"d":"81,241.62"},{"v":1260.79,"d":"1,260.79"},{"$f":"I2223-E2223","v":{"v":-173923.44,"d":"-173,923.44 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":175184.23,"d":"175,184.23"},{"v":135435.99,"d":"135,435.99"},{"v":50979.71,"d":"50,979.71"},{"v":81241.62,"d":"81,241.62"},{"v":1260.79,"d":"1,260.79"},{"$f":"I2224-E2224","v":{"v":-173923.44,"d":"-173,923.44 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":31019.23000000001,"d":"31,019.23"},{"v":122277.88999999998,"d":"122,277.89"},{"$f":"G2050-G2133","v":{"v":-131710.69,"d":"-131,710.69 "}},{"v":81241.62000000001,"d":"81,241.62"},{"v":-67545.3,"d":"-67,545.30 "},{"$f":"I2228-E2228","v":{"v":-98564.53000000001,"d":"-98,564.53 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2233+1","v":2024},"Variation"]
["Mettembert",{"$nulls":3},108,111,106,112,{"$f":"'Base de données pop.'!C14","v":112},{"$f":"I2234-E2234","v":4}]
[{"$nulls":4},"Mettembert","Mettembert","Mettembert","Mettembert",{"$f":"H2235","v":"Mettembert"},"Mettembert"]
[5,null,null,"Dépenses d'investissements",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"$f":"G2237+G2247+G2257+G2262+G2273+G2284+G2295+G2306","v":{"v":2188.15,"d":"2,188.15"}},{"v":26121.05,"d":"26,121.05"},{"v":4483.8,"d":"4,483.80"},{"$f":"I2236-E2236","v":{"v":4483.8,"d":"4,483.80"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2238+G2239+G2240+G2241+G2242+G2243+G2244+G2245","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2248+G2249+G2250+G2251+G2252+G2253+G2254+G2255","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2247-E2247","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2258+G2259+G2260","v":{"v":0,"d":"0.00"}},{"v":21792.85,"d":"21,792.85"},{"v":139.5,"d":"139.50"},{"$f":"I2257-E2257","v":{"v":139.5,"d":"139.50"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2258-E2258","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2259-E2259","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21792.85,"d":"21,792.85"},{"v":139.5,"d":"139.50"},{"$f":"I2260-E2260","v":{"v":139.5,"d":"139.50"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2263+G2264+G2265+G2266+G2267+G2268+G2269+G2270+G2271","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2262-E2262","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2274+G2275+G2276+G2277+G2278+G2279+G2280+G2281+G2282","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2273-E2273","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"$f":"G2285+G2286+G2287+G2288+G2289+G2290+G2291+G2292+G2293","v":{"v":2188.15,"d":"2,188.15"}},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"$f":"I2284-E2284","v":{"v":4344.3,"d":"4,344.30"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"v":2188.15,"d":"2,188.15"},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"v":4344.3,"d":"4,344.30"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2296+G2297+G2298+G2299+G2300+G2301+G2302+G2303+G2304","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2295-E2295","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2307+G2308+G2309+G2310+G2311+G2312","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2306-E2306","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2315","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2314-E2314","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2315-E2315","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2320+G2330+G2340+G2345+G2356+G2367+G2378+G2389+G2400","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2319-E2319","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2321+G2322+G2323+G2324+G2325+G2326+G2327+G2328","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2331+G2332+G2333+G2334+G2335+G2336+G2337+G2338","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2330-E2330","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2341+G2342+G2343","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2340-E2340","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2341-E2341","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2342-E2342","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2343-E2343","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2346+G2347+G2348+G2349+G2350+G2351+G2352+G2353+G2354","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2345-E2345","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2357+G2358+G2359+G2360+G2361+G2362+G2363+G2364+G2365","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2356-E2356","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2368+G2369+G2370+G2371+G2372+G2373+G2374+G2375+G2376","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2367-E2367","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2379+G2380+G2381+G2382+G2383+G2384+G2385+G2386+G2387","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2378-E2378","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2390+G2391+G2392+G2393+G2394+G2395+G2396+G2397+G2398","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2389-E2389","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2401+G2402+G2403+G2404+G2405+G2406+G2407","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2400-E2400","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"$f":"G2410","v":{"v":2188.15,"d":"2,188.15"}},{"v":26121.05,"d":"26,121.05"},{"v":4483.8,"d":"4,483.80"},{"$f":"I2409-E2409","v":{"v":4483.8,"d":"4,483.80"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"v":2188.15,"d":"2,188.15"},{"v":26121.05,"d":"26,121.05"},{"v":4483.8,"d":"4,483.80"},{"$f":"I2410-E2410","v":{"v":4483.8,"d":"4,483.80"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":0,"d":"0.00"},{"v":2137,"d":"2,137.00"},{"$f":"G2236-G2319","v":{"v":2188.15,"d":"2,188.15"}},{"v":26121.05,"d":"26,121.05"},{"v":4483.8,"d":"4,483.80"},{"$f":"I2414-E2414","v":{"v":4483.8,"d":"4,483.80"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2419+1","v":2024},"Variation"]
["Movelier",{"$nulls":3},415,421,425,420,{"$f":"'Base de données pop.'!C15","v":414},{"$f":"I2420-E2420","v":-1}]
[{"$nulls":4},"Movelier","Movelier","Movelier","Movelier",{"$f":"H2421","v":"Movelier"},"Movelier"]
[5,null,null,"Dépenses d'investissements",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"$f":"G2423+G2433+G2443+G2448+G2459+G2470+G2481+G2492","v":{"v":43432.21,"d":"43,432.21"}},{"v":571739.03,"d":"571,739.03"},{"v":420673.70999999996,"d":"420,673.71"},{"$f":"I2422-E2422","v":{"v":400875.86,"d":"400,875.86"}}]
[null,50,null,"Immobilisations corporelles",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"$f":"G2424+G2425+G2426+G2427+G2428+G2429+G2430+G2431","v":{"v":43432.21,"d":"43,432.21"}},{"v":533602.0800000001,"d":"533,602.08"},{"v":369076.00999999995,"d":"369,076.01"},{"v":349278.16,"d":"349,278.16"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89740.1,"d":"89,740.10"},{"v":89740.1,"d":"89,740.10"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"v":43432.21,"d":"43,432.21"},{"v":388934.58,"d":"388,934.58"},{"v":255912.86,"d":"255,912.86"},{"v":236115.00999999998,"d":"236,115.01"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144667.5,"d":"144,667.50"},{"v":23423.05,"d":"23,423.05"},{"v":23423.05,"d":"23,423.05"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2434+G2435+G2436+G2437+G2438+G2439+G2440+G2441","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2433-E2433","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2444+G2445+G2446","v":{"v":0,"d":"0.00"}},{"v":38136.95,"d":"38,136.95"},{"v":51597.7,"d":"51,597.70"},{"$f":"I2443-E2443","v":{"v":51597.7,"d":"51,597.70"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2444-E2444","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2445-E2445","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38136.95,"d":"38,136.95"},{"v":51597.7,"d":"51,597.70"},{"$f":"I2446-E2446","v":{"v":51597.7,"d":"51,597.70"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2449+G2450+G2451+G2452+G2453+G2454+G2455+G2456+G2457","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2448-E2448","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2460+G2461+G2462+G2463+G2464+G2465+G2466+G2467+G2468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2459-E2459","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2471+G2472+G2473+G2474+G2475+G2476+G2477+G2478+G2479","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2470-E2470","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2482+G2483+G2484+G2485+G2486+G2487+G2488+G2489+G2490","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2481-E2481","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2493+G2494+G2495+G2496+G2497+G2498","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2492-E2492","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2501","v":707.45},{"v":126000,"d":"126,000.00"},{"v":203745,"d":"203,745.00"},{"$f":"I2500-E2500","v":{"v":203745,"d":"203,745.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},707.45,{"v":126000,"d":"126,000.00"},{"v":203745,"d":"203,745.00"},{"$f":"I2501-E2501","v":{"v":203745,"d":"203,745.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2506+G2516+G2526+G2531+G2542+G2553+G2564+G2575+G2586","v":707.45},{"v":126000,"d":"126,000.00"},{"v":203745,"d":"203,745.00"},{"$f":"I2505-E2505","v":{"v":203745,"d":"203,745.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2507+G2508+G2509+G2510+G2511+G2512+G2513+G2514","v":707.45},{"v":126000,"d":"126,000.00"},{"v":203745,"d":"203,745.00"},{"v":203745,"d":"203,745.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},707.45,{"v":126000,"d":"126,000.00"},{"v":203745,"d":"203,745.00"},{"v":203745,"d":"203,745.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2517+G2518+G2519+G2520+G2521+G2522+G2523+G2524","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2516-E2516","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2527+G2528+G2529","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2526-E2526","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2527-E2527","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2528-E2528","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2529-E2529","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2532+G2533+G2534+G2535+G2536+G2537+G2538+G2539+G2540","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2531-E2531","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2543+G2544+G2545+G2546+G2547+G2548+G2549+G2550+G2551","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2542-E2542","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2554+G2555+G2556+G2557+G2558+G2559+G2560+G2561+G2562","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2553-E2553","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2565+G2566+G2567+G2568+G2569+G2570+G2571+G2572+G2573","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2564-E2564","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2576+G2577+G2578+G2579+G2580+G2581+G2582+G2583+G2584","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2575-E2575","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2587+G2588+G2589+G2590+G2591+G2592+G2593","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2586-E2586","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"$f":"G2596","v":{"v":43432.21,"d":"43,432.21"}},{"v":571739.03,"d":"571,739.03"},{"v":420673.71,"d":"420,673.71"},{"$f":"I2595-E2595","v":{"v":400875.86000000004,"d":"400,875.86"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"v":43432.21,"d":"43,432.21"},{"v":571739.03,"d":"571,739.03"},{"v":420673.71,"d":"420,673.71"},{"$f":"I2596-E2596","v":{"v":400875.86000000004,"d":"400,875.86"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":19797.85,"d":"19,797.85"},{"v":35597.1,"d":"35,597.10"},{"$f":"G2422-G2505","v":{"v":42724.76,"d":"42,724.76"}},{"v":445739.03,"d":"445,739.03"},{"v":216928.70999999996,"d":"216,928.71"},{"$f":"I2600-E2600","v":{"v":197130.85999999996,"d":"197,130.86"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2605+1","v":2024},"Variation"]
["Pleigne",{"$nulls":3},349,346,350,349,{"$f":"'Base de données pop.'!C16","v":365},{"$f":"I2606-E2606","v":16}]
[{"$nulls":4},"Pleigne","Pleigne","Pleigne","Pleigne",{"$f":"H2607","v":"Pleigne"},"Pleigne"]
[5,null,null,"Dépenses d'investissements",{"v":171236.7,"d":"171,236.70"},{"v":12586.05,"d":"12,586.05"},{"$f":"G2609+G2619+G2629+G2634+G2645+G2656+G2667+G2678","v":209.25},{"v":18747.15,"d":"18,747.15"},{"v":23607.14,"d":"23,607.14"},{"$f":"I2608-E2608","v":{"v":-147629.56,"d":"-147,629.56 "}}]
[null,50,null,"Immobilisations corporelles",{"v":171236.7,"d":"171,236.70"},{"v":12586.05,"d":"12,586.05"},{"$f":"G2610+G2611+G2612+G2613+G2614+G2615+G2616+G2617","v":209.25},{"v":-209.25,"d":"-209.25 "},{"v":17150.29,"d":"17,150.29"},{"v":-154086.41,"d":"-154,086.41 "}]
[null,null,500,"Terrains",{"v":25495.2,"d":"25,495.20"},{"v":15861.5,"d":"15,861.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25495.2,"d":"-25,495.20 "}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":145741.5,"d":"145,741.50"},{"v":-3275.45,"d":"-3,275.45"},209.25,{"v":-209.25,"d":"-209.25 "},{"v":17150.29,"d":"17,150.29"},{"v":-128591.20999999999,"d":"-128,591.21 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2620+G2621+G2622+G2623+G2624+G2625+G2626+G2627","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2619-E2619","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2630+G2631+G2632","v":{"v":0,"d":"0.00"}},{"v":18956.4,"d":"18,956.40"},{"v":6456.85,"d":"6,456.85"},{"$f":"I2629-E2629","v":{"v":6456.85,"d":"6,456.85"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2630-E2630","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2631-E2631","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18956.4,"d":"18,956.40"},{"v":6456.85,"d":"6,456.85"},{"$f":"I2632-E2632","v":{"v":6456.85,"d":"6,456.85"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2635+G2636+G2637+G2638+G2639+G2640+G2641+G2642+G2643","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2634-E2634","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2646+G2647+G2648+G2649+G2650+G2651+G2652+G2653+G2654","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2645-E2645","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2657+G2658+G2659+G2660+G2661+G2662+G2663+G2664+G2665","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2656-E2656","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2668+G2669+G2670+G2671+G2672+G2673+G2674+G2675+G2676","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2667-E2667","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2679+G2680+G2681+G2682+G2683+G2684","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2678-E2678","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"$f":"G2687","v":{"v":221400,"d":"221,400.00"}},{"v":0,"d":"0.00"},{"v":39806.36,"d":"39,806.36"},{"$f":"I2686-E2686","v":{"v":39806.36,"d":"39,806.36"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"v":221400,"d":"221,400.00"},{"v":0,"d":"0.00"},{"v":39806.36,"d":"39,806.36"},{"$f":"I2687-E2687","v":{"v":39806.36,"d":"39,806.36"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"$f":"G2692+G2702+G2712+G2717+G2728+G2739+G2750+G2761+G2772","v":{"v":221400,"d":"221,400.00"}},{"v":0,"d":"0.00"},{"v":39806.36,"d":"39,806.36"},{"$f":"I2691-E2691","v":{"v":39806.36,"d":"39,806.36"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"$f":"G2693+G2694+G2695+G2696+G2697+G2698+G2699+G2700","v":{"v":221400,"d":"221,400.00"}},{"v":0,"d":"0.00"},{"v":39806.36,"d":"39,806.36"},{"v":39806.36,"d":"39,806.36"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"v":221400,"d":"221,400.00"},{"v":0,"d":"0.00"},{"v":39806.36,"d":"39,806.36"},{"v":39806.36,"d":"39,806.36"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2703+G2704+G2705+G2706+G2707+G2708+G2709+G2710","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2702-E2702","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2713+G2714+G2715","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2712-E2712","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2713-E2713","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2714-E2714","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2715-E2715","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2718+G2719+G2720+G2721+G2722+G2723+G2724+G2725+G2726","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2717-E2717","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2729+G2730+G2731+G2732+G2733+G2734+G2735+G2736+G2737","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2728-E2728","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2740+G2741+G2742+G2743+G2744+G2745+G2746+G2747+G2748","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2739-E2739","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2751+G2752+G2753+G2754+G2755+G2756+G2757+G2758+G2759","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2750-E2750","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2762+G2763+G2764+G2765+G2766+G2767+G2768+G2769+G2770","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2761-E2761","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2773+G2774+G2775+G2776+G2777+G2778+G2779","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2772-E2772","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":171236.7,"d":"171,236.70"},{"v":12586.05,"d":"12,586.05"},{"$f":"G2782","v":209.25},{"v":18747.15,"d":"18,747.15"},{"v":23607.14,"d":"23,607.14"},{"$f":"I2781-E2781","v":{"v":-147629.56,"d":"-147,629.56 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":171236.7,"d":"171,236.70"},{"v":12586.05,"d":"12,586.05"},209.25,{"v":18747.15,"d":"18,747.15"},{"v":23607.14,"d":"23,607.14"},{"$f":"I2782-E2782","v":{"v":-147629.56,"d":"-147,629.56 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":171236.7,"d":"171,236.70"},{"v":-71366.95,"d":"-71,366.95 "},{"$f":"G2608-G2691","v":{"v":-221190.75,"d":"-221,190.75 "}},{"v":18747.15,"d":"18,747.15"},{"v":-16199.220000000001,"d":"-16,199.22 "},{"$f":"I2786-E2786","v":{"v":-187435.92,"d":"-187,435.92 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2791+1","v":2024},"Variation"]
["Rossemaison",{"$nulls":3},687,710,733,733,{"$f":"'Base de données pop.'!C17","v":740},{"$f":"I2792-E2792","v":53}]
[{"$nulls":4},"Rossemaison","Rossemaison","Rossemaison","Rossemaison",{"$f":"H2793","v":"Rossemaison"},"Rossemaison"]
[5,null,null,"Dépenses d'investissements",{"v":288552.75,"d":"288,552.75"},{"v":246921.63,"d":"246,921.63"},{"$f":"G2795+G2805+G2815+G2820+G2831+G2842+G2853+G2864","v":{"v":198621.2,"d":"198,621.20"}},{"v":40075.75,"d":"40,075.75"},{"v":219384.5,"d":"219,384.50"},{"$f":"I2794-E2794","v":{"v":-69168.25,"d":"-69,168.25 "}}]
[null,50,null,"Immobilisations corporelles",{"v":288552.75,"d":"288,552.75"},{"v":246921.63,"d":"246,921.63"},{"$f":"G2796+G2797+G2798+G2799+G2800+G2801+G2802+G2803","v":{"v":198621.2,"d":"198,621.20"}},{"v":11864.85,"d":"11,864.85"},{"v":219384.5,"d":"219,384.50"},{"v":-69168.25,"d":"-69,168.25 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12384.75,"d":"12,384.75"},{"v":12384.75,"d":"12,384.75"}]
[null,null,501,"Routes et voies de communications",{"v":114327.35,"d":"114,327.35"},{"v":78672.78,"d":"78,672.78"},{"v":2118.95,"d":"2,118.95"},{"v":3578.65,"d":"3,578.65"},{"v":206999.75,"d":"206,999.75"},{"v":92672.4,"d":"92,672.40"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":133942.05,"d":"133,942.05"},{"v":37371.4,"d":"37,371.40"},{"v":50210.4,"d":"50,210.40"},{"v":8286.2,"d":"8,286.20"},{"v":0,"d":"0.00"},{"v":-133942.05,"d":"-133,942.05 "}]
[null,null,504,"Bâtiments",{"v":15000,"d":"15,000.00"},{"v":130877.45,"d":"130,877.45"},{"v":146291.85,"d":"146,291.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15000,"d":"-15,000.00 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":25283.35,"d":"25,283.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25283.35,"d":"-25,283.35 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2806+G2807+G2808+G2809+G2810+G2811+G2812+G2813","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2805-E2805","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2816+G2817+G2818","v":{"v":0,"d":"0.00"}},{"v":28210.9,"d":"28,210.90"},{"v":0,"d":"0.00"},{"$f":"I2815-E2815","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28210.9,"d":"28,210.90"},{"v":0,"d":"0.00"},{"$f":"I2816-E2816","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2817-E2817","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2818-E2818","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2821+G2822+G2823+G2824+G2825+G2826+G2827+G2828+G2829","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2820-E2820","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2832+G2833+G2834+G2835+G2836+G2837+G2838+G2839+G2840","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2831-E2831","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2843+G2844+G2845+G2846+G2847+G2848+G2849+G2850+G2851","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2842-E2842","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2854+G2855+G2856+G2857+G2858+G2859+G2860+G2861+G2862","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2853-E2853","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2865+G2866+G2867+G2868+G2869+G2870","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2864-E2864","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":25394,"d":"25,394.00"},{"v":0,"d":"0.00"},{"$f":"G2873","v":{"v":48700,"d":"48,700.00"}},{"v":6401,"d":"6,401.00"},{"v":89010.22,"d":"89,010.22"},{"$f":"I2872-E2872","v":{"v":63616.22,"d":"63,616.22"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":25394,"d":"25,394.00"},{"v":0,"d":"0.00"},{"v":48700,"d":"48,700.00"},{"v":6401,"d":"6,401.00"},{"v":89010.22,"d":"89,010.22"},{"$f":"I2873-E2873","v":{"v":63616.22,"d":"63,616.22"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":25394,"d":"25,394.00"},{"v":0,"d":"0.00"},{"$f":"G2878+G2888+G2898+G2903+G2914+G2925+G2936+G2947+G2958","v":{"v":48700,"d":"48,700.00"}},{"v":6401,"d":"6,401.00"},{"v":89010.22,"d":"89,010.22"},{"$f":"I2877-E2877","v":{"v":63616.22,"d":"63,616.22"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":10600,"d":"10,600.00"},{"v":0,"d":"0.00"},{"$f":"G2879+G2880+G2881+G2882+G2883+G2884+G2885+G2886","v":{"v":0,"d":"0.00"}},{"v":2000,"d":"2,000.00"},{"v":89010.22,"d":"89,010.22"},{"v":78410.22,"d":"78,410.22"}]
[null,null,600,"Terrains",{"v":10600,"d":"10,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":-10600,"d":"-10,600.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89010.22,"d":"89,010.22"},{"v":89010.22,"d":"89,010.22"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2889+G2890+G2891+G2892+G2893+G2894+G2895+G2896","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2888-E2888","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2899+G2900+G2901","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2898-E2898","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2899-E2899","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2900-E2900","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2901-E2901","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":14794,"d":"14,794.00"},{"v":0,"d":"0.00"},{"$f":"G2904+G2905+G2906+G2907+G2908+G2909+G2910+G2911+G2912","v":{"v":48700,"d":"48,700.00"}},{"v":4401,"d":"4,401.00"},{"v":0,"d":"0.00"},{"$f":"I2903-E2903","v":{"v":-14794,"d":"-14,794.00 "}}]
[null,null,630,"Confédération",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-6000,"d":"-6,000.00 "}]
[null,null,631,"Cantons et concordats",{"v":8794,"d":"8,794.00"},{"v":0,"d":"0.00"},{"v":8700,"d":"8,700.00"},{"v":4401,"d":"4,401.00"},{"v":0,"d":"0.00"},{"v":-8794,"d":"-8,794.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2915+G2916+G2917+G2918+G2919+G2920+G2921+G2922+G2923","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2914-E2914","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2926+G2927+G2928+G2929+G2930+G2931+G2932+G2933+G2934","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2925-E2925","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2937+G2938+G2939+G2940+G2941+G2942+G2943+G2944+G2945","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2936-E2936","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2948+G2949+G2950+G2951+G2952+G2953+G2954+G2955+G2956","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2947-E2947","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2959+G2960+G2961+G2962+G2963+G2964+G2965","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2958-E2958","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":263158.75,"d":"263,158.75"},{"v":246921.63,"d":"246,921.63"},{"$f":"G2968","v":{"v":198621.2,"d":"198,621.20"}},{"v":40075.75,"d":"40,075.75"},{"v":219384.5,"d":"219,384.50"},{"$f":"I2967-E2967","v":{"v":-43774.25,"d":"-43,774.25 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":263158.75,"d":"263,158.75"},{"v":246921.63,"d":"246,921.63"},{"v":198621.2,"d":"198,621.20"},{"v":40075.75,"d":"40,075.75"},{"v":219384.5,"d":"219,384.50"},{"$f":"I2968-E2968","v":{"v":-43774.25,"d":"-43,774.25 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":263158.75,"d":"263,158.75"},{"v":246921.63,"d":"246,921.63"},{"$f":"G2794-G2877","v":{"v":149921.2,"d":"149,921.20"}},{"v":33674.75,"d":"33,674.75"},{"v":130374.28,"d":"130,374.28"},{"$f":"I2972-E2972","v":{"v":-132784.47,"d":"-132,784.47 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H2977+1","v":2024},"Variation"]
["Saulcy",{"$nulls":3},255,269,270,273,{"$f":"'Base de données pop.'!C18","v":277},{"$f":"I2978-E2978","v":22}]
[{"$nulls":4},"Saulcy","Saulcy","Saulcy","Saulcy",{"$f":"H2979","v":"Saulcy"},"Saulcy"]
[5,null,null,"Dépenses d'investissements",{"v":131008.2,"d":"131,008.20"},{"v":475208.25,"d":"475,208.25"},{"$f":"G2981+G2991+G3001+G3006+G3017+G3028+G3039+G3050","v":{"v":112192.75,"d":"112,192.75"}},{"v":98779.16,"d":"98,779.16"},{"v":142837.75,"d":"142,837.75"},{"$f":"I2980-E2980","v":{"v":11829.550000000003,"d":"11,829.55"}}]
[null,50,null,"Immobilisations corporelles",{"v":131008.2,"d":"131,008.20"},{"v":433486.45,"d":"433,486.45"},{"$f":"G2982+G2983+G2984+G2985+G2986+G2987+G2988+G2989","v":{"v":103440.3,"d":"103,440.30"}},{"v":54878.91,"d":"54,878.91"},{"v":118501.2,"d":"118,501.20"},{"v":-12507,"d":"-12,507.00 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":82784.65,"d":"82,784.65"},{"v":368223.25,"d":"368,223.25"},{"v":103440.3,"d":"103,440.30"},{"v":0,"d":"0.00"},{"v":56963.85,"d":"56,963.85"},{"v":-25820.799999999996,"d":"-25,820.80 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":48223.55,"d":"48,223.55"},{"v":65263.2,"d":"65,263.20"},{"v":0,"d":"0.00"},{"v":54878.91,"d":"54,878.91"},{"v":61537.35,"d":"61,537.35"},{"v":13313.799999999996,"d":"13,313.80"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G2992+G2993+G2994+G2995+G2996+G2997+G2998+G2999","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I2991-E2991","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":41721.8,"d":"41,721.80"},{"$f":"G3002+G3003+G3004","v":{"v":8752.45,"d":"8,752.45"}},{"v":43900.25,"d":"43,900.25"},{"v":24336.55,"d":"24,336.55"},{"$f":"I3001-E3001","v":{"v":24336.55,"d":"24,336.55"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":22900,"d":"22,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3002-E3002","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3003-E3003","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":18821.8,"d":"18,821.80"},{"v":8752.45,"d":"8,752.45"},{"v":43900.25,"d":"43,900.25"},{"v":24336.55,"d":"24,336.55"},{"$f":"I3004-E3004","v":{"v":24336.55,"d":"24,336.55"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3007+G3008+G3009+G3010+G3011+G3012+G3013+G3014+G3015","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3006-E3006","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3018+G3019+G3020+G3021+G3022+G3023+G3024+G3025+G3026","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3017-E3017","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3029+G3030+G3031+G3032+G3033+G3034+G3035+G3036+G3037","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3028-E3028","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3040+G3041+G3042+G3043+G3044+G3045+G3046+G3047+G3048","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3039-E3039","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3051+G3052+G3053+G3054+G3055+G3056","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3050-E3050","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":16987.7,"d":"16,987.70"},{"v":406138.55,"d":"406,138.55"},{"$f":"G3059","v":{"v":3802.9,"d":"3,802.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3058-E3058","v":{"v":-16987.7,"d":"-16,987.70 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":16987.7,"d":"16,987.70"},{"v":406138.55,"d":"406,138.55"},{"v":3802.9,"d":"3,802.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3059-E3059","v":{"v":-16987.7,"d":"-16,987.70 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":16987.7,"d":"16,987.70"},{"v":406138.55,"d":"406,138.55"},{"$f":"G3064+G3074+G3084+G3089+G3100+G3111+G3122+G3133+G3144","v":{"v":3802.9,"d":"3,802.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3063-E3063","v":{"v":-16987.7,"d":"-16,987.70 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3065+G3066+G3067+G3068+G3069+G3070+G3071+G3072","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":16987.7,"d":"16,987.70"},{"v":406138.55,"d":"406,138.55"},{"$f":"G3075+G3076+G3077+G3078+G3079+G3080+G3081+G3082","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3074-E3074","v":{"v":-16987.7,"d":"-16,987.70 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":16987.7,"d":"16,987.70"},{"v":406138.55,"d":"406,138.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-16987.7,"d":"-16,987.70 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3085+G3086+G3087","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3084-E3084","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3085-E3085","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3086-E3086","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3087-E3087","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3090+G3091+G3092+G3093+G3094+G3095+G3096+G3097+G3098","v":{"v":3802.9,"d":"3,802.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3089-E3089","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3802.9,"d":"3,802.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3101+G3102+G3103+G3104+G3105+G3106+G3107+G3108+G3109","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3100-E3100","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3112+G3113+G3114+G3115+G3116+G3117+G3118+G3119+G3120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3111-E3111","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3123+G3124+G3125+G3126+G3127+G3128+G3129+G3130+G3131","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3122-E3122","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3134+G3135+G3136+G3137+G3138+G3139+G3140+G3141+G3142","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3133-E3133","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3145+G3146+G3147+G3148+G3149+G3150+G3151","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3144-E3144","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":131008.2,"d":"131,008.20"},{"v":475208.2,"d":"475,208.20"},{"$f":"G3154","v":{"v":112192.75,"d":"112,192.75"}},{"v":98779.16,"d":"98,779.16"},{"v":142837.75,"d":"142,837.75"},{"$f":"I3153-E3153","v":{"v":11829.550000000003,"d":"11,829.55"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":131008.2,"d":"131,008.20"},{"v":475208.2,"d":"475,208.20"},{"v":112192.75,"d":"112,192.75"},{"v":98779.16,"d":"98,779.16"},{"v":142837.75,"d":"142,837.75"},{"$f":"I3154-E3154","v":{"v":11829.550000000003,"d":"11,829.55"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":114020.5,"d":"114,020.50"},{"v":69069.70000000001,"d":"69,069.70"},{"$f":"G2980-G3063","v":{"v":108389.85,"d":"108,389.85"}},{"v":98779.16,"d":"98,779.16"},{"v":142837.75,"d":"142,837.75"},{"$f":"I3158-E3158","v":{"v":28817.25,"d":"28,817.25"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H3163+1","v":2024},"Variation"]
["Soyhières",{"$nulls":3},436,440,417,431,{"$f":"'Base de données pop.'!C19","v":453},{"$f":"I3164-E3164","v":17}]
[{"$nulls":4},"Soyhières","Soyhières","Soyhières","Soyhières",{"$f":"H3165","v":"Soyhières"},{"$f":"I3165","v":"Soyhières"}]
[5,null,null,"Dépenses d'investissements",{"v":217980.51,"d":"217,980.51"},{"v":67939.38,"d":"67,939.38"},{"$f":"G3167+G3177+G3187+G3192+G3203+G3214+G3225+G3236","v":{"v":65376,"d":"65,376.00"}},{"v":13524.55,"d":"13,524.55"},{"v":1014.9,"d":"1,014.90"},{"$f":"I3166-E3166","v":{"v":-216965.61000000002,"d":"-216,965.61 "}}]
[null,50,null,"Immobilisations corporelles",{"v":217980.51,"d":"217,980.51"},{"v":61288.93,"d":"61,288.93"},{"$f":"G3168+G3169+G3170+G3171+G3172+G3173+G3174+G3175","v":{"v":1884.45,"d":"1,884.45"}},451.25,{"v":0,"d":"0.00"},{"v":-217980.51,"d":"-217,980.51 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":25917.03,"d":"25,917.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25917.03,"d":"-25,917.03 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":20941.95,"d":"20,941.95"},{"v":13826.43,"d":"13,826.43"},{"v":1920.25,"d":"1,920.25"},451.25,{"v":0,"d":"0.00"},{"v":-20941.95,"d":"-20,941.95 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":171121.53,"d":"171,121.53"},{"v":47462.5,"d":"47,462.50"},{"v":-35.8,"d":"-35.80 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-171121.53,"d":"-171,121.53 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3178+G3179+G3180+G3181+G3182+G3183+G3184+G3185","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3177-E3177","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":6650.45,"d":"6,650.45"},{"$f":"G3188+G3189+G3190","v":{"v":63491.55,"d":"63,491.55"}},{"v":13073.3,"d":"13,073.30"},{"v":1014.9,"d":"1,014.90"},{"$f":"I3187-E3187","v":{"v":1014.9,"d":"1,014.90"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3188-E3188","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3189-E3189","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":6650.45,"d":"6,650.45"},{"v":63491.55,"d":"63,491.55"},{"v":13073.3,"d":"13,073.30"},{"v":1014.9,"d":"1,014.90"},{"$f":"I3190-E3190","v":{"v":1014.9,"d":"1,014.90"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3193+G3194+G3195+G3196+G3197+G3198+G3199+G3200+G3201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3192-E3192","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3204+G3205+G3206+G3207+G3208+G3209+G3210+G3211+G3212","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3203-E3203","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3215+G3216+G3217+G3218+G3219+G3220+G3221+G3222+G3223","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3214-E3214","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3226+G3227+G3228+G3229+G3230+G3231+G3232+G3233+G3234","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3225-E3225","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3237+G3238+G3239+G3240+G3241+G3242","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3236-E3236","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":312999.1,"d":"312,999.10"},{"v":28103,"d":"28,103.00"},{"$f":"G3245","v":{"v":3884,"d":"3,884.00"}},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"$f":"I3244-E3244","v":{"v":-304999.1,"d":"-304,999.10 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":312999.1,"d":"312,999.10"},{"v":28103,"d":"28,103.00"},{"v":3884,"d":"3,884.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"$f":"I3245-E3245","v":{"v":-304999.1,"d":"-304,999.10 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":312999.1,"d":"312,999.10"},{"v":28103,"d":"28,103.00"},{"$f":"G3250+G3260+G3270+G3275+G3286+G3297+G3308+G3319+G3330","v":{"v":3884,"d":"3,884.00"}},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"$f":"I3249-E3249","v":{"v":-304999.1,"d":"-304,999.10 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3251+G3252+G3253+G3254+G3255+G3256+G3257+G3258","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":35035.85,"d":"35,035.85"},{"v":0,"d":"0.00"},{"$f":"G3261+G3262+G3263+G3264+G3265+G3266+G3267+G3268","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3260-E3260","v":{"v":-35035.85,"d":"-35,035.85 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":35035.85,"d":"35,035.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-35035.85,"d":"-35,035.85 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3271+G3272+G3273","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3270-E3270","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3271-E3271","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3272-E3272","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3273-E3273","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":277963.25,"d":"277,963.25"},{"v":28103,"d":"28,103.00"},{"$f":"G3276+G3277+G3278+G3279+G3280+G3281+G3282+G3283+G3284","v":{"v":3884,"d":"3,884.00"}},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"$f":"I3275-E3275","v":{"v":-269963.25,"d":"-269,963.25 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":100902.25,"d":"100,902.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":-92902.25,"d":"-92,902.25 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":177061,"d":"177,061.00"},{"v":28103,"d":"28,103.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-177061,"d":"-177,061.00 "}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3884,"d":"3,884.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3287+G3288+G3289+G3290+G3291+G3292+G3293+G3294+G3295","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3286-E3286","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3298+G3299+G3300+G3301+G3302+G3303+G3304+G3305+G3306","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3297-E3297","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3309+G3310+G3311+G3312+G3313+G3314+G3315+G3316+G3317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3308-E3308","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3320+G3321+G3322+G3323+G3324+G3325+G3326+G3327+G3328","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3319-E3319","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3331+G3332+G3333+G3334+G3335+G3336+G3337","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3330-E3330","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":217980.51,"d":"217,980.51"},{"v":67939.38,"d":"67,939.38"},{"$f":"G3340","v":{"v":65376,"d":"65,376.00"}},{"v":13524.55,"d":"13,524.55"},{"v":1014.9,"d":"1,014.90"},{"$f":"I3339-E3339","v":{"v":-216965.61000000002,"d":"-216,965.61 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":217980.51,"d":"217,980.51"},{"v":67939.38,"d":"67,939.38"},{"v":65376,"d":"65,376.00"},{"v":13524.55,"d":"13,524.55"},{"v":1014.9,"d":"1,014.90"},{"$f":"I3340-E3340","v":{"v":-216965.61000000002,"d":"-216,965.61 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-95018.58999999997,"d":"-95,018.59 "},{"v":39836.380000000005,"d":"39,836.38"},{"$f":"G3166-G3249","v":{"v":61492,"d":"61,492.00"}},{"v":13524.55,"d":"13,524.55"},{"v":-6985.1,"d":"-6,985.10 "},{"$f":"I3344-E3344","v":{"v":88033.48999999996,"d":"88,033.49"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H3349+1","v":2024},"Variation"]
["Val Terbi",{"$nulls":3},{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"I3350-E3350","v":80}]
[{"$nulls":4},"Val Terbi","Val Terbi","Val Terbi","Val Terbi",{"$f":"H3351","v":"Val Terbi"},"Val Terbi"]
[5,null,null,"Dépenses d'investissements",{"v":2336211.5500000003,"d":"2,336,211.55"},{"v":3657738.5100000002,"d":"3,657,738.51"},{"$f":"G3353+G3363+G3373+G3378+G3389+G3400+G3411+G3422","v":{"v":4915498.450000001,"d":"4,915,498.45"}},{"v":1972479.95,"d":"1,972,479.95"},{"v":2389543.41,"d":"2,389,543.41"},{"$f":"I3352-E3352","v":{"v":53331.85999999987,"d":"53,331.86"}}]
[null,50,null,"Immobilisations corporelles",{"v":2336211.5500000003,"d":"2,336,211.55"},{"v":3591149.0100000002,"d":"3,591,149.01"},{"$f":"G3354+G3355+G3356+G3357+G3358+G3359+G3360+G3361","v":{"v":4881684.800000001,"d":"4,881,684.80"}},{"v":1962060,"d":"1,962,060.00"},{"v":2389543.41,"d":"2,389,543.41"},{"v":53331.85999999987,"d":"53,331.86"}]
[null,null,500,"Terrains",{"v":350727.35,"d":"350,727.35"},{"v":114944.1,"d":"114,944.10"},{"v":32291.85,"d":"32,291.85"},{"v":43191.75,"d":"43,191.75"},{"v":68137.5,"d":"68,137.50"},{"v":-282589.85,"d":"-282,589.85 "}]
[null,null,501,"Routes et voies de communications",{"v":469740.5,"d":"469,740.50"},{"v":452293.3,"d":"452,293.30"},{"v":1143374.45,"d":"1,143,374.45"},{"v":498582.15,"d":"498,582.15"},{"v":1101640.3,"d":"1,101,640.30"},{"v":631899.8,"d":"631,899.80"}]
[null,null,502,"Aménagements des cours d'eau",{"v":967868.6,"d":"967,868.60"},{"v":1660631.59,"d":"1,660,631.59"},{"v":2015765.1,"d":"2,015,765.10"},{"v":625322.65,"d":"625,322.65"},{"v":425852.75,"d":"425,852.75"},{"v":-542015.85,"d":"-542,015.85 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":286038.5,"d":"286,038.50"},{"v":161647.22,"d":"161,647.22"},{"v":449346.15,"d":"449,346.15"},{"v":419703.6,"d":"419,703.60"},{"v":353805.3,"d":"353,805.30"},{"v":67766.79999999999,"d":"67,766.80"}]
[null,null,504,"Bâtiments",{"v":172602,"d":"172,602.00"},{"v":1135891.28,"d":"1,135,891.28"},{"v":1240907.25,"d":"1,240,907.25"},{"v":375259.85,"d":"375,259.85"},{"v":423175.86,"d":"423,175.86"},{"v":250573.86,"d":"250,573.86"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":89234.6,"d":"89,234.60"},{"v":65741.52,"d":"65,741.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16931.7,"d":"16,931.70"},{"v":-72302.90000000001,"d":"-72,302.90 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":63272.35,"d":"63,272.35"},{"$f":"G3364+G3365+G3366+G3367+G3368+G3369+G3370+G3371","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3363-E3363","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":63272.35,"d":"63,272.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":3317.15,"d":"3,317.15"},{"$f":"G3374+G3375+G3376","v":{"v":33813.65,"d":"33,813.65"}},{"v":10419.95,"d":"10,419.95"},{"v":0,"d":"0.00"},{"$f":"I3373-E3373","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":3317.15,"d":"3,317.15"},{"v":33813.65,"d":"33,813.65"},{"v":10419.95,"d":"10,419.95"},{"v":0,"d":"0.00"},{"$f":"I3374-E3374","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3375-E3375","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3376-E3376","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3379+G3380+G3381+G3382+G3383+G3384+G3385+G3386+G3387","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3378-E3378","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3390+G3391+G3392+G3393+G3394+G3395+G3396+G3397+G3398","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3389-E3389","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3401+G3402+G3403+G3404+G3405+G3406+G3407+G3408+G3409","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3400-E3400","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3412+G3413+G3414+G3415+G3416+G3417+G3418+G3419+G3420","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3411-E3411","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3423+G3424+G3425+G3426+G3427+G3428","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3422-E3422","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":1995868.95,"d":"1,995,868.95"},{"v":1476429.1,"d":"1,476,429.10"},{"$f":"G3431","v":{"v":2362720.15,"d":"2,362,720.15"}},{"v":809066.57,"d":"809,066.57"},{"v":831717.51,"d":"831,717.51"},{"$f":"I3430-E3430","v":{"v":-1164151.44,"d":"-1,164,151.44 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":1995868.95,"d":"1,995,868.95"},{"v":1476429.1,"d":"1,476,429.10"},{"v":2362720.15,"d":"2,362,720.15"},{"v":809066.57,"d":"809,066.57"},{"v":831717.51,"d":"831,717.51"},{"$f":"I3431-E3431","v":{"v":-1164151.44,"d":"-1,164,151.44 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":1995868.95,"d":"1,995,868.95"},{"v":1476429.1,"d":"1,476,429.10"},{"$f":"G3436+G3446+G3456+G3461+G3472+G3483+G3494+G3505+G3516","v":{"v":2362720.1500000004,"d":"2,362,720.15"}},{"v":809066.5699999998,"d":"809,066.57"},{"v":831717.5099999999,"d":"831,717.51"},{"$f":"I3435-E3435","v":{"v":-1164151.44,"d":"-1,164,151.44 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3437+G3438+G3439+G3440+G3441+G3442+G3443+G3444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":173500,"d":"173,500.00"},{"$f":"G3447+G3448+G3449+G3450+G3451+G3452+G3453+G3454","v":{"v":122242.75,"d":"122,242.75"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3446-E3446","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14682.6,"d":"14,682.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":135500,"d":"135,500.00"},{"v":23493.8,"d":"23,493.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":84066.35,"d":"84,066.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3457+G3458+G3459","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3456-E3456","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3457-E3457","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3458-E3458","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3459-E3459","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":1995868.95,"d":"1,995,868.95"},{"v":1302929.1,"d":"1,302,929.10"},{"$f":"G3462+G3463+G3464+G3465+G3466+G3467+G3468+G3469+G3470","v":{"v":2240477.4000000004,"d":"2,240,477.40"}},{"v":809066.5699999998,"d":"809,066.57"},{"v":831717.5099999999,"d":"831,717.51"},{"$f":"I3461-E3461","v":{"v":-1164151.44,"d":"-1,164,151.44 "}}]
[null,null,630,"Confédération",{"v":750270.2,"d":"750,270.20"},{"v":1043864.25,"d":"1,043,864.25"},{"v":1576175.85,"d":"1,576,175.85"},{"v":-270955.33,"d":"-270,955.33 "},{"v":546047.46,"d":"546,047.46"},{"v":-204222.74,"d":"-204,222.74 "}]
[null,null,631,"Cantons et concordats",{"v":1095598.75,"d":"1,095,598.75"},{"v":117022.85,"d":"117,022.85"},{"v":324051.55,"d":"324,051.55"},{"v":819506.7,"d":"819,506.70"},{"v":124900.35,"d":"124,900.35"},{"v":-970698.4,"d":"-970,698.40 "}]
[null,null,632,"Communes et associations intercommunales",{"v":150000,"d":"150,000.00"},{"v":50000,"d":"50,000.00"},{"v":330250,"d":"330,250.00"},{"v":240000,"d":"240,000.00"},{"v":100000,"d":"100,000.00"},{"v":-50000,"d":"-50,000.00 "}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":27948,"d":"27,948.00"},{"v":0,"d":"0.00"},{"v":20515.2,"d":"20,515.20"},{"v":60769.7,"d":"60,769.70"},{"v":60769.7,"d":"60,769.70"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":64094,"d":"64,094.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3473+G3474+G3475+G3476+G3477+G3478+G3479+G3480+G3481","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3472-E3472","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3484+G3485+G3486+G3487+G3488+G3489+G3490+G3491+G3492","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3483-E3483","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3495+G3496+G3497+G3498+G3499+G3500+G3501+G3502+G3503","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3494-E3494","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3506+G3507+G3508+G3509+G3510+G3511+G3512+G3513+G3514","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3505-E3505","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3517+G3518+G3519+G3520+G3521+G3522+G3523","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3516-E3516","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":2336211.55,"d":"2,336,211.55"},{"v":3657738.51,"d":"3,657,738.51"},{"$f":"G3526","v":{"v":4915498.45,"d":"4,915,498.45"}},{"v":1792479.95,"d":"1,792,479.95"},{"v":2389543.41,"d":"2,389,543.41"},{"$f":"I3525-E3525","v":{"v":53331.860000000335,"d":"53,331.86"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":2336211.55,"d":"2,336,211.55"},{"v":3657738.51,"d":"3,657,738.51"},{"v":4915498.45,"d":"4,915,498.45"},{"v":1792479.95,"d":"1,792,479.95"},{"v":2389543.41,"d":"2,389,543.41"},{"$f":"I3526-E3526","v":{"v":53331.860000000335,"d":"53,331.86"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":340342.6000000003,"d":"340,342.60"},{"v":2181309.41,"d":"2,181,309.41"},{"$f":"G3352-G3435","v":{"v":2552778.3000000007,"d":"2,552,778.30"}},{"v":1163413.3800000001,"d":"1,163,413.38"},{"v":1557825.9000000004,"d":"1,557,825.90"},{"$f":"I3530-E3530","v":{"v":1217483.3,"d":"1,217,483.30"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H3535+1","v":2024},"Variation"]
["Le Bémont",{"$nulls":3},324,310,308,305,{"$f":"'Base de données pop.'!C21","v":308},{"$f":"I3536-E3536","v":-16}]
[{"$nulls":4},"Le Bémont","Le Bémont","Le Bémont","Le Bémont",{"$f":"H3537","v":"Le Bémont"},"Le Bémont"]
[5,null,null,"Dépenses d'investissements",{"v":115618.35,"d":"115,618.35"},{"v":120441.40000000001,"d":"120,441.40"},{"$f":"G3539+G3549+G3559+G3564+G3575+G3586+G3597+G3608","v":{"v":331568.45,"d":"331,568.45"}},{"v":85627.79999999999,"d":"85,627.80"},{"v":253929.85,"d":"253,929.85"},{"$f":"I3538-E3538","v":{"v":138311.5,"d":"138,311.50"}}]
[null,50,null,"Immobilisations corporelles",{"v":114697,"d":"114,697.00"},{"v":110173.6,"d":"110,173.60"},{"$f":"G3540+G3541+G3542+G3543+G3544+G3545+G3546+G3547","v":{"v":326583.25,"d":"326,583.25"}},{"v":85527.79999999999,"d":"85,527.80"},{"v":253929.85,"d":"253,929.85"},{"v":139232.85,"d":"139,232.85"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":35907.4,"d":"35,907.40"},{"v":42083.8,"d":"42,083.80"},{"v":288760.55,"d":"288,760.55"},{"v":33871.65,"d":"33,871.65"},{"v":133231.65,"d":"133,231.65"},{"v":97324.25,"d":"97,324.25"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":24939.6,"d":"24,939.60"},{"v":0,"d":"0.00"},{"v":10315.4,"d":"10,315.40"},{"v":0,"d":"0.00"},{"v":34028.85,"d":"34,028.85"},{"v":9089.25,"d":"9,089.25"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":68089.8,"d":"68,089.80"},{"v":22856,"d":"22,856.00"},{"v":33609.75,"d":"33,609.75"},{"v":50669.35,"d":"50,669.35"},{"v":50669.35,"d":"50,669.35"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":53850,"d":"53,850.00"},{"v":0,"d":"0.00"},{"v":4651.3,"d":"4,651.30"},{"v":18046.4,"d":"18,046.40"},{"v":36000,"d":"36,000.00"},{"v":-17850,"d":"-17,850.00 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3550+G3551+G3552+G3553+G3554+G3555+G3556+G3557","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3549-E3549","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",921.35,{"v":10267.8,"d":"10,267.80"},{"$f":"G3560+G3561+G3562","v":{"v":4985.2,"d":"4,985.20"}},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"$f":"I3559-E3559","v":{"v":-921.35,"d":"-921.35 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3560-E3560","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3561-E3561","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",921.35,{"v":10267.8,"d":"10,267.80"},{"v":4985.2,"d":"4,985.20"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"$f":"I3562-E3562","v":{"v":-921.35,"d":"-921.35 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3565+G3566+G3567+G3568+G3569+G3570+G3571+G3572+G3573","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3564-E3564","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3576+G3577+G3578+G3579+G3580+G3581+G3582+G3583+G3584","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3575-E3575","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3587+G3588+G3589+G3590+G3591+G3592+G3593+G3594+G3595","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3586-E3586","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3598+G3599+G3600+G3601+G3602+G3603+G3604+G3605+G3606","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3597-E3597","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3609+G3610+G3611+G3612+G3613+G3614","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3608-E3608","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":48040,"d":"48,040.00"},{"v":60000,"d":"60,000.00"},{"$f":"G3617","v":{"v":3000,"d":"3,000.00"}},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"$f":"I3616-E3616","v":{"v":-12040,"d":"-12,040.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":48040,"d":"48,040.00"},{"v":60000,"d":"60,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"$f":"I3617-E3617","v":{"v":-12040,"d":"-12,040.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":48040,"d":"48,040.00"},{"v":60000,"d":"60,000.00"},{"$f":"G3622+G3632+G3642+G3647+G3658+G3669+G3680+G3691+G3702","v":{"v":3000,"d":"3,000.00"}},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"$f":"I3621-E3621","v":{"v":-12040,"d":"-12,040.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3623+G3624+G3625+G3626+G3627+G3628+G3629+G3630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":48040,"d":"48,040.00"},{"v":60000,"d":"60,000.00"},{"$f":"G3633+G3634+G3635+G3636+G3637+G3638+G3639+G3640","v":{"v":3000,"d":"3,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3632-E3632","v":{"v":-48040,"d":"-48,040.00 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":48040,"d":"48,040.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-48040,"d":"-48,040.00 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3643+G3644+G3645","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3642-E3642","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3643-E3643","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3644-E3644","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3645-E3645","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3648+G3649+G3650+G3651+G3652+G3653+G3654+G3655+G3656","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"$f":"I3647-E3647","v":{"v":36000,"d":"36,000.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8724,"d":"8,724.00"},{"v":8724,"d":"8,724.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27276,"d":"27,276.00"},{"v":27276,"d":"27,276.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3659+G3660+G3661+G3662+G3663+G3664+G3665+G3666+G3667","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3658-E3658","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3670+G3671+G3672+G3673+G3674+G3675+G3676+G3677+G3678","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3669-E3669","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3681+G3682+G3683+G3684+G3685+G3686+G3687+G3688+G3689","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3680-E3680","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3692+G3693+G3694+G3695+G3696+G3697+G3698+G3699+G3700","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3691-E3691","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3703+G3704+G3705+G3706+G3707+G3708+G3709","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3702-E3702","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":67578.35,"d":"67,578.35"},{"v":120441.4,"d":"120,441.40"},{"$f":"G3712","v":{"v":331568.45,"d":"331,568.45"}},{"v":85627.8,"d":"85,627.80"},{"v":253929.85,"d":"253,929.85"},{"$f":"I3711-E3711","v":{"v":186351.5,"d":"186,351.50"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":67578.35,"d":"67,578.35"},{"v":120441.4,"d":"120,441.40"},{"v":331568.45,"d":"331,568.45"},{"v":85627.8,"d":"85,627.80"},{"v":253929.85,"d":"253,929.85"},{"$f":"I3712-E3712","v":{"v":186351.5,"d":"186,351.50"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":67578.35,"d":"67,578.35"},{"v":60441.40000000001,"d":"60,441.40"},{"$f":"G3538-G3621","v":{"v":328568.45,"d":"328,568.45"}},{"v":85627.79999999999,"d":"85,627.80"},{"v":217929.85,"d":"217,929.85"},{"$f":"I3716-E3716","v":{"v":150351.5,"d":"150,351.50"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H3721+1","v":2024},"Variation"]
["Les Bois",{"$nulls":3},{"v":1246,"d":"1,246"},{"v":1270,"d":"1,270"},{"v":1258,"d":"1,258"},{"v":1252,"d":"1,252"},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"I3722-E3722","v":-2}]
[{"$nulls":4},"Les Bois","Les Bois","Les Bois","Les Bois",{"$f":"H3723","v":"Les Bois"},"Les Bois"]
[5,null,null,"Dépenses d'investissements",{"v":128183.25,"d":"128,183.25"},{"v":1082163,"d":"1,082,163.00"},{"$f":"G3725+G3735+G3745+G3750+G3761+G3772+G3783+G3794","v":{"v":568913.5,"d":"568,913.50"}},{"v":426067.2,"d":"426,067.20"},{"v":618649.8,"d":"618,649.80"},{"$f":"I3724-E3724","v":{"v":490466.55000000005,"d":"490,466.55"}}]
[null,50,null,"Immobilisations corporelles",{"v":128183.25,"d":"128,183.25"},{"v":700583.85,"d":"700,583.85"},{"$f":"G3726+G3727+G3728+G3729+G3730+G3731+G3732+G3733","v":{"v":301001.75,"d":"301,001.75"}},{"v":401684.7,"d":"401,684.70"},{"v":588442.4,"d":"588,442.40"},{"v":460259.15,"d":"460,259.15"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":63379.85,"d":"63,379.85"},{"v":457750.5,"d":"457,750.50"},{"v":64004.65,"d":"64,004.65"},{"v":176469.7,"d":"176,469.70"},{"v":219425.7,"d":"219,425.70"},{"v":156045.85,"d":"156,045.85"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":258650.2,"d":"258,650.20"},{"v":62797.1,"d":"62,797.10"},{"v":121943.8,"d":"121,943.80"},{"v":223911.9,"d":"223,911.90"},{"v":223911.9,"d":"223,911.90"}]
[null,null,504,"Bâtiments",{"v":42151,"d":"42,151.00"},{"v":-18940.35,"d":"-18,940.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":128604.8,"d":"128,604.80"},{"v":86453.8,"d":"86,453.80"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":20303.4,"d":"20,303.40"},{"v":996,"d":"996.00"},{"v":174200,"d":"174,200.00"},{"v":103271.2,"d":"103,271.20"},{"v":16500,"d":"16,500.00"},{"v":-3803.4000000000015,"d":"-3,803.40 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":2349,"d":"2,349.00"},{"v":2127.5,"d":"2,127.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2349,"d":"-2,349.00 "}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":356579.15,"d":"356,579.15"},{"$f":"G3736+G3737+G3738+G3739+G3740+G3741+G3742+G3743","v":{"v":194866.85,"d":"194,866.85"}},{"v":2793,"d":"2,793.00"},{"v":0,"d":"0.00"},{"$f":"I3735-E3735","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":356579.15,"d":"356,579.15"},{"v":194866.85,"d":"194,866.85"},{"v":2793,"d":"2,793.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3746+G3747+G3748","v":{"v":31023,"d":"31,023.00"}},{"v":21589.5,"d":"21,589.50"},{"v":30207.4,"d":"30,207.40"},{"$f":"I3745-E3745","v":{"v":30207.4,"d":"30,207.40"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3746-E3746","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3747-E3747","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31023,"d":"31,023.00"},{"v":21589.5,"d":"21,589.50"},{"v":30207.4,"d":"30,207.40"},{"$f":"I3748-E3748","v":{"v":30207.4,"d":"30,207.40"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3751+G3752+G3753+G3754+G3755+G3756+G3757+G3758+G3759","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3750-E3750","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3762+G3763+G3764+G3765+G3766+G3767+G3768+G3769+G3770","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3761-E3761","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"$f":"G3773+G3774+G3775+G3776+G3777+G3778+G3779+G3780+G3781","v":{"v":42021.9,"d":"42,021.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3772-E3772","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42021.9,"d":"42,021.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3784+G3785+G3786+G3787+G3788+G3789+G3790+G3791+G3792","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3783-E3783","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3795+G3796+G3797+G3798+G3799+G3800","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3794-E3794","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":1165367.05,"d":"1,165,367.05"},{"v":712474.95,"d":"712,474.95"},{"$f":"G3803","v":{"v":129671.2,"d":"129,671.20"}},{"v":73509.55,"d":"73,509.55"},{"v":67142,"d":"67,142.00"},{"$f":"I3802-E3802","v":{"v":-1098225.05,"d":"-1,098,225.05 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":1165367.05,"d":"1,165,367.05"},{"v":712474.95,"d":"712,474.95"},{"v":129671.2,"d":"129,671.20"},{"v":73509.55,"d":"73,509.55"},{"v":67142,"d":"67,142.00"},{"$f":"I3803-E3803","v":{"v":-1098225.05,"d":"-1,098,225.05 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":1165367.0499999998,"d":"1,165,367.05"},{"v":712474.95,"d":"712,474.95"},{"$f":"G3808+G3818+G3828+G3833+G3844+G3855+G3866+G3877+G3888","v":{"v":129671.20000000001,"d":"129,671.20"}},{"v":73509.55,"d":"73,509.55"},{"v":67142,"d":"67,142.00"},{"$f":"I3807-E3807","v":{"v":-1098225.0499999998,"d":"-1,098,225.05 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":2450.65,"d":"2,450.65"},{"v":2139.2,"d":"2,139.20"},{"$f":"G3809+G3810+G3811+G3812+G3813+G3814+G3815+G3816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2450.65,"d":"-2,450.65 "}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":2450.65,"d":"2,450.65"},{"v":2139.2,"d":"2,139.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2450.65,"d":"-2,450.65 "}]
[]
[null,61,null,"Remboursement de tiers",{"v":3000,"d":"3,000.00"},{"v":4000,"d":"4,000.00"},{"$f":"G3819+G3820+G3821+G3822+G3823+G3824+G3825+G3826","v":{"v":1480.85,"d":"1,480.85"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3818-E3818","v":{"v":-3000,"d":"-3,000.00 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":3000,"d":"3,000.00"},{"v":4000,"d":"4,000.00"},{"v":1480.85,"d":"1,480.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3000,"d":"-3,000.00 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3829+G3830+G3831","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3828-E3828","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3829-E3829","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3830-E3830","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3831-E3831","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":1159916.4,"d":"1,159,916.40"},{"v":462765.2,"d":"462,765.20"},{"$f":"G3834+G3835+G3836+G3837+G3838+G3839+G3840+G3841+G3842","v":{"v":128190.35,"d":"128,190.35"}},{"v":73509.55,"d":"73,509.55"},{"v":67142,"d":"67,142.00"},{"$f":"I3833-E3833","v":{"v":-1092774.4,"d":"-1,092,774.40 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":805905,"d":"805,905.00"},{"v":218420.6,"d":"218,420.60"},{"v":74723.3,"d":"74,723.30"},{"v":7770.55,"d":"7,770.55"},{"v":67142,"d":"67,142.00"},{"v":-738763,"d":"-738,763.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16222.85,"d":"16,222.85"},{"v":65739,"d":"65,739.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7779,"d":"7,779.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-300000,"d":"-300,000.00 "}]
[null,null,637,"Ménages privés",{"v":54011.4,"d":"54,011.40"},{"v":244344.6,"d":"244,344.60"},{"v":29465.2,"d":"29,465.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-54011.4,"d":"-54,011.40 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3845+G3846+G3847+G3848+G3849+G3850+G3851+G3852+G3853","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3844-E3844","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3856+G3857+G3858+G3859+G3860+G3861+G3862+G3863+G3864","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3855-E3855","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3867+G3868+G3869+G3870+G3871+G3872+G3873+G3874+G3875","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3866-E3866","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3878+G3879+G3880+G3881+G3882+G3883+G3884+G3885+G3886","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3877-E3877","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":243570.55,"d":"243,570.55"},{"$f":"G3889+G3890+G3891+G3892+G3893+G3894+G3895","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3888-E3888","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":243570.55,"d":"243,570.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":128183.25,"d":"128,183.25"},{"v":1082163,"d":"1,082,163.00"},{"$f":"G3898","v":{"v":568913.5,"d":"568,913.50"}},{"v":426067.2,"d":"426,067.20"},{"v":618649.8,"d":"618,649.80"},{"$f":"I3897-E3897","v":{"v":490466.55000000005,"d":"490,466.55"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":128183.25,"d":"128,183.25"},{"v":1082163,"d":"1,082,163.00"},{"v":568913.5,"d":"568,913.50"},{"v":426067.2,"d":"426,067.20"},{"v":618649.8,"d":"618,649.80"},{"$f":"I3898-E3898","v":{"v":490466.55000000005,"d":"490,466.55"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-1037183.7999999998,"d":"-1,037,183.80 "},{"v":369688.05000000005,"d":"369,688.05"},{"$f":"G3724-G3807","v":{"v":439242.3,"d":"439,242.30"}},{"v":352557.65,"d":"352,557.65"},{"v":551507.8,"d":"551,507.80"},{"$f":"I3902-E3902","v":{"v":1588691.5999999999,"d":"1,588,691.60"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H3907+1","v":2024},"Variation"]
["Les Breuleux",{"$nulls":3},{"v":1528,"d":"1,528"},{"v":1506,"d":"1,506"},{"v":1524,"d":"1,524"},{"v":1642,"d":"1,642"},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"I3908-E3908","v":99}]
[{"$nulls":4},"Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux",{"$f":"H3909","v":"Les Breuleux"},"Les Breuleux"]
[5,null,null,"Dépenses d'investissements",{"v":577502.38,"d":"577,502.38"},{"v":492370.71,"d":"492,370.71"},{"$f":"G3911+G3921+G3931+G3936+G3947+G3958+G3969+G3980","v":{"v":356335.8,"d":"356,335.80"}},{"v":1561611.65,"d":"1,561,611.65"},{"v":776345.5,"d":"776,345.50"},{"$f":"I3910-E3910","v":{"v":198843.12,"d":"198,843.12"}}]
[null,50,null,"Immobilisations corporelles",{"v":577502.38,"d":"577,502.38"},{"v":492370.71,"d":"492,370.71"},{"$f":"G3912+G3913+G3914+G3915+G3916+G3917+G3918+G3919","v":{"v":356335.8,"d":"356,335.80"}},{"v":1486007.7999999998,"d":"1,486,007.80"},{"v":765081.2,"d":"765,081.20"},{"v":187578.81999999995,"d":"187,578.82"}]
[null,null,500,"Terrains",{"v":15003.5,"d":"15,003.50"},{"v":0,"d":"0.00"},{"v":6870.4,"d":"6,870.40"},{"v":284318.25,"d":"284,318.25"},{"v":73500.9,"d":"73,500.90"},{"v":58497.399999999994,"d":"58,497.40"}]
[null,null,501,"Routes et voies de communications",{"v":98397.78,"d":"98,397.78"},{"v":449610.71,"d":"449,610.71"},{"v":0,"d":"0.00"},{"v":336036.45,"d":"336,036.45"},{"v":53502.05,"d":"53,502.05"},{"v":-44895.729999999996,"d":"-44,895.73 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":151936.9,"d":"151,936.90"},{"v":0,"d":"0.00"},{"v":106661.8,"d":"106,661.80"},{"v":647868.2,"d":"647,868.20"},{"v":635498.25,"d":"635,498.25"},{"v":483561.35,"d":"483,561.35"}]
[null,null,504,"Bâtiments",{"v":255795.8,"d":"255,795.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-255795.8,"d":"-255,795.80 "}]
[null,null,505,"Forêts",{"v":4861.55,"d":"4,861.55"},{"v":42760,"d":"42,760.00"},{"v":141112.6,"d":"141,112.60"},{"v":9014.15,"d":"9,014.15"},{"v":2580,"d":"2,580.00"},{"v":-2281.55,"d":"-2,281.55 "}]
[null,null,506,"Biens mobiliers",{"v":51506.85,"d":"51,506.85"},{"v":0,"d":"0.00"},{"v":101691,"d":"101,691.00"},{"v":208770.75,"d":"208,770.75"},{"v":0,"d":"0.00"},{"v":-51506.85,"d":"-51,506.85 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3922+G3923+G3924+G3925+G3926+G3927+G3928+G3929","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3921-E3921","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3932+G3933+G3934","v":{"v":0,"d":"0.00"}},{"v":75603.85,"d":"75,603.85"},{"v":11264.3,"d":"11,264.30"},{"$f":"I3931-E3931","v":{"v":11264.3,"d":"11,264.30"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69022,"d":"69,022.00"},{"v":0,"d":"0.00"},{"$f":"I3932-E3932","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3933-E3933","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6581.85,"d":"6,581.85"},{"v":11264.3,"d":"11,264.30"},{"$f":"I3934-E3934","v":{"v":11264.3,"d":"11,264.30"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3937+G3938+G3939+G3940+G3941+G3942+G3943+G3944+G3945","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3936-E3936","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3948+G3949+G3950+G3951+G3952+G3953+G3954+G3955+G3956","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3947-E3947","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3959+G3960+G3961+G3962+G3963+G3964+G3965+G3966+G3967","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3958-E3958","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3970+G3971+G3972+G3973+G3974+G3975+G3976+G3977+G3978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3969-E3969","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3981+G3982+G3983+G3984+G3985+G3986","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3980-E3980","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":73879,"d":"73,879.00"},{"v":42760,"d":"42,760.00"},{"$f":"G3989","v":{"v":97701.8,"d":"97,701.80"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3988-E3988","v":{"v":-73879,"d":"-73,879.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":73879,"d":"73,879.00"},{"v":42760,"d":"42,760.00"},{"v":97701.8,"d":"97,701.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3989-E3989","v":{"v":-73879,"d":"-73,879.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":73879,"d":"73,879.00"},{"v":42760,"d":"42,760.00"},{"$f":"G3994+G4004+G4014+G4019+G4030+G4041+G4052+G4063+G4074","v":{"v":97701.8,"d":"97,701.80"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I3993-E3993","v":{"v":-73879,"d":"-73,879.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G3995+G3996+G3997+G3998+G3999+G4000+G4001+G4002","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":73879,"d":"73,879.00"},{"v":42760,"d":"42,760.00"},{"$f":"G4005+G4006+G4007+G4008+G4009+G4010+G4011+G4012","v":{"v":97701.8,"d":"97,701.80"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4004-E4004","v":{"v":-73879,"d":"-73,879.00 "}}]
[null,null,610,"Terrains",{"v":15003.5,"d":"15,003.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-15003.5,"d":"-15,003.50 "}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":54013.95,"d":"54,013.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-54013.95,"d":"-54,013.95 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":4861.55,"d":"4,861.55"},{"v":42760,"d":"42,760.00"},{"v":97701.8,"d":"97,701.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4861.55,"d":"-4,861.55 "}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4015+G4016+G4017","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4014-E4014","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4015-E4015","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4016-E4016","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4017-E4017","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4020+G4021+G4022+G4023+G4024+G4025+G4026+G4027+G4028","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4019-E4019","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4031+G4032+G4033+G4034+G4035+G4036+G4037+G4038+G4039","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4030-E4030","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4042+G4043+G4044+G4045+G4046+G4047+G4048+G4049+G4050","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4041-E4041","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4053+G4054+G4055+G4056+G4057+G4058+G4059+G4060+G4061","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4052-E4052","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4064+G4065+G4066+G4067+G4068+G4069+G4070+G4071+G4072","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4063-E4063","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4075+G4076+G4077+G4078+G4079+G4080+G4081","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4074-E4074","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":503623.38,"d":"503,623.38"},{"v":449610.71,"d":"449,610.71"},{"$f":"G4084","v":{"v":356335.8,"d":"356,335.80"}},{"v":1561611.65,"d":"1,561,611.65"},{"v":776345.5,"d":"776,345.50"},{"$f":"I4083-E4083","v":{"v":272722.12,"d":"272,722.12"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":503623.38,"d":"503,623.38"},{"v":449610.71,"d":"449,610.71"},{"v":356335.8,"d":"356,335.80"},{"v":1561611.65,"d":"1,561,611.65"},{"v":776345.5,"d":"776,345.50"},{"$f":"I4084-E4084","v":{"v":272722.12,"d":"272,722.12"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":503623.38,"d":"503,623.38"},{"v":449610.71,"d":"449,610.71"},{"$f":"G3910-G3993","v":{"v":258634,"d":"258,634.00"}},{"v":1561611.65,"d":"1,561,611.65"},{"v":776345.5,"d":"776,345.50"},{"$f":"I4088-E4088","v":{"v":272722.12,"d":"272,722.12"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H4093+1","v":2024},"Variation"]
["La Chaux-des-Breuleux",{"$nulls":3},96,96,87,null,null,{"$f":"G4094-E4094","v":-9}]
[{"$nulls":4},"La Chaux-des-Breuleux","La Chaux-des-Breuleux","La Chaux-des-Breuleux","Fusion","Fusion",{"$f":"G4095","v":"La Chaux-des-Breuleux"}]
[5,null,null,"Dépenses d'investissements",{"v":0,"d":"0.00"},{"v":195636.95,"d":"195,636.95"},{"$f":"G4097+G4107+G4117+G4122+G4133+G4144+G4155+G4166","v":{"v":339692.69999999995,"d":"339,692.70"}},null,null,{"$f":"G4096-E4096","v":{"v":339692.69999999995,"d":"339,692.70"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":195636.95,"d":"195,636.95"},{"$f":"G4098+G4099+G4100+G4101+G4102+G4103+G4104+G4105","v":{"v":339692.69999999995,"d":"339,692.70"}},null,null,{"v":339692.69999999995,"d":"339,692.70"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":128148.15,"d":"128,148.15"},{"v":142091,"d":"142,091.00"},null,null,{"v":142091,"d":"142,091.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":67488.8,"d":"67,488.80"},{"v":131156.85,"d":"131,156.85"},null,null,{"v":131156.85,"d":"131,156.85"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66444.85,"d":"66,444.85"},null,null,{"v":66444.85,"d":"66,444.85"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4108+G4109+G4110+G4111+G4112+G4113+G4114+G4115","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4107-E4107","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4118+G4119+G4120","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4117-E4117","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4118-E4118","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4119-E4119","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4120-E4120","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4123+G4124+G4125+G4126+G4127+G4128+G4129+G4130+G4131","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4122-E4122","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4134+G4135+G4136+G4137+G4138+G4139+G4140+G4141+G4142","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4133-E4133","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4145+G4146+G4147+G4148+G4149+G4150+G4151+G4152+G4153","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4144-E4144","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4156+G4157+G4158+G4159+G4160+G4161+G4162+G4163+G4164","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4155-E4155","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4167+G4168+G4169+G4170+G4171+G4172","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4166-E4166","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"$f":"G4175","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4174-E4174","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4175-E4175","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"$f":"G4180+G4190+G4200+G4205+G4216+G4227+G4238+G4249+G4260","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4179-E4179","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"$f":"G4181+G4182+G4183+G4184+G4185+G4186+G4187+G4188","v":{"v":0,"d":"0.00"}},null,null,{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4191+G4192+G4193+G4194+G4195+G4196+G4197+G4198","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4190-E4190","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4201+G4202+G4203","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4200-E4200","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4201-E4201","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4202-E4202","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G4203-E4203","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4206+G4207+G4208+G4209+G4210+G4211+G4212+G4213+G4214","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4205-E4205","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4217+G4218+G4219+G4220+G4221+G4222+G4223+G4224+G4225","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4216-E4216","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4228+G4229+G4230+G4231+G4232+G4233+G4234+G4235+G4236","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4227-E4227","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4239+G4240+G4241+G4242+G4243+G4244+G4245+G4246+G4247","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4238-E4238","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4250+G4251+G4252+G4253+G4254+G4255+G4256+G4257+G4258","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4249-E4249","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4261+G4262+G4263+G4264+G4265+G4266+G4267","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G4260-E4260","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":195636.95,"d":"195,636.95"},{"$f":"G4270","v":{"v":339692.7,"d":"339,692.70"}},null,null,{"$f":"G4269-E4269","v":{"v":339692.7,"d":"339,692.70"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":195636.95,"d":"195,636.95"},{"v":339692.7,"d":"339,692.70"},null,null,{"$f":"G4270-E4270","v":{"v":339692.7,"d":"339,692.70"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":0,"d":"0.00"},{"v":180906.95,"d":"180,906.95"},{"$f":"G4096-G4179","v":{"v":339692.69999999995,"d":"339,692.70"}},null,null,{"$f":"G4274-E4274","v":{"v":339692.69999999995,"d":"339,692.70"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H4279+1","v":2024},"Variation"]
["Les Enfers",{"$nulls":3},149,148,156,149,{"$f":"'Base de données pop.'!C24","v":151},{"$f":"I4280-E4280","v":2}]
[{"$nulls":4},"Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"H4281","v":"Les Enfers"},"Les Enfers"]
[5,null,null,"Dépenses d'investissements",{"v":389450.25,"d":"389,450.25"},{"v":651324.1499999999,"d":"651,324.15"},{"$f":"G4283+G4293+G4303+G4308+G4319+G4330+G4341+G4352","v":{"v":178259.75,"d":"178,259.75"}},{"v":198530.94999999998,"d":"198,530.95"},{"v":49737.049999999996,"d":"49,737.05"},{"$f":"I4282-E4282","v":{"v":-339713.2,"d":"-339,713.20 "}}]
[null,50,null,"Immobilisations corporelles",{"v":389450.25,"d":"389,450.25"},{"v":651324.1499999999,"d":"651,324.15"},{"$f":"G4284+G4285+G4286+G4287+G4288+G4289+G4290+G4291","v":{"v":178259.75,"d":"178,259.75"}},{"v":181878.44999999998,"d":"181,878.45"},{"v":8014.6,"d":"8,014.60"},{"v":-381435.65,"d":"-381,435.65 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":324805.1,"d":"324,805.10"},{"v":630524.45,"d":"630,524.45"},{"v":160878.85,"d":"160,878.85"},{"v":165063.8,"d":"165,063.80"},{"v":0,"d":"0.00"},{"v":-324805.1,"d":"-324,805.10 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16814.65,"d":"16,814.65"},{"v":8014.6,"d":"8,014.60"},{"v":8014.6,"d":"8,014.60"}]
[null,null,504,"Bâtiments",{"v":64645.15,"d":"64,645.15"},{"v":20799.7,"d":"20,799.70"},{"v":17380.9,"d":"17,380.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-64645.15,"d":"-64,645.15 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4294+G4295+G4296+G4297+G4298+G4299+G4300+G4301","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4293-E4293","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4304+G4305+G4306","v":{"v":0,"d":"0.00"}},{"v":16652.5,"d":"16,652.50"},{"v":41722.45,"d":"41,722.45"},{"$f":"I4303-E4303","v":{"v":41722.45,"d":"41,722.45"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4304-E4304","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4305-E4305","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16652.5,"d":"16,652.50"},{"v":41722.45,"d":"41,722.45"},{"$f":"I4306-E4306","v":{"v":41722.45,"d":"41,722.45"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4309+G4310+G4311+G4312+G4313+G4314+G4315+G4316+G4317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4308-E4308","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4320+G4321+G4322+G4323+G4324+G4325+G4326+G4327+G4328","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4319-E4319","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4331+G4332+G4333+G4334+G4335+G4336+G4337+G4338+G4339","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4330-E4330","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4342+G4343+G4344+G4345+G4346+G4347+G4348+G4349+G4350","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4341-E4341","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4353+G4354+G4355+G4356+G4357+G4358","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4352-E4352","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":433035,"d":"433,035.00"},{"v":220439,"d":"220,439.00"},{"$f":"G4361","v":{"v":0,"d":"0.00"}},{"v":267055,"d":"267,055.00"},{"v":0,"d":"0.00"},{"$f":"I4360-E4360","v":{"v":-433035,"d":"-433,035.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":433035,"d":"433,035.00"},{"v":220439,"d":"220,439.00"},{"v":0,"d":"0.00"},{"v":267055,"d":"267,055.00"},{"v":0,"d":"0.00"},{"$f":"I4361-E4361","v":{"v":-433035,"d":"-433,035.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":433035,"d":"433,035.00"},{"v":220439,"d":"220,439.00"},{"$f":"G4366+G4376+G4386+G4391+G4402+G4413+G4424+G4435+G4446","v":{"v":0,"d":"0.00"}},{"v":267055,"d":"267,055.00"},{"v":0,"d":"0.00"},{"$f":"I4365-E4365","v":{"v":-433035,"d":"-433,035.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4367+G4368+G4369+G4370+G4371+G4372+G4373+G4374","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4377+G4378+G4379+G4380+G4381+G4382+G4383+G4384","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4376-E4376","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4387+G4388+G4389","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4386-E4386","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4387-E4387","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4388-E4388","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4389-E4389","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":433035,"d":"433,035.00"},{"v":220439,"d":"220,439.00"},{"$f":"G4392+G4393+G4394+G4395+G4396+G4397+G4398+G4399+G4400","v":{"v":0,"d":"0.00"}},{"v":267055,"d":"267,055.00"},{"v":0,"d":"0.00"},{"$f":"I4391-E4391","v":{"v":-433035,"d":"-433,035.00 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":40492,"d":"40,492.00"},{"v":0,"d":"0.00"},{"v":35124,"d":"35,124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":178410,"d":"178,410.00"},{"v":179547,"d":"179,547.00"},{"v":0,"d":"0.00"},{"v":31931,"d":"31,931.00"},{"v":0,"d":"0.00"},{"v":-178410,"d":"-178,410.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":112625,"d":"112,625.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":-112625,"d":"-112,625.00 "}]
[null,null,636,"Organisations privées à but non lucratif",{"v":142000,"d":"142,000.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-142000,"d":"-142,000.00 "}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4403+G4404+G4405+G4406+G4407+G4408+G4409+G4410+G4411","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4402-E4402","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4414+G4415+G4416+G4417+G4418+G4419+G4420+G4421+G4422","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4413-E4413","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4425+G4426+G4427+G4428+G4429+G4430+G4431+G4432+G4433","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4424-E4424","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4436+G4437+G4438+G4439+G4440+G4441+G4442+G4443+G4444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4435-E4435","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4447+G4448+G4449+G4450+G4451+G4452+G4453","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4446-E4446","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":389450.25,"d":"389,450.25"},{"v":651324.15,"d":"651,324.15"},{"$f":"G4456","v":{"v":178259.75,"d":"178,259.75"}},{"v":181878.45,"d":"181,878.45"},{"v":49737.05,"d":"49,737.05"},{"$f":"I4455-E4455","v":{"v":-339713.2,"d":"-339,713.20 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":389450.25,"d":"389,450.25"},{"v":651324.15,"d":"651,324.15"},{"v":178259.75,"d":"178,259.75"},{"v":181878.45,"d":"181,878.45"},{"v":49737.05,"d":"49,737.05"},{"$f":"I4456-E4456","v":{"v":-339713.2,"d":"-339,713.20 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-43584.75,"d":"-43,584.75 "},{"v":430885.1499999999,"d":"430,885.15"},{"$f":"G4282-G4365","v":{"v":178259.75,"d":"178,259.75"}},{"v":-68524.05000000002,"d":"-68,524.05 "},{"v":49737.049999999996,"d":"49,737.05"},{"$f":"I4460-E4460","v":{"v":93321.79999999999,"d":"93,321.80"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H4465+1","v":2024},"Variation"]
["Les Genevez",{"$nulls":3},516,518,510,510,{"$f":"'Base de données pop.'!C25","v":516},{"$f":"I4466-E4466","v":0}]
[{"$nulls":4},"Les Genevez","Les Genevez","Les Genevez","Les Genevez",{"$f":"H4467","v":"Les Genevez"},"Les Genevez"]
[5,null,null,"Dépenses d'investissements",{"v":100268.8,"d":"100,268.80"},{"v":758577.75,"d":"758,577.75"},{"$f":"G4469+G4479+G4489+G4494+G4505+G4516+G4527+G4538","v":{"v":373782,"d":"373,782.00"}},{"v":105748.1,"d":"105,748.10"},{"v":104776,"d":"104,776.00"},{"$f":"I4468-E4468","v":{"v":4507.199999999997,"d":"4,507.20"}}]
[null,50,null,"Immobilisations corporelles",{"v":70268.8,"d":"70,268.80"},{"v":655088.05,"d":"655,088.05"},{"$f":"G4470+G4471+G4472+G4473+G4474+G4475+G4476+G4477","v":{"v":236522.65000000002,"d":"236,522.65"}},{"v":29461.65,"d":"29,461.65"},{"v":28726.95,"d":"28,726.95"},{"v":-41541.850000000006,"d":"-41,541.85 "}]
[null,null,500,"Terrains",{"v":35495.15,"d":"35,495.15"},{"v":541882.7,"d":"541,882.70"},{"v":182642.7,"d":"182,642.70"},{"v":0,"d":"0.00"},{"v":28726.95,"d":"28,726.95"},{"v":-6768.200000000001,"d":"-6,768.20 "}]
[null,null,501,"Routes et voies de communications",{"v":34773.65,"d":"34,773.65"},{"v":28123.05,"d":"28,123.05"},{"v":53879.95,"d":"53,879.95"},{"v":29461.65,"d":"29,461.65"},{"v":0,"d":"0.00"},{"v":-34773.65,"d":"-34,773.65 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":85082.3,"d":"85,082.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4480+G4481+G4482+G4483+G4484+G4485+G4486+G4487","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4479-E4479","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":30000,"d":"30,000.00"},{"v":103489.7,"d":"103,489.70"},{"$f":"G4490+G4491+G4492","v":{"v":137259.35,"d":"137,259.35"}},{"v":76286.45,"d":"76,286.45"},{"v":76049.05,"d":"76,049.05"},{"$f":"I4489-E4489","v":{"v":46049.05,"d":"46,049.05"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31329.95,"d":"31,329.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4490-E4490","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4491-E4491","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":30000,"d":"30,000.00"},{"v":103489.7,"d":"103,489.70"},{"v":105929.4,"d":"105,929.40"},{"v":76286.45,"d":"76,286.45"},{"v":76049.05,"d":"76,049.05"},{"$f":"I4492-E4492","v":{"v":46049.05,"d":"46,049.05"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4495+G4496+G4497+G4498+G4499+G4500+G4501+G4502+G4503","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4494-E4494","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4506+G4507+G4508+G4509+G4510+G4511+G4512+G4513+G4514","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4505-E4505","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4517+G4518+G4519+G4520+G4521+G4522+G4523+G4524+G4525","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4516-E4516","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4528+G4529+G4530+G4531+G4532+G4533+G4534+G4535+G4536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4527-E4527","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4539+G4540+G4541+G4542+G4543+G4544","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4538-E4538","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":7475,"d":"7,475.00"},{"v":148468.4,"d":"148,468.40"},{"$f":"G4547","v":{"v":69100,"d":"69,100.00"}},{"v":20170,"d":"20,170.00"},{"v":0,"d":"0.00"},{"$f":"I4546-E4546","v":{"v":-7475,"d":"-7,475.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":7475,"d":"7,475.00"},{"v":148468.4,"d":"148,468.40"},{"v":69100,"d":"69,100.00"},{"v":20170,"d":"20,170.00"},{"v":0,"d":"0.00"},{"$f":"I4547-E4547","v":{"v":-7475,"d":"-7,475.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":7475,"d":"7,475.00"},{"v":148468.4,"d":"148,468.40"},{"$f":"G4552+G4562+G4572+G4577+G4588+G4599+G4610+G4621+G4632","v":{"v":69100,"d":"69,100.00"}},{"v":20170,"d":"20,170.00"},{"v":0,"d":"0.00"},{"$f":"I4551-E4551","v":{"v":-7475,"d":"-7,475.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":7475,"d":"7,475.00"},{"v":140075,"d":"140,075.00"},{"$f":"G4553+G4554+G4555+G4556+G4557+G4558+G4559+G4560","v":{"v":69100,"d":"69,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7475,"d":"-7,475.00 "}]
[null,null,600,"Terrains",{"v":7475,"d":"7,475.00"},{"v":140075,"d":"140,075.00"},{"v":69100,"d":"69,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7475,"d":"-7,475.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4563+G4564+G4565+G4566+G4567+G4568+G4569+G4570","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4562-E4562","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4573+G4574+G4575","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4572-E4572","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4573-E4573","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4574-E4574","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4575-E4575","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":8393.4,"d":"8,393.40"},{"$f":"G4578+G4579+G4580+G4581+G4582+G4583+G4584+G4585+G4586","v":{"v":0,"d":"0.00"}},{"v":20170,"d":"20,170.00"},{"v":0,"d":"0.00"},{"$f":"I4577-E4577","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":8393.4,"d":"8,393.40"},{"v":0,"d":"0.00"},{"v":20170,"d":"20,170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4589+G4590+G4591+G4592+G4593+G4594+G4595+G4596+G4597","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4588-E4588","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4600+G4601+G4602+G4603+G4604+G4605+G4606+G4607+G4608","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4599-E4599","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4611+G4612+G4613+G4614+G4615+G4616+G4617+G4618+G4619","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4610-E4610","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4622+G4623+G4624+G4625+G4626+G4627+G4628+G4629+G4630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4621-E4621","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4633+G4634+G4635+G4636+G4637+G4638+G4639","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4632-E4632","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":100268.8,"d":"100,268.80"},{"v":758577.75,"d":"758,577.75"},{"$f":"G4642","v":{"v":373782,"d":"373,782.00"}},{"v":105748.1,"d":"105,748.10"},{"v":104776,"d":"104,776.00"},{"$f":"I4641-E4641","v":{"v":4507.199999999997,"d":"4,507.20"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":100268.8,"d":"100,268.80"},{"v":758577.75,"d":"758,577.75"},{"v":373782,"d":"373,782.00"},{"v":105748.1,"d":"105,748.10"},{"v":104776,"d":"104,776.00"},{"$f":"I4642-E4642","v":{"v":4507.199999999997,"d":"4,507.20"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":92793.8,"d":"92,793.80"},{"v":610109.35,"d":"610,109.35"},{"$f":"G4468-G4551","v":{"v":304682,"d":"304,682.00"}},{"v":85578.1,"d":"85,578.10"},{"v":104776,"d":"104,776.00"},{"$f":"I4646-E4646","v":{"v":11982.199999999997,"d":"11,982.20"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H4651+1","v":2024},"Variation"]
["Lajoux",{"$nulls":3},671,701,705,710,{"$f":"'Base de données pop.'!C26","v":720},{"$f":"I4652-E4652","v":49}]
[{"$nulls":4},"Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"H4653","v":"Lajoux"},"Lajoux"]
[5,null,null,"Dépenses d'investissements",{"v":611053.91,"d":"611,053.91"},{"v":239816.52,"d":"239,816.52"},{"$f":"G4655+G4665+G4675+G4680+G4691+G4702+G4713+G4724","v":{"v":1534075.49,"d":"1,534,075.49"}},{"v":800065.97,"d":"800,065.97"},{"v":113919,"d":"113,919.00"},{"$f":"I4654-E4654","v":{"v":-497134.91000000003,"d":"-497,134.91 "}}]
[null,50,null,"Immobilisations corporelles",{"v":611053.91,"d":"611,053.91"},{"v":236241.59999999998,"d":"236,241.60"},{"$f":"G4656+G4657+G4658+G4659+G4660+G4661+G4662+G4663","v":{"v":1520328.85,"d":"1,520,328.85"}},{"v":766773.45,"d":"766,773.45"},{"v":97165.15,"d":"97,165.15"},{"v":-513888.76,"d":"-513,888.76 "}]
[null,null,500,"Terrains",372.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-372.65,"d":"-372.65 "}]
[null,null,501,"Routes et voies de communications",{"v":2238.6,"d":"2,238.60"},{"v":21942.8,"d":"21,942.80"},{"v":0,"d":"0.00"},{"v":121940,"d":"121,940.00"},{"v":97165.15,"d":"97,165.15"},{"v":94926.54999999999,"d":"94,926.55"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":466618,"d":"466,618.00"},{"v":210368.15,"d":"210,368.15"},{"v":1516478.85,"d":"1,516,478.85"},{"v":644833.45,"d":"644,833.45"},{"v":0,"d":"0.00"},{"v":-466618,"d":"-466,618.00 "}]
[null,null,504,"Bâtiments",{"v":108824.66,"d":"108,824.66"},{"v":3930.65,"d":"3,930.65"},{"v":3850,"d":"3,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-108824.66,"d":"-108,824.66 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-33000,"d":"-33,000.00 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4666+G4667+G4668+G4669+G4670+G4671+G4672+G4673","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4665-E4665","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4676+G4677+G4678","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4675-E4675","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4676-E4676","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4677-E4677","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4678-E4678","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4681+G4682+G4683+G4684+G4685+G4686+G4687+G4688+G4689","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4680-E4680","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4692+G4693+G4694+G4695+G4696+G4697+G4698+G4699+G4700","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4691-E4691","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4703+G4704+G4705+G4706+G4707+G4708+G4709+G4710+G4711","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4702-E4702","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4714+G4715+G4716+G4717+G4718+G4719+G4720+G4721+G4722","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4713-E4713","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":3574.92,"d":"3,574.92"},{"$f":"G4725+G4726+G4727+G4728+G4729+G4730","v":{"v":13746.64,"d":"13,746.64"}},{"v":33292.52,"d":"33,292.52"},{"v":16753.85,"d":"16,753.85"},{"$f":"I4724-E4724","v":{"v":16753.85,"d":"16,753.85"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":3574.92,"d":"3,574.92"},{"v":13746.64,"d":"13,746.64"},{"v":33292.52,"d":"33,292.52"},{"v":16753.85,"d":"16,753.85"},{"v":16753.85,"d":"16,753.85"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":47972.93,"d":"47,972.93"},{"v":388199.1,"d":"388,199.10"},{"$f":"G4733","v":{"v":158561.55,"d":"158,561.55"}},{"v":584800,"d":"584,800.00"},{"v":124396.35,"d":"124,396.35"},{"$f":"I4732-E4732","v":{"v":76423.42000000001,"d":"76,423.42"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":47972.93,"d":"47,972.93"},{"v":388199.1,"d":"388,199.10"},{"v":158561.55,"d":"158,561.55"},{"v":584800,"d":"584,800.00"},{"v":124396.35,"d":"124,396.35"},{"$f":"I4733-E4733","v":{"v":76423.42000000001,"d":"76,423.42"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":47972.93,"d":"47,972.93"},{"v":388199.1,"d":"388,199.10"},{"$f":"G4738+G4748+G4758+G4763+G4774+G4785+G4796+G4807+G4818","v":{"v":158561.55,"d":"158,561.55"}},{"v":584800,"d":"584,800.00"},{"v":124396.35,"d":"124,396.35"},{"$f":"I4737-E4737","v":{"v":76423.42000000001,"d":"76,423.42"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":27972.93,"d":"27,972.93"},{"v":8760,"d":"8,760.00"},{"$f":"G4739+G4740+G4741+G4742+G4743+G4744+G4745+G4746","v":{"v":81536,"d":"81,536.00"}},{"v":374800,"d":"374,800.00"},{"v":0,"d":"0.00"},{"v":-27972.93,"d":"-27,972.93 "}]
[null,null,600,"Terrains",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-20000,"d":"-20,000.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":7972.93,"d":"7,972.93"},{"v":8760,"d":"8,760.00"},{"v":81536,"d":"81,536.00"},{"v":374800,"d":"374,800.00"},{"v":0,"d":"0.00"},{"v":-7972.93,"d":"-7,972.93 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":16386.989999999998,"d":"16,386.99"},{"$f":"G4749+G4750+G4751+G4752+G4753+G4754+G4755+G4756","v":{"v":19525.55,"d":"19,525.55"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4748-E4748","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},250.85,{"v":19525.55,"d":"19,525.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":16136.14,"d":"16,136.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4759+G4760+G4761","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4758-E4758","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4759-E4759","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4760-E4760","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4761-E4761","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":106350,"d":"106,350.00"},{"$f":"G4764+G4765+G4766+G4767+G4768+G4769+G4770+G4771+G4772","v":{"v":7500,"d":"7,500.00"}},{"v":0,"d":"0.00"},{"v":86396.35,"d":"86,396.35"},{"$f":"I4763-E4763","v":{"v":86396.35,"d":"86,396.35"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":6350,"d":"6,350.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":46396.35,"d":"46,396.35"},{"v":46396.35,"d":"46,396.35"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4775+G4776+G4777+G4778+G4779+G4780+G4781+G4782+G4783","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4774-E4774","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4786+G4787+G4788+G4789+G4790+G4791+G4792+G4793+G4794","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4785-E4785","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4797+G4798+G4799+G4800+G4801+G4802+G4803+G4804+G4805","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4796-E4796","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4808+G4809+G4810+G4811+G4812+G4813+G4814+G4815+G4816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4807-E4807","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":20000,"d":"20,000.00"},{"v":256702.11,"d":"256,702.11"},{"$f":"G4819+G4820+G4821+G4822+G4823+G4824+G4825","v":{"v":50000,"d":"50,000.00"}},{"v":210000,"d":"210,000.00"},{"v":38000,"d":"38,000.00"},{"$f":"I4818-E4818","v":{"v":18000,"d":"18,000.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":20000,"d":"20,000.00"},{"v":256702.11,"d":"256,702.11"},{"v":50000,"d":"50,000.00"},{"v":210000,"d":"210,000.00"},{"v":38000,"d":"38,000.00"},{"v":18000,"d":"18,000.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":611053.91,"d":"611,053.91"},{"v":236816.52,"d":"236,816.52"},{"$f":"G4828","v":{"v":1534075.49,"d":"1,534,075.49"}},{"v":800065.97,"d":"800,065.97"},{"v":113919,"d":"113,919.00"},{"$f":"I4827-E4827","v":{"v":-497134.91000000003,"d":"-497,134.91 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":611053.91,"d":"611,053.91"},{"v":236816.52,"d":"236,816.52"},{"v":1534075.49,"d":"1,534,075.49"},{"v":800065.97,"d":"800,065.97"},{"v":113919,"d":"113,919.00"},{"$f":"I4828-E4828","v":{"v":-497134.91000000003,"d":"-497,134.91 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":563080.98,"d":"563,080.98"},{"v":-148382.58,"d":"-148,382.58 "},{"$f":"G4654-G4737","v":{"v":1375513.94,"d":"1,375,513.94"}},{"v":215265.96999999997,"d":"215,265.97"},{"v":-10477.350000000006,"d":"-10,477.35 "},{"$f":"I4832-E4832","v":{"v":-573558.33,"d":"-573,558.33 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H4837+1","v":2024},"Variation"]
["Montfaucon",{"$nulls":3},572,564,551,566,{"$f":"'Base de données pop.'!C27","v":564},{"$f":"I4838-E4838","v":-8}]
[{"$nulls":4},"Montfaucon","Montfaucon","Montfaucon","Montfaucon",{"$f":"H4839","v":"Montfaucon"},"Montfaucon"]
[5,null,null,"Dépenses d'investissements",{"v":251003.7,"d":"251,003.70"},{"v":560601.35,"d":"560,601.35"},{"$f":"G4841+G4851+G4861+G4866+G4877+G4888+G4899+G4910","v":{"v":482944.8,"d":"482,944.80"}},{"v":189251.40000000002,"d":"189,251.40"},{"v":165022.55,"d":"165,022.55"},{"$f":"I4840-E4840","v":{"v":-85981.15000000002,"d":"-85,981.15 "}}]
[null,50,null,"Immobilisations corporelles",{"v":251003.7,"d":"251,003.70"},{"v":553632.6,"d":"553,632.60"},{"$f":"G4842+G4843+G4844+G4845+G4846+G4847+G4848+G4849","v":{"v":478565.3,"d":"478,565.30"}},{"v":148394.85,"d":"148,394.85"},{"v":105341.15,"d":"105,341.15"},{"v":-145662.55000000002,"d":"-145,662.55 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":40403.8,"d":"40,403.80"},{"v":123124.45,"d":"123,124.45"},{"v":52632.3,"d":"52,632.30"},{"v":44964.75,"d":"44,964.75"},{"v":34348.75,"d":"34,348.75"},{"v":-6055.050000000003,"d":"-6,055.05 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5923.45,"d":"5,923.45"},{"v":5923.45,"d":"5,923.45"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":210599.9,"d":"210,599.90"},{"v":430508.15,"d":"430,508.15"},{"v":405233.1,"d":"405,233.10"},{"v":103430.1,"d":"103,430.10"},{"v":65068.95,"d":"65,068.95"},{"v":-145530.95,"d":"-145,530.95 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20699.9,"d":"20,699.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":6968.75,"d":"6,968.75"},{"$f":"G4852+G4853+G4854+G4855+G4856+G4857+G4858+G4859","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4851-E4851","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":6968.75,"d":"6,968.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4862+G4863+G4864","v":{"v":4379.5,"d":"4,379.50"}},{"v":40856.55,"d":"40,856.55"},{"v":59681.4,"d":"59,681.40"},{"$f":"I4861-E4861","v":{"v":59681.4,"d":"59,681.40"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4379.5,"d":"4,379.50"},{"v":29541.9,"d":"29,541.90"},{"v":0,"d":"0.00"},{"$f":"I4862-E4862","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4863-E4863","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11314.65,"d":"11,314.65"},{"v":59681.4,"d":"59,681.40"},{"$f":"I4864-E4864","v":{"v":59681.4,"d":"59,681.40"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4867+G4868+G4869+G4870+G4871+G4872+G4873+G4874+G4875","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4866-E4866","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4878+G4879+G4880+G4881+G4882+G4883+G4884+G4885+G4886","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4877-E4877","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4889+G4890+G4891+G4892+G4893+G4894+G4895+G4896+G4897","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4888-E4888","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4900+G4901+G4902+G4903+G4904+G4905+G4906+G4907+G4908","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4899-E4899","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4911+G4912+G4913+G4914+G4915+G4916","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4910-E4910","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":194701,"d":"194,701.00"},{"v":515846.5,"d":"515,846.50"},{"$f":"G4919","v":{"v":0,"d":"0.00"}},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"$f":"I4918-E4918","v":{"v":-194701,"d":"-194,701.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":194701,"d":"194,701.00"},{"v":515846.5,"d":"515,846.50"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"$f":"I4919-E4919","v":{"v":-194701,"d":"-194,701.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":194701,"d":"194,701.00"},{"v":515846.5,"d":"515,846.50"},{"$f":"G4924+G4934+G4944+G4949+G4960+G4971+G4982+G4993+G5004","v":{"v":0,"d":"0.00"}},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"$f":"I4923-E4923","v":{"v":-194701,"d":"-194,701.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4925+G4926+G4927+G4928+G4929+G4930+G4931+G4932","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":194701,"d":"194,701.00"},{"v":500730.5,"d":"500,730.50"},{"$f":"G4935+G4936+G4937+G4938+G4939+G4940+G4941+G4942","v":{"v":0,"d":"0.00"}},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"$f":"I4934-E4934","v":{"v":-194701,"d":"-194,701.00 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":194701,"d":"194,701.00"},{"v":454075.5,"d":"454,075.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-194701,"d":"-194,701.00 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4945+G4946+G4947","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4944-E4944","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4945-E4945","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4946-E4946","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4947-E4947","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":15116,"d":"15,116.00"},{"$f":"G4950+G4951+G4952+G4953+G4954+G4955+G4956+G4957+G4958","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4949-E4949","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":15116,"d":"15,116.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4961+G4962+G4963+G4964+G4965+G4966+G4967+G4968+G4969","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4960-E4960","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4972+G4973+G4974+G4975+G4976+G4977+G4978+G4979+G4980","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4971-E4971","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4983+G4984+G4985+G4986+G4987+G4988+G4989+G4990+G4991","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4982-E4982","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G4994+G4995+G4996+G4997+G4998+G4999+G5000+G5001+G5002","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I4993-E4993","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5005+G5006+G5007+G5008+G5009+G5010+G5011","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5004-E5004","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":251003.7,"d":"251,003.70"},{"v":560601.35,"d":"560,601.35"},{"$f":"G5014","v":{"v":482944.8,"d":"482,944.80"}},{"v":189251.4,"d":"189,251.40"},{"v":165022.55,"d":"165,022.55"},{"$f":"I5013-E5013","v":{"v":-85981.15000000002,"d":"-85,981.15 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":251003.7,"d":"251,003.70"},{"v":560601.35,"d":"560,601.35"},{"v":482944.8,"d":"482,944.80"},{"v":189251.4,"d":"189,251.40"},{"v":165022.55,"d":"165,022.55"},{"$f":"I5014-E5014","v":{"v":-85981.15000000002,"d":"-85,981.15 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":56302.70000000001,"d":"56,302.70"},{"v":44754.84999999998,"d":"44,754.85"},{"$f":"G4840-G4923","v":{"v":482944.8,"d":"482,944.80"}},{"v":184251.40000000002,"d":"184,251.40"},{"v":165022.55,"d":"165,022.55"},{"$f":"I5018-E5018","v":{"v":108719.84999999998,"d":"108,719.85"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5023+1","v":2024},"Variation"]
["Muriaux",{"$nulls":3},490,525,511,508,{"$f":"'Base de données pop.'!C28","v":518},{"$f":"I5024-E5024","v":28}]
[{"$nulls":4},"Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"H5025","v":"Muriaux"},"Muriaux"]
[5,null,null,"Dépenses d'investissements",{"v":727420.4,"d":"727,420.40"},{"v":592880.2,"d":"592,880.20"},{"$f":"G5027+G5037+G5047+G5052+G5063+G5074+G5085+G5096","v":{"v":606075.91,"d":"606,075.91"}},{"v":255971.95,"d":"255,971.95"},{"v":123089.69999999998,"d":"123,089.70"},{"$f":"I5026-E5026","v":{"v":-604330.7000000001,"d":"-604,330.70 "}}]
[null,50,null,"Immobilisations corporelles",{"v":713750.1,"d":"713,750.10"},{"v":463595.75,"d":"463,595.75"},{"$f":"G5028+G5029+G5030+G5031+G5032+G5033+G5034+G5035","v":{"v":541351.06,"d":"541,351.06"}},{"v":178178,"d":"178,178.00"},{"v":94456.69999999998,"d":"94,456.70"},{"v":-619293.4,"d":"-619,293.40 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":713750.1,"d":"713,750.10"},{"v":415045.4,"d":"415,045.40"},{"v":410952.9,"d":"410,952.90"},{"v":41690.3,"d":"41,690.30"},{"v":44336.1,"d":"44,336.10"},{"v":-669414,"d":"-669,414.00 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":48550.35,"d":"48,550.35"},{"v":130398.16,"d":"130,398.16"},{"v":75371.3,"d":"75,371.30"},{"v":48607.2,"d":"48,607.20"},{"v":48607.2,"d":"48,607.20"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61116.4,"d":"61,116.40"},{"v":1513.4,"d":"1,513.40"},{"v":1513.4,"d":"1,513.40"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":13670.3,"d":"13,670.30"},{"v":129284.45,"d":"129,284.45"},{"$f":"G5038+G5039+G5040+G5041+G5042+G5043+G5044+G5045","v":{"v":43925.95,"d":"43,925.95"}},{"v":31429.65,"d":"31,429.65"},{"v":0,"d":"0.00"},{"$f":"I5037-E5037","v":{"v":-13670.3,"d":"-13,670.30 "}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":13670.3,"d":"13,670.30"},{"v":129284.45,"d":"129,284.45"},{"v":43925.95,"d":"43,925.95"},{"v":31429.65,"d":"31,429.65"},{"v":0,"d":"0.00"},{"v":-13670.3,"d":"-13,670.30 "}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5048+G5049+G5050","v":{"v":20798.9,"d":"20,798.90"}},{"v":46364.3,"d":"46,364.30"},{"v":28633,"d":"28,633.00"},{"$f":"I5047-E5047","v":{"v":28633,"d":"28,633.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36867.4,"d":"36,867.40"},{"v":0,"d":"0.00"},{"$f":"I5048-E5048","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5049-E5049","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20798.9,"d":"20,798.90"},{"v":9496.9,"d":"9,496.90"},{"v":28633,"d":"28,633.00"},{"$f":"I5050-E5050","v":{"v":28633,"d":"28,633.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5053+G5054+G5055+G5056+G5057+G5058+G5059+G5060+G5061","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5052-E5052","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5064+G5065+G5066+G5067+G5068+G5069+G5070+G5071+G5072","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5063-E5063","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5075+G5076+G5077+G5078+G5079+G5080+G5081+G5082+G5083","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5074-E5074","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5086+G5087+G5088+G5089+G5090+G5091+G5092+G5093+G5094","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5085-E5085","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5097+G5098+G5099+G5100+G5101+G5102","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5096-E5096","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":471042,"d":"471,042.00"},{"v":216238,"d":"216,238.00"},{"$f":"G5105","v":{"v":61998,"d":"61,998.00"}},{"v":131430,"d":"131,430.00"},{"v":5250,"d":"5,250.00"},{"$f":"I5104-E5104","v":{"v":-465792,"d":"-465,792.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":471042,"d":"471,042.00"},{"v":216238,"d":"216,238.00"},{"v":61998,"d":"61,998.00"},{"v":131430,"d":"131,430.00"},{"v":5250,"d":"5,250.00"},{"$f":"I5105-E5105","v":{"v":-465792,"d":"-465,792.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":471042,"d":"471,042.00"},{"v":216238,"d":"216,238.00"},{"$f":"G5110+G5120+G5130+G5135+G5146+G5157+G5168+G5179+G5190","v":{"v":61998,"d":"61,998.00"}},{"v":131430,"d":"131,430.00"},{"v":5250,"d":"5,250.00"},{"$f":"I5109-E5109","v":{"v":-465792,"d":"-465,792.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5111+G5112+G5113+G5114+G5115+G5116+G5117+G5118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5121+G5122+G5123+G5124+G5125+G5126+G5127+G5128","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5120-E5120","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5131+G5132+G5133","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5130-E5130","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5131-E5131","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5132-E5132","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5133-E5133","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":471042,"d":"471,042.00"},{"v":216238,"d":"216,238.00"},{"$f":"G5136+G5137+G5138+G5139+G5140+G5141+G5142+G5143+G5144","v":{"v":61998,"d":"61,998.00"}},{"v":131430,"d":"131,430.00"},{"v":5250,"d":"5,250.00"},{"$f":"I5135-E5135","v":{"v":-465792,"d":"-465,792.00 "}}]
[null,null,630,"Confédération",{"v":275000,"d":"275,000.00"},{"v":157480,"d":"157,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-275000,"d":"-275,000.00 "}]
[null,null,631,"Cantons et concordats",{"v":196042,"d":"196,042.00"},{"v":58758,"d":"58,758.00"},{"v":61998,"d":"61,998.00"},{"v":111270,"d":"111,270.00"},{"v":5250,"d":"5,250.00"},{"v":-190792,"d":"-190,792.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20160,"d":"20,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5147+G5148+G5149+G5150+G5151+G5152+G5153+G5154+G5155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5146-E5146","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5158+G5159+G5160+G5161+G5162+G5163+G5164+G5165+G5166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5157-E5157","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5169+G5170+G5171+G5172+G5173+G5174+G5175+G5176+G5177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5168-E5168","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5180+G5181+G5182+G5183+G5184+G5185+G5186+G5187+G5188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5179-E5179","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5191+G5192+G5193+G5194+G5195+G5196+G5197","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5190-E5190","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":727420.4,"d":"727,420.40"},{"v":592880.2,"d":"592,880.20"},{"$f":"G5200","v":{"v":606075.91,"d":"606,075.91"}},{"v":255971.95,"d":"255,971.95"},{"v":123089.7,"d":"123,089.70"},{"$f":"I5199-E5199","v":{"v":-604330.7000000001,"d":"-604,330.70 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":727420.4,"d":"727,420.40"},{"v":592880.2,"d":"592,880.20"},{"v":606075.91,"d":"606,075.91"},{"v":255971.95,"d":"255,971.95"},{"v":123089.7,"d":"123,089.70"},{"$f":"I5200-E5200","v":{"v":-604330.7000000001,"d":"-604,330.70 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":256378.40000000002,"d":"256,378.40"},{"v":376642.19999999995,"d":"376,642.20"},{"$f":"G5026-G5109","v":{"v":544077.91,"d":"544,077.91"}},{"v":124541.95000000001,"d":"124,541.95"},{"v":117839.69999999998,"d":"117,839.70"},{"$f":"I5204-E5204","v":{"v":-138538.70000000004,"d":"-138,538.70 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5209+1","v":2024},"Variation"]
["Le Noirmont",{"$nulls":3},{"v":1914,"d":"1,914"},{"v":1909,"d":"1,909"},{"v":1902,"d":"1,902"},{"v":1957,"d":"1,957"},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"I5210-E5210","v":20}]
[{"$nulls":4},"Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont",{"$f":"H5211","v":"Le Noirmont"},"Le Noirmont"]
[5,null,null,"Dépenses d'investissements",{"v":678259.1,"d":"678,259.10"},{"v":1120256.05,"d":"1,120,256.05"},{"$f":"G5213+G5223+G5233+G5238+G5249+G5260+G5271+G5282","v":{"v":830847.02,"d":"830,847.02"}},{"v":2149930.6599999997,"d":"2,149,930.66"},{"v":1640759.2500000002,"d":"1,640,759.25"},{"$f":"I5212-E5212","v":{"v":962500.1500000003,"d":"962,500.15"}}]
[null,50,null,"Immobilisations corporelles",{"v":552805.75,"d":"552,805.75"},{"v":1028650,"d":"1,028,650.00"},{"$f":"G5214+G5215+G5216+G5217+G5218+G5219+G5220+G5221","v":{"v":656904.02,"d":"656,904.02"}},{"v":2103306.26,"d":"2,103,306.26"},{"v":1603548.4000000001,"d":"1,603,548.40"},{"v":1050742.6500000001,"d":"1,050,742.65"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":460817.85,"d":"460,817.85"},{"v":678844.6,"d":"678,844.60"},{"v":491756.52,"d":"491,756.52"},{"v":53982.91,"d":"53,982.91"},{"v":235739.44,"d":"235,739.44"},{"v":-225078.40999999997,"d":"-225,078.41 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":21400,"d":"21,400.00"},{"v":65036.9,"d":"65,036.90"},{"v":127723.85,"d":"127,723.85"},{"v":1993403.1,"d":"1,993,403.10"},{"v":1000543.16,"d":"1,000,543.16"},{"v":979143.16,"d":"979,143.16"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30914.75,"d":"30,914.75"},{"v":207751.5,"d":"207,751.50"},{"v":207751.5,"d":"207,751.50"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":23942.25,"d":"23,942.25"},{"v":37423.65,"d":"37,423.65"},{"v":25005.5,"d":"25,005.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":70587.9,"d":"70,587.90"},{"v":260826.25,"d":"260,826.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159514.3,"d":"159,514.30"},{"v":88926.4,"d":"88,926.40"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":52710.9,"d":"52,710.90"},{"v":0,"d":"0.00"},{"$f":"G5224+G5225+G5226+G5227+G5228+G5229+G5230+G5231","v":{"v":159396,"d":"159,396.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5223-E5223","v":{"v":-52710.9,"d":"-52,710.90 "}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159396,"d":"159,396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":52710.9,"d":"52,710.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-52710.9,"d":"-52,710.90 "}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":72742.45,"d":"72,742.45"},{"v":91606.05,"d":"91,606.05"},{"$f":"G5234+G5235+G5236","v":{"v":14547,"d":"14,547.00"}},{"v":46624.4,"d":"46,624.40"},{"v":37210.85,"d":"37,210.85"},{"$f":"I5233-E5233","v":{"v":-35531.6,"d":"-35,531.60 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35151.65,"d":"35,151.65"},{"v":6073.5,"d":"6,073.50"},{"$f":"I5234-E5234","v":{"v":6073.5,"d":"6,073.50"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5235-E5235","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":72742.45,"d":"72,742.45"},{"v":91606.05,"d":"91,606.05"},{"v":14547,"d":"14,547.00"},{"v":11472.75,"d":"11,472.75"},{"v":31137.35,"d":"31,137.35"},{"$f":"I5236-E5236","v":{"v":-41605.1,"d":"-41,605.10 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5239+G5240+G5241+G5242+G5243+G5244+G5245+G5246+G5247","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5238-E5238","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5250+G5251+G5252+G5253+G5254+G5255+G5256+G5257+G5258","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5249-E5249","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5261+G5262+G5263+G5264+G5265+G5266+G5267+G5268+G5269","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5260-E5260","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5272+G5273+G5274+G5275+G5276+G5277+G5278+G5279+G5280","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5271-E5271","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5283+G5284+G5285+G5286+G5287+G5288","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5282-E5282","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":275505.7,"d":"275,505.70"},{"v":109279.25,"d":"109,279.25"},{"$f":"G5291","v":{"v":44859.1,"d":"44,859.10"}},{"v":81803.9,"d":"81,803.90"},{"v":98323.95,"d":"98,323.95"},{"$f":"I5290-E5290","v":{"v":-177181.75,"d":"-177,181.75 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":275505.7,"d":"275,505.70"},{"v":109279.25,"d":"109,279.25"},{"v":44859.1,"d":"44,859.10"},{"v":81803.9,"d":"81,803.90"},{"v":98323.95,"d":"98,323.95"},{"$f":"I5291-E5291","v":{"v":-177181.75,"d":"-177,181.75 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":275505.7,"d":"275,505.70"},{"v":109279.25,"d":"109,279.25"},{"$f":"G5296+G5306+G5316+G5321+G5332+G5343+G5354+G5365+G5376","v":{"v":44859.1,"d":"44,859.10"}},{"v":81803.9,"d":"81,803.90"},{"v":98323.95,"d":"98,323.95"},{"$f":"I5295-E5295","v":{"v":-177181.75,"d":"-177,181.75 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5297+G5298+G5299+G5300+G5301+G5302+G5303+G5304","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":231684.3,"d":"231,684.30"},{"v":91137.25,"d":"91,137.25"},{"$f":"G5307+G5308+G5309+G5310+G5311+G5312+G5313+G5314","v":{"v":24504.1,"d":"24,504.10"}},{"v":4180.5,"d":"4,180.50"},{"v":8380,"d":"8,380.00"},{"$f":"I5306-E5306","v":{"v":-223304.3,"d":"-223,304.30 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":91137.25,"d":"91,137.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":221684.3,"d":"221,684.30"},{"v":0,"d":"0.00"},{"v":24504.1,"d":"24,504.10"},{"v":4180.5,"d":"4,180.50"},{"v":8380,"d":"8,380.00"},{"v":-213304.3,"d":"-213,304.30 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10000,"d":"-10,000.00 "}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5317+G5318+G5319","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5316-E5316","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5317-E5317","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5318-E5318","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5319-E5319","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":43821.4,"d":"43,821.40"},{"v":18142,"d":"18,142.00"},{"$f":"G5322+G5323+G5324+G5325+G5326+G5327+G5328+G5329+G5330","v":{"v":20355,"d":"20,355.00"}},{"v":77623.4,"d":"77,623.40"},{"v":89943.95,"d":"89,943.95"},{"$f":"I5321-E5321","v":{"v":46122.549999999996,"d":"46,122.55"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":43821.4,"d":"43,821.40"},{"v":18142,"d":"18,142.00"},{"v":20355,"d":"20,355.00"},{"v":77623.4,"d":"77,623.40"},{"v":89943.95,"d":"89,943.95"},{"v":46122.549999999996,"d":"46,122.55"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5333+G5334+G5335+G5336+G5337+G5338+G5339+G5340+G5341","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5332-E5332","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5344+G5345+G5346+G5347+G5348+G5349+G5350+G5351+G5352","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5343-E5343","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5355+G5356+G5357+G5358+G5359+G5360+G5361+G5362+G5363","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5354-E5354","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5366+G5367+G5368+G5369+G5370+G5371+G5372+G5373+G5374","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5365-E5365","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5377+G5378+G5379+G5380+G5381+G5382+G5383","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5376-E5376","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":678259.1,"d":"678,259.10"},{"v":1120256.05,"d":"1,120,256.05"},{"$f":"G5386","v":{"v":830847.02,"d":"830,847.02"}},{"v":2149930.66,"d":"2,149,930.66"},{"v":1640759.25,"d":"1,640,759.25"},{"$f":"I5385-E5385","v":{"v":962500.15,"d":"962,500.15"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":678259.1,"d":"678,259.10"},{"v":1120256.05,"d":"1,120,256.05"},{"v":830847.02,"d":"830,847.02"},{"v":2149930.66,"d":"2,149,930.66"},{"v":1640759.25,"d":"1,640,759.25"},{"$f":"I5386-E5386","v":{"v":962500.15,"d":"962,500.15"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":402753.39999999997,"d":"402,753.40"},{"v":1010976.8,"d":"1,010,976.80"},{"$f":"G5212-G5295","v":{"v":785987.92,"d":"785,987.92"}},{"v":2068126.7599999998,"d":"2,068,126.76"},{"v":1542435.3000000003,"d":"1,542,435.30"},{"$f":"I5390-E5390","v":{"v":1139681.9000000004,"d":"1,139,681.90"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5395+1","v":2024},"Variation"]
["Saignelégier",{"$nulls":3},{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"I5396-E5396","v":-84}]
[{"$nulls":4},"Saignelégier","Saignelégier","Saignelégier","Saignelégier",{"$f":"H5397","v":"Saignelégier"},"Saignelégier"]
[5,null,null,"Dépenses d'investissements",{"v":531422.15,"d":"531,422.15"},{"v":573288.05,"d":"573,288.05"},{"$f":"G5399+G5409+G5419+G5424+G5435+G5446+G5457+G5468","v":{"v":1171479.83,"d":"1,171,479.83"}},{"v":933570.8400000001,"d":"933,570.84"},{"v":1814444.72,"d":"1,814,444.72"},{"$f":"I5398-E5398","v":{"v":1283022.5699999998,"d":"1,283,022.57"}}]
[null,50,null,"Immobilisations corporelles",{"v":462444.8,"d":"462,444.80"},{"v":532252.2000000001,"d":"532,252.20"},{"$f":"G5400+G5401+G5402+G5403+G5404+G5405+G5406+G5407","v":{"v":1128191.08,"d":"1,128,191.08"}},{"v":816965.4400000001,"d":"816,965.44"},{"v":1707974.02,"d":"1,707,974.02"},{"v":1245529.22,"d":"1,245,529.22"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30028.4,"d":"30,028.40"},{"v":472614.06,"d":"472,614.06"},{"v":472614.06,"d":"472,614.06"}]
[null,null,501,"Routes et voies de communications",{"v":186409.3,"d":"186,409.30"},{"v":344721.3,"d":"344,721.30"},{"v":767100.83,"d":"767,100.83"},{"v":57618.37,"d":"57,618.37"},{"v":706729.6,"d":"706,729.60"},{"v":520320.3,"d":"520,320.30"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":153609.7,"d":"153,609.70"},{"v":0,"d":"0.00"},{"v":310269.25,"d":"310,269.25"},{"v":275134.38,"d":"275,134.38"},{"v":194813.75,"d":"194,813.75"},{"v":41204.04999999999,"d":"41,204.05"}]
[null,null,504,"Bâtiments",{"v":51124.55,"d":"51,124.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":349572.39,"d":"349,572.39"},{"v":163823.01,"d":"163,823.01"},{"v":112698.46,"d":"112,698.46"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":71301.25,"d":"71,301.25"},{"v":157225.85,"d":"157,225.85"},{"v":50821,"d":"50,821.00"},{"v":104611.9,"d":"104,611.90"},{"v":0,"d":"0.00"},{"v":-71301.25,"d":"-71,301.25 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":30305.05,"d":"30,305.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169993.6,"d":"169,993.60"},{"v":169993.6,"d":"169,993.60"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5410+G5411+G5412+G5413+G5414+G5415+G5416+G5417","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5409-E5409","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":68977.35,"d":"68,977.35"},{"v":41035.85,"d":"41,035.85"},{"$f":"G5420+G5421+G5422","v":{"v":43288.75,"d":"43,288.75"}},{"v":116605.4,"d":"116,605.40"},{"v":106470.7,"d":"106,470.70"},{"$f":"I5419-E5419","v":{"v":37493.34999999999,"d":"37,493.35"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58883.5,"d":"58,883.50"},{"v":8431.3,"d":"8,431.30"},{"$f":"I5420-E5420","v":{"v":8431.3,"d":"8,431.30"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5421-E5421","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":68977.35,"d":"68,977.35"},{"v":41035.85,"d":"41,035.85"},{"v":43288.75,"d":"43,288.75"},{"v":57721.9,"d":"57,721.90"},{"v":98039.4,"d":"98,039.40"},{"$f":"I5422-E5422","v":{"v":29062.04999999999,"d":"29,062.05"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5425+G5426+G5427+G5428+G5429+G5430+G5431+G5432+G5433","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5424-E5424","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5436+G5437+G5438+G5439+G5440+G5441+G5442+G5443+G5444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5435-E5435","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5447+G5448+G5449+G5450+G5451+G5452+G5453+G5454+G5455","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5446-E5446","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5458+G5459+G5460+G5461+G5462+G5463+G5464+G5465+G5466","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5457-E5457","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5469+G5470+G5471+G5472+G5473+G5474","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5468-E5468","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":527484.5,"d":"527,484.50"},{"v":131687.75,"d":"131,687.75"},{"$f":"G5477","v":{"v":706607.6,"d":"706,607.60"}},{"v":211455.25,"d":"211,455.25"},{"v":377978,"d":"377,978.00"},{"$f":"I5476-E5476","v":{"v":-149506.5,"d":"-149,506.50 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":527484.5,"d":"527,484.50"},{"v":131687.75,"d":"131,687.75"},{"v":706607.6,"d":"706,607.60"},{"v":211455.25,"d":"211,455.25"},{"v":377978,"d":"377,978.00"},{"$f":"I5477-E5477","v":{"v":-149506.5,"d":"-149,506.50 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":527484.5,"d":"527,484.50"},{"v":131687.75,"d":"131,687.75"},{"$f":"G5482+G5492+G5502+G5507+G5518+G5529+G5540+G5551+G5562","v":{"v":706607.6,"d":"706,607.60"}},{"v":211455.25,"d":"211,455.25"},{"v":372978,"d":"372,978.00"},{"$f":"I5481-E5481","v":{"v":-154506.5,"d":"-154,506.50 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":17168.55,"d":"17,168.55"},{"$f":"G5483+G5484+G5485+G5486+G5487+G5488+G5489+G5490","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":17168.55,"d":"17,168.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":502077.1,"d":"502,077.10"},{"v":91789.2,"d":"91,789.20"},{"$f":"G5493+G5494+G5495+G5496+G5497+G5498+G5499+G5500","v":{"v":569834.25,"d":"569,834.25"}},{"v":84367.7,"d":"84,367.70"},{"v":0,"d":"0.00"},{"$f":"I5492-E5492","v":{"v":-502077.1,"d":"-502,077.10 "}}]
[null,null,610,"Terrains",{"v":502077.1,"d":"502,077.10"},{"v":91789.2,"d":"91,789.20"},{"v":569834.25,"d":"569,834.25"},{"v":84367.7,"d":"84,367.70"},{"v":0,"d":"0.00"},{"v":-502077.1,"d":"-502,077.10 "}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5503+G5504+G5505","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5502-E5502","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5503-E5503","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5504-E5504","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5505-E5505","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":12913,"d":"12,913.00"},{"v":22730,"d":"22,730.00"},{"$f":"G5508+G5509+G5510+G5511+G5512+G5513+G5514+G5515+G5516","v":{"v":136773.35,"d":"136,773.35"}},{"v":127087.55,"d":"127,087.55"},{"v":372978,"d":"372,978.00"},{"$f":"I5507-E5507","v":{"v":360065,"d":"360,065.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":17480,"d":"17,480.00"},{"v":125821.35,"d":"125,821.35"},{"v":126715.55,"d":"126,715.55"},{"v":372978,"d":"372,978.00"},{"v":372978,"d":"372,978.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":12913,"d":"12,913.00"},{"v":5250,"d":"5,250.00"},{"v":10952,"d":"10,952.00"},{"v":372,"d":"372.00"},{"v":0,"d":"0.00"},{"v":-12913,"d":"-12,913.00 "}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5519+G5520+G5521+G5522+G5523+G5524+G5525+G5526+G5527","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5518-E5518","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5530+G5531+G5532+G5533+G5534+G5535+G5536+G5537+G5538","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5529-E5529","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5541+G5542+G5543+G5544+G5545+G5546+G5547+G5548+G5549","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5540-E5540","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5552+G5553+G5554+G5555+G5556+G5557+G5558+G5559+G5560","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5551-E5551","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"},{"$f":"G5563+G5564+G5565+G5566+G5567+G5568+G5569","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5562-E5562","v":{"v":-12494.4,"d":"-12,494.40 "}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-12494.4,"d":"-12,494.40 "}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":531422.15,"d":"531,422.15"},{"v":573288.05,"d":"573,288.05"},{"$f":"G5572","v":{"v":1171479.83,"d":"1,171,479.83"}},{"v":933570.84,"d":"933,570.84"},{"v":1814444.72,"d":"1,814,444.72"},{"$f":"I5571-E5571","v":{"v":1283022.5699999998,"d":"1,283,022.57"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":531422.15,"d":"531,422.15"},{"v":573288.05,"d":"573,288.05"},{"v":1171479.83,"d":"1,171,479.83"},{"v":933570.84,"d":"933,570.84"},{"v":1814444.72,"d":"1,814,444.72"},{"$f":"I5572-E5572","v":{"v":1283022.5699999998,"d":"1,283,022.57"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":3937.6500000000233,"d":"3,937.65"},{"v":441600.30000000005,"d":"441,600.30"},{"$f":"G5398-G5481","v":{"v":464872.2300000001,"d":"464,872.23"}},{"v":722115.5900000001,"d":"722,115.59"},{"v":1441466.72,"d":"1,441,466.72"},{"$f":"I5576-E5576","v":{"v":1437529.0699999998,"d":"1,437,529.07"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5581+1","v":2024},"Variation"]
["Saint-Brais",{"$nulls":3},227,222,228,239,{"$f":"'Base de données pop.'!C31","v":237},{"$f":"I5582-E5582","v":10}]
[{"$nulls":4},"Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais",{"$f":"H5583","v":"Saint-Brais"},"Saint-Brais"]
[5,null,null,"Dépenses d'investissements",{"v":30396.55,"d":"30,396.55"},{"v":208776.05,"d":"208,776.05"},{"$f":"G5585+G5595+G5605+G5610+G5621+G5632+G5643+G5654","v":{"v":25468.85,"d":"25,468.85"}},{"v":245354.91,"d":"245,354.91"},{"v":83241.70000000001,"d":"83,241.70"},{"$f":"I5584-E5584","v":{"v":52845.15000000001,"d":"52,845.15"}}]
[null,50,null,"Immobilisations corporelles",{"v":30396.55,"d":"30,396.55"},{"v":208776.05,"d":"208,776.05"},{"$f":"G5586+G5587+G5588+G5589+G5590+G5591+G5592+G5593","v":{"v":25468.85,"d":"25,468.85"}},{"v":210203.26,"d":"210,203.26"},{"v":4124.85,"d":"4,124.85"},{"v":-26271.699999999997,"d":"-26,271.70 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1905,"d":"1,905.00"},{"v":1905,"d":"1,905.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12550,"d":"12,550.00"},{"v":158106.56,"d":"158,106.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1479.15,"d":"1,479.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":27916,"d":"27,916.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31669.2,"d":"31,669.20"},{"v":0,"d":"0.00"},{"v":-27916,"d":"-27,916.00 "}]
[null,null,504,"Bâtiments",{"v":2480.55,"d":"2,480.55"},{"v":160311.05,"d":"160,311.05"},{"v":11439.7,"d":"11,439.70"},{"v":1346.25,"d":"1,346.25"},{"v":0,"d":"0.00"},{"v":-2480.55,"d":"-2,480.55 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":48465,"d":"48,465.00"},{"v":0,"d":"0.00"},{"v":19081.25,"d":"19,081.25"},{"v":2219.85,"d":"2,219.85"},{"v":2219.85,"d":"2,219.85"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5596+G5597+G5598+G5599+G5600+G5601+G5602+G5603","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5595-E5595","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5606+G5607+G5608","v":{"v":0,"d":"0.00"}},{"v":35151.65,"d":"35,151.65"},{"v":79116.85,"d":"79,116.85"},{"$f":"I5605-E5605","v":{"v":79116.85,"d":"79,116.85"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5606-E5606","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5607-E5607","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35151.65,"d":"35,151.65"},{"v":79116.85,"d":"79,116.85"},{"$f":"I5608-E5608","v":{"v":79116.85,"d":"79,116.85"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5611+G5612+G5613+G5614+G5615+G5616+G5617+G5618+G5619","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5610-E5610","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5622+G5623+G5624+G5625+G5626+G5627+G5628+G5629+G5630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5621-E5621","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5633+G5634+G5635+G5636+G5637+G5638+G5639+G5640+G5641","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5632-E5632","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5644+G5645+G5646+G5647+G5648+G5649+G5650+G5651+G5652","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5643-E5643","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5655+G5656+G5657+G5658+G5659+G5660","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5654-E5654","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":20900,"d":"20,900.00"},{"v":96348.43,"d":"96,348.43"},{"$f":"G5663","v":{"v":4600,"d":"4,600.00"}},{"v":20790,"d":"20,790.00"},{"v":119745,"d":"119,745.00"},{"$f":"I5662-E5662","v":{"v":98845,"d":"98,845.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":20900,"d":"20,900.00"},{"v":96348.43,"d":"96,348.43"},{"v":4600,"d":"4,600.00"},{"v":20790,"d":"20,790.00"},{"v":119745,"d":"119,745.00"},{"$f":"I5663-E5663","v":{"v":98845,"d":"98,845.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":20900,"d":"20,900.00"},{"v":96348.43,"d":"96,348.43"},{"$f":"G5668+G5678+G5688+G5693+G5704+G5715+G5726+G5737+G5748","v":{"v":4600,"d":"4,600.00"}},{"v":20790,"d":"20,790.00"},{"v":119745,"d":"119,745.00"},{"$f":"I5667-E5667","v":{"v":98845,"d":"98,845.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5669+G5670+G5671+G5672+G5673+G5674+G5675+G5676","v":{"v":0,"d":"0.00"}},{"v":90,"d":"90.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"$f":"G5679+G5680+G5681+G5682+G5683+G5684+G5685+G5686","v":{"v":4600,"d":"4,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5678-E5678","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":4600,"d":"4,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5689+G5690+G5691","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5688-E5688","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5689-E5689","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5690-E5690","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5691-E5691","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":20900,"d":"20,900.00"},{"v":0,"d":"0.00"},{"$f":"G5694+G5695+G5696+G5697+G5698+G5699+G5700+G5701+G5702","v":{"v":0,"d":"0.00"}},{"v":20700,"d":"20,700.00"},{"v":79745,"d":"79,745.00"},{"$f":"I5693-E5693","v":{"v":58845,"d":"58,845.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20700,"d":"20,700.00"},{"v":76745,"d":"76,745.00"},{"v":76745,"d":"76,745.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":20900,"d":"20,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":-17900,"d":"-17,900.00 "}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5705+G5706+G5707+G5708+G5709+G5710+G5711+G5712+G5713","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5704-E5704","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5716+G5717+G5718+G5719+G5720+G5721+G5722+G5723+G5724","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5715-E5715","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":11348.43,"d":"11,348.43"},{"$f":"G5727+G5728+G5729+G5730+G5731+G5732+G5733+G5734+G5735","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5726-E5726","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":11348.43,"d":"11,348.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5738+G5739+G5740+G5741+G5742+G5743+G5744+G5745+G5746","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5737-E5737","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5749+G5750+G5751+G5752+G5753+G5754+G5755","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5748-E5748","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":30396.55,"d":"30,396.55"},{"v":0,"d":"0.00"},{"$f":"G5758","v":{"v":25468.85,"d":"25,468.85"}},{"v":245354.91,"d":"245,354.91"},{"v":83241.7,"d":"83,241.70"},{"$f":"I5757-E5757","v":{"v":52845.149999999994,"d":"52,845.15"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":30396.55,"d":"30,396.55"},{"v":0,"d":"0.00"},{"v":25468.85,"d":"25,468.85"},{"v":245354.91,"d":"245,354.91"},{"v":83241.7,"d":"83,241.70"},{"$f":"I5758-E5758","v":{"v":52845.149999999994,"d":"52,845.15"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":9496.55,"d":"9,496.55"},{"v":112427.62,"d":"112,427.62"},{"$f":"G5584-G5667","v":{"v":20868.85,"d":"20,868.85"}},{"v":224564.91,"d":"224,564.91"},{"v":-36503.29999999999,"d":"-36,503.30 "},{"$f":"I5762-E5762","v":{"v":-45999.84999999999,"d":"-45,999.85 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5767+1","v":2024},"Variation"]
["Soubey",{"$nulls":3},131,129,118,125,{"$f":"'Base de données pop.'!C32","v":125},{"$f":"I5768-E5768","v":-6}]
[{"$nulls":4},"Soubey","Soubey","Soubey","Soubey",{"$f":"H5769","v":"Soubey"},"Soubey"]
[5,null,null,"Dépenses d'investissements",{"v":851165,"d":"851,165.00"},{"v":238373.44999999998,"d":"238,373.45"},{"$f":"G5771+G5781+G5791+G5796+G5807+G5818+G5829+G5840","v":{"v":66722.85,"d":"66,722.85"}},{"v":852018.05,"d":"852,018.05"},{"v":846124.5499999999,"d":"846,124.55"},{"$f":"I5770-E5770","v":{"v":-5040.45000000007,"d":"-5,040.45 "}}]
[null,50,null,"Immobilisations corporelles",{"v":851165,"d":"851,165.00"},{"v":238373.44999999998,"d":"238,373.45"},{"$f":"G5772+G5773+G5774+G5775+G5776+G5777+G5778+G5779","v":{"v":53976.9,"d":"53,976.90"}},{"v":819025.5,"d":"819,025.50"},{"v":801301.6,"d":"801,301.60"},{"v":-49863.40000000002,"d":"-49,863.40 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":838961.2,"d":"838,961.20"},{"v":228249.65,"d":"228,249.65"},{"v":53976.9,"d":"53,976.90"},{"v":819025.5,"d":"819,025.50"},{"v":794431.65,"d":"794,431.65"},{"v":-44529.54999999993,"d":"-44,529.55 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":12203.8,"d":"12,203.80"},{"v":10123.8,"d":"10,123.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6869.95,"d":"6,869.95"},{"v":-5333.849999999999,"d":"-5,333.85 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5782+G5783+G5784+G5785+G5786+G5787+G5788+G5789","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5781-E5781","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5792+G5793+G5794","v":{"v":12745.95,"d":"12,745.95"}},{"v":32992.55,"d":"32,992.55"},{"v":44822.95,"d":"44,822.95"},{"$f":"I5791-E5791","v":{"v":44822.95,"d":"44,822.95"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5792-E5792","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5793-E5793","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12745.95,"d":"12,745.95"},{"v":32992.55,"d":"32,992.55"},{"v":44822.95,"d":"44,822.95"},{"$f":"I5794-E5794","v":{"v":44822.95,"d":"44,822.95"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5797+G5798+G5799+G5800+G5801+G5802+G5803+G5804+G5805","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5796-E5796","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5808+G5809+G5810+G5811+G5812+G5813+G5814+G5815+G5816","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5807-E5807","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5819+G5820+G5821+G5822+G5823+G5824+G5825+G5826+G5827","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5818-E5818","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5830+G5831+G5832+G5833+G5834+G5835+G5836+G5837+G5838","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5829-E5829","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5841+G5842+G5843+G5844+G5845+G5846","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5840-E5840","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":524300,"d":"524,300.00"},{"v":204729,"d":"204,729.00"},{"$f":"G5849","v":{"v":9250,"d":"9,250.00"}},{"v":575000,"d":"575,000.00"},{"v":246018.55,"d":"246,018.55"},{"$f":"I5848-E5848","v":{"v":-278281.45,"d":"-278,281.45 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":524300,"d":"524,300.00"},{"v":204729,"d":"204,729.00"},{"v":9250,"d":"9,250.00"},{"v":575000,"d":"575,000.00"},{"v":246018.55,"d":"246,018.55"},{"$f":"I5849-E5849","v":{"v":-278281.45,"d":"-278,281.45 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":524300,"d":"524,300.00"},{"v":204729,"d":"204,729.00"},{"$f":"G5854+G5864+G5874+G5879+G5890+G5901+G5912+G5923+G5934","v":{"v":9250,"d":"9,250.00"}},{"v":575000,"d":"575,000.00"},{"v":246018.55,"d":"246,018.55"},{"$f":"I5853-E5853","v":{"v":-278281.45,"d":"-278,281.45 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":142000,"d":"142,000.00"},{"v":41250,"d":"41,250.00"},{"$f":"G5855+G5856+G5857+G5858+G5859+G5860+G5861+G5862","v":{"v":9250,"d":"9,250.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-142000,"d":"-142,000.00 "}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":142000,"d":"142,000.00"},{"v":41250,"d":"41,250.00"},{"v":9250,"d":"9,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-142000,"d":"-142,000.00 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5865+G5866+G5867+G5868+G5869+G5870+G5871+G5872","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5864-E5864","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5875+G5876+G5877","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5874-E5874","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5875-E5875","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5876-E5876","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5877-E5877","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":382300,"d":"382,300.00"},{"v":163479,"d":"163,479.00"},{"$f":"G5880+G5881+G5882+G5883+G5884+G5885+G5886+G5887+G5888","v":{"v":0,"d":"0.00"}},{"v":575000,"d":"575,000.00"},{"v":246018.55,"d":"246,018.55"},{"$f":"I5879-E5879","v":{"v":-136281.45,"d":"-136,281.45 "}}]
[null,null,630,"Confédération",{"v":208600,"d":"208,600.00"},{"v":89098,"d":"89,098.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":45000,"d":"45,000.00"},{"v":-163600,"d":"-163,600.00 "}]
[null,null,631,"Cantons et concordats",{"v":173700,"d":"173,700.00"},{"v":74381,"d":"74,381.00"},{"v":0,"d":"0.00"},{"v":235000,"d":"235,000.00"},{"v":111018.55,"d":"111,018.55"},{"v":-62681.45,"d":"-62,681.45 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5891+G5892+G5893+G5894+G5895+G5896+G5897+G5898+G5899","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5890-E5890","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5902+G5903+G5904+G5905+G5906+G5907+G5908+G5909+G5910","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5901-E5901","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5913+G5914+G5915+G5916+G5917+G5918+G5919+G5920+G5921","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5912-E5912","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5924+G5925+G5926+G5927+G5928+G5929+G5930+G5931+G5932","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5923-E5923","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5935+G5936+G5937+G5938+G5939+G5940+G5941","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5934-E5934","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":851165,"d":"851,165.00"},{"v":228249.65,"d":"228,249.65"},{"$f":"G5944","v":{"v":66722.85,"d":"66,722.85"}},{"v":852018.05,"d":"852,018.05"},{"v":846124.55,"d":"846,124.55"},{"$f":"I5943-E5943","v":{"v":-5040.449999999953,"d":"-5,040.45 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":851165,"d":"851,165.00"},{"v":228249.65,"d":"228,249.65"},{"v":66722.85,"d":"66,722.85"},{"v":852018.05,"d":"852,018.05"},{"v":846124.55,"d":"846,124.55"},{"$f":"I5944-E5944","v":{"v":-5040.449999999953,"d":"-5,040.45 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":326865,"d":"326,865.00"},{"v":33644.44999999998,"d":"33,644.45"},{"$f":"G5770-G5853","v":{"v":57472.850000000006,"d":"57,472.85"}},{"v":277018.05000000005,"d":"277,018.05"},{"v":600106,"d":"600,106.00"},{"$f":"I5948-E5948","v":{"v":273241,"d":"273,241.00"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H5953+1","v":2024},"Variation"]
["Alle",{"$nulls":3},{"v":1895,"d":"1,895"},{"v":1891,"d":"1,891"},{"v":1882,"d":"1,882"},{"v":1907,"d":"1,907"},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"I5954-E5954","v":51}]
[{"$nulls":4},"Alle","Alle","Alle","Alle",{"$f":"H5955","v":"Alle"},"Alle"]
[5,null,null,"Dépenses d'investissements",{"v":2035877.68,"d":"2,035,877.68"},{"v":2587328.1,"d":"2,587,328.10"},{"$f":"G5957+G5967+G5977+G5982+G5993+G6004+G6015+G6026","v":{"v":723238.84,"d":"723,238.84"}},{"v":614594.0499999999,"d":"614,594.05"},{"v":1537961.3500000003,"d":"1,537,961.35"},{"$f":"I5956-E5956","v":{"v":-497916.3299999996,"d":"-497,916.33 "}}]
[null,50,null,"Immobilisations corporelles",{"v":307135.75,"d":"307,135.75"},{"v":267315.2,"d":"267,315.20"},{"$f":"G5958+G5959+G5960+G5961+G5962+G5963+G5964+G5965","v":{"v":627969.69,"d":"627,969.69"}},{"v":541638.7999999999,"d":"541,638.80"},{"v":1496076.0500000003,"d":"1,496,076.05"},{"v":1188940.3000000003,"d":"1,188,940.30"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":35150,"d":"35,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":241020.55,"d":"241,020.55"},{"v":0,"d":"0.00"},{"v":25800.9,"d":"25,800.90"},{"v":188743.8,"d":"188,743.80"},{"v":1089751.85,"d":"1,089,751.85"},{"v":848731.3,"d":"848,731.30"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":41303.8,"d":"41,303.80"},{"v":139916.5,"d":"139,916.50"},{"v":191245.2,"d":"191,245.20"},{"v":100075.25,"d":"100,075.25"},{"v":100075.25,"d":"100,075.25"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":66115.2,"d":"66,115.20"},{"v":190861.4,"d":"190,861.40"},{"v":377201.94,"d":"377,201.94"},{"v":140007.1,"d":"140,007.10"},{"v":237768.35,"d":"237,768.35"},{"v":171653.15000000002,"d":"171,653.15"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85050.35,"d":"85,050.35"},{"v":21642.7,"d":"21,642.70"},{"v":68480.6,"d":"68,480.60"},{"v":68480.6,"d":"68,480.60"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":1728741.93,"d":"1,728,741.93"},{"v":2320012.9,"d":"2,320,012.90"},{"$f":"G5968+G5969+G5970+G5971+G5972+G5973+G5974+G5975","v":{"v":95269.15000000001,"d":"95,269.15"}},{"v":62799.5,"d":"62,799.50"},{"v":0,"d":"0.00"},{"$f":"I5967-E5967","v":{"v":-1728741.93,"d":"-1,728,741.93 "}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93132.8,"d":"93,132.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":1728741.93,"d":"1,728,741.93"},{"v":2320012.9,"d":"2,320,012.90"},{"v":2136.35,"d":"2,136.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1728741.93,"d":"-1,728,741.93 "}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62799.5,"d":"62,799.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5978+G5979+G5980","v":{"v":0,"d":"0.00"}},{"v":10155.75,"d":"10,155.75"},{"v":41885.3,"d":"41,885.30"},{"$f":"I5977-E5977","v":{"v":41885.3,"d":"41,885.30"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29849.4,"d":"29,849.40"},{"$f":"I5978-E5978","v":{"v":29849.4,"d":"29,849.40"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5979-E5979","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10155.75,"d":"10,155.75"},{"v":12035.9,"d":"12,035.90"},{"$f":"I5980-E5980","v":{"v":12035.9,"d":"12,035.90"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5983+G5984+G5985+G5986+G5987+G5988+G5989+G5990+G5991","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5982-E5982","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G5994+G5995+G5996+G5997+G5998+G5999+G6000+G6001+G6002","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I5993-E5993","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6005+G6006+G6007+G6008+G6009+G6010+G6011+G6012+G6013","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6004-E6004","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6016+G6017+G6018+G6019+G6020+G6021+G6022+G6023+G6024","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6015-E6015","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6027+G6028+G6029+G6030+G6031+G6032","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6026-E6026","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":1039322.15,"d":"1,039,322.15"},{"$f":"G6035","v":{"v":454939.4,"d":"454,939.40"}},{"v":31000,"d":"31,000.00"},{"v":77567.75,"d":"77,567.75"},{"$f":"I6034-E6034","v":{"v":77567.75,"d":"77,567.75"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":1039322.15,"d":"1,039,322.15"},{"v":454939.4,"d":"454,939.40"},{"v":31000,"d":"31,000.00"},{"v":77567.75,"d":"77,567.75"},{"$f":"I6035-E6035","v":{"v":77567.75,"d":"77,567.75"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":1039322.15,"d":"1,039,322.15"},{"$f":"G6040+G6050+G6060+G6065+G6076+G6087+G6098+G6109+G6120","v":{"v":454939.4,"d":"454,939.40"}},{"v":31000,"d":"31,000.00"},{"v":77567.75,"d":"77,567.75"},{"$f":"I6039-E6039","v":{"v":77567.75,"d":"77,567.75"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6041+G6042+G6043+G6044+G6045+G6046+G6047+G6048","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6051+G6052+G6053+G6054+G6055+G6056+G6057+G6058","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6050-E6050","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6061+G6062+G6063","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6060-E6060","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6061-E6061","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6062-E6062","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6063-E6063","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":1039322.15,"d":"1,039,322.15"},{"$f":"G6066+G6067+G6068+G6069+G6070+G6071+G6072+G6073+G6074","v":{"v":305810,"d":"305,810.00"}},{"v":31000,"d":"31,000.00"},{"v":27361,"d":"27,361.00"},{"$f":"I6065-E6065","v":{"v":27361,"d":"27,361.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":88600,"d":"88,600.00"},{"v":305610,"d":"305,610.00"},{"v":0,"d":"0.00"},{"v":27361,"d":"27,361.00"},{"v":27361,"d":"27,361.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":882941,"d":"882,941.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":17781.15,"d":"17,781.15"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6077+G6078+G6079+G6080+G6081+G6082+G6083+G6084+G6085","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6076-E6076","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6088+G6089+G6090+G6091+G6092+G6093+G6094+G6095+G6096","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6087-E6087","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6099+G6100+G6101+G6102+G6103+G6104+G6105+G6106+G6107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6098-E6098","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6110+G6111+G6112+G6113+G6114+G6115+G6116+G6117+G6118","v":{"v":149129.4,"d":"149,129.40"}},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"$f":"I6109-E6109","v":{"v":50206.75,"d":"50,206.75"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149129.4,"d":"149,129.40"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":50206.75,"d":"50,206.75"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6121+G6122+G6123+G6124+G6125+G6126+G6127","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6120-E6120","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":2035877.68,"d":"2,035,877.68"},{"v":2857328.1,"d":"2,857,328.10"},{"$f":"G6130","v":{"v":723238.84,"d":"723,238.84"}},{"v":614594.05,"d":"614,594.05"},{"v":137961.35,"d":"137,961.35"},{"$f":"I6129-E6129","v":{"v":-1897916.3299999998,"d":"-1,897,916.33 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":2035877.68,"d":"2,035,877.68"},{"v":2857328.1,"d":"2,857,328.10"},{"v":723238.84,"d":"723,238.84"},{"v":614594.05,"d":"614,594.05"},{"v":137961.35,"d":"137,961.35"},{"$f":"I6130-E6130","v":{"v":-1897916.3299999998,"d":"-1,897,916.33 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":2035877.68,"d":"2,035,877.68"},{"v":1548005.9500000002,"d":"1,548,005.95"},{"$f":"G5956-G6039","v":{"v":268299.43999999994,"d":"268,299.44"}},{"v":583594.0499999999,"d":"583,594.05"},{"v":1460393.6000000003,"d":"1,460,393.60"},{"$f":"I6134-E6134","v":{"v":-575484.0799999996,"d":"-575,484.08 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H6139+1","v":2024},"Variation"]
["La Baroche",{"$nulls":3},{"v":1135,"d":"1,135"},{"v":1126,"d":"1,126"},{"v":1114,"d":"1,114"},{"v":1134,"d":"1,134"},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"I6140-E6140","v":0}]
[{"$nulls":4},"La Baroche","La Baroche","La Baroche","La Baroche",{"$f":"H6141","v":"La Baroche"},{"$f":"I6141","v":"La Baroche"}]
[5,null,null,"Dépenses d'investissements",{"v":824973.4,"d":"824,973.40"},{"v":607952.1,"d":"607,952.10"},{"$f":"G6143+G6153+G6163+G6168+G6179+G6190+G6201+G6212","v":{"v":248880.85,"d":"248,880.85"}},{"v":123521.5,"d":"123,521.50"},{"v":339808.85,"d":"339,808.85"},{"$f":"I6142-E6142","v":{"v":-485164.55000000005,"d":"-485,164.55 "}}]
[null,50,null,"Immobilisations corporelles",{"v":800862.6,"d":"800,862.60"},{"v":360518.75,"d":"360,518.75"},{"$f":"G6144+G6145+G6146+G6147+G6148+G6149+G6150+G6151","v":{"v":209782.45,"d":"209,782.45"}},{"v":40948.2,"d":"40,948.20"},{"v":339808.85,"d":"339,808.85"},{"v":-461053.75,"d":"-461,053.75 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":354146.85,"d":"354,146.85"},{"v":1225.65,"d":"1,225.65"},{"v":103183.7,"d":"103,183.70"},{"v":0,"d":"0.00"},{"v":5690,"d":"5,690.00"},{"v":-348456.85,"d":"-348,456.85 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":265357.8,"d":"265,357.80"},{"v":0,"d":"0.00"},{"v":52789.6,"d":"52,789.60"},{"v":12930.3,"d":"12,930.30"},{"v":224818.3,"d":"224,818.30"},{"v":-40539.5,"d":"-40,539.50 "}]
[null,null,504,"Bâtiments",{"v":74571.4,"d":"74,571.40"},{"v":292892,"d":"292,892.00"},{"v":9342.1,"d":"9,342.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-74571.4,"d":"-74,571.40 "}]
[null,null,505,"Forêts",{"v":106786.55,"d":"106,786.55"},{"v":0,"d":"0.00"},{"v":44467.05,"d":"44,467.05"},{"v":28017.9,"d":"28,017.90"},{"v":109300.55,"d":"109,300.55"},{"v":2514,"d":"2,514.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":66401.1,"d":"66,401.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6154+G6155+G6156+G6157+G6158+G6159+G6160+G6161","v":{"v":39098.4,"d":"39,098.40"}},{"v":32573.3,"d":"32,573.30"},{"v":0,"d":"0.00"},{"$f":"I6153-E6153","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32573.3,"d":"32,573.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39098.4,"d":"39,098.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6164+G6165+G6166","v":{"v":0,"d":"0.00"}},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"$f":"I6163-E6163","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6164-E6164","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6165-E6165","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"$f":"I6166-E6166","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6169+G6170+G6171+G6172+G6173+G6174+G6175+G6176+G6177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6168-E6168","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6180+G6181+G6182+G6183+G6184+G6185+G6186+G6187+G6188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6179-E6179","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":285475.45,"d":"285,475.45"},{"$f":"G6191+G6192+G6193+G6194+G6195+G6196+G6197+G6198+G6199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6190-E6190","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":285475.45,"d":"285,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6202+G6203+G6204+G6205+G6206+G6207+G6208+G6209+G6210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6201-E6201","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":24110.8,"d":"24,110.80"},{"v":-38042.1,"d":"-38,042.10"},{"$f":"G6213+G6214+G6215+G6216+G6217+G6218","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6212-E6212","v":{"v":-24110.8,"d":"-24,110.80 "}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":24110.8,"d":"24,110.80"},{"v":-38042.1,"d":"-38,042.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-24110.8,"d":"-24,110.80 "}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":111328.8,"d":"111,328.80"},{"v":286701.1,"d":"286,701.10"},{"$f":"G6221","v":{"v":99916.05,"d":"99,916.05"}},{"v":74000,"d":"74,000.00"},{"v":182541.8,"d":"182,541.80"},{"$f":"I6220-E6220","v":{"v":71212.99999999999,"d":"71,213.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":111328.8,"d":"111,328.80"},{"v":286701.1,"d":"286,701.10"},{"v":99916.05,"d":"99,916.05"},{"v":74000,"d":"74,000.00"},{"v":182541.8,"d":"182,541.80"},{"$f":"I6221-E6221","v":{"v":71212.99999999999,"d":"71,213.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":111328.8,"d":"111,328.80"},{"v":286701.1,"d":"286,701.10"},{"$f":"G6226+G6236+G6246+G6251+G6262+G6273+G6284+G6295+G6306","v":{"v":99916.05,"d":"99,916.05"}},{"v":74000,"d":"74,000.00"},{"v":182541.8,"d":"182,541.80"},{"$f":"I6225-E6225","v":{"v":71212.99999999999,"d":"71,213.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":106786.55,"d":"106,786.55"},{"v":100000,"d":"100,000.00"},{"$f":"G6227+G6228+G6229+G6230+G6231+G6232+G6233+G6234","v":{"v":83565.45,"d":"83,565.45"}},{"v":74000,"d":"74,000.00"},{"v":109300.55,"d":"109,300.55"},{"v":2514,"d":"2,514.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":106786.55,"d":"106,786.55"},{"v":100000,"d":"100,000.00"},{"v":83565.45,"d":"83,565.45"},{"v":74000,"d":"74,000.00"},{"v":109300.55,"d":"109,300.55"},{"v":2514,"d":"2,514.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6237+G6238+G6239+G6240+G6241+G6242+G6243+G6244","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6236-E6236","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6247+G6248+G6249","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6246-E6246","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6247-E6247","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6248-E6248","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6249-E6249","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":4542.25,"d":"4,542.25"},{"v":186701.1,"d":"186,701.10"},{"$f":"G6252+G6253+G6254+G6255+G6256+G6257+G6258+G6259+G6260","v":{"v":16350.6,"d":"16,350.60"}},{"v":0,"d":"0.00"},{"v":73241.25,"d":"73,241.25"},{"$f":"I6251-E6251","v":{"v":68699,"d":"68,699.00"}}]
[null,null,630,"Confédération",{"v":4542.25,"d":"4,542.25"},{"v":186701.1,"d":"186,701.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41060,"d":"41,060.00"},{"v":36517.75,"d":"36,517.75"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16350.6,"d":"16,350.60"},{"v":0,"d":"0.00"},{"v":32181.25,"d":"32,181.25"},{"v":32181.25,"d":"32,181.25"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6263+G6264+G6265+G6266+G6267+G6268+G6269+G6270+G6271","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6262-E6262","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6274+G6275+G6276+G6277+G6278+G6279+G6280+G6281+G6282","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6273-E6273","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6285+G6286+G6287+G6288+G6289+G6290+G6291+G6292+G6293","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6284-E6284","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6296+G6297+G6298+G6299+G6300+G6301+G6302+G6303+G6304","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6295-E6295","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6307+G6308+G6309+G6310+G6311+G6312+G6313","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6306-E6306","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":665423,"d":"665,423.00"},{"v":607952.1,"d":"607,952.10"},{"$f":"G6316","v":{"v":248880.85,"d":"248,880.85"}},{"v":123521.5,"d":"123,521.50"},{"v":339808.85,"d":"339,808.85"},{"$f":"I6315-E6315","v":{"v":-325614.15,"d":"-325,614.15 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":665423,"d":"665,423.00"},{"v":607952.1,"d":"607,952.10"},{"v":248880.85,"d":"248,880.85"},{"v":123521.5,"d":"123,521.50"},{"v":339808.85,"d":"339,808.85"},{"$f":"I6316-E6316","v":{"v":-325614.15,"d":"-325,614.15 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":713644.6,"d":"713,644.60"},{"v":321251,"d":"321,251.00"},{"$f":"G6142-G6225","v":{"v":148964.8,"d":"148,964.80"}},{"v":49521.5,"d":"49,521.50"},{"v":157267.05,"d":"157,267.05"},{"$f":"I6320-E6320","v":{"v":-556377.55,"d":"-556,377.55 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H6325+1","v":2024},"Variation"]
["Basse-Allaine",{"$nulls":3},{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"I6326-E6326","v":-44}]
[{"$nulls":4},"Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine",{"$f":"H6327","v":"Basse-Allaine"},"Basse-Allaine"]
[5,null,null,"Dépenses d'investissements",{"v":338610.8,"d":"338,610.80"},{"v":359831.66,"d":"359,831.66"},{"$f":"G6329+G6339+G6349+G6354+G6365+G6376+G6387+G6398","v":{"v":463854.36,"d":"463,854.36"}},{"v":1379072.37,"d":"1,379,072.37"},{"v":1378523.9500000002,"d":"1,378,523.95"},{"$f":"I6328-E6328","v":{"v":1039913.1500000001,"d":"1,039,913.15"}}]
[null,50,null,"Immobilisations corporelles",{"v":321151.25,"d":"321,151.25"},{"v":228948.36,"d":"228,948.36"},{"$f":"G6330+G6331+G6332+G6333+G6334+G6335+G6336+G6337","v":{"v":430972.45999999996,"d":"430,972.46"}},{"v":1363256.07,"d":"1,363,256.07"},{"v":1317327.05,"d":"1,317,327.05"},{"v":996175.8,"d":"996,175.80"}]
[null,null,500,"Terrains",{"v":72209.4,"d":"72,209.40"},{"v":2268.7,"d":"2,268.70"},{"v":500.8,"d":"500.80"},{"v":35743.25,"d":"35,743.25"},{"v":201459.1,"d":"201,459.10"},{"v":129249.70000000001,"d":"129,249.70"}]
[null,null,501,"Routes et voies de communications",{"v":84370.35,"d":"84,370.35"},{"v":97942.25,"d":"97,942.25"},{"v":179867.95,"d":"179,867.95"},{"v":829623.75,"d":"829,623.75"},{"v":948646.65,"d":"948,646.65"},{"v":864276.3,"d":"864,276.30"}]
[null,null,502,"Aménagements des cours d'eau",{"v":9278.45,"d":"9,278.45"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":95314.55,"d":"95,314.55"},{"v":88145.3,"d":"88,145.30"},{"v":78866.85,"d":"78,866.85"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":155293.05,"d":"155,293.05"},{"v":125022.41,"d":"125,022.41"},{"v":14982.46,"d":"14,982.46"},{"v":26832.97,"d":"26,832.97"},{"v":7717.15,"d":"7,717.15"},{"v":-147575.9,"d":"-147,575.90 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":3265,"d":"3,265.00"},{"v":234366.9,"d":"234,366.90"},{"v":192416.9,"d":"192,416.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1254.35,"d":"1,254.35"},{"v":4978.8,"d":"4,978.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178345.85,"d":"178,345.85"},{"v":71358.85,"d":"71,358.85"},{"v":71358.85,"d":"71,358.85"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":14958,"d":"14,958.00"},{"v":108883.75,"d":"108,883.75"},{"$f":"G6340+G6341+G6342+G6343+G6344+G6345+G6346+G6347","v":{"v":9579.9,"d":"9,579.90"}},{"v":15816.3,"d":"15,816.30"},{"v":54104.35,"d":"54,104.35"},{"$f":"I6339-E6339","v":{"v":39146.35,"d":"39,146.35"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52641.4,"d":"52,641.40"},{"v":52641.4,"d":"52,641.40"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":47224.3,"d":"47,224.30"},{"v":5385,"d":"5,385.00"},{"v":15816.3,"d":"15,816.30"},{"v":1462.95,"d":"1,462.95"},{"v":1462.95,"d":"1,462.95"}]
[null,null,516,"Biens mobiliers",{"v":14958,"d":"14,958.00"},{"v":61659.45,"d":"61,659.45"},{"v":4194.9,"d":"4,194.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-14958,"d":"-14,958.00 "}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":2501.55,"d":"2,501.55"},{"v":21999.55,"d":"21,999.55"},{"$f":"G6350+G6351+G6352","v":{"v":23302,"d":"23,302.00"}},{"v":0,"d":"0.00"},{"v":7092.55,"d":"7,092.55"},{"$f":"I6349-E6349","v":{"v":4591,"d":"4,591.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6350-E6350","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6351-E6351","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":2501.55,"d":"2,501.55"},{"v":21999.55,"d":"21,999.55"},{"v":23302,"d":"23,302.00"},{"v":0,"d":"0.00"},{"v":7092.55,"d":"7,092.55"},{"$f":"I6352-E6352","v":{"v":4591,"d":"4,591.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6355+G6356+G6357+G6358+G6359+G6360+G6361+G6362+G6363","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6354-E6354","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6366+G6367+G6368+G6369+G6370+G6371+G6372+G6373+G6374","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6365-E6365","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6377+G6378+G6379+G6380+G6381+G6382+G6383+G6384+G6385","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6376-E6376","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6388+G6389+G6390+G6391+G6392+G6393+G6394+G6395+G6396","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6387-E6387","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6399+G6400+G6401+G6402+G6403+G6404","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6398-E6398","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":6439.05,"d":"6,439.05"},{"v":139977,"d":"139,977.00"},{"$f":"G6407","v":{"v":97387.9,"d":"97,387.90"}},{"v":217825.5,"d":"217,825.50"},{"v":794506.45,"d":"794,506.45"},{"$f":"I6406-E6406","v":{"v":788067.3999999999,"d":"788,067.40"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":6439.05,"d":"6,439.05"},{"v":139977,"d":"139,977.00"},{"v":97387.9,"d":"97,387.90"},{"v":217825.5,"d":"217,825.50"},{"v":794506.45,"d":"794,506.45"},{"$f":"I6407-E6407","v":{"v":788067.3999999999,"d":"788,067.40"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":6439.049999999999,"d":"6,439.05"},{"v":139977,"d":"139,977.00"},{"$f":"G6412+G6422+G6432+G6437+G6448+G6459+G6470+G6481+G6492","v":{"v":97387.9,"d":"97,387.90"}},{"v":217825.5,"d":"217,825.50"},{"v":794506.45,"d":"794,506.45"},{"$f":"I6411-E6411","v":{"v":788067.3999999999,"d":"788,067.40"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6413+G6414+G6415+G6416+G6417+G6418+G6419+G6420","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":1869.4,"d":"1,869.40"},{"v":77025,"d":"77,025.00"},{"$f":"G6423+G6424+G6425+G6426+G6427+G6428+G6429+G6430","v":{"v":60881.35,"d":"60,881.35"}},{"v":40,"d":"40.00"},{"v":171641.35,"d":"171,641.35"},{"$f":"I6422-E6422","v":{"v":169771.95,"d":"169,771.95"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":77025,"d":"77,025.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":171641.35,"d":"171,641.35"},{"v":171641.35,"d":"171,641.35"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":1869.4,"d":"1,869.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1869.4,"d":"-1,869.40 "}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60881.35,"d":"60,881.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6433+G6434+G6435","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6432-E6432","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6433-E6433","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6434-E6434","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6435-E6435","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":4569.65,"d":"4,569.65"},{"v":24221,"d":"24,221.00"},{"$f":"G6438+G6439+G6440+G6441+G6442+G6443+G6444+G6445+G6446","v":{"v":36506.55,"d":"36,506.55"}},{"v":217785.5,"d":"217,785.50"},{"v":622865.1,"d":"622,865.10"},{"$f":"I6437-E6437","v":{"v":618295.45,"d":"618,295.45"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":4569.65,"d":"4,569.65"},{"v":24221,"d":"24,221.00"},{"v":24065.3,"d":"24,065.30"},{"v":217785.5,"d":"217,785.50"},{"v":622865.1,"d":"622,865.10"},{"v":618295.45,"d":"618,295.45"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12441.25,"d":"12,441.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6449+G6450+G6451+G6452+G6453+G6454+G6455+G6456+G6457","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6448-E6448","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6460+G6461+G6462+G6463+G6464+G6465+G6466+G6467+G6468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6459-E6459","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6471+G6472+G6473+G6474+G6475+G6476+G6477+G6478+G6479","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6470-E6470","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6482+G6483+G6484+G6485+G6486+G6487+G6488+G6489+G6490","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6481-E6481","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":38731,"d":"38,731.00"},{"$f":"G6493+G6494+G6495+G6496+G6497+G6498+G6499","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6492-E6492","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":38731,"d":"38,731.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":338610.8,"d":"338,610.80"},{"v":359831.66,"d":"359,831.66"},{"$f":"G6502","v":{"v":463854.36,"d":"463,854.36"}},{"v":1379072.37,"d":"1,379,072.37"},{"v":1378523.95,"d":"1,378,523.95"},{"$f":"I6501-E6501","v":{"v":1039913.1499999999,"d":"1,039,913.15"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":338610.8,"d":"338,610.80"},{"v":359831.66,"d":"359,831.66"},{"v":463854.36,"d":"463,854.36"},{"v":1379072.37,"d":"1,379,072.37"},{"v":1378523.95,"d":"1,378,523.95"},{"$f":"I6502-E6502","v":{"v":1039913.1499999999,"d":"1,039,913.15"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":332171.75,"d":"332,171.75"},{"v":219854.65999999997,"d":"219,854.66"},{"$f":"G6328-G6411","v":{"v":366466.45999999996,"d":"366,466.46"}},{"v":1161246.87,"d":"1,161,246.87"},{"v":584017.5000000002,"d":"584,017.50"},{"$f":"I6506-E6506","v":{"v":251845.75000000023,"d":"251,845.75"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H6511+1","v":2024},"Variation"]
["Basse-Vendline",{"$nulls":7},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"I6512-E6512","v":736}]
[{"$nulls":4},"Fusion Beunevésin-Bonfol",{"$nulls":3},"Basse-Vendline","Basse-Vendline"]
[5,null,null,"Dépenses d'investissements",{"$nulls":4},{"v":2944298.3699999996,"d":"2,944,298.37"},{"$f":"I6514-E6514","v":{"v":2944298.3699999996,"d":"2,944,298.37"}}]
[null,50,null,"Immobilisations corporelles",{"$nulls":4},{"v":2894760.2199999997,"d":"2,894,760.22"},{"v":2894760.2199999997,"d":"2,894,760.22"}]
[null,null,500,"Terrains",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"$nulls":4},{"v":1694802.6,"d":"1,694,802.60"},{"v":1694802.6,"d":"1,694,802.60"}]
[null,null,502,"Aménagements des cours d'eau",{"$nulls":4},{"v":32924.2,"d":"32,924.20"},{"v":32924.2,"d":"32,924.20"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$nulls":4},{"v":188789.2,"d":"188,789.20"},{"v":188789.2,"d":"188,789.20"}]
[null,null,504,"Bâtiments",{"$nulls":4},{"v":972671.72,"d":"972,671.72"},{"v":972671.72,"d":"972,671.72"}]
[null,null,505,"Forêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"$nulls":4},{"v":5572.5,"d":"5,572.50"},{"v":5572.5,"d":"5,572.50"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6525-E6525","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$nulls":4},{"v":49538.15,"d":"49,538.15"},{"$f":"I6535-E6535","v":{"v":49538.15,"d":"49,538.15"}}]
[null,null,520,"Logiciels",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6536-E6536","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6537-E6537","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$nulls":4},{"v":49538.15,"d":"49,538.15"},{"$f":"I6538-E6538","v":{"v":49538.15,"d":"49,538.15"}}]
[]
[null,54,null,"Prêts",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6540-E6540","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6551-E6551","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6562-E6562","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6573-E6573","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6584-E6584","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$nulls":4},{"v":160000,"d":"160,000.00"},{"$f":"I6592-E6592","v":{"v":160000,"d":"160,000.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$nulls":4},{"v":160000,"d":"160,000.00"},{"$f":"I6593-E6593","v":{"v":160000,"d":"160,000.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$nulls":4},{"v":160000,"d":"160,000.00"},{"$f":"I6597-E6597","v":{"v":160000,"d":"160,000.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6608-E6608","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6618-E6618","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6619-E6619","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6620-E6620","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6621-E6621","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$nulls":4},{"v":160000,"d":"160,000.00"},{"$f":"I6623-E6623","v":{"v":160000,"d":"160,000.00"}}]
[null,null,630,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"$nulls":4},{"v":160000,"d":"160,000.00"},{"v":160000,"d":"160,000.00"}]
[null,null,633,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6634-E6634","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6645-E6645","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6656-E6656","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6667-E6667","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"I6678-E6678","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$nulls":4},{"v":2944298.37,"d":"2,944,298.37"},{"$f":"I6687-E6687","v":{"v":2944298.37,"d":"2,944,298.37"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$nulls":4},{"v":2944298.37,"d":"2,944,298.37"},{"$f":"I6688-E6688","v":{"v":2944298.37,"d":"2,944,298.37"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$nulls":4},{"v":2784298.3699999996,"d":"2,784,298.37"},{"$f":"I6692-E6692","v":{"v":2784298.3699999996,"d":"2,784,298.37"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H6697+1","v":2024},"Variation"]
["Beurnevésin",{"$nulls":3},119,117,117,112,null,{"$f":"I6698-E6698","v":-119}]
[{"$nulls":4},"Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Fusion","Beurnevésin"]
[5,null,null,"Dépenses d'investissements",{"v":612014,"d":"612,014.00"},{"v":15191.1,"d":"15,191.10"},{"$f":"G6701+G6711+G6721+G6726+G6737+G6748+G6759+G6770","v":{"v":19656.5,"d":"19,656.50"}},{"v":29611.8,"d":"29,611.80"},null,{"$f":"H6700-E6700","v":{"v":-582402.2,"d":"-582,402.20 "}}]
[null,50,null,"Immobilisations corporelles",{"v":612014,"d":"612,014.00"},{"v":15191.1,"d":"15,191.10"},{"$f":"G6702+G6703+G6704+G6705+G6706+G6707+G6708+G6709","v":{"v":0,"d":"0.00"}},{"v":1276.25,"d":"1,276.25"},null,{"v":-610737.75,"d":"-610,737.75 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":612014,"d":"612,014.00"},{"v":15191.1,"d":"15,191.10"},{"v":0,"d":"0.00"},{"v":1276.25,"d":"1,276.25"},null,{"v":-610737.75,"d":"-610,737.75 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6712+G6713+G6714+G6715+G6716+G6717+G6718+G6719","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6711-E6711","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6722+G6723+G6724","v":{"v":19656.5,"d":"19,656.50"}},{"v":28335.55,"d":"28,335.55"},null,{"$f":"H6721-E6721","v":{"v":28335.55,"d":"28,335.55"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6722-E6722","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6723-E6723","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19656.5,"d":"19,656.50"},{"v":28335.55,"d":"28,335.55"},null,{"$f":"H6724-E6724","v":{"v":28335.55,"d":"28,335.55"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6727+G6728+G6729+G6730+G6731+G6732+G6733+G6734+G6735","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6726-E6726","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6738+G6739+G6740+G6741+G6742+G6743+G6744+G6745+G6746","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6737-E6737","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6749+G6750+G6751+G6752+G6753+G6754+G6755+G6756+G6757","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6748-E6748","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6760+G6761+G6762+G6763+G6764+G6765+G6766+G6767+G6768","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6759-E6759","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6771+G6772+G6773+G6774+G6775+G6776","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6770-E6770","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":49260,"d":"49,260.00"},{"v":744467.39,"d":"744,467.39"},{"$f":"G6779","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6778-E6778","v":{"v":-49260,"d":"-49,260.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":49260,"d":"49,260.00"},{"v":744467.39,"d":"744,467.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6779-E6779","v":{"v":-49260,"d":"-49,260.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":49260,"d":"49,260.00"},{"v":744467.39,"d":"744,467.39"},{"$f":"G6784+G6794+G6804+G6809+G6820+G6831+G6842+G6853+G6864","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6783-E6783","v":{"v":-49260,"d":"-49,260.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6785+G6786+G6787+G6788+G6789+G6790+G6791+G6792","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6795+G6796+G6797+G6798+G6799+G6800+G6801+G6802","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6794-E6794","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6805+G6806+G6807","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6804-E6804","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6805-E6805","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6806-E6806","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H6807-E6807","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":49260,"d":"49,260.00"},{"v":744467.39,"d":"744,467.39"},{"$f":"G6810+G6811+G6812+G6813+G6814+G6815+G6816+G6817+G6818","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6809-E6809","v":{"v":-49260,"d":"-49,260.00 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":49260,"d":"49,260.00"},{"v":301664.5,"d":"301,664.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-49260,"d":"-49,260.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":442802.89,"d":"442,802.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6821+G6822+G6823+G6824+G6825+G6826+G6827+G6828+G6829","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6820-E6820","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6832+G6833+G6834+G6835+G6836+G6837+G6838+G6839+G6840","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6831-E6831","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6843+G6844+G6845+G6846+G6847+G6848+G6849+G6850+G6851","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6842-E6842","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6854+G6855+G6856+G6857+G6858+G6859+G6860+G6861+G6862","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6853-E6853","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G6865+G6866+G6867+G6868+G6869+G6870+G6871","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H6864-E6864","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":612014,"d":"612,014.00"},{"v":744802.89,"d":"744,802.89"},{"$f":"G6874","v":{"v":19656.5,"d":"19,656.50"}},{"v":29611.8,"d":"29,611.80"},null,{"$f":"H6873-E6873","v":{"v":-582402.2,"d":"-582,402.20 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":612014,"d":"612,014.00"},{"v":744802.89,"d":"744,802.89"},{"v":19656.5,"d":"19,656.50"},{"v":29611.8,"d":"29,611.80"},null,{"$f":"H6874-E6874","v":{"v":-582402.2,"d":"-582,402.20 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":562754,"d":"562,754.00"},{"v":-729276.29,"d":"-729,276.29 "},{"$f":"G6700-G6783","v":{"v":19656.5,"d":"19,656.50"}},{"v":29611.8,"d":"29,611.80"},null,{"$f":"H6878-E6878","v":{"v":-533142.2,"d":"-533,142.20 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H6883+1","v":2024},"Variation"]
["Boncourt",{"$nulls":3},{"v":1195,"d":"1,195"},{"v":1185,"d":"1,185"},{"v":1205,"d":"1,205"},{"v":1171,"d":"1,171"},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"I6884-E6884","v":-25}]
[{"$nulls":4},"Boncourt","Boncourt","Boncourt","Boncourt",{"$f":"H6885","v":"Boncourt"},"Boncourt"]
[5,null,null,"Dépenses d'investissements",{"v":989111.1499999999,"d":"989,111.15"},{"v":1300821.51,"d":"1,300,821.51"},{"v":1528389.06,"d":"1,528,389.06"},{"v":1266531.0999999999,"d":"1,266,531.10"},{"v":1383520.6,"d":"1,383,520.60"},{"$f":"I6886-E6886","v":{"v":394409.4500000002,"d":"394,409.45"}}]
[null,50,null,"Immobilisations corporelles",{"v":989111.1499999999,"d":"989,111.15"},{"v":1300821.51,"d":"1,300,821.51"},{"v":1528389.06,"d":"1,528,389.06"},{"v":1266531.0999999999,"d":"1,266,531.10"},{"v":1383520.6,"d":"1,383,520.60"},{"v":394409.4500000002,"d":"394,409.45"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":530889.2,"d":"530,889.20"},{"v":920718.55,"d":"920,718.55"},{"v":754763.4,"d":"754,763.40"},{"v":1036417.25,"d":"1,036,417.25"},{"v":860531.9,"d":"860,531.90"},{"v":329642.70000000007,"d":"329,642.70"}]
[null,null,502,"Aménagements des cours d'eau",{"v":972.1,"d":"972.10"},{"v":33070.05,"d":"33,070.05"},{"v":29201.2,"d":"29,201.20"},{"v":149768.65,"d":"149,768.65"},{"v":14110.6,"d":"14,110.60"},{"v":13138.5,"d":"13,138.50"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":156619.1,"d":"156,619.10"},{"v":195403.96,"d":"195,403.96"},{"v":125689.25,"d":"125,689.25"},{"v":12653.65,"d":"12,653.65"},{"v":212945.8,"d":"212,945.80"},{"v":56326.69999999998,"d":"56,326.70"}]
[null,null,504,"Bâtiments",{"v":293280.75,"d":"293,280.75"},{"v":151628.95,"d":"151,628.95"},{"v":432827,"d":"432,827.00"},{"v":48940.35,"d":"48,940.35"},{"v":293602.3,"d":"293,602.30"},{"v":321.54999999998836,"d":"321.55"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":185908.21,"d":"185,908.21"},{"v":18751.2,"d":"18,751.20"},{"v":2330,"d":"2,330.00"},{"v":2330,"d":"2,330.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":7350,"d":"7,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7350,"d":"-7,350.00 "}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6897-E6897","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6907-E6907","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6908-E6908","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6909-E6909","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6910-E6910","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6912-E6912","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6923-E6923","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6934-E6934","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6945-E6945","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6956-E6956","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":88171.45,"d":"88,171.45"},{"v":194820.35,"d":"194,820.35"},{"v":110999.1,"d":"110,999.10"},{"v":272998.85,"d":"272,998.85"},{"$f":"I6964-E6964","v":{"v":272998.85,"d":"272,998.85"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":88171.45,"d":"88,171.45"},{"v":194820.35,"d":"194,820.35"},{"v":110999.1,"d":"110,999.10"},{"v":272998.85,"d":"272,998.85"},{"$f":"I6965-E6965","v":{"v":272998.85,"d":"272,998.85"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":88171.45,"d":"88,171.45"},{"v":194820.34999999998,"d":"194,820.35"},{"v":110999.1,"d":"110,999.10"},{"v":272998.85000000003,"d":"272,998.85"},{"$f":"I6969-E6969","v":{"v":272998.85000000003,"d":"272,998.85"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6980-E6980","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6990-E6990","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6991-E6991","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6992-E6992","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I6993-E6993","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":88171.45,"d":"88,171.45"},{"v":194820.34999999998,"d":"194,820.35"},{"v":110999.1,"d":"110,999.10"},{"v":272998.85000000003,"d":"272,998.85"},{"$f":"I6995-E6995","v":{"v":272998.85000000003,"d":"272,998.85"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19833.7,"d":"19,833.70"},{"v":55625.4,"d":"55,625.40"},{"v":11485.2,"d":"11,485.20"},{"v":11485.2,"d":"11,485.20"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":48656,"d":"48,656.00"},{"v":108500.15,"d":"108,500.15"},{"v":39648.7,"d":"39,648.70"},{"v":4922.2,"d":"4,922.20"},{"v":4922.2,"d":"4,922.20"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":6415.45,"d":"6,415.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":33100,"d":"33,100.00"},{"v":66486.5,"d":"66,486.50"},{"v":15725,"d":"15,725.00"},{"v":30992,"d":"30,992.00"},{"v":30992,"d":"30,992.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225599.45,"d":"225,599.45"},{"v":225599.45,"d":"225,599.45"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7006-E7006","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7017-E7017","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7028-E7028","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7039-E7039","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7050-E7050","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":994908.15,"d":"994,908.15"},{"v":1300821.51,"d":"1,300,821.51"},{"v":1528389.06,"d":"1,528,389.06"},{"v":1266531.1,"d":"1,266,531.10"},{"v":1383520.6,"d":"1,383,520.60"},{"$f":"I7059-E7059","v":{"v":388612.45000000007,"d":"388,612.45"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":994908.15,"d":"994,908.15"},{"v":1300821.51,"d":"1,300,821.51"},{"v":1528389.06,"d":"1,528,389.06"},{"v":1266531.1,"d":"1,266,531.10"},{"v":1383520.6,"d":"1,383,520.60"},{"$f":"I7060-E7060","v":{"v":388612.45000000007,"d":"388,612.45"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":989111.1499999999,"d":"989,111.15"},{"v":1212650.06,"d":"1,212,650.06"},{"v":1333568.71,"d":"1,333,568.71"},{"v":1155531.9999999998,"d":"1,155,532.00"},{"v":1110521.75,"d":"1,110,521.75"},{"$f":"I7064-E7064","v":{"v":121410.6000000001,"d":"121,410.60"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},{"v":2020,"d":"2,020.00"},{"v":2021,"d":"2,021.00"},2022,2023,{"$f":"H7069+1","v":2024},"Variation"]
["Bonfol",{"$nulls":3},{"v":663,"d":"663.00"},{"v":642,"d":"642.00"},625,655,null,{"$f":"I7070-E7070","v":-663}]
[{"$nulls":4},"Bonfol","Bonfol","Bonfol","Bonfol","Fusion","Bonfol"]
[5,null,null,"Dépenses d'investissements",{"v":601050.7999999999,"d":"601,050.80"},{"v":407340.9,"d":"407,340.90"},{"$f":"G7073+G7083+G7093+G7098+G7109+G7120+G7131+G7142","v":{"v":334781.94999999995,"d":"334,781.95"}},{"v":254076.55,"d":"254,076.55"},null,{"$f":"H7072-E7072","v":{"v":-346974.24999999994,"d":"-346,974.25 "}}]
[null,50,null,"Immobilisations corporelles",{"v":556070.7999999999,"d":"556,070.80"},{"v":344680.45,"d":"344,680.45"},{"$f":"G7074+G7075+G7076+G7077+G7078+G7079+G7080+G7081","v":{"v":333260.54999999993,"d":"333,260.55"}},{"v":226468,"d":"226,468.00"},null,{"v":-329602.79999999993,"d":"-329,602.80 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":337362.2,"d":"337,362.20"},{"v":265010.55,"d":"265,010.55"},{"v":212556.8,"d":"212,556.80"},{"v":61315.75,"d":"61,315.75"},null,{"v":-276046.45,"d":"-276,046.45 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2934.35,"d":"2,934.35"},null,{"v":2934.35,"d":"2,934.35"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":139519.9,"d":"139,519.90"},{"v":67750.35,"d":"67,750.35"},{"v":68322.15,"d":"68,322.15"},{"v":55775.05,"d":"55,775.05"},null,{"v":-83744.84999999999,"d":"-83,744.85 "}]
[null,null,504,"Bâtiments",{"v":45158,"d":"45,158.00"},{"v":0,"d":"0.00"},{"v":34124.35,"d":"34,124.35"},{"v":26078.35,"d":"26,078.35"},null,{"v":-19079.65,"d":"-19,079.65 "}]
[null,null,505,"Forêts",{"v":13985.45,"d":"13,985.45"},{"v":9226.5,"d":"9,226.50"},{"v":5882.7,"d":"5,882.70"},{"v":637.5,"d":"637.50"},null,{"v":-13347.95,"d":"-13,347.95 "}]
[null,null,506,"Biens mobiliers",{"v":20045.25,"d":"20,045.25"},{"v":2693.05,"d":"2,693.05"},{"v":12374.55,"d":"12,374.55"},{"v":0,"d":"0.00"},null,{"v":-20045.25,"d":"-20,045.25 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79727,"d":"79,727.00"},null,{"v":79727,"d":"79,727.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7084+G7085+G7086+G7087+G7088+G7089+G7090+G7091","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7083-E7083","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":44980,"d":"44,980.00"},{"v":62660.45,"d":"62,660.45"},{"$f":"G7094+G7095+G7096","v":{"v":1521.4,"d":"1,521.40"}},{"v":27608.55,"d":"27,608.55"},null,{"$f":"H7093-E7093","v":{"v":-17371.45,"d":"-17,371.45 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H7094-E7094","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H7095-E7095","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":44980,"d":"44,980.00"},{"v":62660.45,"d":"62,660.45"},{"v":1521.4,"d":"1,521.40"},{"v":27608.55,"d":"27,608.55"},null,{"$f":"H7096-E7096","v":{"v":-17371.45,"d":"-17,371.45 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7099+G7100+G7101+G7102+G7103+G7104+G7105+G7106+G7107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7098-E7098","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7110+G7111+G7112+G7113+G7114+G7115+G7116+G7117+G7118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7109-E7109","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7121+G7122+G7123+G7124+G7125+G7126+G7127+G7128+G7129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7120-E7120","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7132+G7133+G7134+G7135+G7136+G7137+G7138+G7139+G7140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7131-E7131","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7143+G7144+G7145+G7146+G7147+G7148","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7142-E7142","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":210225.55,"d":"210,225.55"},{"v":98063.15,"d":"98,063.15"},{"$f":"G7151","v":{"v":3823.75,"d":"3,823.75"}},{"v":160035.9,"d":"160,035.90"},null,{"$f":"H7150-E7150","v":{"v":-50189.649999999994,"d":"-50,189.65 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":210225.55,"d":"210,225.55"},{"v":98063.15,"d":"98,063.15"},{"v":3823.75,"d":"3,823.75"},{"v":160035.9,"d":"160,035.90"},null,{"$f":"H7151-E7151","v":{"v":-50189.649999999994,"d":"-50,189.65 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":210225.55,"d":"210,225.55"},{"v":98063.15,"d":"98,063.15"},{"$f":"G7156+G7166+G7176+G7181+G7192+G7203+G7214+G7225+G7236","v":{"v":3823.75,"d":"3,823.75"}},{"v":160035.9,"d":"160,035.90"},null,{"$f":"H7155-E7155","v":{"v":-50189.649999999994,"d":"-50,189.65 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7157+G7158+G7159+G7160+G7161+G7162+G7163+G7164","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":928.5,"d":"928.50"},{"$f":"G7167+G7168+G7169+G7170+G7171+G7172+G7173+G7174","v":{"v":0,"d":"0.00"}},{"v":100000,"d":"100,000.00"},null,{"$f":"H7166-E7166","v":{"v":100000,"d":"100,000.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":928.5,"d":"928.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7177+G7178+G7179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7176-E7176","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H7177-E7177","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H7178-E7178","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"H7179-E7179","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":210225.55,"d":"210,225.55"},{"v":97134.65,"d":"97,134.65"},{"$f":"G7182+G7183+G7184+G7185+G7186+G7187+G7188+G7189+G7190","v":{"v":3823.75,"d":"3,823.75"}},{"v":60035.9,"d":"60,035.90"},null,{"$f":"H7181-E7181","v":{"v":-150189.65,"d":"-150,189.65 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":30225.55,"d":"30,225.55"},{"v":22134.65,"d":"22,134.65"},{"v":3823.75,"d":"3,823.75"},{"v":60035.9,"d":"60,035.90"},null,{"v":29810.350000000002,"d":"29,810.35"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-180000,"d":"-180,000.00 "}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7193+G7194+G7195+G7196+G7197+G7198+G7199+G7200+G7201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7192-E7192","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7204+G7205+G7206+G7207+G7208+G7209+G7210+G7211+G7212","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7203-E7203","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7215+G7216+G7217+G7218+G7219+G7220+G7221+G7222+G7223","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7214-E7214","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7226+G7227+G7228+G7229+G7230+G7231+G7232+G7233+G7234","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7225-E7225","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7237+G7238+G7239+G7240+G7241+G7242+G7243","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"H7236-E7236","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":591125.25,"d":"591,125.25"},{"v":407340.9,"d":"407,340.90"},{"$f":"G7246","v":{"v":334781.95,"d":"334,781.95"}},{"v":254076.55,"d":"254,076.55"},null,{"$f":"H7245-E7245","v":{"v":-337048.7,"d":"-337,048.70 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":591125.25,"d":"591,125.25"},{"v":407340.9,"d":"407,340.90"},{"v":334781.95,"d":"334,781.95"},{"v":254076.55,"d":"254,076.55"},null,{"$f":"H7246-E7246","v":{"v":-337048.7,"d":"-337,048.70 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":390825.24999999994,"d":"390,825.25"},{"v":309277.75,"d":"309,277.75"},{"$f":"G7072-G7155","v":{"v":330958.19999999995,"d":"330,958.20"}},{"v":94040.65,"d":"94,040.65"},null,{"$f":"H7250-E7250","v":{"v":-296784.6,"d":"-296,784.60 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H7255+1","v":2024},"Variation"]
["Bure",{"$nulls":3},645,633,631,631,{"$f":"'Base de données pop.'!C38","v":645},{"$f":"I7256-E7256","v":0}]
[{"$nulls":4},"Bure","Bure","Bure","Bure",{"$f":"H7257","v":"Bure"},"Bure"]
[5,null,null,"Dépenses d'investissements",{"v":49042.100000000006,"d":"49,042.10"},{"v":529521.7000000001,"d":"529,521.70"},{"$f":"G7259+G7269+G7279+G7284+G7295+G7306+G7317+G7328","v":{"v":1123724.8,"d":"1,123,724.80"}},{"v":1121531.47,"d":"1,121,531.47"},{"v":459396.65,"d":"459,396.65"},{"$f":"I7258-E7258","v":{"v":410354.55000000005,"d":"410,354.55"}}]
[null,50,null,"Immobilisations corporelles",{"v":36166.3,"d":"36,166.30"},{"v":525020.05,"d":"525,020.05"},{"$f":"G7260+G7261+G7262+G7263+G7264+G7265+G7266+G7267","v":{"v":1073342.6500000001,"d":"1,073,342.65"}},{"v":1121531.47,"d":"1,121,531.47"},{"v":432529.95,"d":"432,529.95"},{"v":396363.65,"d":"396,363.65"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49600,"d":"49,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":11002.1,"d":"11,002.10"},{"v":366279.1,"d":"366,279.10"},{"v":0,"d":"0.00"},{"v":194373.65,"d":"194,373.65"},{"v":25589.45,"d":"25,589.45"},{"v":14587.35,"d":"14,587.35"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":32525.4,"d":"32,525.40"},{"v":137460.6,"d":"137,460.60"},{"v":63331.07,"d":"63,331.07"},{"v":17651,"d":"17,651.00"},{"v":17651,"d":"17,651.00"}]
[null,null,504,"Bâtiments",{"v":25164.2,"d":"25,164.20"},{"v":60170.2,"d":"60,170.20"},{"v":935882.05,"d":"935,882.05"},{"v":814226.75,"d":"814,226.75"},{"v":389289.5,"d":"389,289.50"},{"v":364125.3,"d":"364,125.30"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":66045.35,"d":"66,045.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7270+G7271+G7272+G7273+G7274+G7275+G7276+G7277","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7269-E7269","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":12875.8,"d":"12,875.80"},{"v":4501.65,"d":"4,501.65"},{"$f":"G7280+G7281+G7282","v":{"v":50382.15,"d":"50,382.15"}},{"v":0,"d":"0.00"},{"v":26866.7,"d":"26,866.70"},{"$f":"I7279-E7279","v":{"v":13990.900000000001,"d":"13,990.90"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7280-E7280","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7281-E7281","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":12875.8,"d":"12,875.80"},{"v":4501.65,"d":"4,501.65"},{"v":50382.15,"d":"50,382.15"},{"v":0,"d":"0.00"},{"v":26866.7,"d":"26,866.70"},{"$f":"I7282-E7282","v":{"v":13990.900000000001,"d":"13,990.90"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7285+G7286+G7287+G7288+G7289+G7290+G7291+G7292+G7293","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7284-E7284","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7296+G7297+G7298+G7299+G7300+G7301+G7302+G7303+G7304","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7295-E7295","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7307+G7308+G7309+G7310+G7311+G7312+G7313+G7314+G7315","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7306-E7306","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7318+G7319+G7320+G7321+G7322+G7323+G7324+G7325+G7326","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7317-E7317","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7329+G7330+G7331+G7332+G7333+G7334","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7328-E7328","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":9656,"d":"9,656.00"},{"v":10888.5,"d":"10,888.50"},{"$f":"G7337","v":{"v":74742.35,"d":"74,742.35"}},{"v":516925.65,"d":"516,925.65"},{"v":2739.7,"d":"2,739.70"},{"$f":"I7336-E7336","v":{"v":-6916.3,"d":"-6,916.30 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":9656,"d":"9,656.00"},{"v":10888.5,"d":"10,888.50"},{"v":74742.35,"d":"74,742.35"},{"v":516925.65,"d":"516,925.65"},{"v":2739.7,"d":"2,739.70"},{"$f":"I7337-E7337","v":{"v":-6916.3,"d":"-6,916.30 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":9656,"d":"9,656.00"},{"v":10888.5,"d":"10,888.50"},{"$f":"G7342+G7352+G7362+G7367+G7378+G7389+G7400+G7411+G7422","v":{"v":74742.34999999999,"d":"74,742.35"}},{"v":516925.65,"d":"516,925.65"},{"v":2739.7,"d":"2,739.70"},{"$f":"I7341-E7341","v":{"v":-6916.3,"d":"-6,916.30 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":953.5,"d":"953.50"},{"$f":"G7343+G7344+G7345+G7346+G7347+G7348+G7349+G7350","v":{"v":2737.7,"d":"2,737.70"}},{"v":0,"d":"0.00"},{"v":2739.7,"d":"2,739.70"},{"v":2739.7,"d":"2,739.70"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2737.7,"d":"2,737.70"},{"v":0,"d":"0.00"},{"v":2739.7,"d":"2,739.70"},{"v":2739.7,"d":"2,739.70"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":953.5,"d":"953.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7353+G7354+G7355+G7356+G7357+G7358+G7359+G7360","v":{"v":0,"d":"0.00"}},{"v":4160,"d":"4,160.00"},{"v":0,"d":"0.00"},{"$f":"I7352-E7352","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4160,"d":"4,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7363+G7364+G7365","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7362-E7362","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7363-E7363","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7364-E7364","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7365-E7365","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":9656,"d":"9,656.00"},{"v":9935,"d":"9,935.00"},{"$f":"G7368+G7369+G7370+G7371+G7372+G7373+G7374+G7375+G7376","v":{"v":72004.65,"d":"72,004.65"}},{"v":512765.65,"d":"512,765.65"},{"v":0,"d":"0.00"},{"$f":"I7367-E7367","v":{"v":-9656,"d":"-9,656.00 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":9656,"d":"9,656.00"},{"v":9935,"d":"9,935.00"},{"v":13579.4,"d":"13,579.40"},{"v":198945.35,"d":"198,945.35"},{"v":0,"d":"0.00"},{"v":-9656,"d":"-9,656.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58425.25,"d":"58,425.25"},{"v":313820.3,"d":"313,820.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7379+G7380+G7381+G7382+G7383+G7384+G7385+G7386+G7387","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7378-E7378","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7390+G7391+G7392+G7393+G7394+G7395+G7396+G7397+G7398","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7389-E7389","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7401+G7402+G7403+G7404+G7405+G7406+G7407+G7408+G7409","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7400-E7400","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7412+G7413+G7414+G7415+G7416+G7417+G7418+G7419+G7420","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7411-E7411","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7423+G7424+G7425+G7426+G7427+G7428+G7429","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7422-E7422","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":49042.1,"d":"49,042.10"},{"v":529521.7,"d":"529,521.70"},{"$f":"G7432","v":{"v":1123724.8,"d":"1,123,724.80"}},{"v":1121531.47,"d":"1,121,531.47"},{"v":459396.65,"d":"459,396.65"},{"$f":"I7431-E7431","v":{"v":410354.55000000005,"d":"410,354.55"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":49042.1,"d":"49,042.10"},{"v":529521.7,"d":"529,521.70"},{"v":1123724.8,"d":"1,123,724.80"},{"v":1121531.47,"d":"1,121,531.47"},{"v":459396.65,"d":"459,396.65"},{"$f":"I7432-E7432","v":{"v":410354.55000000005,"d":"410,354.55"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":39386.100000000006,"d":"39,386.10"},{"v":518633.20000000007,"d":"518,633.20"},{"$f":"G7258-G7341","v":{"v":1048982.45,"d":"1,048,982.45"}},{"v":604605.82,"d":"604,605.82"},{"v":456656.95,"d":"456,656.95"},{"$f":"I7436-E7436","v":{"v":417270.85,"d":"417,270.85"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H7441+1","v":2024},"Variation"]
["Clos du Doubs",{"$nulls":3},{"v":1263,"d":"1,263"},{"v":1284,"d":"1,284"},{"v":1275,"d":"1,275"},{"v":1294,"d":"1,294"},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"I7442-E7442","v":41}]
[{"$nulls":4},"Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs",{"$f":"H7443","v":"Clos du Doubs"},"Clos du Doubs"]
[5,null,null,"Dépenses d'investissements",{"v":1510247.9000000004,"d":"1,510,247.90"},{"v":2561966.6999999997,"d":"2,561,966.70"},{"$f":"G7445+G7455+G7465+G7470+G7481+G7492+G7503+G7514","v":{"v":1965475.15,"d":"1,965,475.15"}},{"v":881193.7,"d":"881,193.70"},{"v":1071943.95,"d":"1,071,943.95"},{"$f":"I7444-E7444","v":{"v":-438303.9500000004,"d":"-438,303.95 "}}]
[null,50,null,"Immobilisations corporelles",{"v":1509872.9000000004,"d":"1,509,872.90"},{"v":2443415.65,"d":"2,443,415.65"},{"$f":"G7446+G7447+G7448+G7449+G7450+G7451+G7452+G7453","v":{"v":1620383.5999999999,"d":"1,620,383.60"}},{"v":667772.9,"d":"667,772.90"},{"v":781130.5,"d":"781,130.50"},{"v":-728742.4000000004,"d":"-728,742.40 "}]
[null,null,500,"Terrains",{"v":63278.6,"d":"63,278.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2369.4,"d":"2,369.40"},{"v":123289.85,"d":"123,289.85"},{"v":60011.25000000001,"d":"60,011.25"}]
[null,null,501,"Routes et voies de communications",{"v":1368263.85,"d":"1,368,263.85"},{"v":1981420.8,"d":"1,981,420.80"},{"v":1307444.4,"d":"1,307,444.40"},{"v":383258.9,"d":"383,258.90"},{"v":326423.9,"d":"326,423.90"},{"v":-1041839.9500000001,"d":"-1,041,839.95 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":60581.85,"d":"60,581.85"},{"v":406335.5,"d":"406,335.50"},{"v":113540.3,"d":"113,540.30"},{"v":128918.7,"d":"128,918.70"},{"v":50170.6,"d":"50,170.60"},{"v":-10411.25,"d":"-10,411.25 "}]
[null,null,504,"Bâtiments",{"v":17748.6,"d":"17,748.60"},{"v":0,"d":"0.00"},{"v":51529.75,"d":"51,529.75"},{"v":18327,"d":"18,327.00"},{"v":201214.2,"d":"201,214.20"},{"v":183465.6,"d":"183,465.60"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":55659.35,"d":"55,659.35"},{"v":147869.15,"d":"147,869.15"},{"v":134898.9,"d":"134,898.90"},{"v":80031.95,"d":"80,031.95"},{"v":80031.95,"d":"80,031.95"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7456+G7457+G7458+G7459+G7460+G7461+G7462+G7463","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7455-E7455","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":375,"d":"375.00"},{"v":118551.05,"d":"118,551.05"},{"$f":"G7466+G7467+G7468","v":{"v":345091.55,"d":"345,091.55"}},{"v":213420.8,"d":"213,420.80"},{"v":290813.45,"d":"290,813.45"},{"$f":"I7465-E7465","v":{"v":290438.45,"d":"290,438.45"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7466-E7466","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7467-E7467","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":375,"d":"375.00"},{"v":118551.05,"d":"118,551.05"},{"v":345091.55,"d":"345,091.55"},{"v":213420.8,"d":"213,420.80"},{"v":290813.45,"d":"290,813.45"},{"$f":"I7468-E7468","v":{"v":290438.45,"d":"290,438.45"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7471+G7472+G7473+G7474+G7475+G7476+G7477+G7478+G7479","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7470-E7470","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7482+G7483+G7484+G7485+G7486+G7487+G7488+G7489+G7490","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7481-E7481","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7493+G7494+G7495+G7496+G7497+G7498+G7499+G7500+G7501","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7492-E7492","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7504+G7505+G7506+G7507+G7508+G7509+G7510+G7511+G7512","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7503-E7503","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7515+G7516+G7517+G7518+G7519+G7520","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7514-E7514","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":753030,"d":"753,030.00"},{"v":692740.3,"d":"692,740.30"},{"$f":"G7523","v":{"v":751289.62,"d":"751,289.62"}},{"v":1202736.05,"d":"1,202,736.05"},{"v":304002.3,"d":"304,002.30"},{"$f":"I7522-E7522","v":{"v":-449027.7,"d":"-449,027.70 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":753030,"d":"753,030.00"},{"v":692740.3,"d":"692,740.30"},{"v":751289.62,"d":"751,289.62"},{"v":1202736.05,"d":"1,202,736.05"},{"v":304002.3,"d":"304,002.30"},{"$f":"I7523-E7523","v":{"v":-449027.7,"d":"-449,027.70 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":753030,"d":"753,030.00"},{"v":692740.3,"d":"692,740.30"},{"$f":"G7528+G7538+G7548+G7553+G7564+G7575+G7586+G7597+G7608","v":{"v":751289.62,"d":"751,289.62"}},{"v":1202736.0499999998,"d":"1,202,736.05"},{"v":304002.3,"d":"304,002.30"},{"$f":"I7527-E7527","v":{"v":-449027.7,"d":"-449,027.70 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7529+G7530+G7531+G7532+G7533+G7534+G7535+G7536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":30000,"d":"30,000.00"},{"v":18500,"d":"18,500.00"},{"$f":"G7539+G7540+G7541+G7542+G7543+G7544+G7545+G7546","v":{"v":141060.75,"d":"141,060.75"}},{"v":66268.9,"d":"66,268.90"},{"v":0,"d":"0.00"},{"$f":"I7538-E7538","v":{"v":-30000,"d":"-30,000.00 "}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":30000,"d":"30,000.00"},{"v":18500,"d":"18,500.00"},{"v":65015.75,"d":"65,015.75"},{"v":-52.5,"d":"-52.50 "},{"v":0,"d":"0.00"},{"v":-30000,"d":"-30,000.00 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76045,"d":"76,045.00"},{"v":66321.4,"d":"66,321.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7549+G7550+G7551","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7548-E7548","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7549-E7549","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7550-E7550","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7551-E7551","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":723030,"d":"723,030.00"},{"v":651623.3,"d":"651,623.30"},{"$f":"G7554+G7555+G7556+G7557+G7558+G7559+G7560+G7561+G7562","v":{"v":610228.87,"d":"610,228.87"}},{"v":1136467.15,"d":"1,136,467.15"},{"v":304002.3,"d":"304,002.30"},{"$f":"I7553-E7553","v":{"v":-419027.7,"d":"-419,027.70 "}}]
[null,null,630,"Confédération",{"v":99400,"d":"99,400.00"},{"v":50000,"d":"50,000.00"},{"v":80067,"d":"80,067.00"},{"v":393683,"d":"393,683.00"},{"v":0,"d":"0.00"},{"v":-99400,"d":"-99,400.00 "}]
[null,null,631,"Cantons et concordats",{"v":461000,"d":"461,000.00"},{"v":253918.25,"d":"253,918.25"},{"v":256788,"d":"256,788.00"},{"v":373034.15,"d":"373,034.15"},{"v":211992.3,"d":"211,992.30"},{"v":-249007.7,"d":"-249,007.70 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":40000,"d":"40,000.00"},{"v":8010,"d":"8,010.00"},{"v":8010,"d":"8,010.00"}]
[null,null,637,"Ménages privés",{"v":162630,"d":"162,630.00"},{"v":347705.05,"d":"347,705.05"},{"v":173373.87,"d":"173,373.87"},{"v":329750,"d":"329,750.00"},{"v":84000,"d":"84,000.00"},{"v":-78630,"d":"-78,630.00 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7565+G7566+G7567+G7568+G7569+G7570+G7571+G7572+G7573","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7564-E7564","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7576+G7577+G7578+G7579+G7580+G7581+G7582+G7583+G7584","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7575-E7575","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7587+G7588+G7589+G7590+G7591+G7592+G7593+G7594+G7595","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7586-E7586","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7598+G7599+G7600+G7601+G7602+G7603+G7604+G7605+G7606","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7597-E7597","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":22617,"d":"22,617.00"},{"$f":"G7609+G7610+G7611+G7612+G7613+G7614+G7615","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7608-E7608","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":22617,"d":"22,617.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":833925.65,"d":"833,925.65"},{"v":2561966.7,"d":"2,561,966.70"},{"$f":"G7618","v":{"v":1965475.15,"d":"1,965,475.15"}},{"v":881193.7,"d":"881,193.70"},{"v":1071943.95,"d":"1,071,943.95"},{"$f":"I7617-E7617","v":{"v":238018.29999999993,"d":"238,018.30"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":833925.65,"d":"833,925.65"},{"v":2561966.7,"d":"2,561,966.70"},{"v":1965475.15,"d":"1,965,475.15"},{"v":881193.7,"d":"881,193.70"},{"v":1071943.95,"d":"1,071,943.95"},{"$f":"I7618-E7618","v":{"v":238018.29999999993,"d":"238,018.30"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":757217.9000000004,"d":"757,217.90"},{"v":1869226.3999999997,"d":"1,869,226.40"},{"$f":"G7444-G7527","v":{"v":1214185.5299999998,"d":"1,214,185.53"}},{"v":-321542.34999999986,"d":"-321,542.35 "},{"v":767941.6499999999,"d":"767,941.65"},{"$f":"I7622-E7622","v":{"v":10723.749999999534,"d":"10,723.75"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H7627+1","v":2024},"Variation"]
["Coeuve",{"$nulls":3},740,731,718,721,{"$f":"'Base de données pop.'!C40","v":717},{"$f":"I7628-E7628","v":{"v":-23,"d":"-23 "}}]
[{"$nulls":4},"Coeuve","Coeuve","Coeuve","Coeuve",{"$f":"H7629","v":"Coeuve"},"Coeuve"]
[5,null,null,"Dépenses d'investissements",{"v":86654.54999999999,"d":"86,654.55"},{"v":190136.45,"d":"190,136.45"},{"$f":"G7631+G7641+G7651+G7656+G7667+G7678+G7689+G7700","v":{"v":152819.90000000002,"d":"152,819.90"}},{"v":359515.8,"d":"359,515.80"},{"v":1215309.02,"d":"1,215,309.02"},{"$f":"I7630-E7630","v":{"v":1128654.47,"d":"1,128,654.47"}}]
[null,50,null,"Immobilisations corporelles",{"v":77331.9,"d":"77,331.90"},{"v":0,"d":"0.00"},{"$f":"G7632+G7633+G7634+G7635+G7636+G7637+G7638+G7639","v":{"v":60247.3,"d":"60,247.30"}},{"v":351485.3,"d":"351,485.30"},{"v":1211327.67,"d":"1,211,327.67"},{"v":1133995.77,"d":"1,133,995.77"}]
[null,null,500,"Terrains",{"v":58698.15,"d":"58,698.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-58698.15,"d":"-58,698.15 "}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17397.55,"d":"17,397.55"},{"v":206944.55,"d":"206,944.55"},{"v":206944.55,"d":"206,944.55"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":15218.35,"d":"15,218.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184721.6,"d":"184,721.60"},{"v":658813.75,"d":"658,813.75"},{"v":643595.4,"d":"643,595.40"}]
[null,null,504,"Bâtiments",{"v":3415.4,"d":"3,415.40"},{"v":0,"d":"0.00"},{"v":60247.3,"d":"60,247.30"},{"v":111643.9,"d":"111,643.90"},{"v":177275.22,"d":"177,275.22"},{"v":173859.82,"d":"173,859.82"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37722.25,"d":"37,722.25"},{"v":168294.15,"d":"168,294.15"},{"v":168294.15,"d":"168,294.15"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7642+G7643+G7644+G7645+G7646+G7647+G7648+G7649","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7641-E7641","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":36109.8,"d":"36,109.80"},{"$f":"G7652+G7653+G7654","v":{"v":63177.65,"d":"63,177.65"}},{"v":8030.5,"d":"8,030.50"},{"v":3981.35,"d":"3,981.35"},{"$f":"I7651-E7651","v":{"v":3981.35,"d":"3,981.35"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7652-E7652","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7653-E7653","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":36109.8,"d":"36,109.80"},{"v":63177.65,"d":"63,177.65"},{"v":8030.5,"d":"8,030.50"},{"v":3981.35,"d":"3,981.35"},{"$f":"I7654-E7654","v":{"v":3981.35,"d":"3,981.35"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7657+G7658+G7659+G7660+G7661+G7662+G7663+G7664+G7665","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7656-E7656","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7668+G7669+G7670+G7671+G7672+G7673+G7674+G7675+G7676","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7667-E7667","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7679+G7680+G7681+G7682+G7683+G7684+G7685+G7686+G7687","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7678-E7678","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7690+G7691+G7692+G7693+G7694+G7695+G7696+G7697+G7698","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7689-E7689","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":9322.65,"d":"9,322.65"},{"v":154026.65,"d":"154,026.65"},{"$f":"G7701+G7702+G7703+G7704+G7705+G7706","v":{"v":29394.95,"d":"29,394.95"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7700-E7700","v":{"v":-9322.65,"d":"-9,322.65 "}}]
[null,null,580,"Immobilisations corporelles",{"v":9322.65,"d":"9,322.65"},{"v":154026.65,"d":"154,026.65"},{"v":29394.95,"d":"29,394.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9322.65,"d":"-9,322.65 "}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":168314,"d":"168,314.00"},{"v":77000,"d":"77,000.00"},{"$f":"G7709","v":{"v":77000,"d":"77,000.00"}},{"v":5049.7,"d":"5,049.70"},{"v":380500,"d":"380,500.00"},{"$f":"I7708-E7708","v":{"v":212186,"d":"212,186.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":168314,"d":"168,314.00"},{"v":77000,"d":"77,000.00"},{"v":77000,"d":"77,000.00"},{"v":5049.7,"d":"5,049.70"},{"v":380500,"d":"380,500.00"},{"$f":"I7709-E7709","v":{"v":212186,"d":"212,186.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":168314,"d":"168,314.00"},{"v":77000,"d":"77,000.00"},{"$f":"G7714+G7724+G7734+G7739+G7750+G7761+G7772+G7783+G7794","v":{"v":77000,"d":"77,000.00"}},{"v":5049.7,"d":"5,049.70"},{"v":380500,"d":"380,500.00"},{"$f":"I7713-E7713","v":{"v":212186,"d":"212,186.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":53516,"d":"53,516.00"},{"v":0,"d":"0.00"},{"$f":"G7715+G7716+G7717+G7718+G7719+G7720+G7721+G7722","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-53516,"d":"-53,516.00 "}]
[null,null,600,"Terrains",{"v":53516,"d":"53,516.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-53516,"d":"-53,516.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7725+G7726+G7727+G7728+G7729+G7730+G7731+G7732","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7724-E7724","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7735+G7736+G7737","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7734-E7734","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7735-E7735","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7736-E7736","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7737-E7737","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":114798,"d":"114,798.00"},{"v":0,"d":"0.00"},{"$f":"G7740+G7741+G7742+G7743+G7744+G7745+G7746+G7747+G7748","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"$f":"I7739-E7739","v":{"v":235202,"d":"235,202.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":114798,"d":"114,798.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-114798,"d":"-114,798.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":350000,"d":"350,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7751+G7752+G7753+G7754+G7755+G7756+G7757+G7758+G7759","v":{"v":4000,"d":"4,000.00"}},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"},{"$f":"I7750-E7750","v":{"v":30500,"d":"30,500.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":22500,"d":"22,500.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7762+G7763+G7764+G7765+G7766+G7767+G7768+G7769+G7770","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7761-E7761","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7773+G7774+G7775+G7776+G7777+G7778+G7779+G7780+G7781","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7772-E7772","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7784+G7785+G7786+G7787+G7788+G7789+G7790+G7791+G7792","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7783-E7783","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"},{"$f":"G7795+G7796+G7797+G7798+G7799+G7800+G7801","v":{"v":73000,"d":"73,000.00"}},{"v":5049.7,"d":"5,049.70"},{"v":0,"d":"0.00"},{"$f":"I7794-E7794","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"},{"v":73000,"d":"73,000.00"},{"v":5049.7,"d":"5,049.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":86654.55,"d":"86,654.55"},{"v":190136.45,"d":"190,136.45"},{"$f":"G7804","v":{"v":152819.9,"d":"152,819.90"}},{"v":359515.8,"d":"359,515.80"},{"v":1215309.02,"d":"1,215,309.02"},{"$f":"I7803-E7803","v":{"v":1128654.47,"d":"1,128,654.47"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":86654.55,"d":"86,654.55"},{"v":190136.45,"d":"190,136.45"},{"v":152819.9,"d":"152,819.90"},{"v":359515.8,"d":"359,515.80"},{"v":1215309.02,"d":"1,215,309.02"},{"$f":"I7804-E7804","v":{"v":1128654.47,"d":"1,128,654.47"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":-81659.45000000001,"d":"-81,659.45 "},{"v":113136.45000000001,"d":"113,136.45"},{"$f":"G7630-G7713","v":{"v":75819.90000000002,"d":"75,819.90"}},{"v":354466.1,"d":"354,466.10"},{"v":834809.02,"d":"834,809.02"},{"$f":"I7808-E7808","v":{"v":916468.47,"d":"916,468.47"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H7813+1","v":2024},"Variation"]
["Cornol",{"$nulls":3},{"v":1028,"d":"1,028"},{"v":1016,"d":"1,016"},{"v":1018,"d":"1,018"},{"v":1060,"d":"1,060"},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"I7814-E7814","v":55}]
[{"$nulls":4},"Cornol","Cornol","Cornol","Cornol",{"$f":"H7815","v":"Cornol"},"Cornol"]
[5,null,null,"Dépenses d'investissements",{"v":311519.8,"d":"311,519.80"},{"v":1378844.35,"d":"1,378,844.35"},{"$f":"G7817+G7827+G7837+G7842+G7853+G7864+G7875+G7886","v":{"v":1040598.75,"d":"1,040,598.75"}},{"v":213352.45,"d":"213,352.45"},{"v":148288.09999999998,"d":"148,288.10"},{"$f":"I7816-E7816","v":{"v":-163231.7,"d":"-163,231.70 "}}]
[null,50,null,"Immobilisations corporelles",{"v":265987.5,"d":"265,987.50"},{"v":1360894.3,"d":"1,360,894.30"},{"$f":"G7818+G7819+G7820+G7821+G7822+G7823+G7824+G7825","v":{"v":938805.2,"d":"938,805.20"}},{"v":170057.9,"d":"170,057.90"},{"v":84129.15,"d":"84,129.15"},{"v":-181858.35,"d":"-181,858.35 "}]
[null,null,500,"Terrains",{"v":2400,"d":"2,400.00"},{"v":115228.65,"d":"115,228.65"},{"v":2305.8,"d":"2,305.80"},{"v":1099.2,"d":"1,099.20"},{"v":254,"d":"254.00"},{"v":-2146,"d":"-2,146.00 "}]
[null,null,501,"Routes et voies de communications",{"v":105306.6,"d":"105,306.60"},{"v":765115.9,"d":"765,115.90"},{"v":181864.35,"d":"181,864.35"},{"v":24235.85,"d":"24,235.85"},{"v":11062.9,"d":"11,062.90"},{"v":-94243.70000000001,"d":"-94,243.70 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":29019.25,"d":"29,019.25"},{"v":36221.15,"d":"36,221.15"},{"v":19070.65,"d":"19,070.65"},{"v":3222.9,"d":"3,222.90"},{"v":14250.2,"d":"14,250.20"},{"v":-14769.05,"d":"-14,769.05 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":37911,"d":"37,911.00"},{"v":130790.95,"d":"130,790.95"},{"v":434849.4,"d":"434,849.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-37911,"d":"-37,911.00 "}]
[null,null,504,"Bâtiments",{"v":51850.65,"d":"51,850.65"},{"v":72253.45,"d":"72,253.45"},{"v":263037.1,"d":"263,037.10"},{"v":130999.95,"d":"130,999.95"},{"v":25015.85,"d":"25,015.85"},{"v":-26834.800000000003,"d":"-26,834.80 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":39500,"d":"39,500.00"},{"v":241284.2,"d":"241,284.20"},{"v":37677.9,"d":"37,677.90"},{"v":10500,"d":"10,500.00"},{"v":33546.2,"d":"33,546.20"},{"v":-5953.800000000003,"d":"-5,953.80 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7828+G7829+G7830+G7831+G7832+G7833+G7834+G7835","v":{"v":0,"d":"0.00"}},{"v":19413.7,"d":"19,413.70"},{"v":40158.95,"d":"40,158.95"},{"$f":"I7827-E7827","v":{"v":40158.95,"d":"40,158.95"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19413.7,"d":"19,413.70"},{"v":40158.95,"d":"40,158.95"},{"v":40158.95,"d":"40,158.95"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":14576.05,"d":"14,576.05"},{"$f":"G7838+G7839+G7840","v":{"v":0,"d":"0.00"}},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"$f":"I7837-E7837","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7838-E7838","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7839-E7839","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":14576.05,"d":"14,576.05"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"$f":"I7840-E7840","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7843+G7844+G7845+G7846+G7847+G7848+G7849+G7850+G7851","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7842-E7842","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7854+G7855+G7856+G7857+G7858+G7859+G7860+G7861+G7862","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7853-E7853","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7865+G7866+G7867+G7868+G7869+G7870+G7871+G7872+G7873","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7864-E7864","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7876+G7877+G7878+G7879+G7880+G7881+G7882+G7883+G7884","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7875-E7875","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":45532.3,"d":"45,532.30"},{"v":3374,"d":"3,374.00"},{"$f":"G7887+G7888+G7889+G7890+G7891+G7892","v":{"v":101793.55,"d":"101,793.55"}},{"v":9880.85,"d":"9,880.85"},{"v":24000,"d":"24,000.00"},{"$f":"I7886-E7886","v":{"v":-21532.300000000003,"d":"-21,532.30 "}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7646,"d":"7,646.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":45532.3,"d":"45,532.30"},{"v":0,"d":"0.00"},{"v":94147.55,"d":"94,147.55"},{"v":9880.85,"d":"9,880.85"},{"v":24000,"d":"24,000.00"},{"v":-21532.300000000003,"d":"-21,532.30 "}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":3374,"d":"3,374.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":128230,"d":"128,230.00"},{"v":206000,"d":"206,000.00"},{"$f":"G7895","v":{"v":90000.05,"d":"90,000.05"}},{"v":-7612.9,"d":"-7,612.90 "},{"v":102515,"d":"102,515.00"},{"$f":"I7894-E7894","v":{"v":-25715,"d":"-25,715.00 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":128230,"d":"128,230.00"},{"v":206000,"d":"206,000.00"},{"v":90000.05,"d":"90,000.05"},{"v":-7612.9,"d":"-7,612.90 "},{"v":102515,"d":"102,515.00"},{"$f":"I7895-E7895","v":{"v":-25715,"d":"-25,715.00 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":128230,"d":"128,230.00"},{"v":206000,"d":"206,000.00"},{"$f":"G7900+G7910+G7920+G7925+G7936+G7947+G7958+G7969+G7980","v":{"v":90000.05,"d":"90,000.05"}},{"v":7612.9,"d":"7,612.90"},{"v":102515,"d":"102,515.00"},{"$f":"I7899-E7899","v":{"v":-25715,"d":"-25,715.00 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7901+G7902+G7903+G7904+G7905+G7906+G7907+G7908","v":{"v":90000.05,"d":"90,000.05"}},{"v":7612.9,"d":"7,612.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34600,"d":"34,600.00"},{"v":7612.9,"d":"7,612.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35400.05,"d":"35,400.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7911+G7912+G7913+G7914+G7915+G7916+G7917+G7918","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7910-E7910","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7921+G7922+G7923","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I7920-E7920","v":{"v":8800,"d":"8,800.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7921-E7921","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7922-E7922","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I7923-E7923","v":{"v":8800,"d":"8,800.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":128230,"d":"128,230.00"},{"v":200000,"d":"200,000.00"},{"$f":"G7926+G7927+G7928+G7929+G7930+G7931+G7932+G7933+G7934","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":93715,"d":"93,715.00"},{"$f":"I7925-E7925","v":{"v":-34515,"d":"-34,515.00 "}}]
[null,null,630,"Confédération",{"v":31033,"d":"31,033.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-31033,"d":"-31,033.00 "}]
[null,null,631,"Cantons et concordats",{"v":97197,"d":"97,197.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43715,"d":"43,715.00"},{"v":-53482,"d":"-53,482.00 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7937+G7938+G7939+G7940+G7941+G7942+G7943+G7944+G7945","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7936-E7936","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7948+G7949+G7950+G7951+G7952+G7953+G7954+G7955+G7956","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7947-E7947","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7959+G7960+G7961+G7962+G7963+G7964+G7965+G7966+G7967","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7958-E7958","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G7970+G7971+G7972+G7973+G7974+G7975+G7976+G7977+G7978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7969-E7969","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"$f":"G7981+G7982+G7983+G7984+G7985+G7986+G7987","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I7980-E7980","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":325056.85,"d":"325,056.85"},{"v":1378844.35,"d":"1,378,844.35"},{"$f":"G7990","v":{"v":1040598.75,"d":"1,040,598.75"}},{"v":213352.45,"d":"213,352.45"},{"v":148288.1,"d":"148,288.10"},{"$f":"I7989-E7989","v":{"v":-176768.74999999997,"d":"-176,768.75 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":325056.85,"d":"325,056.85"},{"v":1378844.35,"d":"1,378,844.35"},{"v":1040598.75,"d":"1,040,598.75"},{"v":213352.45,"d":"213,352.45"},{"v":148288.1,"d":"148,288.10"},{"$f":"I7990-E7990","v":{"v":-176768.74999999997,"d":"-176,768.75 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":183289.8,"d":"183,289.80"},{"v":1172844.35,"d":"1,172,844.35"},{"$f":"G7816-G7899","v":{"v":950598.7,"d":"950,598.70"}},{"v":205739.55000000002,"d":"205,739.55"},{"v":45773.09999999998,"d":"45,773.10"},{"$f":"I7994-E7994","v":{"v":-137516.7,"d":"-137,516.70 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H7999+1","v":2024},"Variation"]
["Courchavon",{"$nulls":3},314,304,293,314,{"$f":"'Base de données pop.'!C42","v":323},{"$f":"I8000-E8000","v":9}]
[{"$nulls":4},"Courchavon","Courchavon","Courchavon","Courchavon",{"$f":"H8001","v":"Courchavon"},{"$f":"I8001","v":"Courchavon"}]
[5,null,null,"Dépenses d'investissements",{"v":290607.3,"d":"290,607.30"},{"v":69113,"d":"69,113.00"},{"$f":"G8003+G8013+G8023+G8028+G8039+G8050+G8061+G8072","v":{"v":177717.80000000002,"d":"177,717.80"}},{"v":307820.15,"d":"307,820.15"},{"v":1564304.5,"d":"1,564,304.50"},{"$f":"I8002-E8002","v":{"v":1273697.2,"d":"1,273,697.20"}}]
[null,50,null,"Immobilisations corporelles",{"v":170882.3,"d":"170,882.30"},{"v":46053.75,"d":"46,053.75"},{"$f":"G8004+G8005+G8006+G8007+G8008+G8009+G8010+G8011","v":{"v":165658.35,"d":"165,658.35"}},{"v":296228.95,"d":"296,228.95"},{"v":1564304.5,"d":"1,564,304.50"},{"v":1393422.2,"d":"1,393,422.20"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":169985,"d":"169,985.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-169985,"d":"-169,985.00 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":897.3,"d":"897.30"},{"v":11740.1,"d":"11,740.10"},{"v":28955.4,"d":"28,955.40"},{"v":12363.05,"d":"12,363.05"},{"v":423476.45,"d":"423,476.45"},{"v":422579.15,"d":"422,579.15"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49354.9,"d":"49,354.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":2455.55,"d":"2,455.55"},{"v":87348.05,"d":"87,348.05"},{"v":283865.9,"d":"283,865.90"},{"v":1140828.05,"d":"1,140,828.05"},{"v":1140828.05,"d":"1,140,828.05"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":31858.1,"d":"31,858.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":119725,"d":"119,725.00"},{"v":1453.95,"d":"1,453.95"},{"$f":"G8014+G8015+G8016+G8017+G8018+G8019+G8020+G8021","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8013-E8013","v":{"v":-119725,"d":"-119,725.00 "}}]
[null,null,510,"Terrains",{"v":119725,"d":"119,725.00"},{"v":1453.95,"d":"1,453.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-119725,"d":"-119,725.00 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":21605.3,"d":"21,605.30"},{"$f":"G8024+G8025+G8026","v":{"v":12059.45,"d":"12,059.45"}},{"v":11591.2,"d":"11,591.20"},{"v":0,"d":"0.00"},{"$f":"I8023-E8023","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8024-E8024","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8025-E8025","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":21605.3,"d":"21,605.30"},{"v":12059.45,"d":"12,059.45"},{"v":11591.2,"d":"11,591.20"},{"v":0,"d":"0.00"},{"$f":"I8026-E8026","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8029+G8030+G8031+G8032+G8033+G8034+G8035+G8036+G8037","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8028-E8028","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8040+G8041+G8042+G8043+G8044+G8045+G8046+G8047+G8048","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8039-E8039","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8051+G8052+G8053+G8054+G8055+G8056+G8057+G8058+G8059","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8050-E8050","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8062+G8063+G8064+G8065+G8066+G8067+G8068+G8069+G8070","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8061-E8061","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8073+G8074+G8075+G8076+G8077+G8078","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8072-E8072","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":98690,"d":"98,690.00"},{"v":188423.5,"d":"188,423.50"},{"$f":"G8081","v":{"v":53027.5,"d":"53,027.50"}},{"v":0,"d":"0.00"},{"v":261212.55,"d":"261,212.55"},{"$f":"I8080-E8080","v":{"v":162522.55,"d":"162,522.55"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":98690,"d":"98,690.00"},{"v":188423.5,"d":"188,423.50"},{"v":53027.5,"d":"53,027.50"},{"v":0,"d":"0.00"},{"v":261212.55,"d":"261,212.55"},{"$f":"I8081-E8081","v":{"v":162522.55,"d":"162,522.55"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":98690,"d":"98,690.00"},{"v":188423.5,"d":"188,423.50"},{"$f":"G8086+G8096+G8106+G8111+G8122+G8133+G8144+G8155+G8166","v":{"v":53027.5,"d":"53,027.50"}},{"v":0,"d":"0.00"},{"v":261212.55,"d":"261,212.55"},{"$f":"I8085-E8085","v":{"v":162522.55,"d":"162,522.55"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8087+G8088+G8089+G8090+G8091+G8092+G8093+G8094","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":53690,"d":"53,690.00"},{"v":178423.5,"d":"178,423.50"},{"$f":"G8097+G8098+G8099+G8100+G8101+G8102+G8103+G8104","v":{"v":41386.5,"d":"41,386.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8096-E8096","v":{"v":-53690,"d":"-53,690.00 "}}]
[null,null,610,"Terrains",{"v":53690,"d":"53,690.00"},{"v":178423.5,"d":"178,423.50"},{"v":41386.5,"d":"41,386.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-53690,"d":"-53,690.00 "}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8107+G8108+G8109","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8106-E8106","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8107-E8107","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8108-E8108","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8109-E8109","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":45000,"d":"45,000.00"},{"v":10000,"d":"10,000.00"},{"$f":"G8112+G8113+G8114+G8115+G8116+G8117+G8118+G8119+G8120","v":{"v":11641,"d":"11,641.00"}},{"v":0,"d":"0.00"},{"v":259135.55,"d":"259,135.55"},{"$f":"I8111-E8111","v":{"v":214135.55,"d":"214,135.55"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":11641,"d":"11,641.00"},{"v":0,"d":"0.00"},{"v":259135.55,"d":"259,135.55"},{"v":249135.55,"d":"249,135.55"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-35000,"d":"-35,000.00 "}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8123+G8124+G8125+G8126+G8127+G8128+G8129+G8130+G8131","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8122-E8122","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8134+G8135+G8136+G8137+G8138+G8139+G8140+G8141+G8142","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8133-E8133","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8145+G8146+G8147+G8148+G8149+G8150+G8151+G8152+G8153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8144-E8144","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8156+G8157+G8158+G8159+G8160+G8161+G8162+G8163+G8164","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8155-E8155","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"}]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8167+G8168+G8169+G8170+G8171+G8172+G8173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2077,"d":"2,077.00"},{"$f":"I8166-E8166","v":{"v":2077,"d":"2,077.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2077,"d":"2,077.00"},{"v":2077,"d":"2,077.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":290607.3,"d":"290,607.30"},{"v":69113,"d":"69,113.00"},{"$f":"G8176","v":{"v":177717.8,"d":"177,717.80"}},{"v":307820.15,"d":"307,820.15"},{"v":1564304.5,"d":"1,564,304.50"},{"$f":"I8175-E8175","v":{"v":1273697.2,"d":"1,273,697.20"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":290607.3,"d":"290,607.30"},{"v":69113,"d":"69,113.00"},{"v":177717.8,"d":"177,717.80"},{"v":307820.15,"d":"307,820.15"},{"v":1564304.5,"d":"1,564,304.50"},{"$f":"I8176-E8176","v":{"v":1273697.2,"d":"1,273,697.20"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":191917.3,"d":"191,917.30"},{"v":-119310.5,"d":"-119,310.50 "},{"$f":"G8002-G8085","v":{"v":124690.30000000002,"d":"124,690.30"}},{"v":307820.15,"d":"307,820.15"},{"v":1303091.95,"d":"1,303,091.95"},{"$f":"I8180-E8180","v":{"v":1111174.65,"d":"1,111,174.65"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H8185+1","v":2024},"Variation"]
["Courgenay",{"$nulls":3},{"v":2400,"d":"2,400"},{"v":2412,"d":"2,412"},{"v":2435,"d":"2,435"},{"v":2453,"d":"2,453"},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"I8186-E8186","v":39}]
[{"$nulls":4},"Courgenay","Courgenay","Courgenay","Courgenay",{"$f":"H8187","v":"Courgenay"},"Courgenay"]
[5,null,null,"Dépenses d'investissements",{"v":642916.7100000001,"d":"642,916.71"},{"v":611861.4,"d":"611,861.40"},{"$f":"G8189+G8199+G8209+G8214+G8225+G8236+G8247+G8258","v":{"v":2134973.85,"d":"2,134,973.85"}},{"v":2525481.0500000003,"d":"2,525,481.05"},{"v":373321.55000000005,"d":"373,321.55"},{"$f":"I8188-E8188","v":{"v":-269595.16000000003,"d":"-269,595.16 "}}]
[null,50,null,"Immobilisations corporelles",{"v":610737.2600000001,"d":"610,737.26"},{"v":539588.75,"d":"539,588.75"},{"$f":"G8190+G8191+G8192+G8193+G8194+G8195+G8196+G8197","v":{"v":2126228.6,"d":"2,126,228.60"}},{"v":2463093.35,"d":"2,463,093.35"},{"v":291531.45,"d":"291,531.45"},{"v":-319205.8100000001,"d":"-319,205.81 "}]
[null,null,500,"Terrains",{"v":348021.9,"d":"348,021.90"},{"v":37032.75,"d":"37,032.75"},{"v":1196178.35,"d":"1,196,178.35"},{"v":1540028.55,"d":"1,540,028.55"},549.25,{"v":-347472.65,"d":"-347,472.65 "}]
[null,null,501,"Routes et voies de communications",{"v":231695.01,"d":"231,695.01"},{"v":402684.65,"d":"402,684.65"},{"v":5851.1,"d":"5,851.10"},{"v":0,"d":"0.00"},{"v":14342.7,"d":"14,342.70"},{"v":-217352.31,"d":"-217,352.31 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":185174.5,"d":"185,174.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":21648.3,"d":"21,648.30"},{"v":71296.35,"d":"71,296.35"},{"v":415455.4,"d":"415,455.40"},{"v":117176.55,"d":"117,176.55"},{"v":0,"d":"0.00"},{"v":-21648.3,"d":"-21,648.30 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":28575,"d":"28,575.00"},{"v":313955.85,"d":"313,955.85"},{"v":767604.1,"d":"767,604.10"},{"v":247739.5,"d":"247,739.50"},{"v":247739.5,"d":"247,739.50"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":9372.05,"d":"9,372.05"},{"v":0,"d":"0.00"},{"v":9613.4,"d":"9,613.40"},{"v":38284.15,"d":"38,284.15"},{"v":28900,"d":"28,900.00"},{"v":19527.95,"d":"19,527.95"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8200+G8201+G8202+G8203+G8204+G8205+G8206+G8207","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8199-E8199","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":32179.45,"d":"32,179.45"},{"v":72272.65,"d":"72,272.65"},{"$f":"G8210+G8211+G8212","v":{"v":8745.25,"d":"8,745.25"}},{"v":62387.7,"d":"62,387.70"},{"v":81790.1,"d":"81,790.10"},{"$f":"I8209-E8209","v":{"v":49610.65000000001,"d":"49,610.65"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8210-E8210","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8211-E8211","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":32179.45,"d":"32,179.45"},{"v":72272.65,"d":"72,272.65"},{"v":8745.25,"d":"8,745.25"},{"v":62387.7,"d":"62,387.70"},{"v":81790.1,"d":"81,790.10"},{"$f":"I8212-E8212","v":{"v":49610.65000000001,"d":"49,610.65"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8215+G8216+G8217+G8218+G8219+G8220+G8221+G8222+G8223","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8214-E8214","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8226+G8227+G8228+G8229+G8230+G8231+G8232+G8233+G8234","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8225-E8225","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8237+G8238+G8239+G8240+G8241+G8242+G8243+G8244+G8245","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8236-E8236","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8248+G8249+G8250+G8251+G8252+G8253+G8254+G8255+G8256","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8247-E8247","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8259+G8260+G8261+G8262+G8263+G8264","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8258-E8258","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":36642,"d":"36,642.00"},{"v":27500,"d":"27,500.00"},{"$f":"G8267","v":{"v":142427.8,"d":"142,427.80"}},{"v":164207,"d":"164,207.00"},{"v":203173,"d":"203,173.00"},{"$f":"I8266-E8266","v":{"v":166531,"d":"166,531.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":36642,"d":"36,642.00"},{"v":27500,"d":"27,500.00"},{"v":142427.8,"d":"142,427.80"},{"v":164207,"d":"164,207.00"},{"v":203173,"d":"203,173.00"},{"$f":"I8267-E8267","v":{"v":166531,"d":"166,531.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":36642,"d":"36,642.00"},{"v":27500,"d":"27,500.00"},{"$f":"G8272+G8282+G8292+G8297+G8308+G8319+G8330+G8341+G8352","v":{"v":142427.8,"d":"142,427.80"}},{"v":164207,"d":"164,207.00"},{"v":203173,"d":"203,173.00"},{"$f":"I8271-E8271","v":{"v":166531,"d":"166,531.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8273+G8274+G8275+G8276+G8277+G8278+G8279+G8280","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8283+G8284+G8285+G8286+G8287+G8288+G8289+G8290","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8282-E8282","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8293+G8294+G8295","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8292-E8292","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8293-E8293","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8294-E8294","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8295-E8295","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":36642,"d":"36,642.00"},{"v":27500,"d":"27,500.00"},{"$f":"G8298+G8299+G8300+G8301+G8302+G8303+G8304+G8305+G8306","v":{"v":142427.8,"d":"142,427.80"}},{"v":164207,"d":"164,207.00"},{"v":203173,"d":"203,173.00"},{"$f":"I8297-E8297","v":{"v":166531,"d":"166,531.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":36642,"d":"36,642.00"},{"v":17500,"d":"17,500.00"},{"v":142427.8,"d":"142,427.80"},{"v":159207,"d":"159,207.00"},{"v":198173,"d":"198,173.00"},{"v":161531,"d":"161,531.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8309+G8310+G8311+G8312+G8313+G8314+G8315+G8316+G8317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8308-E8308","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8320+G8321+G8322+G8323+G8324+G8325+G8326+G8327+G8328","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8319-E8319","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8331+G8332+G8333+G8334+G8335+G8336+G8337+G8338+G8339","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8330-E8330","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8342+G8343+G8344+G8345+G8346+G8347+G8348+G8349+G8350","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8341-E8341","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8353+G8354+G8355+G8356+G8357+G8358+G8359","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8352-E8352","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":610737.26,"d":"610,737.26"},{"v":611861.4,"d":"611,861.40"},{"$f":"G8362","v":{"v":2134973.85,"d":"2,134,973.85"}},{"v":2525481.05,"d":"2,525,481.05"},{"v":373321.55,"d":"373,321.55"},{"$f":"I8361-E8361","v":{"v":-237415.71000000002,"d":"-237,415.71 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":610737.26,"d":"610,737.26"},{"v":611861.4,"d":"611,861.40"},{"v":2134973.85,"d":"2,134,973.85"},{"v":2525481.05,"d":"2,525,481.05"},{"v":373321.55,"d":"373,321.55"},{"$f":"I8362-E8362","v":{"v":-237415.71000000002,"d":"-237,415.71 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":606274.7100000001,"d":"606,274.71"},{"v":584361.4,"d":"584,361.40"},{"$f":"G8188-G8271","v":{"v":1992546.05,"d":"1,992,546.05"}},{"v":2361274.0500000003,"d":"2,361,274.05"},{"v":170148.55000000005,"d":"170,148.55"},{"$f":"I8366-E8366","v":{"v":-436126.16000000003,"d":"-436,126.16 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H8371+1","v":2024},"Variation"]
["Courtedoux",{"$nulls":3},755,735,786,774,{"$f":"'Base de données pop.'!C44","v":761},{"$f":"I8372-E8372","v":6}]
[{"$nulls":4},"Courtedoux","Courtedoux","Courtedoux","Courtedoux",{"$f":"H8373","v":"Courtedoux"},"Courtedoux"]
[5,null,null,"Dépenses d'investissements",{"v":112008.6,"d":"112,008.60"},{"v":342404.75,"d":"342,404.75"},{"$f":"G8375+G8385+G8395+G8400+G8411+G8422+G8433+G8444","v":{"v":344279.7,"d":"344,279.70"}},{"v":428018.12,"d":"428,018.12"},{"v":1802945.06,"d":"1,802,945.06"},{"$f":"I8374-E8374","v":{"v":1690936.46,"d":"1,690,936.46"}}]
[null,50,null,"Immobilisations corporelles",{"v":89929.95,"d":"89,929.95"},{"v":298541.55,"d":"298,541.55"},{"$f":"G8376+G8377+G8378+G8379+G8380+G8381+G8382+G8383","v":{"v":283977,"d":"283,977.00"}},{"v":402512.87,"d":"402,512.87"},{"v":1800399.56,"d":"1,800,399.56"},{"v":1710469.61,"d":"1,710,469.61"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":15664.2,"d":"15,664.20"},{"v":165312.45,"d":"165,312.45"},{"v":52227.94,"d":"52,227.94"},{"v":3257.24,"d":"3,257.24"},{"v":215571.27,"d":"215,571.27"},{"v":199907.06999999998,"d":"199,907.07"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":41766.2,"d":"41,766.20"},{"v":115750.8,"d":"115,750.80"},{"v":116978.06,"d":"116,978.06"},295.05,{"v":225141.45,"d":"225,141.45"},{"v":183375.25,"d":"183,375.25"}]
[null,null,504,"Bâtiments",{"v":15954.55,"d":"15,954.55"},{"v":2975.75,"d":"2,975.75"},{"v":114771,"d":"114,771.00"},{"v":398960.58,"d":"398,960.58"},{"v":1314792.24,"d":"1,314,792.24"},{"v":1298837.69,"d":"1,298,837.69"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":16545,"d":"16,545.00"},{"v":14502.55,"d":"14,502.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44894.6,"d":"44,894.60"},{"v":28349.6,"d":"28,349.60"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8386+G8387+G8388+G8389+G8390+G8391+G8392+G8393","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8385-E8385","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":22078.65,"d":"22,078.65"},{"v":43863.2,"d":"43,863.20"},{"$f":"G8396+G8397+G8398","v":{"v":60302.7,"d":"60,302.70"}},{"v":25505.25,"d":"25,505.25"},{"v":2545.5,"d":"2,545.50"},{"$f":"I8395-E8395","v":{"v":-19533.15,"d":"-19,533.15 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8396-E8396","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8397-E8397","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":22078.65,"d":"22,078.65"},{"v":43863.2,"d":"43,863.20"},{"v":60302.7,"d":"60,302.70"},{"v":25505.25,"d":"25,505.25"},{"v":2545.5,"d":"2,545.50"},{"$f":"I8398-E8398","v":{"v":-19533.15,"d":"-19,533.15 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8401+G8402+G8403+G8404+G8405+G8406+G8407+G8408+G8409","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8400-E8400","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8412+G8413+G8414+G8415+G8416+G8417+G8418+G8419+G8420","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8411-E8411","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8423+G8424+G8425+G8426+G8427+G8428+G8429+G8430+G8431","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8422-E8422","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8434+G8435+G8436+G8437+G8438+G8439+G8440+G8441+G8442","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8433-E8433","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8445+G8446+G8447+G8448+G8449+G8450","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8444-E8444","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"$f":"G8453","v":{"v":16355,"d":"16,355.00"}},{"v":9405.86,"d":"9,405.86"},{"v":11086.45,"d":"11,086.45"},{"$f":"I8452-E8452","v":{"v":-47896.55,"d":"-47,896.55 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"v":16355,"d":"16,355.00"},{"v":9405.86,"d":"9,405.86"},{"v":11086.45,"d":"11,086.45"},{"$f":"I8453-E8453","v":{"v":-47896.55,"d":"-47,896.55 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"$f":"G8458+G8468+G8478+G8483+G8494+G8505+G8516+G8527+G8538","v":{"v":16355,"d":"16,355.00"}},{"v":9405.86,"d":"9,405.86"},{"v":11086.45,"d":"11,086.45"},{"$f":"I8457-E8457","v":{"v":-47896.55,"d":"-47,896.55 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8459+G8460+G8461+G8462+G8463+G8464+G8465+G8466","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8469+G8470+G8471+G8472+G8473+G8474+G8475+G8476","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8468-E8468","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8479+G8480+G8481","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8478-E8478","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8479-E8479","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8480-E8480","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8481-E8481","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":50275,"d":"50,275.00"},{"v":0,"d":"0.00"},{"$f":"G8484+G8485+G8486+G8487+G8488+G8489+G8490+G8491+G8492","v":{"v":16355,"d":"16,355.00"}},{"v":9405.86,"d":"9,405.86"},{"v":8886.45,"d":"8,886.45"},{"$f":"I8483-E8483","v":{"v":-41388.55,"d":"-41,388.55 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":50275,"d":"50,275.00"},{"v":0,"d":"0.00"},{"v":16355,"d":"16,355.00"},{"v":0,"d":"0.00"},{"v":8886.45,"d":"8,886.45"},{"v":-41388.55,"d":"-41,388.55 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9405.86,"d":"9,405.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8495+G8496+G8497+G8498+G8499+G8500+G8501+G8502+G8503","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8494-E8494","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8506+G8507+G8508+G8509+G8510+G8511+G8512+G8513+G8514","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8505-E8505","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"$f":"G8517+G8518+G8519+G8520+G8521+G8522+G8523+G8524+G8525","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8516-E8516","v":{"v":-8708,"d":"-8,708.00 "}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8708,"d":"-8,708.00 "}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8528+G8529+G8530+G8531+G8532+G8533+G8534+G8535+G8536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8527-E8527","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8539+G8540+G8541+G8542+G8543+G8544+G8545","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"$f":"I8538-E8538","v":{"v":2200,"d":"2,200.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":2200,"d":"2,200.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":112008.6,"d":"112,008.60"},{"v":324404.75,"d":"324,404.75"},{"$f":"G8548","v":{"v":344279.7,"d":"344,279.70"}},{"v":428018.12,"d":"428,018.12"},{"v":1802945.06,"d":"1,802,945.06"},{"$f":"I8547-E8547","v":{"v":1690936.46,"d":"1,690,936.46"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":112008.6,"d":"112,008.60"},{"v":324404.75,"d":"324,404.75"},{"v":344279.7,"d":"344,279.70"},{"v":428018.12,"d":"428,018.12"},{"v":1802945.06,"d":"1,802,945.06"},{"$f":"I8548-E8548","v":{"v":1690936.46,"d":"1,690,936.46"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":53025.600000000006,"d":"53,025.60"},{"v":342404.75,"d":"342,404.75"},{"$f":"G8374-G8457","v":{"v":327924.7,"d":"327,924.70"}},{"v":418612.26,"d":"418,612.26"},{"v":1791858.61,"d":"1,791,858.61"},{"$f":"I8552-E8552","v":{"v":1738833.01,"d":"1,738,833.01"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H8557+1","v":2024},"Variation"]
["Damphreux",{"$nulls":3},181,185,184,null,null,{"$f":"G8558-E8558","v":3}]
[{"$nulls":4},"Damphreux","Damphreux","Damphreux","Fusion","Fusion",{"$f":"G8559","v":"Damphreux"}]
[5,null,null,"Dépenses d'investissements",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"$f":"G8561+G8571+G8581+G8586+G8597+G8608+G8619+G8630","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8560-E8560","v":{"v":-49000,"d":"-49,000.00 "}}]
[null,50,null,"Immobilisations corporelles",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"$f":"G8562+G8563+G8564+G8565+G8566+G8567+G8568+G8569","v":{"v":0,"d":"0.00"}},null,null,{"v":-49000,"d":"-49,000.00 "}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":-49000,"d":"-49,000.00 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8572+G8573+G8574+G8575+G8576+G8577+G8578+G8579","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8571-E8571","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8582+G8583+G8584","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8581-E8581","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8582-E8582","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8583-E8583","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8584-E8584","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8587+G8588+G8589+G8590+G8591+G8592+G8593+G8594+G8595","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8586-E8586","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8598+G8599+G8600+G8601+G8602+G8603+G8604+G8605+G8606","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8597-E8597","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8609+G8610+G8611+G8612+G8613+G8614+G8615+G8616+G8617","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8608-E8608","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8620+G8621+G8622+G8623+G8624+G8625+G8626+G8627+G8628","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8619-E8619","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8631+G8632+G8633+G8634+G8635+G8636","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8630-E8630","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8639","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8638-E8638","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8639-E8639","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8644+G8654+G8664+G8669+G8680+G8691+G8702+G8713+G8724","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8643-E8643","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8645+G8646+G8647+G8648+G8649+G8650+G8651+G8652","v":{"v":0,"d":"0.00"}},null,null,{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8655+G8656+G8657+G8658+G8659+G8660+G8661+G8662","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8654-E8654","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8665+G8666+G8667","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8664-E8664","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8665-E8665","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8666-E8666","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8667-E8667","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8670+G8671+G8672+G8673+G8674+G8675+G8676+G8677+G8678","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8669-E8669","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8681+G8682+G8683+G8684+G8685+G8686+G8687+G8688+G8689","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8680-E8680","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8692+G8693+G8694+G8695+G8696+G8697+G8698+G8699+G8700","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8691-E8691","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8703+G8704+G8705+G8706+G8707+G8708+G8709+G8710+G8711","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8702-E8702","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8714+G8715+G8716+G8717+G8718+G8719+G8720+G8721+G8722","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8713-E8713","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8725+G8726+G8727+G8728+G8729+G8730+G8731","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8724-E8724","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"$f":"G8734","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8733-E8733","v":{"v":-49000,"d":"-49,000.00 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G8734-E8734","v":{"v":-49000,"d":"-49,000.00 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"$f":"G8560-G8643","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G8738-E8738","v":{"v":-49000,"d":"-49,000.00 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H8743+1","v":2024},"Variation"]
["Damphreux-Lugnez",{"$nulls":6},363,{"$f":"'Base de données pop.'!C45","v":370},{"$f":"I8744-E8744","v":370}]
[{"$nulls":4},"Fusion Damphreux-Lugnez",null,null,"Damphreux-Lugnez",{"$f":"H8745","v":"Damphreux-Lugnez"},{"$f":"I8745","v":"Damphreux-Lugnez"}]
[5,null,null,"Dépenses d'investissements",{"$nulls":3},{"v":125702.05,"d":"125,702.05"},{"v":77673.15,"d":"77,673.15"},{"$f":"I8746-H8746","v":{"v":-48028.90000000001,"d":"-48,028.90 "}}]
[null,50,null,"Immobilisations corporelles",{"$nulls":3},{"v":78398.6,"d":"78,398.60"},{"v":34093.1,"d":"34,093.10"},{"v":-44305.50000000001,"d":"-44,305.50 "}]
[null,null,500,"Terrains",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"$nulls":3},{"v":-1302.7,"d":"-1,302.70 "},{"v":34093.1,"d":"34,093.10"},{"v":35395.799999999996,"d":"35,395.80"}]
[null,null,502,"Aménagements des cours d'eau",{"$nulls":3},{"v":79701.3,"d":"79,701.30"},{"v":0,"d":"0.00"},{"v":-79701.3,"d":"-79,701.30 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8757-H8757","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$nulls":3},{"v":47303.45,"d":"47,303.45"},{"v":43580.05,"d":"43,580.05"},{"$f":"I8767-H8767","v":{"v":-3723.399999999994,"d":"-3,723.40 "}}]
[null,null,520,"Logiciels",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8768-H8768","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8769-H8769","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$nulls":3},{"v":47303.45,"d":"47,303.45"},{"v":43580.05,"d":"43,580.05"},{"$f":"I8770-H8770","v":{"v":-3723.399999999994,"d":"-3,723.40 "}}]
[]
[null,54,null,"Prêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8772-H8772","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8783-H8783","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8794-H8794","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8805-H8805","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8816-H8816","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$nulls":3},{"v":20000,"d":"20,000.00"},{"v":75413.5,"d":"75,413.50"},{"$f":"I8824-H8824","v":{"v":55413.5,"d":"55,413.50"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$nulls":3},{"v":20000,"d":"20,000.00"},{"v":75413.5,"d":"75,413.50"},{"$f":"I8825-H8825","v":{"v":55413.5,"d":"55,413.50"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$nulls":3},{"v":20000,"d":"20,000.00"},{"v":75413.5,"d":"75,413.50"},{"$f":"I8829-H8829","v":{"v":55413.5,"d":"55,413.50"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$nulls":3},{"v":0,"d":"0.00"},{"v":57382,"d":"57,382.00"},{"v":57382,"d":"57,382.00"}]
[null,null,600,"Terrains",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"$nulls":3},{"v":0,"d":"0.00"},{"v":57382,"d":"57,382.00"},{"v":57382,"d":"57,382.00"}]
[null,null,605,"Forêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8840-H8840","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8850-H8850","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8851-H8851","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8852-H8852","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8853-H8853","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"$nulls":3},{"v":20000,"d":"20,000.00"},{"v":18031.5,"d":"18,031.50"},{"$f":"I8855-H8855","v":{"v":-1968.5,"d":"-1,968.50 "}}]
[null,null,630,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":18031.5,"d":"18,031.50"},{"v":18031.5,"d":"18,031.50"}]
[null,null,632,"Communes et associations intercommunales",{"$nulls":3},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":-20000,"d":"-20,000.00 "}]
[null,null,633,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8866-H8866","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8877-H8877","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8888-H8888","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8899-H8899","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8910-H8910","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$nulls":3},{"v":125702.05,"d":"125,702.05"},{"v":77673.15,"d":"77,673.15"},{"$f":"I8919-H8919","v":{"v":-48028.90000000001,"d":"-48,028.90 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$nulls":3},{"v":125702.05,"d":"125,702.05"},{"v":77673.15,"d":"77,673.15"},{"$f":"I8920-H8920","v":{"v":-48028.90000000001,"d":"-48,028.90 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$nulls":3},{"v":105702.05,"d":"105,702.05"},{"v":2259.649999999994,"d":"2,259.65"},{"$f":"I8924-H8924","v":{"v":-103442.40000000001,"d":"-103,442.40 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H8929+1","v":2024},"Variation"]
["Fahy",{"$nulls":3},347,340,333,332,{"$f":"'Base de données pop.'!C46","v":337},{"$f":"I8930-E8930","v":-10}]
[{"$nulls":4},"Fahy","Fahy","Fahy","Fahy",{"$f":"H8931","v":"Fahy"},{"$f":"I8931","v":"Fahy"}]
[5,null,null,"Dépenses d'investissements",{"v":0,"d":"0.00"},{"v":24663.3,"d":"24,663.30"},{"$f":"G8933+G8943+G8953+G8958+G8969+G8980+G8991+G9002","v":{"v":84585.35,"d":"84,585.35"}},{"v":55879.7,"d":"55,879.70"},{"v":242935.24000000002,"d":"242,935.24"},{"$f":"I8932-E8932","v":{"v":242935.24000000002,"d":"242,935.24"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8934+G8935+G8936+G8937+G8938+G8939+G8940+G8941","v":{"v":41908.15,"d":"41,908.15"}},{"v":13983.3,"d":"13,983.30"},{"v":233469.04,"d":"233,469.04"},{"v":233469.04,"d":"233,469.04"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41908.15,"d":"41,908.15"},{"v":13983.3,"d":"13,983.30"},{"v":102510.38,"d":"102,510.38"},{"v":102510.38,"d":"102,510.38"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130958.66,"d":"130,958.66"},{"v":130958.66,"d":"130,958.66"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8944+G8945+G8946+G8947+G8948+G8949+G8950+G8951","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8943-E8943","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":24663.3,"d":"24,663.30"},{"$f":"G8954+G8955+G8956","v":{"v":42677.2,"d":"42,677.20"}},{"v":41896.4,"d":"41,896.40"},{"v":9466.2,"d":"9,466.20"},{"$f":"I8953-E8953","v":{"v":9466.2,"d":"9,466.20"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8954-E8954","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8955-E8955","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":24663.3,"d":"24,663.30"},{"v":42677.2,"d":"42,677.20"},{"v":41896.4,"d":"41,896.40"},{"v":9466.2,"d":"9,466.20"},{"$f":"I8956-E8956","v":{"v":9466.2,"d":"9,466.20"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8959+G8960+G8961+G8962+G8963+G8964+G8965+G8966+G8967","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8958-E8958","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8970+G8971+G8972+G8973+G8974+G8975+G8976+G8977+G8978","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8969-E8969","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8981+G8982+G8983+G8984+G8985+G8986+G8987+G8988+G8989","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8980-E8980","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8992+G8993+G8994+G8995+G8996+G8997+G8998+G8999+G9000","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I8991-E8991","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9003+G9004+G9005+G9006+G9007+G9008","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9002-E9002","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":13795,"d":"13,795.00"},{"$f":"G9011","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9010-E9010","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":13795,"d":"13,795.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9011-E9011","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":13795,"d":"13,795.00"},{"$f":"G9016+G9026+G9036+G9041+G9052+G9063+G9074+G9085+G9096","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9015-E9015","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9017+G9018+G9019+G9020+G9021+G9022+G9023+G9024","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9027+G9028+G9029+G9030+G9031+G9032+G9033+G9034","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9026-E9026","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9037+G9038+G9039","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9036-E9036","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9037-E9037","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9038-E9038","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9039-E9039","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":13795,"d":"13,795.00"},{"$f":"G9042+G9043+G9044+G9045+G9046+G9047+G9048+G9049+G9050","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9041-E9041","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":13795,"d":"13,795.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9053+G9054+G9055+G9056+G9057+G9058+G9059+G9060+G9061","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9052-E9052","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9064+G9065+G9066+G9067+G9068+G9069+G9070+G9071+G9072","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9063-E9063","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9075+G9076+G9077+G9078+G9079+G9080+G9081+G9082+G9083","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9074-E9074","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9086+G9087+G9088+G9089+G9090+G9091+G9092+G9093+G9094","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9085-E9085","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9097+G9098+G9099+G9100+G9101+G9102+G9103","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9096-E9096","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":24663.3,"d":"24,663.30"},{"$f":"G9106","v":{"v":84585.35,"d":"84,585.35"}},{"v":55879.7,"d":"55,879.70"},{"v":242935.24,"d":"242,935.24"},{"$f":"I9105-E9105","v":{"v":242935.24,"d":"242,935.24"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":24663.3,"d":"24,663.30"},{"v":84585.35,"d":"84,585.35"},{"v":55879.7,"d":"55,879.70"},{"v":242935.24,"d":"242,935.24"},{"$f":"I9106-E9106","v":{"v":242935.24,"d":"242,935.24"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":0,"d":"0.00"},{"v":10868.3,"d":"10,868.30"},{"$f":"G8932-G9015","v":{"v":84585.35,"d":"84,585.35"}},{"v":55879.7,"d":"55,879.70"},{"v":242935.24000000002,"d":"242,935.24"},{"$f":"I9110-E9110","v":{"v":242935.24000000002,"d":"242,935.24"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H9115+1","v":2024},"Variation"]
["Fontenais",{"$nulls":3},{"v":1690,"d":"1,690"},{"v":1697,"d":"1,697"},{"v":1674,"d":"1,674"},{"v":1647,"d":"1,647"},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"I9116-E9116","v":-58}]
[{"$nulls":4},"Fontenais","Fontenais","Fontenais","Fontenais",{"$f":"H9117","v":"Fontenais"},"Fontenais"]
[5,null,null,"Dépenses d'investissements",{"v":19064.1,"d":"19,064.10"},{"v":17061.55,"d":"17,061.55"},{"$f":"G9119+G9129+G9139+G9144+G9155+G9166+G9177+G9188","v":{"v":264388.7,"d":"264,388.70"}},{"v":662666.8,"d":"662,666.80"},{"v":170287.6,"d":"170,287.60"},{"$f":"I9118-E9118","v":{"v":151223.5,"d":"151,223.50"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9120+G9121+G9122+G9123+G9124+G9125+G9126+G9127","v":{"v":159358.8,"d":"159,358.80"}},{"v":280839.05000000005,"d":"280,839.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88041.85,"d":"88,041.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106952.8,"d":"106,952.80"},{"v":123120.1,"d":"123,120.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52406,"d":"52,406.00"},{"v":69677.1,"d":"69,677.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9130+G9131+G9132+G9133+G9134+G9135+G9136+G9137","v":{"v":97119.45,"d":"97,119.45"}},{"v":381827.75,"d":"381,827.75"},{"v":154080.6,"d":"154,080.60"},{"$f":"I9129-E9129","v":{"v":154080.6,"d":"154,080.60"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97119.45,"d":"97,119.45"},{"v":381827.75,"d":"381,827.75"},{"v":154080.6,"d":"154,080.60"},{"v":154080.6,"d":"154,080.60"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":19064.1,"d":"19,064.10"},{"v":17061.55,"d":"17,061.55"},{"$f":"G9140+G9141+G9142","v":{"v":7910.45,"d":"7,910.45"}},{"v":0,"d":"0.00"},{"v":16207,"d":"16,207.00"},{"$f":"I9139-E9139","v":{"v":-2857.0999999999985,"d":"-2,857.10 "}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9140-E9140","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9141-E9141","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":19064.1,"d":"19,064.10"},{"v":17061.55,"d":"17,061.55"},{"v":7910.45,"d":"7,910.45"},{"v":0,"d":"0.00"},{"v":16207,"d":"16,207.00"},{"$f":"I9142-E9142","v":{"v":-2857.0999999999985,"d":"-2,857.10 "}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9145+G9146+G9147+G9148+G9149+G9150+G9151+G9152+G9153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9144-E9144","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9156+G9157+G9158+G9159+G9160+G9161+G9162+G9163+G9164","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9155-E9155","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9167+G9168+G9169+G9170+G9171+G9172+G9173+G9174+G9175","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9166-E9166","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9178+G9179+G9180+G9181+G9182+G9183+G9184+G9185+G9186","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9177-E9177","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9189+G9190+G9191+G9192+G9193+G9194","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9188-E9188","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":18782.5,"d":"18,782.50"},{"v":4852.35,"d":"4,852.35"},{"$f":"G9197","v":{"v":0,"d":"0.00"}},{"v":7567,"d":"7,567.00"},{"v":87200,"d":"87,200.00"},{"$f":"I9196-E9196","v":{"v":68417.5,"d":"68,417.50"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":18782.5,"d":"18,782.50"},{"v":4852.35,"d":"4,852.35"},{"v":0,"d":"0.00"},{"v":7567,"d":"7,567.00"},{"v":87200,"d":"87,200.00"},{"$f":"I9197-E9197","v":{"v":68417.5,"d":"68,417.50"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":18782.5,"d":"18,782.50"},{"v":4852.35,"d":"4,852.35"},{"$f":"G9202+G9212+G9222+G9227+G9238+G9249+G9260+G9271+G9282","v":{"v":0,"d":"0.00"}},{"v":7567,"d":"7,567.00"},{"v":87200,"d":"87,200.00"},{"$f":"I9201-E9201","v":{"v":68417.5,"d":"68,417.50"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9203+G9204+G9205+G9206+G9207+G9208+G9209+G9210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9213+G9214+G9215+G9216+G9217+G9218+G9219+G9220","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9212-E9212","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9223+G9224+G9225","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9222-E9222","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9223-E9223","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9224-E9224","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9225-E9225","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":16698,"d":"16,698.00"},{"v":4852.35,"d":"4,852.35"},{"$f":"G9228+G9229+G9230+G9231+G9232+G9233+G9234+G9235+G9236","v":{"v":0,"d":"0.00"}},{"v":7567,"d":"7,567.00"},{"v":87200,"d":"87,200.00"},{"$f":"I9227-E9227","v":{"v":70502,"d":"70,502.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":16698,"d":"16,698.00"},{"v":4852.35,"d":"4,852.35"},{"v":0,"d":"0.00"},{"v":7567,"d":"7,567.00"},{"v":26000,"d":"26,000.00"},{"v":9302,"d":"9,302.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61200,"d":"61,200.00"},{"v":61200,"d":"61,200.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9239+G9240+G9241+G9242+G9243+G9244+G9245+G9246+G9247","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9238-E9238","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9250+G9251+G9252+G9253+G9254+G9255+G9256+G9257+G9258","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9249-E9249","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"$f":"G9261+G9262+G9263+G9264+G9265+G9266+G9267+G9268+G9269","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9260-E9260","v":{"v":-2084.5,"d":"-2,084.50 "}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2084.5,"d":"-2,084.50 "}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9272+G9273+G9274+G9275+G9276+G9277+G9278+G9279+G9280","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9271-E9271","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9283+G9284+G9285+G9286+G9287+G9288+G9289","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9282-E9282","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":19064.1,"d":"19,064.10"},{"v":17061.55,"d":"17,061.55"},{"$f":"G9292","v":{"v":264388.7,"d":"264,388.70"}},{"v":662666.8,"d":"662,666.80"},{"v":170287.6,"d":"170,287.60"},{"$f":"I9291-E9291","v":{"v":151223.5,"d":"151,223.50"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":19064.1,"d":"19,064.10"},{"v":17061.55,"d":"17,061.55"},{"v":264388.7,"d":"264,388.70"},{"v":662666.8,"d":"662,666.80"},{"v":170287.6,"d":"170,287.60"},{"$f":"I9292-E9292","v":{"v":151223.5,"d":"151,223.50"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":281.59999999999854,"d":"281.60"},{"v":12209.199999999999,"d":"12,209.20"},{"$f":"G9118-G9201","v":{"v":264388.7,"d":"264,388.70"}},{"v":655099.8,"d":"655,099.80"},{"v":83087.6,"d":"83,087.60"},{"$f":"I9296-E9296","v":{"v":82806,"d":"82,806.00"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H9301+1","v":2024},"Variation"]
["Grandfontaine",{"$nulls":3},387,390,391,381,{"$f":"'Base de données pop.'!C48","v":378},{"$f":"I9302-E9302","v":-9}]
[{"$nulls":4},"Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine",{"$f":"H9303","v":"Grandfontaine"},"Grandfontaine"]
[5,null,null,"Dépenses d'investissements",{"v":593823.55,"d":"593,823.55"},{"v":722496.3,"d":"722,496.30"},{"$f":"G9305+G9315+G9325+G9330+G9341+G9352+G9363+G9374","v":{"v":1181638.9300000002,"d":"1,181,638.93"}},{"v":456466.83,"d":"456,466.83"},{"v":224573.94,"d":"224,573.94"},{"$f":"I9304-E9304","v":{"v":-369249.61000000004,"d":"-369,249.61 "}}]
[null,50,null,"Immobilisations corporelles",{"v":593823.55,"d":"593,823.55"},{"v":722496.3,"d":"722,496.30"},{"$f":"G9306+G9307+G9308+G9309+G9310+G9311+G9312+G9313","v":{"v":1181638.9300000002,"d":"1,181,638.93"}},{"v":456466.83,"d":"456,466.83"},{"v":215573.94,"d":"215,573.94"},{"v":-378249.61000000004,"d":"-378,249.61 "}]
[null,null,500,"Terrains",{"v":89455.8,"d":"89,455.80"},{"v":111291.9,"d":"111,291.90"},{"v":98043.6,"d":"98,043.60"},{"v":646.2,"d":"646.20"},{"v":40999.55,"d":"40,999.55"},{"v":-48456.25,"d":"-48,456.25 "}]
[null,null,501,"Routes et voies de communications",{"v":87339.15,"d":"87,339.15"},{"v":107584.5,"d":"107,584.50"},{"v":298294.68,"d":"298,294.68"},{"v":177755.18,"d":"177,755.18"},{"v":54296.64,"d":"54,296.64"},{"v":-33042.509999999995,"d":"-33,042.51 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":417028.6,"d":"417,028.60"},{"v":503619.9,"d":"503,619.90"},{"v":785300.65,"d":"785,300.65"},{"v":278065.45,"d":"278,065.45"},{"v":76842.4,"d":"76,842.40"},{"v":-340186.19999999995,"d":"-340,186.20 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43435.35,"d":"43,435.35"},{"v":43435.35,"d":"43,435.35"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9316+G9317+G9318+G9319+G9320+G9321+G9322+G9323","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9315-E9315","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9326+G9327+G9328","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9325-E9325","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9326-E9326","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9327-E9327","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9328-E9328","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9331+G9332+G9333+G9334+G9335+G9336+G9337+G9338+G9339","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9330-E9330","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9342+G9343+G9344+G9345+G9346+G9347+G9348+G9349+G9350","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9341-E9341","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9353+G9354+G9355+G9356+G9357+G9358+G9359+G9360+G9361","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9352-E9352","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9364+G9365+G9366+G9367+G9368+G9369+G9370+G9371+G9372","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9363-E9363","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9375+G9376+G9377+G9378+G9379+G9380","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"$f":"I9374-E9374","v":{"v":9000,"d":"9,000.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":115050,"d":"115,050.00"},{"v":160000,"d":"160,000.00"},{"$f":"G9383","v":{"v":173814.15,"d":"173,814.15"}},{"v":125913.85,"d":"125,913.85"},{"v":105020.35,"d":"105,020.35"},{"$f":"I9382-E9382","v":{"v":-10029.649999999994,"d":"-10,029.65 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":115050,"d":"115,050.00"},{"v":160000,"d":"160,000.00"},{"v":173814.15,"d":"173,814.15"},{"v":125913.85,"d":"125,913.85"},{"v":105020.35,"d":"105,020.35"},{"$f":"I9383-E9383","v":{"v":-10029.649999999994,"d":"-10,029.65 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":115050,"d":"115,050.00"},{"v":160000,"d":"160,000.00"},{"$f":"G9388+G9398+G9408+G9413+G9424+G9435+G9446+G9457+G9468","v":{"v":173814.15,"d":"173,814.15"}},{"v":125913.85,"d":"125,913.85"},{"v":105020.35,"d":"105,020.35"},{"$f":"I9387-E9387","v":{"v":-10029.649999999994,"d":"-10,029.65 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9389+G9390+G9391+G9392+G9393+G9394+G9395+G9396","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9399+G9400+G9401+G9402+G9403+G9404+G9405+G9406","v":{"v":1764.15,"d":"1,764.15"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9398-E9398","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1764.15,"d":"1,764.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9409+G9410+G9411","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9408-E9408","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9409-E9409","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9410-E9410","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9411-E9411","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":115050,"d":"115,050.00"},{"v":160000,"d":"160,000.00"},{"$f":"G9414+G9415+G9416+G9417+G9418+G9419+G9420+G9421+G9422","v":{"v":172050,"d":"172,050.00"}},{"v":125913.85,"d":"125,913.85"},{"v":105020.35,"d":"105,020.35"},{"$f":"I9413-E9413","v":{"v":-10029.649999999994,"d":"-10,029.65 "}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29000,"d":"29,000.00"},{"v":29000,"d":"29,000.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":22050,"d":"22,050.00"},{"v":25913.85,"d":"25,913.85"},{"v":51585,"d":"51,585.00"},{"v":51585,"d":"51,585.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14435.35,"d":"14,435.35"},{"v":14435.35,"d":"14,435.35"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":115050,"d":"115,050.00"},{"v":120000,"d":"120,000.00"},{"v":150000,"d":"150,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":-115050,"d":"-115,050.00 "}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9425+G9426+G9427+G9428+G9429+G9430+G9431+G9432+G9433","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9424-E9424","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9436+G9437+G9438+G9439+G9440+G9441+G9442+G9443+G9444","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9435-E9435","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9447+G9448+G9449+G9450+G9451+G9452+G9453+G9454+G9455","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9446-E9446","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9458+G9459+G9460+G9461+G9462+G9463+G9464+G9465+G9466","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9457-E9457","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9469+G9470+G9471+G9472+G9473+G9474+G9475","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9468-E9468","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":593823.55,"d":"593,823.55"},{"v":722496.3,"d":"722,496.30"},{"$f":"G9478","v":{"v":1181638.93,"d":"1,181,638.93"}},{"v":456466.83,"d":"456,466.83"},{"v":224573.94,"d":"224,573.94"},{"$f":"I9477-E9477","v":{"v":-369249.61000000004,"d":"-369,249.61 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":593823.55,"d":"593,823.55"},{"v":722496.3,"d":"722,496.30"},{"v":1181638.93,"d":"1,181,638.93"},{"v":456466.83,"d":"456,466.83"},{"v":224573.94,"d":"224,573.94"},{"$f":"I9478-E9478","v":{"v":-369249.61000000004,"d":"-369,249.61 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":478773.55000000005,"d":"478,773.55"},{"v":562496.3,"d":"562,496.30"},{"$f":"G9304-G9387","v":{"v":1007824.7800000001,"d":"1,007,824.78"}},{"v":330552.98,"d":"330,552.98"},{"v":119553.59,"d":"119,553.59"},{"$f":"I9482-E9482","v":{"v":-359219.9600000001,"d":"-359,219.96 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H9487+1","v":2024},"Variation"]
["Haute-Ajoie",{"$nulls":3},{"v":1096,"d":"1,096"},{"v":1073,"d":"1,073"},{"v":1052,"d":"1,052"},{"v":1057,"d":"1,057"},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"G9488-E9488","v":-44}]
[{"$nulls":4},"Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie",{"$f":"H9489","v":"Haute-Ajoie"},{"$f":"I9489","v":"Haute-Ajoie"}]
[5,null,null,"Dépenses d'investissements",{"v":398381.60000000003,"d":"398,381.60"},{"v":1057290.32,"d":"1,057,290.32"},{"$f":"G9491+G9501+G9511+G9516+G9527+G9538+G9549+G9560","v":{"v":944192.91,"d":"944,192.91"}},{"v":395313,"d":"395,313.00"},{"v":222615.86000000002,"d":"222,615.86"},{"$f":"I9490-E9490","v":{"v":-175765.74000000002,"d":"-175,765.74 "}}]
[null,50,null,"Immobilisations corporelles",{"v":296339.5,"d":"296,339.50"},{"v":983533.8700000001,"d":"983,533.87"},{"$f":"G9492+G9493+G9494+G9495+G9496+G9497+G9498+G9499","v":{"v":676777.06,"d":"676,777.06"}},{"v":245803.75,"d":"245,803.75"},{"v":129341.26000000001,"d":"129,341.26"},{"v":-166998.24,"d":"-166,998.24 "}]
[null,null,500,"Terrains",{"v":124781.4,"d":"124,781.40"},{"v":65235.4,"d":"65,235.40"},{"v":6106.15,"d":"6,106.15"},{"v":116473.05,"d":"116,473.05"},{"v":3574.25,"d":"3,574.25"},{"v":-121207.15,"d":"-121,207.15 "}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":171558.1,"d":"171,558.10"},{"v":782662.92,"d":"782,662.92"},{"v":596609.55,"d":"596,609.55"},{"v":129330.7,"d":"129,330.70"},{"v":70747.8,"d":"70,747.80"},{"v":-100810.3,"d":"-100,810.30 "}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":47135.8,"d":"47,135.80"},{"v":59747.2,"d":"59,747.20"},{"v":0,"d":"0.00"},{"v":29901.4,"d":"29,901.40"},{"v":29901.4,"d":"29,901.40"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":88499.75,"d":"88,499.75"},{"v":5572,"d":"5,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8742.16,"d":"8,742.16"},{"v":0,"d":"0.00"},{"v":25117.81,"d":"25,117.81"},{"v":25117.81,"d":"25,117.81"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":47654.65,"d":"47,654.65"},{"v":0,"d":"0.00"},{"$f":"G9502+G9503+G9504+G9505+G9506+G9507+G9508+G9509","v":{"v":103439.95,"d":"103,439.95"}},{"v":56466.6,"d":"56,466.60"},{"v":0,"d":"0.00"},{"$f":"I9501-E9501","v":{"v":-47654.65,"d":"-47,654.65 "}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103439.95,"d":"103,439.95"},{"v":56466.6,"d":"56,466.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":47654.65,"d":"47,654.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-47654.65,"d":"-47,654.65 "}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":54387.45,"d":"54,387.45"},{"v":73756.45,"d":"73,756.45"},{"$f":"G9512+G9513+G9514","v":{"v":163975.9,"d":"163,975.90"}},{"v":93042.65,"d":"93,042.65"},{"v":93274.6,"d":"93,274.60"},{"$f":"I9511-E9511","v":{"v":38887.15000000001,"d":"38,887.15"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9512-E9512","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9513-E9513","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":54387.45,"d":"54,387.45"},{"v":73756.45,"d":"73,756.45"},{"v":163975.9,"d":"163,975.90"},{"v":93042.65,"d":"93,042.65"},{"v":93274.6,"d":"93,274.60"},{"$f":"I9514-E9514","v":{"v":38887.15000000001,"d":"38,887.15"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9517+G9518+G9519+G9520+G9521+G9522+G9523+G9524+G9525","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9516-E9516","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9528+G9529+G9530+G9531+G9532+G9533+G9534+G9535+G9536","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9527-E9527","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9539+G9540+G9541+G9542+G9543+G9544+G9545+G9546+G9547","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9538-E9538","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9550+G9551+G9552+G9553+G9554+G9555+G9556+G9557+G9558","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9549-E9549","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9561+G9562+G9563+G9564+G9565+G9566","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9560-E9560","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":48455.85,"d":"48,455.85"},{"v":9142,"d":"9,142.00"},{"$f":"G9569","v":{"v":106328,"d":"106,328.00"}},{"v":81405.85,"d":"81,405.85"},{"v":61391.1,"d":"61,391.10"},{"$f":"I9568-E9568","v":{"v":12935.25,"d":"12,935.25"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":48455.85,"d":"48,455.85"},{"v":9142,"d":"9,142.00"},{"v":106328,"d":"106,328.00"},{"v":81405.85,"d":"81,405.85"},{"v":61391.1,"d":"61,391.10"},{"$f":"I9569-E9569","v":{"v":12935.25,"d":"12,935.25"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":48455.85,"d":"48,455.85"},{"v":9142,"d":"9,142.00"},{"$f":"G9574+G9584+G9594+G9599+G9610+G9621+G9632+G9643+G9654","v":{"v":106328,"d":"106,328.00"}},{"v":81405.85,"d":"81,405.85"},{"v":61391.1,"d":"61,391.10"},{"$f":"I9573-E9573","v":{"v":12935.25,"d":"12,935.25"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9575+G9576+G9577+G9578+G9579+G9580+G9581+G9582","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9585+G9586+G9587+G9588+G9589+G9590+G9591+G9592","v":{"v":8000,"d":"8,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9584-E9584","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9595+G9596+G9597","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9594-E9594","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9595-E9595","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9596-E9596","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9597-E9597","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":48455.85,"d":"48,455.85"},{"v":9142,"d":"9,142.00"},{"$f":"G9600+G9601+G9602+G9603+G9604+G9605+G9606+G9607+G9608","v":{"v":98328,"d":"98,328.00"}},{"v":29414.05,"d":"29,414.05"},{"v":61391.1,"d":"61,391.10"},{"$f":"I9599-E9599","v":{"v":12935.25,"d":"12,935.25"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":45255.85,"d":"45,255.85"},{"v":9142,"d":"9,142.00"},{"v":98328,"d":"98,328.00"},{"v":29414.05,"d":"29,414.05"},{"v":61391.1,"d":"61,391.10"},{"v":16135.25,"d":"16,135.25"}]
[null,null,632,"Communes et associations intercommunales",{"v":3200,"d":"3,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3200,"d":"-3,200.00 "}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9611+G9612+G9613+G9614+G9615+G9616+G9617+G9618+G9619","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9610-E9610","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9622+G9623+G9624+G9625+G9626+G9627+G9628+G9629+G9630","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9621-E9621","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9633+G9634+G9635+G9636+G9637+G9638+G9639+G9640+G9641","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9632-E9632","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9644+G9645+G9646+G9647+G9648+G9649+G9650+G9651+G9652","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9643-E9643","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9655+G9656+G9657+G9658+G9659+G9660+G9661","v":{"v":0,"d":"0.00"}},{"v":51991.8,"d":"51,991.80"},{"v":0,"d":"0.00"},{"$f":"I9654-E9654","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51991.8,"d":"51,991.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":398381.6,"d":"398,381.60"},{"v":1057290.32,"d":"1,057,290.32"},{"$f":"G9664","v":{"v":944192.91,"d":"944,192.91"}},{"v":395313,"d":"395,313.00"},{"v":22215.86,"d":"22,215.86"},{"$f":"I9663-E9663","v":{"v":-376165.74,"d":"-376,165.74 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":398381.6,"d":"398,381.60"},{"v":1057290.32,"d":"1,057,290.32"},{"v":944192.91,"d":"944,192.91"},{"v":395313,"d":"395,313.00"},{"v":22215.86,"d":"22,215.86"},{"$f":"I9664-E9664","v":{"v":-376165.74,"d":"-376,165.74 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":349925.75000000006,"d":"349,925.75"},{"v":1048148.3200000001,"d":"1,048,148.32"},{"$f":"G9490-G9573","v":{"v":837864.91,"d":"837,864.91"}},{"v":313907.15,"d":"313,907.15"},{"v":161224.76,"d":"161,224.76"},{"$f":"I9668-E9668","v":{"v":-188700.99000000005,"d":"-188,700.99 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H9673+1","v":2024},"Variation"]
["Lugnez",{"$nulls":3},188,184,186,null,null,{"$f":"I9674-E9674","v":-188}]
[{"$nulls":4},"Lugnez","Lugnez","Lugnez","Fusion","Fusion","Lugnez"]
[5,null,null,"Dépenses d'investissements",{"v":0,"d":"0.00"},{"v":72697.2,"d":"72,697.20"},{"$f":"G9677+G9687+G9697+G9702+G9713+G9724+G9735+G9746","v":{"v":469551.44999999995,"d":"469,551.45"}},null,null,{"$f":"G9676-E9676","v":{"v":469551.44999999995,"d":"469,551.45"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":72697.2,"d":"72,697.20"},{"$f":"G9678+G9679+G9680+G9681+G9682+G9683+G9684+G9685","v":{"v":469551.44999999995,"d":"469,551.45"}},null,null,{"$f":"G9677-E9677","v":{"v":469551.44999999995,"d":"469,551.45"}}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9678-E9678","v":{"v":0,"d":"0.00"}}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":31348.6,"d":"31,348.60"},{"v":395739.3,"d":"395,739.30"},null,null,{"$f":"G9679-E9679","v":{"v":395739.3,"d":"395,739.30"}}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":41348.6,"d":"41,348.60"},{"v":73812.15,"d":"73,812.15"},null,null,{"v":73812.15,"d":"73,812.15"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9688+G9689+G9690+G9691+G9692+G9693+G9694+G9695","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9687-E9687","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9688-G9688","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9698+G9699+G9700","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9697-E9697","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9698-G9698","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9699-G9699","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9700-G9700","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9703+G9704+G9705+G9706+G9707+G9708+G9709+G9710+G9711","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9702-G9702","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9714+G9715+G9716+G9717+G9718+G9719+G9720+G9721+G9722","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9713-G9713","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9725+G9726+G9727+G9728+G9729+G9730+G9731+G9732+G9733","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9724-G9724","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9736+G9737+G9738+G9739+G9740+G9741+G9742+G9743+G9744","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9735-G9735","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9747+G9748+G9749+G9750+G9751+G9752","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9746-G9746","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9755","v":{"v":203366,"d":"203,366.00"}},null,null,{"$f":"G9754-G9754","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":203366,"d":"203,366.00"},null,null,{"$f":"G9755-G9755","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9760+G9770+G9780+G9785+G9796+G9807+G9818+G9829+G9840","v":{"v":203366,"d":"203,366.00"}},null,null,{"$f":"G9759-E9759","v":{"v":203366,"d":"203,366.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9761+G9762+G9763+G9764+G9765+G9766+G9767+G9768","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9760-G9760","v":{"v":0,"d":"0.00"}}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9771+G9772+G9773+G9774+G9775+G9776+G9777+G9778","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9770-G9770","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9781+G9782+G9783","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9780-G9780","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9781-G9781","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9782-G9782","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"G9783-G9783","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9786+G9787+G9788+G9789+G9790+G9791+G9792+G9793+G9794","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9785-G9785","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9797+G9798+G9799+G9800+G9801+G9802+G9803+G9804+G9805","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9796-G9796","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9808+G9809+G9810+G9811+G9812+G9813+G9814+G9815+G9816","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9807-G9807","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9819+G9820+G9821+G9822+G9823+G9824+G9825+G9826+G9827","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9818-G9818","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9830+G9831+G9832+G9833+G9834+G9835+G9836+G9837+G9838","v":{"v":0,"d":"0.00"}},null,null,{"$f":"G9829-G9829","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9841+G9842+G9843+G9844+G9845+G9846+G9847","v":{"v":203366,"d":"203,366.00"}},null,null,{"$f":"G9840-E9840","v":{"v":203366,"d":"203,366.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":203366,"d":"203,366.00"},null,null,{"$f":"G9841-G9841","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":72697.2,"d":"72,697.20"},{"$f":"G9850","v":{"v":469551.45,"d":"469,551.45"}},null,null,{"$f":"G9849-E9849","v":{"v":469551.45,"d":"469,551.45"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":0,"d":"0.00"},{"v":72697.2,"d":"72,697.20"},{"v":469551.45,"d":"469,551.45"},null,null,{"$f":"G9850-G9850","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":0,"d":"0.00"},{"v":72697.2,"d":"72,697.20"},{"$f":"G9676-G9759","v":{"v":266185.44999999995,"d":"266,185.45"}},null,null,{"$f":"G9854-E9854","v":{"v":266185.44999999995,"d":"266,185.45"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H9859+1","v":2024},"Variation"]
["Porrentruy",{"$nulls":3},{"v":6434,"d":"6,434"},{"v":6466,"d":"6,466"},{"v":6441,"d":"6,441"},{"v":6601,"d":"6,601"},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"I9860-E9860","v":140}]
[{"$nulls":4},"Porrentruy","Porrentruy","Porrentruy","Porrentruy",{"$f":"H9861","v":"Porrentruy"},"Porrentruy"]
[5,null,null,"Dépenses d'investissements",{"v":3906156.4699999997,"d":"3,906,156.47"},{"v":6553486.22,"d":"6,553,486.22"},{"$f":"G9863+G9873+G9883+G9888+G9899+G9910+G9921+G9932","v":{"v":6984682.24,"d":"6,984,682.24"}},{"v":5194591.42,"d":"5,194,591.42"},{"v":3312060.12,"d":"3,312,060.12"},{"$f":"I9862-E9862","v":{"v":-594096.3499999996,"d":"-594,096.35 "}}]
[null,50,null,"Immobilisations corporelles",{"v":3420371.06,"d":"3,420,371.06"},{"v":5116400.77,"d":"5,116,400.77"},{"$f":"G9864+G9865+G9866+G9867+G9868+G9869+G9870+G9871","v":{"v":6632610.07,"d":"6,632,610.07"}},{"v":5125783.21,"d":"5,125,783.21"},{"v":2977438.57,"d":"2,977,438.57"},{"v":-442932.4900000002,"d":"-442,932.49 "}]
[null,null,500,"Terrains",{"v":240806.95,"d":"240,806.95"},{"v":273296.35,"d":"273,296.35"},{"v":116276.18,"d":"116,276.18"},{"v":130772.9,"d":"130,772.90"},{"v":25361.45,"d":"25,361.45"},{"v":-215445.5,"d":"-215,445.50 "}]
[null,null,501,"Routes et voies de communications",{"v":1148047.87,"d":"1,148,047.87"},{"v":765569.72,"d":"765,569.72"},{"v":1425454.51,"d":"1,425,454.51"},{"v":1552532.83,"d":"1,552,532.83"},{"v":1316645.46,"d":"1,316,645.46"},{"v":168597.58999999985,"d":"168,597.59"}]
[null,null,502,"Aménagements des cours d'eau",{"v":46615.05,"d":"46,615.05"},{"v":1106290.63,"d":"1,106,290.63"},{"v":95640.82,"d":"95,640.82"},{"v":55911.14,"d":"55,911.14"},{"v":45971.12,"d":"45,971.12"},{"v":-643.9300000000003,"d":"-643.93 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":801012.41,"d":"801,012.41"},{"v":908545.95,"d":"908,545.95"},{"v":247047.8,"d":"247,047.80"},{"v":804730.38,"d":"804,730.38"},{"v":948096.52,"d":"948,096.52"},{"v":147084.11,"d":"147,084.11"}]
[null,null,504,"Bâtiments",{"v":864389.98,"d":"864,389.98"},{"v":1971972.86,"d":"1,971,972.86"},{"v":3919805.09,"d":"3,919,805.09"},{"v":2193063.59,"d":"2,193,063.59"},{"v":152088.17,"d":"152,088.17"},{"v":-712301.8099999999,"d":"-712,301.81 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":296686.75,"d":"296,686.75"},{"v":84568.41,"d":"84,568.41"},{"v":811192.32,"d":"811,192.32"},{"v":388772.37,"d":"388,772.37"},{"v":489275.85,"d":"489,275.85"},{"v":192589.09999999998,"d":"192,589.10"}]
[null,null,509,"Autres immobilisation corporelles",{"v":22812.05,"d":"22,812.05"},{"v":6156.85,"d":"6,156.85"},{"v":17193.35,"d":"17,193.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-22812.05,"d":"-22,812.05 "}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":219757.80000000002,"d":"219,757.80"},{"v":51198.2,"d":"51,198.20"},{"$f":"G9874+G9875+G9876+G9877+G9878+G9879+G9880+G9881","v":{"v":73401.5,"d":"73,401.50"}},333.25,{"v":0,"d":"0.00"},{"$f":"I9873-E9873","v":{"v":-219757.80000000002,"d":"-219,757.80 "}}]
[null,null,510,"Terrains",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-150000,"d":"-150,000.00 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":28486.2,"d":"28,486.20"},{"v":0,"d":"0.00"},{"v":-27175.25,"d":"-27,175.25 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28486.2,"d":"-28,486.20 "}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":41271.6,"d":"41,271.60"},{"v":51198.2,"d":"51,198.20"},{"v":100576.75,"d":"100,576.75"},333.25,{"v":0,"d":"0.00"},{"v":-41271.6,"d":"-41,271.60 "}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":248550.56,"d":"248,550.56"},{"v":363887.25,"d":"363,887.25"},{"$f":"G9884+G9885+G9886","v":{"v":278670.67,"d":"278,670.67"}},{"v":68474.96,"d":"68,474.96"},{"v":334621.55000000005,"d":"334,621.55"},{"$f":"I9883-E9883","v":{"v":86070.99000000005,"d":"86,070.99"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42172.9,"d":"42,172.90"},{"$f":"I9884-E9884","v":{"v":42172.9,"d":"42,172.90"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9885-E9885","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":248550.56,"d":"248,550.56"},{"v":363887.25,"d":"363,887.25"},{"v":278670.67,"d":"278,670.67"},{"v":68474.96,"d":"68,474.96"},{"v":292448.65,"d":"292,448.65"},{"$f":"I9886-E9886","v":{"v":43898.090000000026,"d":"43,898.09"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"$f":"G9889+G9890+G9891+G9892+G9893+G9894+G9895+G9896+G9897","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9888-E9888","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9900+G9901+G9902+G9903+G9904+G9905+G9906+G9907+G9908","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9899-E9899","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":990000,"d":"990,000.00"},{"$f":"G9911+G9912+G9913+G9914+G9915+G9916+G9917+G9918+G9919","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9910-E9910","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":990000,"d":"990,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9922+G9923+G9924+G9925+G9926+G9927+G9928+G9929+G9930","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9921-E9921","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":17477.05,"d":"17,477.05"},{"v":0,"d":"0.00"},{"$f":"G9933+G9934+G9935+G9936+G9937+G9938","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9932-E9932","v":{"v":-17477.05,"d":"-17,477.05 "}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":17477.05,"d":"17,477.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-17477.05,"d":"-17,477.05 "}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":3343252.15,"d":"3,343,252.15"},{"v":2529747.5,"d":"2,529,747.50"},{"$f":"G9941","v":{"v":1234923.95,"d":"1,234,923.95"}},{"v":1112280.06,"d":"1,112,280.06"},{"v":697519.7,"d":"697,519.70"},{"$f":"I9940-E9940","v":{"v":-2645732.45,"d":"-2,645,732.45 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":3343252.15,"d":"3,343,252.15"},{"v":2529747.5,"d":"2,529,747.50"},{"v":1234923.95,"d":"1,234,923.95"},{"v":1112280.06,"d":"1,112,280.06"},{"v":697519.7,"d":"697,519.70"},{"$f":"I9941-E9941","v":{"v":-2645732.45,"d":"-2,645,732.45 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":3343252.15,"d":"3,343,252.15"},{"v":2529747.5,"d":"2,529,747.50"},{"$f":"G9946+G9956+G9966+G9971+G9982+G9993+G10004+G10015+G10026","v":{"v":1234923.95,"d":"1,234,923.95"}},{"v":1112280.06,"d":"1,112,280.06"},{"v":697519.7,"d":"697,519.70"},{"$f":"I9945-E9945","v":{"v":-2645732.45,"d":"-2,645,732.45 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":2723690,"d":"2,723,690.00"},{"v":1295969.85,"d":"1,295,969.85"},{"$f":"G9947+G9948+G9949+G9950+G9951+G9952+G9953+G9954","v":{"v":692435,"d":"692,435.00"}},{"v":51840,"d":"51,840.00"},{"v":0,"d":"0.00"},{"v":-2723690,"d":"-2,723,690.00 "}]
[null,null,600,"Terrains",{"v":1173690,"d":"1,173,690.00"},{"v":1232235,"d":"1,232,235.00"},{"v":692075,"d":"692,075.00"},{"v":51840,"d":"51,840.00"},{"v":0,"d":"0.00"},{"v":-1173690,"d":"-1,173,690.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":1550000,"d":"1,550,000.00"},{"v":63734.85,"d":"63,734.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1550000,"d":"-1,550,000.00 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":19312.85,"d":"19,312.85"},{"$f":"G9957+G9958+G9959+G9960+G9961+G9962+G9963+G9964","v":{"v":-17713.75,"d":"-17,713.75 "}},{"v":0,"d":"0.00"},{"v":16279.1,"d":"16,279.10"},{"$f":"I9956-E9956","v":{"v":16279.1,"d":"16,279.10"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":19312.85,"d":"19,312.85"},{"v":-1949.95,"d":"-1,949.95 "},{"v":0,"d":"0.00"},{"v":9713.1,"d":"9,713.10"},{"v":9713.1,"d":"9,713.10"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-30763.8,"d":"-30,763.80 "},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"},{"v":6566,"d":"6,566.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9967+G9968+G9969","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9966-E9966","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9967-E9967","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9968-E9968","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9969-E9969","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":619562.15,"d":"619,562.15"},{"v":1214464.8,"d":"1,214,464.80"},{"$f":"G9972+G9973+G9974+G9975+G9976+G9977+G9978+G9979+G9980","v":{"v":560202.7,"d":"560,202.70"}},{"v":1060440.06,"d":"1,060,440.06"},{"v":681240.6,"d":"681,240.60"},{"$f":"I9971-E9971","v":{"v":61678.44999999995,"d":"61,678.45"}}]
[null,null,630,"Confédération",{"v":275588.5,"d":"275,588.50"},{"v":9382,"d":"9,382.00"},{"v":0,"d":"0.00"},{"v":127600,"d":"127,600.00"},{"v":260426,"d":"260,426.00"},{"v":-15162.5,"d":"-15,162.50 "}]
[null,null,631,"Cantons et concordats",{"v":365053.65,"d":"365,053.65"},{"v":1129222.8,"d":"1,129,222.80"},{"v":507202.7,"d":"507,202.70"},{"v":101762.26,"d":"101,762.26"},{"v":9093,"d":"9,093.00"},{"v":-355960.65,"d":"-355,960.65 "}]
[null,null,632,"Communes et associations intercommunales",{"v":-21080,"d":"-21,080.00"},{"v":75860,"d":"75,860.00"},{"v":22000,"d":"22,000.00"},{"v":112833.9,"d":"112,833.90"},{"v":188368,"d":"188,368.00"},{"v":209448,"d":"209,448.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137993.9,"d":"137,993.90"},{"v":7792.9,"d":"7,792.90"},{"v":7792.9,"d":"7,792.90"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":185000,"d":"185,000.00"},{"v":114500,"d":"114,500.00"},{"v":114500,"d":"114,500.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":395250,"d":"395,250.00"},{"v":101060.7,"d":"101,060.70"},{"v":101060.7,"d":"101,060.70"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9983+G9984+G9985+G9986+G9987+G9988+G9989+G9990+G9991","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9982-E9982","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G9994+G9995+G9996+G9997+G9998+G9999+G10000+G10001+G10002","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I9993-E9993","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10005+G10006+G10007+G10008+G10009+G10010+G10011+G10012+G10013","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10004-E10004","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10016+G10017+G10018+G10019+G10020+G10021+G10022+G10023+G10024","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10015-E10015","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10027+G10028+G10029+G10030+G10031+G10032+G10033","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10026-E10026","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":3886156.47,"d":"3,886,156.47"},{"v":6553486.22,"d":"6,553,486.22"},{"$f":"G10036","v":{"v":6984682.24,"d":"6,984,682.24"}},{"v":5194591.42,"d":"5,194,591.42"},{"v":3312060.12,"d":"3,312,060.12"},{"$f":"I10035-E10035","v":{"v":-574096.3500000001,"d":"-574,096.35 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":3886156.47,"d":"3,886,156.47"},{"v":6553486.22,"d":"6,553,486.22"},{"v":6984682.24,"d":"6,984,682.24"},{"v":5194591.42,"d":"5,194,591.42"},{"v":3312060.12,"d":"3,312,060.12"},{"$f":"I10036-E10036","v":{"v":-574096.3500000001,"d":"-574,096.35 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":562904.3199999998,"d":"562,904.32"},{"v":4023738.7199999997,"d":"4,023,738.72"},{"$f":"G9862-G9945","v":{"v":5749758.29,"d":"5,749,758.29"}},{"v":4082311.36,"d":"4,082,311.36"},{"v":2614540.42,"d":"2,614,540.42"},{"$f":"I10040-E10040","v":{"v":2051636.1,"d":"2,051,636.10"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H10045+1","v":2024},"Variation"]
["Vendlincourt",{"$nulls":3},560,559,546,547,{"$f":"'Base de données pop.'!C51","v":557},{"$f":"I10046-E10046","v":-3}]
[{"$nulls":4},"Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt",{"$f":"H10047","v":"Vendlincourt"},"Vendlincourt"]
[5,null,null,"Dépenses d'investissements",{"v":6219.65,"d":"6,219.65"},{"v":104880.05,"d":"104,880.05"},{"$f":"G10049+G10059+G10069+G10074+G10085+G10096+G10107+G10118","v":{"v":34005.9,"d":"34,005.90"}},{"v":531179.6,"d":"531,179.60"},{"v":240680.83,"d":"240,680.83"},{"$f":"I10048-E10048","v":{"v":234461.18,"d":"234,461.18"}}]
[null,50,null,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":69545,"d":"69,545.00"},{"$f":"G10050+G10051+G10052+G10053+G10054+G10055+G10056+G10057","v":{"v":10968.7,"d":"10,968.70"}},{"v":531179.6,"d":"531,179.60"},{"v":233964.93,"d":"233,964.93"},{"v":233964.93,"d":"233,964.93"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":69545,"d":"69,545.00"},{"v":2295.6,"d":"2,295.60"},{"v":0,"d":"0.00"},{"v":66843.15,"d":"66,843.15"},{"v":66843.15,"d":"66,843.15"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8673.1,"d":"8,673.10"},{"v":531179.6,"d":"531,179.60"},{"v":167121.78,"d":"167,121.78"},{"v":167121.78,"d":"167,121.78"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10060+G10061+G10062+G10063+G10064+G10065+G10066+G10067","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10059-E10059","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":6219.65,"d":"6,219.65"},{"v":35335.05,"d":"35,335.05"},{"$f":"G10070+G10071+G10072","v":{"v":23037.2,"d":"23,037.20"}},{"v":0,"d":"0.00"},{"v":6713.9,"d":"6,713.90"},{"$f":"I10069-E10069","v":494.25}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10070-E10070","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10071-E10071","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":6219.65,"d":"6,219.65"},{"v":35335.05,"d":"35,335.05"},{"v":23037.2,"d":"23,037.20"},{"v":0,"d":"0.00"},{"v":6713.9,"d":"6,713.90"},{"$f":"I10072-E10072","v":494.25}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10075+G10076+G10077+G10078+G10079+G10080+G10081+G10082+G10083","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$f":"I10074-E10074","v":{"v":2,"d":"2.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10086+G10087+G10088+G10089+G10090+G10091+G10092+G10093+G10094","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10085-E10085","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10097+G10098+G10099+G10100+G10101+G10102+G10103+G10104+G10105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10096-E10096","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10108+G10109+G10110+G10111+G10112+G10113+G10114+G10115+G10116","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10107-E10107","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10119+G10120+G10121+G10122+G10123+G10124","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10118-E10118","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10127","v":{"v":61957,"d":"61,957.00"}},{"v":1000,"d":"1,000.00"},{"v":243426.7,"d":"243,426.70"},{"$f":"I10126-E10126","v":{"v":243426.7,"d":"243,426.70"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61957,"d":"61,957.00"},{"v":1000,"d":"1,000.00"},{"v":243426.7,"d":"243,426.70"},{"$f":"I10127-E10127","v":{"v":243426.7,"d":"243,426.70"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10132+G10142+G10152+G10157+G10168+G10179+G10190+G10201+G10212","v":{"v":61957,"d":"61,957.00"}},{"v":1000,"d":"1,000.00"},{"v":243426.7,"d":"243,426.70"},{"$f":"I10131-E10131","v":{"v":243426.7,"d":"243,426.70"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10133+G10134+G10135+G10136+G10137+G10138+G10139+G10140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10143+G10144+G10145+G10146+G10147+G10148+G10149+G10150","v":{"v":6050,"d":"6,050.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10142-E10142","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6050,"d":"6,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10153+G10154+G10155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10152-E10152","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10153-E10153","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10154-E10154","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10155-E10155","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10158+G10159+G10160+G10161+G10162+G10163+G10164+G10165+G10166","v":{"v":55907,"d":"55,907.00"}},{"v":1000,"d":"1,000.00"},{"v":243426.7,"d":"243,426.70"},{"$f":"I10157-E10157","v":{"v":243426.7,"d":"243,426.70"}}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55907,"d":"55,907.00"},{"v":0,"d":"0.00"},{"v":41724.7,"d":"41,724.70"},{"v":41724.7,"d":"41,724.70"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141702,"d":"141,702.00"},{"v":141702,"d":"141,702.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10169+G10170+G10171+G10172+G10173+G10174+G10175+G10176+G10177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10168-E10168","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10180+G10181+G10182+G10183+G10184+G10185+G10186+G10187+G10188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10179-E10179","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10191+G10192+G10193+G10194+G10195+G10196+G10197+G10198+G10199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10190-E10190","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10202+G10203+G10204+G10205+G10206+G10207+G10208+G10209+G10210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10201-E10201","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G10213+G10214+G10215+G10216+G10217+G10218+G10219","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10212-E10212","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":6219.65,"d":"6,219.65"},{"v":104880.05,"d":"104,880.05"},{"$f":"G10222","v":{"v":34005.9,"d":"34,005.90"}},{"v":531179.6,"d":"531,179.60"},{"v":240678.83,"d":"240,678.83"},{"$f":"I10221-E10221","v":{"v":234459.18,"d":"234,459.18"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":6219.65,"d":"6,219.65"},{"v":104880.05,"d":"104,880.05"},{"v":34005.9,"d":"34,005.90"},{"v":531179.6,"d":"531,179.60"},{"v":240678.83,"d":"240,678.83"},{"$f":"I10222-E10222","v":{"v":234459.18,"d":"234,459.18"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":6219.65,"d":"6,219.65"},{"v":104880.05,"d":"104,880.05"},{"$f":"G10048-G10131","v":{"v":-27951.1,"d":"-27,951.10 "}},{"v":530179.6,"d":"530,179.60"},{"v":-2745.8700000000244,"d":"-2,745.87 "},{"$f":"I10226-E10226","v":{"v":-8965.520000000024,"d":"-8,965.52 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H10231+1","v":2024},"Variation"]
["Ensemble des communes",{"$nulls":3},{"v":73709,"d":"73,709"},{"v":73798,"d":"73,798"},{"v":73865,"d":"73,865"},{"v":74548,"d":"74,548"},{"$f":"'Base de données pop.'!H9","v":{"v":74840,"d":"74,840"}},{"$f":"I10232-E10232","v":{"v":1131,"d":"1,131"}}]
[{"$nulls":4},"Jura","Jura","Jura","Jura",{"$f":"H10233","v":"Jura"},"Jura"]
[5,null,null,"Dépenses d'investissements",{"v":54788683.83,"d":"54,788,683.83"},{"v":55262806.95999999,"d":"55,262,806.96"},{"v":58141471.83000001,"d":"58,141,471.83"},{"v":61094416.46000001,"d":"61,094,416.46"},{"v":45288141.269999996,"d":"45,288,141.27"},{"$f":"I10234-E10234","v":{"v":-9500542.560000002,"d":"-9,500,542.56 "}}]
[null,50,null,"Immobilisations corporelles",{"v":51271386.11,"d":"51,271,386.11"},{"v":49041253.29,"d":"49,041,253.29"},{"v":54814147.59000002,"d":"54,814,147.59"},{"v":58528558.32000001,"d":"58,528,558.32"},{"v":42721980.47,"d":"42,721,980.47"},{"v":-8549405.64,"d":"-8,549,405.64 "}]
[null,null,500,"Terrains",{"v":1785613.33,"d":"1,785,613.33"},{"v":15093341.509999998,"d":"15,093,341.51"},{"v":1986318.6700000002,"d":"1,986,318.67"},{"v":2766599.24,"d":"2,766,599.24"},{"v":2209644.6599999997,"d":"2,209,644.66"},{"v":424031.3299999996,"d":"424,031.33"}]
[null,null,501,"Routes et voies de communications",{"v":14321297.719999995,"d":"14,321,297.72"},{"v":12599913.129999999,"d":"12,599,913.13"},{"v":13044209.440000003,"d":"13,044,209.44"},{"v":11736562.630000005,"d":"11,736,562.63"},{"v":13720563.610000003,"d":"13,720,563.61"},{"v":-600734.109999992,"d":"-600,734.11 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":3133415.99,"d":"3,133,415.99"},{"v":3912655.3799999994,"d":"3,912,655.38"},{"v":6085387.920000001,"d":"6,085,387.92"},{"v":6248327.18,"d":"6,248,327.18"},{"v":3608598.0300000007,"d":"3,608,598.03"},{"v":475182.0400000005,"d":"475,182.04"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":13919659.190000001,"d":"13,919,659.19"},{"v":9253437.14,"d":"9,253,437.14"},{"v":14543164.230000006,"d":"14,543,164.23"},{"v":18270539.14,"d":"18,270,539.14"},{"v":9383969.5,"d":"9,383,969.50"},{"v":-4535689.690000001,"d":"-4,535,689.69 "}]
[null,null,504,"Bâtiments",{"v":15425475.980000006,"d":"15,425,475.98"},{"v":6448020.7,"d":"6,448,020.70"},{"v":16165668.54,"d":"16,165,668.54"},{"v":16244670.879999999,"d":"16,244,670.88"},{"v":11749996.229999999,"d":"11,749,996.23"},{"v":-3675479.7500000075,"d":"-3,675,479.75 "}]
[null,null,505,"Forêts",{"v":125633.55,"d":"125,633.55"},{"v":164428.5,"d":"164,428.50"},{"v":235712.35,"d":"235,712.35"},{"v":91528.8,"d":"91,528.80"},{"v":111880.55,"d":"111,880.55"},{"v":-13753,"d":"-13,753.00 "}]
[null,null,506,"Biens mobiliers",{"v":2488409.1500000004,"d":"2,488,409.15"},{"v":1525024.6300000001,"d":"1,525,024.63"},{"v":2589047.4899999998,"d":"2,589,047.49"},{"v":3065151.85,"d":"3,065,151.85"},{"v":1701278.3599999999,"d":"1,701,278.36"},{"v":-787130.7900000005,"d":"-787,130.79 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":71881.2,"d":"71,881.20"},{"v":44432.299999999996,"d":"44,432.30"},{"v":164638.95,"d":"164,638.95"},{"v":105178.6,"d":"105,178.60"},{"v":236049.53,"d":"236,049.53"},{"v":164168.33000000002,"d":"164,168.33"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":2251361.7800000003,"d":"2,251,361.78"},{"v":3171900.65,"d":"3,171,900.65"},{"v":973539.3,"d":"973,539.30"},{"v":666463.35,"d":"666,463.35"},{"v":391836,"d":"391,836.00"},{"$f":"I10245-E10245","v":{"v":-1859525.7800000003,"d":"-1,859,525.78 "}}]
[null,null,510,"Terrains",{"v":292314.2,"d":"292,314.20"},{"v":62734.549999999996,"d":"62,734.55"},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"v":0,"d":"0.00"},{"v":-292314.2,"d":"-292,314.20 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159396,"d":"159,396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":28486.2,"d":"28,486.20"},{"v":0,"d":"0.00"},{"v":-27175.25,"d":"-27,175.25 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28486.2,"d":"-28,486.20 "}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":84264.9,"d":"84,264.90"},{"v":457045.15,"d":"457,045.15"},{"v":385119.10000000003,"d":"385,119.10"},{"v":384620.75,"d":"384,620.75"},{"v":331316.1,"d":"331,316.10"},{"v":247051.19999999998,"d":"247,051.20"}]
[null,null,514,"Bâtiments",{"v":1742412.23,"d":"1,742,412.23"},{"v":2449297.35,"d":"2,449,297.35"},{"v":46062.299999999996,"d":"46,062.30"},{"v":64002.95,"d":"64,002.95"},{"v":0,"d":"0.00"},{"v":-1742412.23,"d":"-1,742,412.23 "}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":47224.3,"d":"47,224.30"},{"v":147923.35,"d":"147,923.35"},{"v":72282.9,"d":"72,282.90"},{"v":1462.95,"d":"1,462.95"},{"v":1462.95,"d":"1,462.95"}]
[null,null,516,"Biens mobiliers",{"v":103884.25,"d":"103,884.25"},{"v":130898.24999999999,"d":"130,898.25"},{"v":113257.1,"d":"113,257.10"},{"v":104289,"d":"104,289.00"},{"v":59056.95,"d":"59,056.95"},{"v":-44827.3,"d":"-44,827.30 "}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":24701.05,"d":"24,701.05"},{"v":107688.95,"d":"107,688.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":1129495.5899999999,"d":"1,129,495.59"},{"v":1314788.4000000004,"d":"1,314,788.40"},{"v":2129543.5499999993,"d":"2,129,543.55"},{"v":1851893.2199999997,"d":"1,851,893.22"},{"v":2120224.6500000004,"d":"2,120,224.65"},{"$f":"I10255-E10255","v":{"v":990729.0600000005,"d":"990,729.06"}}]
[null,null,520,"Logiciels",{"v":361876.98,"d":"361,876.98"},{"v":53660.05,"d":"53,660.05"},{"v":396897.68000000005,"d":"396,897.68"},{"v":451996.26000000007,"d":"451,996.26"},{"v":236987.99999999997,"d":"236,988.00"},{"$f":"I10256-E10256","v":{"v":-124888.98000000001,"d":"-124,888.98 "}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10257-E10257","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":767618.61,"d":"767,618.61"},{"v":1261128.3500000003,"d":"1,261,128.35"},{"v":1732645.8699999994,"d":"1,732,645.87"},{"v":1399896.9599999997,"d":"1,399,896.96"},{"v":1883236.6500000004,"d":"1,883,236.65"},{"$f":"I10258-E10258","v":{"v":1115618.0400000005,"d":"1,115,618.04"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$f":"I10260-E10260","v":{"v":2,"d":"2.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10271-E10271","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":39997.55,"d":"39,997.55"},{"v":1500423.65,"d":"1,500,423.65"},{"v":44210.05,"d":"44,210.05"},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"$f":"I10282-E10282","v":{"v":-35653.25,"d":"-35,653.25 "}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":285475.45,"d":"285,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":39997.55,"d":"39,997.55"},{"v":1189948.2,"d":"1,189,948.20"},{"v":2188.15,"d":"2,188.15"},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"v":-35653.25,"d":"-35,653.25 "}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42021.9,"d":"42,021.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10293-E10293","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":96442.8,"d":"96,442.80"},{"v":122933.47,"d":"122,933.47"},{"v":180031.34,"d":"180,031.34"},{"v":43173.369999999995,"d":"43,173.37"},{"v":49753.85,"d":"49,753.85"},{"$f":"I10304-E10304","v":{"v":-46688.950000000004,"d":"-46,688.95 "}}]
[null,null,580,"Immobilisations corporelles",{"v":9322.65,"d":"9,322.65"},{"v":157601.57,"d":"157,601.57"},{"v":50787.59,"d":"50,787.59"},{"v":33292.52,"d":"33,292.52"},{"v":25753.85,"d":"25,753.85"},{"v":16431.199999999997,"d":"16,431.20"}]
[null,null,582,"Immobilisations incorporelles",{"v":63009.350000000006,"d":"63,009.35"},{"v":0,"d":"0.00"},{"v":129243.75,"d":"129,243.75"},{"v":9880.85,"d":"9,880.85"},{"v":24000,"d":"24,000.00"},{"v":-39009.350000000006,"d":"-39,009.35 "}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":24110.8,"d":"24,110.80"},{"v":-38042.1,"d":"-38,042.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-24110.8,"d":"-24,110.80 "}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":3374,"d":"3,374.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":18759907.93,"d":"18,759,907.93"},{"v":16188002.080000002,"d":"16,188,002.08"},{"v":12820872.170000002,"d":"12,820,872.17"},{"v":15294597.010000002,"d":"15,294,597.01"},{"v":12269396.919999996,"d":"12,269,396.92"},{"$f":"I10312-E10312","v":{"v":-6490511.0100000035,"d":"-6,490,511.01 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":18759907.93,"d":"18,759,907.93"},{"v":16188002.080000002,"d":"16,188,002.08"},{"v":12820872.170000002,"d":"12,820,872.17"},{"v":15294597.010000002,"d":"15,294,597.01"},{"v":12269396.919999996,"d":"12,269,396.92"},{"$f":"I10313-E10313","v":{"v":-6490511.0100000035,"d":"-6,490,511.01 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":18759907.93,"d":"18,759,907.93"},{"v":16188002.08,"d":"16,188,002.08"},{"v":12820872.17,"d":"12,820,872.17"},{"v":15309822.81,"d":"15,309,822.81"},{"v":12269396.919999998,"d":"12,269,396.92"},{"$f":"I10317-E10317","v":{"v":-6490511.010000002,"d":"-6,490,511.01 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":3628877.78,"d":"3,628,877.78"},{"v":3397823.9000000004,"d":"3,397,823.90"},{"v":1433422.05,"d":"1,433,422.05"},{"v":711439.8,"d":"711,439.80"},{"v":1935896.06,"d":"1,935,896.06"},{"v":-1692981.7199999997,"d":"-1,692,981.72 "}]
[null,null,600,"Terrains",{"v":1265281,"d":"1,265,281.00"},{"v":2933336.7,"d":"2,933,336.70"},{"v":761175,"d":"761,175.00"},{"v":53930,"d":"53,930.00"},{"v":0,"d":"0.00"},{"v":-1265281,"d":"-1,265,281.00 "}]
[null,null,601,"Routes et voies de communications",{"v":585316.65,"d":"585,316.65"},{"v":173048.1,"d":"173,048.10"},{"v":124696.45,"d":"124,696.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-585316.65,"d":"-585,316.65 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67603.95,"d":"67,603.95"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":68806.09,"d":"68,806.09"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":106786.55,"d":"106,786.55"},{"v":198683,"d":"198,683.00"},{"v":328410.60000000003,"d":"328,410.60"},{"v":200000,"d":"200,000.00"},{"v":1769707.97,"d":"1,769,707.97"},{"v":1662921.42,"d":"1,662,921.42"}]
[null,null,604,"Bâtiments",{"v":1669042.93,"d":"1,669,042.93"},{"v":72494.85,"d":"72,494.85"},{"v":116136,"d":"116,136.00"},{"v":457509.80000000005,"d":"457,509.80"},{"v":97382,"d":"97,382.00"},{"v":-1571660.93,"d":"-1,571,660.93 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":18122.05,"d":"18,122.05"},{"v":35400.05,"d":"35,400.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":2450.65,"d":"2,450.65"},{"v":2139.2,"d":"2,139.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2450.65,"d":"-2,450.65 "}]
[]
[null,61,null,"Remboursement de tiers",{"v":1548559.1500000001,"d":"1,548,559.15"},{"v":2121807.84,"d":"2,121,807.84"},{"v":1338488.9500000002,"d":"1,338,488.95"},{"v":859806.1000000001,"d":"859,806.10"},{"v":757327.05,"d":"757,327.05"},{"$f":"I10328-E10328","v":{"v":-791232.1000000001,"d":"-791,232.10 "}}]
[null,null,610,"Terrains",{"v":744730.6,"d":"744,730.60"},{"v":347237.7,"d":"347,237.70"},{"v":820320.75,"d":"820,320.75"},{"v":84407.7,"d":"84,407.70"},{"v":171641.35,"d":"171,641.35"},{"v":-573089.25,"d":"-573,089.25 "}]
[null,null,611,"Routes et voies de communications",{"v":270832.5,"d":"270,832.50"},{"v":710809.95,"d":"710,809.95"},{"v":141034.5,"d":"141,034.50"},{"v":4947.5,"d":"4,947.50"},{"v":0,"d":"0.00"},{"v":-270832.5,"d":"-270,832.50 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":5949.4,"d":"5,949.40"},{"v":339498.15,"d":"339,498.15"},{"v":29543.8,"d":"29,543.80"},{"v":100000,"d":"100,000.00"},{"v":182844.85,"d":"182,844.85"},{"v":176895.45,"d":"176,895.45"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":508435.1,"d":"508,435.10"},{"v":511925.89999999997,"d":"511,925.90"},{"v":215170.55,"d":"215,170.55"},{"v":550790.9,"d":"550,790.90"},{"v":43928,"d":"43,928.00"},{"v":-464507.1,"d":"-464,507.10 "}]
[null,null,614,"Bâtiments",{"v":3750,"d":"3,750.00"},{"v":144136.14,"d":"144,136.14"},{"v":65481.35,"d":"65,481.35"},{"v":119660,"d":"119,660.00"},{"v":352346.85,"d":"352,346.85"},{"v":348596.85,"d":"348,596.85"}]
[null,null,615,"Forêts",{"v":4861.55,"d":"4,861.55"},{"v":42760,"d":"42,760.00"},{"v":97701.8,"d":"97,701.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4861.55,"d":"-4,861.55 "}]
[null,null,616,"Biens mobiliers",{"v":10000,"d":"10,000.00"},{"v":25440,"d":"25,440.00"},{"v":-30763.8,"d":"-30,763.80 "},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"},{"v":-3434,"d":"-3,434.00 "}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17922.85,"d":"17,922.85"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I10338-E10338","v":{"v":8800,"d":"8,800.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17922.85,"d":"17,922.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10339-E10339","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10340-E10340","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I10341-E10341","v":{"v":8800,"d":"8,800.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":13019184.1,"d":"13,019,184.10"},{"v":9955024.35,"d":"9,955,024.35"},{"v":9351542.92,"d":"9,351,542.92"},{"v":13271535.41,"d":"13,271,535.41"},{"v":9244390.059999999,"d":"9,244,390.06"},{"$f":"I10343-E10343","v":{"v":-3774794.040000001,"d":"-3,774,794.04 "}}]
[null,null,630,"Confédération",{"v":4146298.6500000004,"d":"4,146,298.65"},{"v":2241532.05,"d":"2,241,532.05"},{"v":2856011.6000000006,"d":"2,856,011.60"},{"v":3724183.47,"d":"3,724,183.47"},{"v":2889044.16,"d":"2,889,044.16"},{"v":-1257254.4900000002,"d":"-1,257,254.49 "}]
[null,null,631,"Cantons et concordats",{"v":6814497.350000001,"d":"6,814,497.35"},{"v":3769717.4000000004,"d":"3,769,717.40"},{"v":3946593.2499999995,"d":"3,946,593.25"},{"v":6344268.16,"d":"6,344,268.16"},{"v":4037686.4000000004,"d":"4,037,686.40"},{"v":-2776810.95,"d":"-2,776,810.95 "}]
[null,null,632,"Communes et associations intercommunales",{"v":248757.09999999998,"d":"248,757.10"},{"v":2279620.9000000004,"d":"2,279,620.90"},{"v":384164.1,"d":"384,164.10"},{"v":452251.76,"d":"452,251.76"},{"v":527067.75,"d":"527,067.75"},{"v":278310.65,"d":"278,310.65"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":263043.92,"d":"263,043.92"},{"v":10647,"d":"10,647.00"},{"v":10647,"d":"10,647.00"}]
[null,null,634,"Entreprises publiques",{"v":89500.75,"d":"89,500.75"},{"v":357025.65,"d":"357,025.65"},{"v":211704.05,"d":"211,704.05"},{"v":43144.35,"d":"43,144.35"},{"v":30992,"d":"30,992.00"},{"v":-58508.75,"d":"-58,508.75 "}]
[null,null,635,"Entreprises privées",{"v":480875.6,"d":"480,875.60"},{"v":110832.15,"d":"110,832.15"},{"v":251779,"d":"251,779.00"},{"v":469669.1,"d":"469,669.10"},{"v":599459.05,"d":"599,459.05"},{"v":118583.45000000007,"d":"118,583.45"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":964070.65,"d":"964,070.65"},{"v":592359.1,"d":"592,359.10"},{"v":1274691.5,"d":"1,274,691.50"},{"v":1225670.3,"d":"1,225,670.30"},{"v":956838,"d":"956,838.00"},{"v":-7232.650000000023,"d":"-7,232.65 "}]
[null,null,637,"Ménages privés",{"v":275184,"d":"275,184.00"},{"v":603937.1,"d":"603,937.10"},{"v":426599.42000000004,"d":"426,599.42"},{"v":749304.35,"d":"749,304.35"},{"v":192655.7,"d":"192,655.70"},{"v":-82528.29999999999,"d":"-82,528.30 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"},{"$f":"I10354-E10354","v":{"v":30500,"d":"30,500.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":22500,"d":"22,500.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10365-E10365","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":10792.5,"d":"10,792.50"},{"v":11348.43,"d":"11,348.43"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"$f":"I10376-E10376","v":{"v":189207.5,"d":"189,207.50"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8708,"d":"-8,708.00 "}]
[null,null,662,"Communes et associations intercommunales",{"v":2084.5,"d":"2,084.50"},{"v":11348.43,"d":"11,348.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2084.5,"d":"-2,084.50 "}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149129.4,"d":"149,129.40"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"$f":"I10387-E10387","v":{"v":50206.75,"d":"50,206.75"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149129.4,"d":"149,129.40"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":50206.75,"d":"50,206.75"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":552494.4,"d":"552,494.40"},{"v":701997.5599999999,"d":"701,997.56"},{"v":326366,"d":"326,366.00"},{"v":267041.5,"d":"267,041.50"},{"v":42277,"d":"42,277.00"},{"$f":"I10398-E10398","v":{"v":-510217.4,"d":"-510,217.40 "}}]
[null,null,680,"Immobilisations corporelles",{"v":20000,"d":"20,000.00"},{"v":605889.6599999999,"d":"605,889.66"},{"v":326366,"d":"326,366.00"},{"v":215049.7,"d":"215,049.70"},{"v":42277,"d":"42,277.00"},{"v":22277,"d":"22,277.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":38731,"d":"38,731.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":532494.4,"d":"532,494.40"},{"v":57376.9,"d":"57,376.90"},{"v":0,"d":"0.00"},{"v":51991.8,"d":"51,991.80"},{"v":0,"d":"0.00"},{"v":-532494.4,"d":"-532,494.40 "}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":53724245.97999999,"d":"53,724,245.98"},{"v":55813805.84999999,"d":"55,813,805.85"},{"v":58141471.82000001,"d":"58,141,471.82"},{"v":60898090.95999997,"d":"60,898,090.96"},{"v":45288141.27,"d":"45,288,141.27"},{"$f":"I10407-E10407","v":{"v":-8436104.709999986,"d":"-8,436,104.71 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":53724245.97999999,"d":"53,724,245.98"},{"v":55813805.84999999,"d":"55,813,805.85"},{"v":58141471.82000001,"d":"58,141,471.82"},{"v":60898090.95999997,"d":"60,898,090.96"},{"v":45288141.27,"d":"45,288,141.27"},{"$f":"I10408-E10408","v":{"v":-8436104.709999986,"d":"-8,436,104.71 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":36028775.9,"d":"36,028,775.90"},{"v":39074804.879999995,"d":"39,074,804.88"},{"v":45320599.66000001,"d":"45,320,599.66"},{"v":45784593.650000006,"d":"45,784,593.65"},{"v":33018744.349999998,"d":"33,018,744.35"},{"$f":"I10412-E10412","v":{"v":-3010031.5500000007,"d":"-3,010,031.55 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H10417+1","v":2024},"Variation"]
["District de Delémont",{"$nulls":3},{"v":38954,"d":"38,954"},{"v":39125,"d":"39,125"},{"v":39309,"d":"39,309"},{"v":39660,"d":"39,660"},{"$f":"'Base de données pop.'!H6","v":{"v":39997,"d":"39,997"}},{"$f":"I10418-E10418","v":{"v":1043,"d":"1,043"}}]
[{"$nulls":4},"District de Delémont","District de Delémont","District de Delémont","District de Delémont",{"$f":"H10419","v":"District de Delémont"},"District de Delémont"]
[5,null,null,"Dépenses d'investissements",{"v":36419659.83,"d":"36,419,659.83"},{"v":28913412.669999994,"d":"28,913,412.67"},{"v":31053867.889999997,"d":"31,053,867.89"},{"v":36364547.470000006,"d":"36,364,547.47"},{"v":19987652.910000004,"d":"19,987,652.91"},{"$f":"I10420-E10420","v":{"v":-16432006.919999994,"d":"-16,432,006.92 "}}]
[null,50,null,"Immobilisations corporelles",{"v":35811876.85,"d":"35,811,876.85"},{"v":28278891.769999996,"d":"28,278,891.77"},{"v":30099135.56,"d":"30,099,135.56"},{"v":35655895.660000004,"d":"35,655,895.66"},{"v":19243147.21,"d":"19,243,147.21"},{"v":-16568729.64,"d":"-16,568,729.64 "}]
[null,null,500,"Terrains",{"v":735089.83,"d":"735,089.83"},{"v":13911955.059999999,"d":"13,911,955.06"},{"v":377394.69,"d":"377,394.69"},{"v":487478.19000000006,"d":"487,478.19"},{"v":1237410.2999999998,"d":"1,237,410.30"},{"v":502320.46999999986,"d":"502,320.47"}]
[null,null,501,"Routes et voies de communications",{"v":6175346.16,"d":"6,175,346.16"},{"v":3166340.4499999997,"d":"3,166,340.45"},{"v":5560667.8100000005,"d":"5,560,667.81"},{"v":5215462.390000001,"d":"5,215,462.39"},{"v":4494750.170000001,"d":"4,494,750.17"},{"v":-1680595.9899999993,"d":"-1,680,595.99 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":3046633.8400000003,"d":"3,046,633.84"},{"v":2614034.65,"d":"2,614,034.65"},{"v":5583654.1,"d":"5,583,654.10"},{"v":5657866.04,"d":"5,657,866.04"},{"v":2816878.31,"d":"2,816,878.31"},{"v":-229755.53000000026,"d":"-229,755.53 "}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":10500805.430000002,"d":"10,500,805.43"},{"v":4590796.3,"d":"4,590,796.30"},{"v":8025782.860000001,"d":"8,025,782.86"},{"v":12282182.29,"d":"12,282,182.29"},{"v":4116151.9099999997,"d":"4,116,151.91"},{"v":-6384653.520000001,"d":"-6,384,653.52 "}]
[null,null,504,"Bâtiments",{"v":13508920.740000002,"d":"13,508,920.74"},{"v":3580505.29,"d":"3,580,505.29"},{"v":9465634.25,"d":"9,465,634.25"},{"v":10181127.27,"d":"10,181,127.27"},{"v":6042658.89,"d":"6,042,658.89"},{"v":-7466261.850000002,"d":"-7,466,261.85 "}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23874.95,"d":"23,874.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,506,"Biens mobiliers",{"v":1805710.7000000004,"d":"1,805,710.70"},{"v":409417.12,"d":"409,417.12"},{"v":959256.1499999999,"d":"959,256.15"},{"v":1782452.93,"d":"1,782,452.93"},{"v":474814.2,"d":"474,814.20"},{"v":-1330896.5000000005,"d":"-1,330,896.50 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":39370.15,"d":"39,370.15"},{"v":5842.9,"d":"5,842.90"},{"v":126745.7,"d":"126,745.70"},{"v":25451.6,"d":"25,451.60"},{"v":60483.42999999999,"d":"60,483.43"},{"v":21113.27999999999,"d":"21,113.28"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":54143.2,"d":"54,143.20"},{"v":197519.5,"d":"197,519.50"},{"v":157442.15,"d":"157,442.15"},{"v":63010.3,"d":"63,010.30"},{"v":143492.1,"d":"143,492.10"},{"$f":"I10431-E10431","v":{"v":89348.90000000001,"d":"89,348.90"}}]
[null,null,510,"Terrains",{"v":22589.199999999997,"d":"22,589.20"},{"v":61280.6,"d":"61,280.60"},{"v":41267.75,"d":"41,267.75"},{"v":41267.75,"d":"41,267.75"},{"v":0,"d":"0.00"},{"v":-22589.199999999997,"d":"-22,589.20 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":31554,"d":"31,554.00"},{"v":93497.25,"d":"93,497.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124594.1,"d":"124,594.10"},{"v":93040.1,"d":"93,040.10"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":18040.6,"d":"18,040.60"},{"v":8485.45,"d":"8,485.45"},{"v":21742.55,"d":"21,742.55"},{"v":18898,"d":"18,898.00"},{"v":18898,"d":"18,898.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":24701.05,"d":"24,701.05"},{"v":107688.95,"d":"107,688.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":513642.23,"d":"513,642.23"},{"v":157545.7,"d":"157,545.70"},{"v":760005.8300000001,"d":"760,005.83"},{"v":641313.31,"d":"641,313.31"},{"v":596669.3,"d":"596,669.30"},{"$f":"I10441-E10441","v":{"v":83027.07000000007,"d":"83,027.07"}}]
[null,null,520,"Logiciels",{"v":361876.98,"d":"361,876.98"},{"v":53660.05,"d":"53,660.05"},{"v":361188.23000000004,"d":"361,188.23"},{"v":222529.81,"d":"222,529.81"},{"v":150460.9,"d":"150,460.90"},{"$f":"I10442-E10442","v":{"v":-211416.08,"d":"-211,416.08 "}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10443-E10443","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":151765.25,"d":"151,765.25"},{"v":103885.65000000001,"d":"103,885.65"},{"v":398817.6,"d":"398,817.60"},{"v":418783.5,"d":"418,783.50"},{"v":446208.4,"d":"446,208.40"},{"$f":"I10444-E10444","v":{"v":294443.15,"d":"294,443.15"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10446-E10446","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10457-E10457","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":79507.5,"d":"79,507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":39997.55,"d":"39,997.55"},{"v":199948.2,"d":"199,948.20"},{"v":2188.15,"d":"2,188.15"},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"$f":"I10468-E10468","v":{"v":-35653.25,"d":"-35,653.25 "}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":39997.55,"d":"39,997.55"},{"v":199948.2,"d":"199,948.20"},{"v":2188.15,"d":"2,188.15"},{"v":4328.2,"d":"4,328.20"},{"v":4344.3,"d":"4,344.30"},{"v":-35653.25,"d":"-35,653.25 "}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10479-E10479","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35096.2,"d":"35,096.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10490-E10490","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35096.2,"d":"35,096.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":9813866.85,"d":"9,813,866.85"},{"v":7010010.3100000005,"d":"7,010,010.31"},{"v":7699404.050000001,"d":"7,699,404.05"},{"v":9490844.690000001,"d":"9,490,844.69"},{"v":7176727.87,"d":"7,176,727.87"},{"$f":"I10498-E10498","v":{"v":-2637138.9799999995,"d":"-2,637,138.98 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":9813866.85,"d":"9,813,866.85"},{"v":7010010.3100000005,"d":"7,010,010.31"},{"v":7699404.050000001,"d":"7,699,404.05"},{"v":9490844.690000001,"d":"9,490,844.69"},{"v":7176727.87,"d":"7,176,727.87"},{"$f":"I10499-E10499","v":{"v":-2637138.9799999995,"d":"-2,637,138.98 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":9813866.85,"d":"9,813,866.85"},{"v":7010010.3100000005,"d":"7,010,010.31"},{"v":7699404.05,"d":"7,699,404.05"},{"v":9490844.690000001,"d":"9,490,844.69"},{"v":7176727.87,"d":"7,176,727.87"},{"$f":"I10503-E10503","v":{"v":-2637138.9799999995,"d":"-2,637,138.98 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":564986.65,"d":"564,986.65"},{"v":1776777.8,"d":"1,776,777.80"},{"v":404797.85,"d":"404,797.85"},{"v":203096.9,"d":"203,096.90"},{"v":1726473.81,"d":"1,726,473.81"},{"v":1161487.1600000001,"d":"1,161,487.16"}]
[null,null,600,"Terrains",{"v":10600,"d":"10,600.00"},{"v":1561026.7,"d":"1,561,026.70"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":-10600,"d":"-10,600.00 "}]
[null,null,601,"Routes et voies de communications",{"v":443316.65,"d":"443,316.65"},{"v":131798.1,"d":"131,798.10"},{"v":115086.45,"d":"115,086.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-443316.65,"d":"-443,316.65 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67603.95,"d":"67,603.95"},{"v":0,"d":"0.00"},{"v":68806.09,"d":"68,806.09"},{"v":68806.09,"d":"68,806.09"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":83953,"d":"83,953.00"},{"v":222107.45,"d":"222,107.45"},{"v":126000,"d":"126,000.00"},{"v":1657667.72,"d":"1,657,667.72"},{"v":1657667.72,"d":"1,657,667.72"}]
[null,null,604,"Bâtiments",{"v":111070,"d":"111,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75096.9,"d":"75,096.90"},{"v":0,"d":"0.00"},{"v":-111070,"d":"-111,070.00 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":409618.35,"d":"409,618.35"},{"v":935814.0499999999,"d":"935,814.05"},{"v":376413.4,"d":"376,413.40"},{"v":595789,"d":"595,789.00"},{"v":561026.6,"d":"561,026.60"},{"$f":"I10514-E10514","v":{"v":151408.25,"d":"151,408.25"}}]
[null,null,610,"Terrains",{"v":173960,"d":"173,960.00"},{"v":0,"d":"0.00"},{"v":194100,"d":"194,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-173960,"d":"-173,960.00 "}]
[null,null,611,"Routes et voies de communications",{"v":192792.5,"d":"192,792.50"},{"v":645654.95,"d":"645,654.95"},{"v":73018.75,"d":"73,018.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-192792.5,"d":"-192,792.50 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":4080,"d":"4,080.00"},{"v":248360.9,"d":"248,360.90"},{"v":23493.8,"d":"23,493.80"},{"v":0,"d":"0.00"},{"v":182844.85,"d":"182,844.85"},{"v":178764.85,"d":"178,764.85"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":35035.85,"d":"35,035.85"},{"v":33358.2,"d":"33,358.20"},{"v":85800.85,"d":"85,800.85"},{"v":480289,"d":"480,289.00"},{"v":25834.9,"d":"25,834.90"},{"v":-9200.949999999997,"d":"-9,200.95 "}]
[null,null,614,"Bâtiments",{"v":3750,"d":"3,750.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":115500,"d":"115,500.00"},{"v":352346.85,"d":"352,346.85"},{"v":348596.85,"d":"348,596.85"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17922.85,"d":"17,922.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10524-E10524","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17922.85,"d":"17,922.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10525-E10525","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10526-E10526","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10527-E10527","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":8319261.85,"d":"8,319,261.85"},{"v":4240041.56,"d":"4,240,041.56"},{"v":6700269.95,"d":"6,700,269.95"},{"v":8491958.790000001,"d":"8,491,958.79"},{"v":4689227.46,"d":"4,689,227.46"},{"$f":"I10529-E10529","v":{"v":-3630034.3899999997,"d":"-3,630,034.39 "}}]
[null,null,630,"Confédération",{"v":3252134.9000000004,"d":"3,252,134.90"},{"v":1683378.95,"d":"1,683,378.95"},{"v":2756110.9000000004,"d":"2,756,110.90"},{"v":2772151.0700000003,"d":"2,772,151.07"},{"v":2502072.96,"d":"2,502,072.96"},{"v":-750061.9400000004,"d":"-750,061.94 "}]
[null,null,631,"Cantons et concordats",{"v":4125988.25,"d":"4,125,988.25"},{"v":1234487.85,"d":"1,234,487.85"},{"v":2073566.9,"d":"2,073,566.90"},{"v":4499773.9,"d":"4,499,773.90"},{"v":1642431.4,"d":"1,642,431.40"},{"v":-2483556.85,"d":"-2,483,556.85 "}]
[null,null,632,"Communes et associations intercommunales",{"v":266637.1,"d":"266,637.10"},{"v":786601.5599999999,"d":"786,601.56"},{"v":333500,"d":"333,500.00"},{"v":243273,"d":"243,273.00"},{"v":104264.4,"d":"104,264.40"},{"v":-162372.69999999998,"d":"-162,372.70 "}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":263043.92,"d":"263,043.92"},{"v":10647,"d":"10,647.00"},{"v":10647,"d":"10,647.00"}]
[null,null,634,"Entreprises publiques",{"v":41587.75,"d":"41,587.75"},{"v":268675.65,"d":"268,675.65"},{"v":134265.55,"d":"134,265.55"},{"v":27047.35,"d":"27,047.35"},{"v":0,"d":"0.00"},{"v":-41587.75,"d":"-41,587.75 "}]
[null,null,635,"Entreprises privées",{"v":188250.6,"d":"188,250.60"},{"v":93051,"d":"93,051.00"},{"v":244000,"d":"244,000.00"},{"v":80515.2,"d":"80,515.20"},{"v":356066.7,"d":"356,066.70"},{"v":167816.1,"d":"167,816.10"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":386120.65,"d":"386,120.65"},{"v":161959.1,"d":"161,959.10"},{"v":966066.25,"d":"966,066.25"},{"v":581850,"d":"581,850.00"},{"v":66150,"d":"66,150.00"},{"v":-319970.65,"d":"-319,970.65 "}]
[null,null,637,"Ménages privés",{"v":58542.6,"d":"58,542.60"},{"v":11887.45,"d":"11,887.45"},{"v":192760.35,"d":"192,760.35"},{"v":24304.35,"d":"24,304.35"},{"v":7595,"d":"7,595.00"},{"v":-50947.6,"d":"-50,947.60 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10540-E10540","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10551-E10551","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"$f":"I10562-E10562","v":{"v":200000,"d":"200,000.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10573-E10573","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":520000,"d":"520,000.00"},{"v":57376.9,"d":"57,376.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10584-E10584","v":{"v":-520000,"d":"-520,000.00 "}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":520000,"d":"520,000.00"},{"v":57376.9,"d":"57,376.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-520000,"d":"-520,000.00 "}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":36355784.580000006,"d":"36,355,784.58"},{"v":28747459.619999997,"d":"28,747,459.62"},{"v":31053867.880000003,"d":"31,053,867.88"},{"v":36184874.46999999,"d":"36,184,874.47"},{"v":19987652.91,"d":"19,987,652.91"},{"$f":"I10593-E10593","v":{"v":-16368131.670000006,"d":"-16,368,131.67 "}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":36355784.580000006,"d":"36,355,784.58"},{"v":28747459.619999997,"d":"28,747,459.62"},{"v":31053867.880000003,"d":"31,053,867.88"},{"v":36184874.46999999,"d":"36,184,874.47"},{"v":19987652.91,"d":"19,987,652.91"},{"$f":"I10594-E10594","v":{"v":-16368131.670000006,"d":"-16,368,131.67 "}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":26605792.979999997,"d":"26,605,792.98"},{"v":21903402.359999992,"d":"21,903,402.36"},{"v":23354463.839999996,"d":"23,354,463.84"},{"v":26873702.780000005,"d":"26,873,702.78"},{"v":12810925.040000003,"d":"12,810,925.04"},{"$f":"I10598-E10598","v":{"v":-13794867.939999994,"d":"-13,794,867.94 "}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H10603+1","v":2024},"Variation"]
["District Franches-Montagnes",{"$nulls":3},{"v":10479,"d":"10,479"},{"v":10478,"d":"10,478"},{"v":10433,"d":"10,433"},{"v":10531,"d":"10,531"},{"$f":"'Base de données pop.'!H7","v":{"v":10475,"d":"10,475"}},{"$f":"I10604-E10604","v":-4}]
[{"$nulls":4},"District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes","District Franches-Montagnes",{"$f":"G10605","v":"District Franches-Montagnes"},{"$f":"I10605","v":"District Franches-Montagnes"}]
[5,null,null,"Dépenses d'investissements",{"v":4991743.840000001,"d":"4,991,743.84"},{"v":6834505.63,"d":"6,834,505.63"},{"v":6866166.950000001,"d":"6,866,166.95"},{"v":7803749.48,"d":"7,803,749.48"},{"v":6590039.670000001,"d":"6,590,039.67"},{"$f":"I10606-E10606","v":{"v":1598295.83,"d":"1,598,295.83"}}]
[null,50,null,"Immobilisations corporelles",{"v":4752721.49,"d":"4,752,721.49"},{"v":6066698.96,"d":"6,066,698.96"},{"v":6143181.960000001,"d":"6,143,181.96"},{"v":7227407.160000001,"d":"7,227,407.16"},{"v":6058106.870000001,"d":"6,058,106.87"},{"v":1305385.3800000008,"d":"1,305,385.38"}]
[null,null,500,"Terrains",{"v":50871.3,"d":"50,871.30"},{"v":541882.7,"d":"541,882.70"},{"v":189513.1,"d":"189,513.10"},{"v":314346.65,"d":"314,346.65"},{"v":576746.91,"d":"576,746.91"},{"v":525875.61,"d":"525,875.61"}]
[null,null,501,"Routes et voies de communications",{"v":2799844.63,"d":"2,799,844.63"},{"v":3548168.86,"d":"3,548,168.86"},{"v":2498584.45,"d":"2,498,584.45"},{"v":2038231.6400000004,"d":"2,038,231.64"},{"v":2318910.09,"d":"2,318,910.09"},{"v":-480934.54000000004,"d":"-480,934.54 "}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1479.15,"d":"1,479.15"},{"v":0,"d":"0.00"},{"v":5923.45,"d":"5,923.45"},{"v":5923.45,"d":"5,923.45"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":1069223.9000000001,"d":"1,069,223.90"},{"v":1090726.35,"d":"1,090,726.35"},{"v":2801034.3600000003,"d":"2,801,034.36"},{"v":3910468.1800000006,"d":"3,910,468.18"},{"v":2217356.6100000003,"d":"2,217,356.61"},{"v":1148132.7100000002,"d":"1,148,132.71"}]
[null,null,504,"Bâtiments",{"v":525021.71,"d":"525,021.71"},{"v":234190.84999999998,"d":"234,190.85"},{"v":121971.45,"d":"121,971.45"},{"v":476559.54000000004,"d":"476,559.54"},{"v":552362.06,"d":"552,362.06"},{"v":27340.350000000093,"d":"27,340.35"}]
[null,null,505,"Forêts",{"v":4861.55,"d":"4,861.55"},{"v":66702.25,"d":"66,702.25"},{"v":178536.25,"d":"178,536.25"},{"v":34019.65,"d":"34,019.65"},{"v":2580,"d":"2,580.00"},{"v":-2281.55,"d":"-2,281.55 "}]
[null,null,506,"Biens mobiliers",{"v":300549.4,"d":"300,549.40"},{"v":552595.4,"d":"552,595.40"},{"v":331363.3,"d":"331,363.30"},{"v":453781.5,"d":"453,781.50"},{"v":214234.15,"d":"214,234.15"},{"v":-86315.25000000003,"d":"-86,315.25 "}]
[null,null,509,"Autres immobilisation corporelles",{"v":2349,"d":"2,349.00"},{"v":32432.55,"d":"32,432.55"},{"v":20699.9,"d":"20,699.90"},{"v":0,"d":"0.00"},{"v":169993.6,"d":"169,993.60"},{"v":167644.6,"d":"167,644.60"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"v":66381.2,"d":"66,381.20"},{"v":492832.35000000003,"d":"492,832.35"},{"v":398188.8,"d":"398,188.80"},{"v":34222.65,"d":"34,222.65"},{"v":0,"d":"0.00"},{"$f":"I10617-E10617","v":{"v":-66381.2,"d":"-66,381.20 "}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159396,"d":"159,396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":52710.9,"d":"52,710.90"},{"v":363547.9,"d":"363,547.90"},{"v":194866.85,"d":"194,866.85"},{"v":2793,"d":"2,793.00"},{"v":0,"d":"0.00"},{"v":-52710.9,"d":"-52,710.90 "}]
[null,null,514,"Bâtiments",{"v":13670.3,"d":"13,670.30"},{"v":129284.45,"d":"129,284.45"},{"v":43925.95,"d":"43,925.95"},{"v":31429.65,"d":"31,429.65"},{"v":0,"d":"0.00"},{"v":-13670.3,"d":"-13,670.30 "}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":172641.15,"d":"172,641.15"},{"v":246399.4,"d":"246,399.40"},{"v":269027.64999999997,"d":"269,027.65"},{"v":508827.1499999999,"d":"508,827.15"},{"v":515178.94999999995,"d":"515,178.95"},{"$f":"I10627-E10627","v":{"v":342537.79999999993,"d":"342,537.80"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35709.45,"d":"35,709.45"},{"v":229466.44999999998,"d":"229,466.45"},{"v":14504.8,"d":"14,504.80"},{"$f":"I10628-E10628","v":{"v":14504.8,"d":"14,504.80"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10629-E10629","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":172641.15,"d":"172,641.15"},{"v":246399.4,"d":"246,399.40"},{"v":233318.19999999998,"d":"233,318.20"},{"v":279360.69999999995,"d":"279,360.70"},{"v":500674.14999999997,"d":"500,674.15"},{"$f":"I10630-E10630","v":{"v":328033,"d":"328,033.00"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10632-E10632","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10643-E10643","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":42021.9,"d":"42,021.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10654-E10654","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42021.9,"d":"42,021.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10665-E10665","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":0,"d":"0.00"},{"v":3574.92,"d":"3,574.92"},{"v":13746.64,"d":"13,746.64"},{"v":33292.52,"d":"33,292.52"},{"v":16753.85,"d":"16,753.85"},{"$f":"I10676-E10676","v":{"v":16753.85,"d":"16,753.85"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":3574.92,"d":"3,574.92"},{"v":13746.64,"d":"13,746.64"},{"v":33292.52,"d":"33,292.52"},{"v":16753.85,"d":"16,753.85"},{"v":16753.85,"d":"16,753.85"}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":3789702.18,"d":"3,789,702.18"},{"v":2861200.38,"d":"2,861,200.38"},{"v":1285349.25,"d":"1,285,349.25"},{"v":1971013.7,"d":"1,971,013.70"},{"v":1069853.85,"d":"1,069,853.85"},{"$f":"I10684-E10684","v":{"v":-2719848.33,"d":"-2,719,848.33 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":3789702.18,"d":"3,789,702.18"},{"v":2861200.38,"d":"2,861,200.38"},{"v":1285349.25,"d":"1,285,349.25"},{"v":1971013.7,"d":"1,971,013.70"},{"v":1069853.85,"d":"1,069,853.85"},{"$f":"I10685-E10685","v":{"v":-2719848.33,"d":"-2,719,848.33 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":3789702.1799999997,"d":"3,789,702.18"},{"v":2861200.3800000004,"d":"2,861,200.38"},{"v":1285349.25,"d":"1,285,349.25"},{"v":1971013.7,"d":"1,971,013.70"},{"v":1069853.85,"d":"1,069,853.85"},{"$f":"I10689-E10689","v":{"v":-2719848.3299999996,"d":"-2,719,848.33 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":179898.58,"d":"179,898.58"},{"v":224122.75,"d":"224,122.75"},{"v":159886,"d":"159,886.00"},{"v":374890,"d":"374,890.00"},{"v":40000,"d":"40,000.00"},{"v":-139898.58,"d":"-139,898.58 "}]
[null,null,600,"Terrains",{"v":27475,"d":"27,475.00"},{"v":140075,"d":"140,075.00"},{"v":69100,"d":"69,100.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":-27475,"d":"-27,475.00 "}]
[null,null,601,"Routes et voies de communications",{"v":142000,"d":"142,000.00"},{"v":41250,"d":"41,250.00"},{"v":9250,"d":"9,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-142000,"d":"-142,000.00 "}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":14730,"d":"14,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,604,"Bâtiments",{"v":7972.93,"d":"7,972.93"},{"v":8760,"d":"8,760.00"},{"v":81536,"d":"81,536.00"},{"v":374800,"d":"374,800.00"},{"v":40000,"d":"40,000.00"},{"v":32027.07,"d":"32,027.07"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":17168.55,"d":"17,168.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":2450.65,"d":"2,450.65"},{"v":2139.2,"d":"2,139.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2450.65,"d":"-2,450.65 "}]
[]
[null,61,null,"Remboursement de tiers",{"v":1053381.4,"d":"1,053,381.40"},{"v":891803.9400000001,"d":"891,803.94"},{"v":720646.55,"d":"720,646.55"},{"v":93548.2,"d":"93,548.20"},{"v":8380,"d":"8,380.00"},{"$f":"I10700-E10700","v":{"v":-1045001.3999999999,"d":"-1,045,001.40 "}}]
[null,null,610,"Terrains",{"v":517080.6,"d":"517,080.60"},{"v":91789.2,"d":"91,789.20"},{"v":569834.25,"d":"569,834.25"},{"v":84367.7,"d":"84,367.70"},{"v":0,"d":"0.00"},{"v":-517080.6,"d":"-517,080.60 "}]
[null,null,611,"Routes et voies de communications",{"v":48040,"d":"48,040.00"},{"v":46655,"d":"46,655.00"},{"v":3000,"d":"3,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":-48040,"d":"-48,040.00 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":91137.25,"d":"91,137.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":473399.25,"d":"473,399.25"},{"v":458326.35,"d":"458,326.35"},{"v":45510.5,"d":"45,510.50"},{"v":4180.5,"d":"4,180.50"},{"v":8380,"d":"8,380.00"},{"v":-465019.25,"d":"-465,019.25 "}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":136136.14,"d":"136,136.14"},{"v":4600,"d":"4,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":4861.55,"d":"4,861.55"},{"v":42760,"d":"42,760.00"},{"v":97701.8,"d":"97,701.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4861.55,"d":"-4,861.55 "}]
[null,null,616,"Biens mobiliers",{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-10000,"d":"-10,000.00 "}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10710-E10710","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10711-E10711","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10712-E10712","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10713-E10713","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":2523927.8,"d":"2,523,927.80"},{"v":1233652.6,"d":"1,233,652.60"},{"v":354816.7,"d":"354,816.70"},{"v":1292575.5,"d":"1,292,575.50"},{"v":983473.8500000001,"d":"983,473.85"},{"$f":"I10715-E10715","v":{"v":-1540453.9499999997,"d":"-1,540,453.95 "}}]
[null,null,630,"Confédération",{"v":483600,"d":"483,600.00"},{"v":287070,"d":"287,070.00"},{"v":0,"d":"0.00"},{"v":375124,"d":"375,124.00"},{"v":45000,"d":"45,000.00"},{"v":-438600,"d":"-438,600.00 "}]
[null,null,631,"Cantons et concordats",{"v":1397878.4,"d":"1,397,878.40"},{"v":596588,"d":"596,588.00"},{"v":290397.65,"d":"290,397.65"},{"v":631180.5,"d":"631,180.50"},{"v":778197.8500000001,"d":"778,197.85"},{"v":-619680.5499999998,"d":"-619,680.55 "}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16222.85,"d":"16,222.85"},{"v":65739,"d":"65,739.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":12913,"d":"12,913.00"},{"v":5250,"d":"5,250.00"},{"v":10952,"d":"10,952.00"},{"v":372,"d":"372.00"},{"v":0,"d":"0.00"},{"v":-12913,"d":"-12,913.00 "}]
[null,null,635,"Entreprises privées",{"v":112625,"d":"112,625.00"},{"v":0,"d":"0.00"},{"v":7779,"d":"7,779.00"},{"v":220160,"d":"220,160.00"},{"v":0,"d":"0.00"},{"v":-112625,"d":"-112,625.00 "}]
[null,null,636,"Organisations privées à but non lucratif",{"v":462900,"d":"462,900.00"},{"v":100400,"d":"100,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160276,"d":"160,276.00"},{"v":-302624,"d":"-302,624.00 "}]
[null,null,637,"Ménages privés",{"v":54011.4,"d":"54,011.40"},{"v":244344.6,"d":"244,344.60"},{"v":29465.2,"d":"29,465.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-54011.4,"d":"-54,011.40 "}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10726-E10726","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10737-E10737","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":0,"d":"0.00"},{"v":11348.43,"d":"11,348.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10748-E10748","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":11348.43,"d":"11,348.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10759-E10759","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"v":32494.4,"d":"32,494.40"},{"v":500272.66,"d":"500,272.66"},{"v":50000,"d":"50,000.00"},{"v":210000,"d":"210,000.00"},{"v":38000,"d":"38,000.00"},{"$f":"I10770-E10770","v":{"v":5505.5999999999985,"d":"5,505.60"}}]
[null,null,680,"Immobilisations corporelles",{"v":20000,"d":"20,000.00"},{"v":500272.66,"d":"500,272.66"},{"v":50000,"d":"50,000.00"},{"v":210000,"d":"210,000.00"},{"v":38000,"d":"38,000.00"},{"v":18000,"d":"18,000.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-12494.4,"d":"-12,494.40 "}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":4869824.84,"d":"4,869,824.84"},{"v":6569845.78,"d":"6,569,845.78"},{"v":6866166.949999999,"d":"6,866,166.95"},{"v":7787096.9799999995,"d":"7,787,096.98"},{"v":6590039.67,"d":"6,590,039.67"},{"$f":"I10779-E10779","v":{"v":1720214.83,"d":"1,720,214.83"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":4869824.84,"d":"4,869,824.84"},{"v":6569845.78,"d":"6,569,845.78"},{"v":6866166.949999999,"d":"6,866,166.95"},{"v":7787096.9799999995,"d":"7,787,096.98"},{"v":6590039.67,"d":"6,590,039.67"},{"$f":"I10780-E10780","v":{"v":1720214.83,"d":"1,720,214.83"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":1202041.660000001,"d":"1,202,041.66"},{"v":3973305.2499999995,"d":"3,973,305.25"},{"v":5580817.700000001,"d":"5,580,817.70"},{"v":5832735.78,"d":"5,832,735.78"},{"v":5520185.82,"d":"5,520,185.82"},{"$f":"I10784-E10784","v":{"v":4318144.159999999,"d":"4,318,144.16"}}]
[]
[]
[]
[]
["Comptes des investissements",{"$nulls":3},2020,2021,2022,2023,{"$f":"H10789+1","v":2024},"Variation"]
["District de Porrentruy",{"$nulls":3},{"v":24276,"d":"24,276"},{"v":24195,"d":"24,195"},{"v":24123,"d":"24,123"},{"v":24357,"d":"24,357"},{"$f":"'Base de données pop.'!H8","v":{"v":24368,"d":"24,368"}},{"$f":"I10790-E10790","v":92}]
[{"$nulls":4},"District de Porrentruy","District de Porrentruy","District de Porrentruy","District de Porrentruy",{"$f":"H10791","v":"District de Porrentruy"},"District de Porrentruy"]
[5,null,null,"Dépenses d'investissements",{"v":13377280.160000004,"d":"13,377,280.16"},{"v":19514888.66,"d":"19,514,888.66"},{"v":20221436.990000002,"d":"20,221,436.99"},{"v":16926119.51,"d":"16,926,119.51"},{"v":18710448.69,"d":"18,710,448.69"},{"$f":"I10792-E10792","v":{"v":5333168.5299999975,"d":"5,333,168.53"}}]
[null,50,null,"Immobilisations corporelles",{"v":10706787.770000001,"d":"10,706,787.77"},{"v":14695662.56,"d":"14,695,662.56"},{"v":18571830.07,"d":"18,571,830.07"},{"v":15645255.499999998,"d":"15,645,255.50"},{"v":17420726.390000004,"d":"17,420,726.39"},{"v":6713938.620000003,"d":"6,713,938.62"}]
[null,null,500,"Terrains",{"v":999652.2000000002,"d":"999,652.20"},{"v":639503.75,"d":"639,503.75"},{"v":1419410.8800000001,"d":"1,419,410.88"},{"v":1964774.4000000001,"d":"1,964,774.40"},{"v":395487.45,"d":"395,487.45"},{"v":-604164.7500000002,"d":"-604,164.75 "}]
[null,null,501,"Routes et voies de communications",{"v":5346106.930000001,"d":"5,346,106.93"},{"v":5885403.82,"d":"5,885,403.82"},{"v":4984957.180000001,"d":"4,984,957.18"},{"v":4482868.6,"d":"4,482,868.60"},{"v":6906903.35,"d":"6,906,903.35"},{"v":1560796.419999999,"d":"1,560,796.42"}]
[null,null,502,"Aménagements des cours d'eau",{"v":86782.15000000001,"d":"86,782.15"},{"v":1298620.73,"d":"1,298,620.73"},{"v":500254.67,"d":"500,254.67"},{"v":590461.14,"d":"590,461.14"},{"v":785796.27,"d":"785,796.27"},{"v":699014.12,"d":"699,014.12"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":2349629.8600000003,"d":"2,349,629.86"},{"v":3571914.49,"d":"3,571,914.49"},{"v":3716347.0100000002,"d":"3,716,347.01"},{"v":2077888.67,"d":"2,077,888.67"},{"v":3050460.9799999995,"d":"3,050,460.98"},{"v":700831.1199999992,"d":"700,831.12"}]
[null,null,504,"Bâtiments",{"v":1391533.53,"d":"1,391,533.53"},{"v":2633324.56,"d":"2,633,324.56"},{"v":6578062.84,"d":"6,578,062.84"},{"v":5586984.07,"d":"5,586,984.07"},{"v":5154975.28,"d":"5,154,975.28"},{"v":3763441.75,"d":"3,763,441.75"}]
[null,null,505,"Forêts",{"v":120772,"d":"120,772.00"},{"v":97726.25,"d":"97,726.25"},{"v":57176.1,"d":"57,176.10"},{"v":33634.200000000004,"d":"33,634.20"},{"v":109300.55,"d":"109,300.55"},{"v":-11471.449999999997,"d":"-11,471.45 "}]
[null,null,506,"Biens mobiliers",{"v":382149.05,"d":"382,149.05"},{"v":563012.11,"d":"563,012.11"},{"v":1298428.04,"d":"1,298,428.04"},{"v":828917.42,"d":"828,917.42"},{"v":1012230.01,"d":"1,012,230.01"},{"v":630080.96,"d":"630,080.96"}]
[null,null,509,"Autres immobilisation corporelles",{"v":30162.05,"d":"30,162.05"},{"v":6156.85,"d":"6,156.85"},{"v":17193.35,"d":"17,193.35"},{"v":79727,"d":"79,727.00"},{"v":5572.5,"d":"5,572.50"},{"v":-24589.55,"d":"-24,589.55 "}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,51,null,"Investissement pour le compte de tiers",{"v":2130837.38,"d":"2,130,837.38"},{"v":2481548.8,"d":"2,481,548.80"},{"v":417908.35,"d":"417,908.35"},{"v":569230.3999999999,"d":"569,230.40"},{"v":248343.90000000002,"d":"248,343.90"},{"$f":"I10803-E10803","v":{"v":-1882493.48,"d":"-1,882,493.48 "}}]
[null,null,510,"Terrains",{"v":269725,"d":"269,725.00"},{"v":1453.95,"d":"1,453.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-269725,"d":"-269,725.00 "}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":28486.2,"d":"28,486.20"},{"v":0,"d":"0.00"},{"v":-27175.25,"d":"-27,175.25 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-28486.2,"d":"-28,486.20 "}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190252.25,"d":"190,252.25"},{"v":381827.75,"d":"381,827.75"},{"v":206722,"d":"206,722.00"},{"v":206722,"d":"206,722.00"}]
[null,null,514,"Bâtiments",{"v":1728741.93,"d":"1,728,741.93"},{"v":2320012.9,"d":"2,320,012.90"},{"v":2136.35,"d":"2,136.35"},{"v":32573.3,"d":"32,573.30"},{"v":0,"d":"0.00"},{"v":-1728741.93,"d":"-1,728,741.93 "}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":47224.3,"d":"47,224.30"},{"v":147923.35,"d":"147,923.35"},{"v":72282.9,"d":"72,282.90"},{"v":1462.95,"d":"1,462.95"},{"v":1462.95,"d":"1,462.95"}]
[null,null,516,"Biens mobiliers",{"v":103884.25,"d":"103,884.25"},{"v":112857.65,"d":"112,857.65"},{"v":104771.65,"d":"104,771.65"},{"v":82546.45,"d":"82,546.45"},{"v":40158.95,"d":"40,158.95"},{"v":-63725.3,"d":"-63,725.30 "}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"v":443212.21,"d":"443,212.21"},{"v":910843.3,"d":"910,843.30"},{"v":1100510.0699999998,"d":"1,100,510.07"},{"v":701752.76,"d":"701,752.76"},{"v":1008376.4,"d":"1,008,376.40"},{"$f":"I10813-E10813","v":{"v":565164.19,"d":"565,164.19"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72022.3,"d":"72,022.30"},{"$f":"I10814-E10814","v":{"v":72022.3,"d":"72,022.30"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10815-E10815","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"v":443212.21,"d":"443,212.21"},{"v":910843.3,"d":"910,843.30"},{"v":1100510.0699999998,"d":"1,100,510.07"},{"v":701752.76,"d":"701,752.76"},{"v":936354.1,"d":"936,354.10"},{"$f":"I10816-E10816","v":{"v":493141.88999999996,"d":"493,141.89"}}]
[]
[null,54,null,"Prêts",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$f":"I10818-E10818","v":{"v":2,"d":"2.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10829-E10829","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"v":0,"d":"0.00"},{"v":1275475.45,"d":"1,275,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10840-E10840","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":285475.45,"d":"285,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":990000,"d":"990,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10851-E10851","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"v":96442.8,"d":"96,442.80"},{"v":119358.54999999999,"d":"119,358.55"},{"v":131188.5,"d":"131,188.50"},{"v":9880.85,"d":"9,880.85"},{"v":33000,"d":"33,000.00"},{"$f":"I10862-E10862","v":{"v":-63442.8,"d":"-63,442.80 "}}]
[null,null,580,"Immobilisations corporelles",{"v":9322.65,"d":"9,322.65"},{"v":154026.65,"d":"154,026.65"},{"v":37040.95,"d":"37,040.95"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":-322.64999999999964,"d":"-322.65 "}]
[null,null,582,"Immobilisations incorporelles",{"v":63009.350000000006,"d":"63,009.35"},{"v":0,"d":"0.00"},{"v":94147.55,"d":"94,147.55"},{"v":9880.85,"d":"9,880.85"},{"v":24000,"d":"24,000.00"},{"v":-39009.350000000006,"d":"-39,009.35 "}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":24110.8,"d":"24,110.80"},{"v":-38042.1,"d":"-38,042.10 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-24110.8,"d":"-24,110.80 "}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":3374,"d":"3,374.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"v":5156338.9,"d":"5,156,338.90"},{"v":6316791.390000001,"d":"6,316,791.39"},{"v":3836118.87,"d":"3,836,118.87"},{"v":3832738.6200000006,"d":"3,832,738.62"},{"v":4022815.2,"d":"4,022,815.20"},{"$f":"I10870-E10870","v":{"v":-1133523.7000000002,"d":"-1,133,523.70 "}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":5156338.9,"d":"5,156,338.90"},{"v":6316791.390000001,"d":"6,316,791.39"},{"v":3836118.87,"d":"3,836,118.87"},{"v":3832738.6200000006,"d":"3,832,738.62"},{"v":4022815.2,"d":"4,022,815.20"},{"$f":"I10871-E10871","v":{"v":-1133523.7000000002,"d":"-1,133,523.70 "}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"v":5156338.9,"d":"5,156,338.90"},{"v":6316791.390000001,"d":"6,316,791.39"},{"v":3836118.87,"d":"3,836,118.87"},{"v":3847964.42,"d":"3,847,964.42"},{"v":4022815.2,"d":"4,022,815.20"},{"$f":"I10875-E10875","v":{"v":-1133523.7000000002,"d":"-1,133,523.70 "}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"v":2883992.55,"d":"2,883,992.55"},{"v":1396923.35,"d":"1,396,923.35"},{"v":868738.2000000001,"d":"868,738.20"},{"v":133452.9,"d":"133,452.90"},{"v":169422.25,"d":"169,422.25"},{"v":-2714570.3,"d":"-2,714,570.30 "}]
[null,null,600,"Terrains",{"v":1227206,"d":"1,227,206.00"},{"v":1232235,"d":"1,232,235.00"},{"v":692075,"d":"692,075.00"},{"v":51840,"d":"51,840.00"},{"v":0,"d":"0.00"},{"v":-1227206,"d":"-1,227,206.00 "}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":106786.55,"d":"106,786.55"},{"v":100000,"d":"100,000.00"},{"v":106303.15,"d":"106,303.15"},{"v":74000,"d":"74,000.00"},{"v":112040.25,"d":"112,040.25"},{"v":5253.699999999997,"d":"5,253.70"}]
[null,null,604,"Bâtiments",{"v":1550000,"d":"1,550,000.00"},{"v":63734.85,"d":"63,734.85"},{"v":34600,"d":"34,600.00"},{"v":7612.9,"d":"7,612.90"},{"v":57382,"d":"57,382.00"},{"v":-1492618,"d":"-1,492,618.00 "}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":953.5,"d":"953.50"},{"v":35400.05,"d":"35,400.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"v":85559.4,"d":"85,559.40"},{"v":294189.85,"d":"294,189.85"},{"v":241429,"d":"241,429.00"},{"v":170468.9,"d":"170,468.90"},{"v":187920.45,"d":"187,920.45"},{"$f":"I10886-E10886","v":{"v":102361.05000000002,"d":"102,361.05"}}]
[null,null,610,"Terrains",{"v":53690,"d":"53,690.00"},{"v":255448.5,"d":"255,448.50"},{"v":56386.5,"d":"56,386.50"},{"v":40,"d":"40.00"},{"v":171641.35,"d":"171,641.35"},{"v":117951.35,"d":"117,951.35"}]
[null,null,611,"Routes et voies de communications",{"v":30000,"d":"30,000.00"},{"v":18500,"d":"18,500.00"},{"v":65015.75,"d":"65,015.75"},{"v":-52.5,"d":"-52.50 "},{"v":0,"d":"0.00"},{"v":-30000,"d":"-30,000.00 "}]
[null,null,612,"Aménagements des cours d'eau",{"v":1869.4,"d":"1,869.40"},{"v":0,"d":"0.00"},{"v":6050,"d":"6,050.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":-1869.4,"d":"-1,869.40 "}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":20241.35,"d":"20,241.35"},{"v":83859.2,"d":"83,859.20"},{"v":66321.4,"d":"66,321.40"},{"v":9713.1,"d":"9,713.10"},{"v":9713.1,"d":"9,713.10"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60881.35,"d":"60,881.35"},{"v":4160,"d":"4,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-30763.8,"d":"-30,763.80 "},{"v":0,"d":"0.00"},{"v":6566,"d":"6,566.00"},{"v":6566,"d":"6,566.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I10896-E10896","v":{"v":8800,"d":"8,800.00"}}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10897-E10897","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10898-E10898","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8800,"d":"8,800.00"},{"$f":"I10899-E10899","v":{"v":8800,"d":"8,800.00"}}]
[]
[null,63,null,"Subventions acquis des investissements",{"v":2175994.45,"d":"2,175,994.45"},{"v":4481330.19,"d":"4,481,330.19"},{"v":2296456.27,"d":"2,296,456.27"},{"v":3487001.12,"d":"3,487,001.12"},{"v":3571688.75,"d":"3,571,688.75"},{"$f":"I10901-E10901","v":{"v":1395694.2999999998,"d":"1,395,694.30"}}]
[null,null,630,"Confédération",{"v":410563.75,"d":"410,563.75"},{"v":271083.1,"d":"271,083.10"},{"v":99900.7,"d":"99,900.70"},{"v":576908.4,"d":"576,908.40"},{"v":341971.2,"d":"341,971.20"},{"v":-68592.54999999999,"d":"-68,592.55 "}]
[null,null,631,"Cantons et concordats",{"v":1290630.7,"d":"1,290,630.70"},{"v":1938641.55,"d":"1,938,641.55"},{"v":1582628.7,"d":"1,582,628.70"},{"v":1213313.7600000002,"d":"1,213,313.76"},{"v":1617057.15,"d":"1,617,057.15"},{"v":326426.44999999995,"d":"326,426.45"}]
[null,null,632,"Communes et associations intercommunales",{"v":-17880,"d":"-17,880.00 "},{"v":1493019.34,"d":"1,493,019.34"},{"v":34441.25,"d":"34,441.25"},{"v":143239.76,"d":"143,239.76"},{"v":422803.35,"d":"422,803.35"},{"v":440683.35,"d":"440,683.35"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":35000,"d":"35,000.00"},{"v":83100,"d":"83,100.00"},{"v":66486.5,"d":"66,486.50"},{"v":15725,"d":"15,725.00"},{"v":30992,"d":"30,992.00"},{"v":-4008,"d":"-4,008.00 "}]
[null,null,635,"Entreprises privées",{"v":180000,"d":"180,000.00"},{"v":17781.15,"d":"17,781.15"},{"v":0,"d":"0.00"},{"v":168993.9,"d":"168,993.90"},{"v":243392.35,"d":"243,392.35"},{"v":63392.350000000006,"d":"63,392.35"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":115050,"d":"115,050.00"},{"v":330000,"d":"330,000.00"},{"v":308625.25,"d":"308,625.25"},{"v":643820.3,"d":"643,820.30"},{"v":730412,"d":"730,412.00"},{"v":615362,"d":"615,362.00"}]
[null,null,637,"Ménages privés",{"v":162630,"d":"162,630.00"},{"v":347705.05,"d":"347,705.05"},{"v":204373.87,"d":"204,373.87"},{"v":725000,"d":"725,000.00"},{"v":185060.7,"d":"185,060.70"},{"v":22430.70000000001,"d":"22,430.70"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,64,null,"Remboursement de prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":30500,"d":"30,500.00"},{"$f":"I10912-E10912","v":{"v":30500,"d":"30,500.00"}}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":22500,"d":"22,500.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10923-E10923","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"v":10792.5,"d":"10,792.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I10934-E10934","v":{"v":-10792.5,"d":"-10,792.50 "}}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,661,"Cantons et concordats",{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8708,"d":"-8,708.00 "}]
[null,null,662,"Communes et associations intercommunales",{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2084.5,"d":"-2,084.50 "}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149129.4,"d":"149,129.40"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"$f":"I10945-E10945","v":{"v":50206.75,"d":"50,206.75"}}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149129.4,"d":"149,129.40"},{"v":0,"d":"0.00"},{"v":50206.75,"d":"50,206.75"},{"v":50206.75,"d":"50,206.75"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,68,null,"Recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":144348,"d":"144,348.00"},{"v":276366,"d":"276,366.00"},{"v":57041.5,"d":"57,041.50"},{"v":4277,"d":"4,277.00"},{"$f":"I10956-E10956","v":{"v":4277,"d":"4,277.00"}}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":105617,"d":"105,617.00"},{"v":276366,"d":"276,366.00"},{"v":5049.7,"d":"5,049.70"},{"v":4277,"d":"4,277.00"},{"v":4277,"d":"4,277.00"}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":38731,"d":"38,731.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51991.8,"d":"51,991.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"v":12498636.559999999,"d":"12,498,636.56"},{"v":20496500.450000003,"d":"20,496,500.45"},{"v":20221436.989999995,"d":"20,221,436.99"},{"v":16926119.51,"d":"16,926,119.51"},{"v":18710448.689999998,"d":"18,710,448.69"},{"$f":"I10965-E10965","v":{"v":6211812.129999999,"d":"6,211,812.13"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":12498636.559999999,"d":"12,498,636.56"},{"v":20496500.450000003,"d":"20,496,500.45"},{"v":20221436.989999995,"d":"20,221,436.99"},{"v":16926119.51,"d":"16,926,119.51"},{"v":18710448.689999998,"d":"18,710,448.69"},{"$f":"I10966-E10966","v":{"v":6211812.129999999,"d":"6,211,812.13"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"v":8220941.2600000035,"d":"8,220,941.26"},{"v":13198097.27,"d":"13,198,097.27"},{"v":16385318.120000001,"d":"16,385,318.12"},{"v":13078155.090000002,"d":"13,078,155.09"},{"v":14687633.490000002,"d":"14,687,633.49"},{"$f":"I10970-E10970","v":{"v":6466692.229999999,"d":"6,466,692.23"}}]

{"sheet":"6.2 Investissements par commune","index":34,"n_rows":185,"n_cols":5,"rows_kept":185,"hidden":true}
["Comptes des investissements 2024 par commune"]
[]
[{"$nulls":3},"Veuillez choisir votre commune ci-dessous"]
["Communes :",null,null,"Boécourt"]
[]
[]
[5,null,null,"Dépenses d'investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,2,0)","v":{"v":273822.39,"d":"273,822.39"}}]
[null,50,null,"Immobilisations corporelles",{"$f":"SUM(E9:E16)","v":{"v":268741.14,"d":"268,741.14"}}]
[null,null,500,"Terrains",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,4,0)","v":{"v":0,"d":"0.00"}}]
[null,null,501,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,5,0)","v":{"v":134075.1,"d":"134,075.10"}}]
[null,null,502,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,7,0)","v":{"v":113919.64,"d":"113,919.64"}}]
[null,null,504,"Bâtiments",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,8,0)","v":{"v":20746.4,"d":"20,746.40"}}]
[null,null,505,"Forêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,9,0)","v":{"v":0,"d":"0.00"}}]
[null,null,506,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,509,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,11,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"SUM(E19:E26)","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,14,0)","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,15,0)","v":{"v":0,"d":"0.00"}}]
[null,null,512,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,16,0)","v":{"v":0,"d":"0.00"}}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,17,0)","v":{"v":0,"d":"0.00"}}]
[null,null,514,"Bâtiments",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,18,0)","v":{"v":0,"d":"0.00"}}]
[null,null,515,"Forêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,516,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,519,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,21,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"SUM(E29:E31)","v":{"v":5081.25,"d":"5,081.25"}}]
[null,null,520,"Logiciels",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,24,0)","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,25,0)","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,26,0)","v":{"v":5081.25,"d":"5,081.25"}}]
[]
[null,54,null,"Prêts",{"$f":"SUM(E34:E42)","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,29,0)","v":{"v":0,"d":"0.00"}}]
[null,null,541,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,30,0)","v":{"v":0,"d":"0.00"}}]
[null,null,542,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,543,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,544,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,545,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,546,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,35,0)","v":{"v":0,"d":"0.00"}}]
[null,null,547,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,36,0)","v":{"v":0,"d":"0.00"}}]
[null,null,548,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,37,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,55,null,"Participations et capital social",{"$f":"SUM(E45:E53)","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,40,0)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,41,0)","v":{"v":0,"d":"0.00"}}]
[null,null,552,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,42,0)","v":{"v":0,"d":"0.00"}}]
[null,null,553,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,554,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,555,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,45,0)","v":{"v":0,"d":"0.00"}}]
[null,null,556,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,557,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,558,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,48,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"SUM(E56:E64)","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,51,0)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,52,0)","v":{"v":0,"d":"0.00"}}]
[null,null,562,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,53,0)","v":{"v":0,"d":"0.00"}}]
[null,null,563,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,54,0)","v":{"v":0,"d":"0.00"}}]
[null,null,564,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,565,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,566,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,567,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,568,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,59,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"SUM(E67:E75)","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,62,0)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,572,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,573,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,574,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,575,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,576,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,577,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,578,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"SUM(E78:E83)","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,73,0)","v":{"v":0,"d":"0.00"}}]
[null,null,582,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,74,0)","v":{"v":0,"d":"0.00"}}]
[null,null,584,"Prêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,585,"Participations et capital social",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,586,"Subventions",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,589,"Autres investissements extraordinaires",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"SUM(E86)","v":{"v":10647,"d":"10,647.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,81,0)","v":{"v":10647,"d":"10,647.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,85,0)","v":{"v":10647,"d":"10,647.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"SUM(E92:E99)","v":{"v":0,"d":"0.00"}}]
[null,null,600,"Terrains",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,601,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,88,0)","v":{"v":0,"d":"0.00"}}]
[null,null,602,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,604,"Bâtiments",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,91,0)","v":{"v":0,"d":"0.00"}}]
[null,null,605,"Forêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,92,0)","v":{"v":0,"d":"0.00"}}]
[null,null,606,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,93,0)","v":{"v":0,"d":"0.00"}}]
[null,null,609,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,94,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"SUM(E102:E109)","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,97,0)","v":{"v":0,"d":"0.00"}}]
[null,null,611,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,612,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,614,"Bâtiments",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,101,0)","v":{"v":0,"d":"0.00"}}]
[null,null,615,"Forêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,102,0)","v":{"v":0,"d":"0.00"}}]
[null,null,616,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,103,0)","v":{"v":0,"d":"0.00"}}]
[null,null,619,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,104,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"SUM(E112:E114)","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,109,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquiss des investissements",{"$f":"SUM(E117:E125)","v":{"v":10647,"d":"10,647.00"}}]
[null,null,630,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,631,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,113,0)","v":{"v":0,"d":"0.00"}}]
[null,null,632,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,114,0)","v":{"v":0,"d":"0.00"}}]
[null,null,633,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,115,0)","v":{"v":10647,"d":"10,647.00"}}]
[null,null,634,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,635,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,117,0)","v":{"v":0,"d":"0.00"}}]
[null,null,636,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,118,0)","v":{"v":0,"d":"0.00"}}]
[null,null,637,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,119,0)","v":{"v":0,"d":"0.00"}}]
[null,null,638,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,120,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"SUM(E128:E136)","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,123,0)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,124,0)","v":{"v":0,"d":"0.00"}}]
[null,null,642,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,125,0)","v":{"v":0,"d":"0.00"}}]
[null,null,643,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,126,0)","v":{"v":0,"d":"0.00"}}]
[null,null,644,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,127,0)","v":{"v":0,"d":"0.00"}}]
[null,null,645,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,128,0)","v":{"v":0,"d":"0.00"}}]
[null,null,646,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,129,0)","v":{"v":0,"d":"0.00"}}]
[null,null,647,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,648,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,131,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"SUM(E139:E147)","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,652,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,136,0)","v":{"v":0,"d":"0.00"}}]
[null,null,653,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,137,0)","v":{"v":0,"d":"0.00"}}]
[null,null,654,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,138,0)","v":{"v":0,"d":"0.00"}}]
[null,null,655,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,656,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,657,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,658,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,142,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"SUM(E150:E158)","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,146,0)","v":{"v":0,"d":"0.00"}}]
[null,null,662,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,147,0)","v":{"v":0,"d":"0.00"}}]
[null,null,663,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,148,0)","v":{"v":0,"d":"0.00"}}]
[null,null,664,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,149,0)","v":{"v":0,"d":"0.00"}}]
[null,null,665,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,150,0)","v":{"v":0,"d":"0.00"}}]
[null,null,666,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,151,0)","v":{"v":0,"d":"0.00"}}]
[null,null,667,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,152,0)","v":{"v":0,"d":"0.00"}}]
[null,null,668,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"SUM(E161:E169)","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,156,0)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,157,0)","v":{"v":0,"d":"0.00"}}]
[null,null,672,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,158,0)","v":{"v":0,"d":"0.00"}}]
[null,null,673,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,159,0)","v":{"v":0,"d":"0.00"}}]
[null,null,674,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,160,0)","v":{"v":0,"d":"0.00"}}]
[null,null,675,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,161,0)","v":{"v":0,"d":"0.00"}}]
[null,null,676,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,162,0)","v":{"v":0,"d":"0.00"}}]
[null,null,677,"Ménages privés",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,163,0)","v":{"v":0,"d":"0.00"}}]
[null,null,678,"Etrangers",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,164,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"SUM(E172:E178)","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,167,0)","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,168,0)","v":{"v":0,"d":"0.00"}}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,169,0)","v":{"v":0,"d":"0.00"}}]
[null,null,684,"Prêts",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,170,0)","v":{"v":0,"d":"0.00"}}]
[null,null,685,"Participations et capital social",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,171,0)","v":{"v":0,"d":"0.00"}}]
[null,null,686,"Propres subventions des investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,172,0)","v":{"v":0,"d":"0.00"}}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,173,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"SUM(E181)","v":{"v":273822.39,"d":"273,822.39"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,176,0)","v":{"v":273822.39,"d":"273,822.39"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"HLOOKUP($D$4,'6.1 Investissements'!$E$4:$BB$186,180,0)","v":{"v":263175.39,"d":"263,175.39"}}]

{"sheet":"7, Définition des indicateurs","index":35,"n_rows":102,"n_cols":4,"rows_kept":102,"hidden":true,"merged":[[13,0,13,7],[23,0,23,7],[31,0,31,7],[41,0,41,7],[52,0,52,7],[61,0,61,7],[70,0,70,7],[80,0,80,7],[88,0,88,7],[97,0,97,7]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["Définition :"]
[]
["I. Quotient d'endettement net"]
[]
["Le quotient d'endettement net indique la part des revenus fiscaux (impôts directs des personnes physiques et des personnes morales) ainsi que des prestations de la péréquation financière qui serait nécessaire pour amortir la dette nette. Une valeur négative atteste de l'existence d'une fortune nette."]
[]
[null,"Echelle : ","< 0%","Très faible endettement net"]
[null,null,"1% à 50%","Faible endettement net"]
[null,null,"51% à 100%","Endettement net moyen"]
[null,null,"101% à 150%","Endettement net élevé"]
[null,null,"> 150%","Endettement net très élevé"]
[]
["II. Degré d'autofinancement"]
[]
["Le degré d'autofinancement détermine la part des revenus affectée au financement des investissements nouveaux. S'il est de supérieur à 100%, il permet le financement d'investissements ou conduit à un désendettement, tandis que s'il est inférieur à 100%, il entraîne un nouvel endettement ou emprunt. Cet indicateur peut considérablement varier d'une année à l'autre, en particulier dans les petites corporations dès lors qu'elles investissent à intervalles irréguliers. Il ne peut donc être apprécié que sur plusieurs années."]
[]
[null,"Echelle :","> 100%","Idéal"]
[null,null,"70% à 100%","acceptable à bon"]
[null,null,"< 70%","Problématique"]
[]
["III. Quotité de la charge des intérêts"]
[]
["La quotité de la charge des intérêts indique la part des revenus qui est absorbée par les intérets nets. Plus elle est élevée et plus l'endettement est important. A l'inverse, moins elle est élevée et plus grande est la marge de  manœuvre financière de la collectivité. Une quotité de la charge des intérêts négative signifie que les revenus du patrimoine sont supérieurs au montant des intérêts de la dette."]
[]
[null,"Echelle :","< -1%","Charge extrêmement faible"]
[null,null,"-1% à 0%","Charge très faible"]
[null,null,"0% à 1%","Charge faible"]
[null,null,"1% à 2%","Charge moyenne"]
[null,null,"> 2%","Charge élevée"]
[]
["IV. Dettes brutes par rapport aux revenus"]
[]
["La dette brute par rapport aux revenus permet d'évaluer la situation d'endettement, et en particulier de déterminer si l'endettement est proportionné compte tenu des revenus obtenus. Cet indicateur renseigne sur le pourcentage des revenus qui est nécessaire au remboursement de la dette brute en une seule fois."]
[]
[null,"Echelle :"]
[null,null,"< 50%","Très bon"]
[null,null,"50,1% à 100%","Bon"]
[null,null,"100,1% à 150%","Moyen"]
[null,null,"150,1% à 200%","Mauvais"]
[null,null,"> 200%","Critique"]
[]
["V. Quotité d'investissement"]
[]
["La quotité d'investissement renseigne sur le rapport entre les activitéss d'investissement et les charges annuelles globales. Cet indicateur ne permet toutefois pas à lui seul de tirer des conclusions sur la situation financière de la commune."]
[]
[null,"Echelle :","< 10%","Peu important"]
[null,null,"10,1% à 20%","Importance moyenne"]
[null,null,"20,1% à 30%","Importantes"]
[null,null,"> 30%","Très importante"]
[]
["VI. Quotité de la charge financière"]
[]
["La quotité de la charge financière indique l'incidence des frais financiers sur le budget. On entend par charge financière la somme des intérêts nets, des amortissements et des réévaluations. Cet indicateur permet de constater dans quelle mesure les revenus courants sont absorbés par le service de la dette et les amortissements planifiés. Une hausse de ce taux équivaut à une réduction de la marge budgétaire."]
[]
[null,"Echelle :","< 5%","Faible charge"]
[null,null,"5% à 15%","Charge supportable"]
[null,null,"15% à 25%","Charge élevée à très élevée"]
[null,null,"> 25%","Charge à peine supportable"]
[]
["VII. Endettement net en francs par habitant"]
[]
["L'endettement net en francs par habitant sert à mesurer l'importance de la dette et doit être apprécié en même temps que la capacité financière de la commune (quotité d'autofinancement). Une valeur négative reflète l'existence d'une fortune nette par habitant."]
[]
[null,"Echelle :","< 0","Fortune nette"]
[null,null,"0 à 1'000","Endettement faible "]
[null,null,"1'001 à 3'000 ","Endettement moyen"]
[null,null,"3'001 à 5'000","Endettement haut"]
[null,null,"> 5'000","Endettement critique"]
[]
["VIII. Quotité d'autofinancement (capacité d'autofinancement)"]
[]
["La quotité d'autofinancement, également appelée capacité d'autofinancement, reflète la capacité d'une commune ainsi que sa marge de manœuvre budgétaire. Cet indicateur renseigne sur la part des revenus pouvant être affectée au financement d'investissements ou au désendettement."]
[]
[null,"Echelle :","> 20 %","Bonne"]
[null,null,"10% à 20%","Moyenne"]
[null,null,"< 10%","Faible"]
[]
["IX. Quotité de la charge des intérêts nets"]
[]
["La quotité de la charge des intérêts indique la part de revenus qui est absorbée par les intérêts nets. Plus elle est élevée et plus l'endettement est important. A l'inverse, moins elle est élevée et plus grande est la marge de manœuvre financière de la collectivité. Une quotité de la charge des intérêts négative signifie que les revenus du patrimoine sont supérieurs au montant des intérêts de la dette. Cet indicateur reflète donc la situation financière de la commune."]
[]
[null,"Echelle :","< 2%","Faible"]
[null,null,"2% à 5%","Moyenne"]
[null,null,"5% à 8%","Forte"]
[null,null,"> 8%","Très forte"]
[]
["X. Quotient de l'excédent au bilan"]
[]
["Le quotient de l'excédent du bilan est en quelque sorte le thermomètre renseignant sur l'état de santé des capitaux propres. Une valeur négative signifie un découvert au bilan. L'évolution de cet indicateur doit être observée sur plusieurs années."]
[]
[null,"Echelle :","> 60&","Elevé"]
[null,null,"30% à 60%","Moyen"]
[null,null,"< 30%","Faible"]

{"sheet":"Base de données indicateurs1","index":36,"n_rows":64,"n_cols":58,"rows_kept":64,"hidden":true}
[]
["Indicateurs financiers"]
["Exercice 2024",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":961},{"$f":"'Base de données pop.'!C3","v":263},{"$f":"'Base de données pop.'!C4","v":475},{"$f":"'Base de données pop.'!C5","v":449},{"$f":"'Base de données pop.'!C6","v":{"v":3687,"d":"3,687"}},{"$f":"'Base de données pop.'!C7","v":{"v":3443,"d":"3,443"}},{"$f":"'Base de données pop.'!C8","v":{"v":2788,"d":"2,788"}},{"$f":"'Base de données pop.'!C9","v":{"v":12813,"d":"12,813"}},{"$f":"'Base de données pop.'!C10","v":{"v":1393,"d":"1,393"}},{"$f":"'Base de données pop.'!C11","v":115},{"$f":"'Base de données pop.'!C12","v":{"v":7453,"d":"7,453"}},{"$f":"'Base de données pop.'!C13","v":526},{"$f":"'Base de données pop.'!C14","v":112},{"$f":"'Base de données pop.'!C15","v":414},{"$f":"'Base de données pop.'!C16","v":365},{"$f":"'Base de données pop.'!C17","v":740},{"$f":"'Base de données pop.'!C18","v":277},{"$f":"'Base de données pop.'!C19","v":453},{"$f":"'Base de données pop.'!C20","v":{"v":3270,"d":"3,270"}},{"$f":"'Base de données pop.'!C21","v":308},{"$f":"'Base de données pop.'!C22","v":{"v":1244,"d":"1,244"}},{"$f":"'Base de données pop.'!C23","v":{"v":1627,"d":"1,627"}},{"$f":"'Base de données pop.'!C24","v":151},{"$f":"'Base de données pop.'!C25","v":516},{"$f":"'Base de données pop.'!C26","v":720},{"$f":"'Base de données pop.'!C27","v":564},{"$f":"'Base de données pop.'!C28","v":518},{"$f":"'Base de données pop.'!C29","v":{"v":1934,"d":"1,934"}},{"$f":"'Base de données pop.'!C30","v":{"v":2531,"d":"2,531"}},{"$f":"'Base de données pop.'!C31","v":237},{"$f":"'Base de données pop.'!C32","v":125},{"$f":"'Base de données pop.'!C33","v":{"v":1946,"d":"1,946"}},{"$f":"'Base de données pop.'!C34","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C35","v":{"v":1197,"d":"1,197"}},{"$f":"'Base de données pop.'!C36","v":736},{"$f":"'Base de données pop.'!C37","v":{"v":1170,"d":"1,170"}},{"$f":"'Base de données pop.'!C38","v":645},{"$f":"'Base de données pop.'!C39","v":{"v":1304,"d":"1,304"}},{"$f":"'Base de données pop.'!C40","v":717},{"$f":"'Base de données pop.'!C41","v":{"v":1083,"d":"1,083"}},{"$f":"'Base de données pop.'!C42","v":323},{"$f":"'Base de données pop.'!C43","v":{"v":2439,"d":"2,439"}},{"$f":"'Base de données pop.'!C44","v":761},{"$f":"'Base de données pop.'!C45","v":370},{"$f":"'Base de données pop.'!C46","v":337},{"$f":"'Base de données pop.'!C47","v":{"v":1632,"d":"1,632"}},{"$f":"'Base de données pop.'!C48","v":378},{"$f":"'Base de données pop.'!C49","v":{"v":1064,"d":"1,064"}},{"$f":"'Base de données pop.'!C50","v":{"v":6574,"d":"6,574"}},{"$f":"'Base de données pop.'!C51","v":557},{"$f":"SUM(E3:BB3)","v":{"v":74840,"d":"74,840"}},{"$f":"SUM(E3:W3)","v":{"v":39997,"d":"39,997"}},{"$f":"SUM(X3:AI3)","v":{"v":10475,"d":"10,475"}},{"$f":"SUM(AJ3:BB3)","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[1,null,null,"Actif"]
[null,null,10,"Patrimoine financier",{"$f":"'5. Bilan 2024'!F6","v":{"v":6351354.850000001,"d":"6,351,354.85"}},{"$f":"'5. Bilan 2024'!G6","v":{"v":1052874.27,"d":"1,052,874.27"}},{"$f":"'5. Bilan 2024'!H6","v":{"v":3130917.5300000003,"d":"3,130,917.53"}},{"$f":"'5. Bilan 2024'!I6","v":{"v":4289253.48,"d":"4,289,253.48"}},{"$f":"'5. Bilan 2024'!J6","v":{"v":16601882.32,"d":"16,601,882.32"}},{"$f":"'5. Bilan 2024'!K6","v":{"v":8485476.41,"d":"8,485,476.41"}},{"$f":"'5. Bilan 2024'!L6","v":{"v":11217211.36,"d":"11,217,211.36"}},{"$f":"'5. Bilan 2024'!M6","v":{"v":69899899.58,"d":"69,899,899.58"}},{"$f":"'5. Bilan 2024'!N6","v":{"v":3999167.6399999997,"d":"3,999,167.64"}},{"$f":"'5. Bilan 2024'!O6","v":{"v":231765.28000000003,"d":"231,765.28"}},{"$f":"'5. Bilan 2024'!P6","v":{"v":17789865.939999998,"d":"17,789,865.94"}},{"$f":"'5. Bilan 2024'!Q6","v":{"v":2217636.13,"d":"2,217,636.13"}},{"$f":"'5. Bilan 2024'!R6","v":{"v":443804.92999999993,"d":"443,804.93"}},{"$f":"'5. Bilan 2024'!S6","v":{"v":1765157.9700000002,"d":"1,765,157.97"}},{"$f":"'5. Bilan 2024'!T6","v":{"v":2854332.08,"d":"2,854,332.08"}},{"$f":"'5. Bilan 2024'!U6","v":{"v":7396676.6,"d":"7,396,676.60"}},{"$f":"'5. Bilan 2024'!V6","v":{"v":885634.52,"d":"885,634.52"}},{"$f":"'5. Bilan 2024'!W6","v":{"v":1838766.0100000002,"d":"1,838,766.01"}},{"$f":"'5. Bilan 2024'!X6","v":{"v":5380490.24,"d":"5,380,490.24"}},{"$f":"'5. Bilan 2024'!Y6","v":{"v":1956202.7599999998,"d":"1,956,202.76"}},{"$f":"'5. Bilan 2024'!Z6","v":{"v":4356882.46,"d":"4,356,882.46"}},{"$f":"'5. Bilan 2024'!AA6","v":{"v":37848380.42,"d":"37,848,380.42"}},{"$f":"'5. Bilan 2024'!AB6","v":{"v":1373968.5099999998,"d":"1,373,968.51"}},{"$f":"'5. Bilan 2024'!AC6","v":{"v":2802914.8500000006,"d":"2,802,914.85"}},{"$f":"'5. Bilan 2024'!AD6","v":{"v":2265425.82,"d":"2,265,425.82"}},{"$f":"'5. Bilan 2024'!AE6","v":{"v":2291914.6,"d":"2,291,914.60"}},{"$f":"'5. Bilan 2024'!AF6","v":{"v":2920513.5999999996,"d":"2,920,513.60"}},{"$f":"'5. Bilan 2024'!AG6","v":{"v":11316755.92,"d":"11,316,755.92"}},{"$f":"'5. Bilan 2024'!AH6","v":{"v":13435269.61,"d":"13,435,269.61"}},{"$f":"'5. Bilan 2024'!AI6","v":{"v":1893700.02,"d":"1,893,700.02"}},{"$f":"'5. Bilan 2024'!AJ6","v":{"v":1622362.81,"d":"1,622,362.81"}},{"$f":"'5. Bilan 2024'!AK6","v":{"v":5092945.1,"d":"5,092,945.10"}},{"$f":"'5. Bilan 2024'!AL6","v":{"v":5849901.0600000005,"d":"5,849,901.06"}},{"$f":"'5. Bilan 2024'!AM6","v":{"v":5813643.38,"d":"5,813,643.38"}},{"$f":"'5. Bilan 2024'!AN6","v":{"v":5211999.32,"d":"5,211,999.32"}},{"$f":"'5. Bilan 2024'!AO6","v":{"v":17066077.89,"d":"17,066,077.89"}},{"$f":"'5. Bilan 2024'!AP6","v":{"v":3520203.14,"d":"3,520,203.14"}},{"$f":"'5. Bilan 2024'!AQ6","v":{"v":10123667.37,"d":"10,123,667.37"}},{"$f":"'5. Bilan 2024'!AR6","v":{"v":3221982.8099999996,"d":"3,221,982.81"}},{"$f":"'5. Bilan 2024'!AS6","v":{"v":4321275.91,"d":"4,321,275.91"}},{"$f":"'5. Bilan 2024'!AT6","v":{"v":3381015.49,"d":"3,381,015.49"}},{"$f":"'5. Bilan 2024'!AU6","v":{"v":5910473.949999999,"d":"5,910,473.95"}},{"$f":"'5. Bilan 2024'!AV6","v":{"v":2350185.63,"d":"2,350,185.63"}},{"$f":"'5. Bilan 2024'!AW6","v":{"v":1632163.16,"d":"1,632,163.16"}},{"$f":"'5. Bilan 2024'!AX6","v":{"v":2338527.02,"d":"2,338,527.02"}},{"$f":"'5. Bilan 2024'!AY6","v":{"v":4046010.16,"d":"4,046,010.16"}},{"$f":"'5. Bilan 2024'!AZ6","v":{"v":3395558.92,"d":"3,395,558.92"}},{"$f":"'5. Bilan 2024'!BA6","v":{"v":5218331.75,"d":"5,218,331.75"}},{"$f":"'5. Bilan 2024'!BB6","v":{"v":29170040.549999997,"d":"29,170,040.55"}},{"$f":"'5. Bilan 2024'!BC6","v":{"v":2410067.8200000003,"d":"2,410,067.82"}},{"$f":"'5. Bilan 2024'!BD6","v":{"v":369990528.95000005,"d":"369,990,528.95"}},{"$f":"'5. Bilan 2024'!BE6","v":{"v":165832167.14000002,"d":"165,832,167.14"}},{"$f":"'5. Bilan 2024'!BF6","v":{"v":84084291.38,"d":"84,084,291.38"}},{"$f":"'5. Bilan 2024'!BG6","v":{"v":120074070.42999998,"d":"120,074,070.43"}}]
[]
[2,null,null,"Passif"]
[null,null,20,"Capitaux de tiers",{"$f":"'5. Bilan 2024'!F122","v":{"v":11440426.780000001,"d":"11,440,426.78"}},{"$f":"'5. Bilan 2024'!G122","v":{"v":2047360.9500000002,"d":"2,047,360.95"}},{"$f":"'5. Bilan 2024'!H122","v":{"v":5376702.62,"d":"5,376,702.62"}},{"$f":"'5. Bilan 2024'!I122","v":{"v":4198049.83,"d":"4,198,049.83"}},{"$f":"'5. Bilan 2024'!J122","v":{"v":29402944.650000002,"d":"29,402,944.65"}},{"$f":"'5. Bilan 2024'!K122","v":{"v":22646118.72,"d":"22,646,118.72"}},{"$f":"'5. Bilan 2024'!L122","v":{"v":12050385.06,"d":"12,050,385.06"}},{"$f":"'5. Bilan 2024'!M122","v":{"v":174583705.87,"d":"174,583,705.87"}},{"$f":"'5. Bilan 2024'!N122","v":{"v":9187066.37,"d":"9,187,066.37"}},{"$f":"'5. Bilan 2024'!O122","v":{"v":718285.23,"d":"718,285.23"}},{"$f":"'5. Bilan 2024'!P122","v":{"v":46578016.63,"d":"46,578,016.63"}},{"$f":"'5. Bilan 2024'!Q122","v":{"v":2809433.9099999997,"d":"2,809,433.91"}},{"$f":"'5. Bilan 2024'!R122","v":{"v":497086.74,"d":"497,086.74"}},{"$f":"'5. Bilan 2024'!S122","v":{"v":3766884.29,"d":"3,766,884.29"}},{"$f":"'5. Bilan 2024'!T122","v":{"v":3709459.88,"d":"3,709,459.88"}},{"$f":"'5. Bilan 2024'!U122","v":{"v":5110561.779999999,"d":"5,110,561.78"}},{"$f":"'5. Bilan 2024'!V122","v":{"v":1420694.98,"d":"1,420,694.98"}},{"$f":"'5. Bilan 2024'!W122","v":{"v":3260909.31,"d":"3,260,909.31"}},{"$f":"'5. Bilan 2024'!X122","v":{"v":15830471.360000001,"d":"15,830,471.36"}},{"$f":"'5. Bilan 2024'!Y122","v":{"v":759154.94,"d":"759,154.94"}},{"$f":"'5. Bilan 2024'!Z122","v":{"v":8129626.609999999,"d":"8,129,626.61"}},{"$f":"'5. Bilan 2024'!AA122","v":{"v":16734136.04,"d":"16,734,136.04"}},{"$f":"'5. Bilan 2024'!AB122","v":{"v":976115.9,"d":"976,115.90"}},{"$f":"'5. Bilan 2024'!AC122","v":{"v":4667045.15,"d":"4,667,045.15"}},{"$f":"'5. Bilan 2024'!AD122","v":{"v":6886989.49,"d":"6,886,989.49"}},{"$f":"'5. Bilan 2024'!AE122","v":{"v":3924071.1900000004,"d":"3,924,071.19"}},{"$f":"'5. Bilan 2024'!AF122","v":{"v":809190.01,"d":"809,190.01"}},{"$f":"'5. Bilan 2024'!AG122","v":{"v":5439424.21,"d":"5,439,424.21"}},{"$f":"'5. Bilan 2024'!AH122","v":{"v":16344515.09,"d":"16,344,515.09"}},{"$f":"'5. Bilan 2024'!AI122","v":{"v":1665885.63,"d":"1,665,885.63"}},{"$f":"'5. Bilan 2024'!AJ122","v":{"v":996461.35,"d":"996,461.35"}},{"$f":"'5. Bilan 2024'!AK122","v":{"v":15396979.19,"d":"15,396,979.19"}},{"$f":"'5. Bilan 2024'!AL122","v":{"v":8016949.17,"d":"8,016,949.17"}},{"$f":"'5. Bilan 2024'!AM122","v":{"v":12567683.370000001,"d":"12,567,683.37"}},{"$f":"'5. Bilan 2024'!AN122","v":{"v":9956176.600000001,"d":"9,956,176.60"}},{"$f":"'5. Bilan 2024'!AO122","v":{"v":8469274.040000001,"d":"8,469,274.04"}},{"$f":"'5. Bilan 2024'!AP122","v":{"v":5472887.77,"d":"5,472,887.77"}},{"$f":"'5. Bilan 2024'!AQ122","v":{"v":10155762.06,"d":"10,155,762.06"}},{"$f":"'5. Bilan 2024'!AR122","v":{"v":7162570.5600000005,"d":"7,162,570.56"}},{"$f":"'5. Bilan 2024'!AS122","v":{"v":9145389.889999999,"d":"9,145,389.89"}},{"$f":"'5. Bilan 2024'!AT122","v":{"v":3073179.8,"d":"3,073,179.80"}},{"$f":"'5. Bilan 2024'!AU122","v":{"v":14911681.26,"d":"14,911,681.26"}},{"$f":"'5. Bilan 2024'!AV122","v":{"v":7001843.97,"d":"7,001,843.97"}},{"$f":"'5. Bilan 2024'!AW122","v":{"v":788370.3,"d":"788,370.30"}},{"$f":"'5. Bilan 2024'!AX122","v":{"v":2059743.82,"d":"2,059,743.82"}},{"$f":"'5. Bilan 2024'!AY122","v":{"v":18547078.490000002,"d":"18,547,078.49"}},{"$f":"'5. Bilan 2024'!AZ122","v":{"v":3415273.1199999996,"d":"3,415,273.12"}},{"$f":"'5. Bilan 2024'!BA122","v":{"v":9975851.52,"d":"9,975,851.52"}},{"$f":"'5. Bilan 2024'!BB122","v":{"v":70211052.72,"d":"70,211,052.72"}},{"$f":"'5. Bilan 2024'!BC122","v":{"v":4456413.61,"d":"4,456,413.61"}},{"$f":"'5. Bilan 2024'!BD122","v":{"v":642751341.8300002,"d":"642,751,341.83"}},{"$f":"'5. Bilan 2024'!BE122","v":{"v":354634564.9600001,"d":"354,634,564.96"}},{"$f":"'5. Bilan 2024'!BF122","v":{"v":67332615.61,"d":"67,332,615.61"}},{"$f":"'5. Bilan 2024'!BG122","v":{"v":220784161.26000002,"d":"220,784,161.26"}}]
[null,null,200,"Engagements courants",{"$f":"'5. Bilan 2024'!F123","v":{"v":107780.55,"d":"107,780.55"}},{"$f":"'5. Bilan 2024'!G123","v":{"v":71826.29999999999,"d":"71,826.30"}},{"$f":"'5. Bilan 2024'!H123","v":{"v":98249.04,"d":"98,249.04"}},{"$f":"'5. Bilan 2024'!I123","v":{"v":257343.82,"d":"257,343.82"}},{"$f":"'5. Bilan 2024'!J123","v":{"v":639581.97,"d":"639,581.97"}},{"$f":"'5. Bilan 2024'!K123","v":{"v":1501751.19,"d":"1,501,751.19"}},{"$f":"'5. Bilan 2024'!L123","v":{"v":404735.23,"d":"404,735.23"}},{"$f":"'5. Bilan 2024'!M123","v":{"v":11338258.879999999,"d":"11,338,258.88"}},{"$f":"'5. Bilan 2024'!N123","v":{"v":966135.89,"d":"966,135.89"}},{"$f":"'5. Bilan 2024'!O123","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P123","v":{"v":1991593.23,"d":"1,991,593.23"}},{"$f":"'5. Bilan 2024'!Q123","v":{"v":229570.19999999998,"d":"229,570.20"}},{"$f":"'5. Bilan 2024'!R123","v":{"v":8836.6,"d":"8,836.60"}},{"$f":"'5. Bilan 2024'!S123","v":{"v":457053.17,"d":"457,053.17"}},{"$f":"'5. Bilan 2024'!T123","v":{"v":77309.55,"d":"77,309.55"}},{"$f":"'5. Bilan 2024'!U123","v":{"v":163944.3,"d":"163,944.30"}},{"$f":"'5. Bilan 2024'!V123","v":{"v":403550.68,"d":"403,550.68"}},{"$f":"'5. Bilan 2024'!W123","v":{"v":106987.76,"d":"106,987.76"}},{"$f":"'5. Bilan 2024'!X123","v":{"v":1342561.2599999998,"d":"1,342,561.26"}},{"$f":"'5. Bilan 2024'!Y123","v":{"v":67317.45,"d":"67,317.45"}},{"$f":"'5. Bilan 2024'!Z123","v":{"v":523197.24,"d":"523,197.24"}},{"$f":"'5. Bilan 2024'!AA123","v":{"v":3432094.92,"d":"3,432,094.92"}},{"$f":"'5. Bilan 2024'!AB123","v":{"v":68296.58,"d":"68,296.58"}},{"$f":"'5. Bilan 2024'!AC123","v":{"v":165498.96,"d":"165,498.96"}},{"$f":"'5. Bilan 2024'!AD123","v":{"v":171544.44999999998,"d":"171,544.45"}},{"$f":"'5. Bilan 2024'!AE123","v":{"v":238963.52,"d":"238,963.52"}},{"$f":"'5. Bilan 2024'!AF123","v":{"v":116357.34,"d":"116,357.34"}},{"$f":"'5. Bilan 2024'!AG123","v":{"v":1027305.3899999999,"d":"1,027,305.39"}},{"$f":"'5. Bilan 2024'!AH123","v":{"v":687303.24,"d":"687,303.24"}},{"$f":"'5. Bilan 2024'!AI123","v":{"v":593001.38,"d":"593,001.38"}},{"$f":"'5. Bilan 2024'!AJ123","v":{"v":67891.75,"d":"67,891.75"}},{"$f":"'5. Bilan 2024'!AK123","v":{"v":530669.29,"d":"530,669.29"}},{"$f":"'5. Bilan 2024'!AL123","v":{"v":262985.15,"d":"262,985.15"}},{"$f":"'5. Bilan 2024'!AM123","v":{"v":154217.38999999998,"d":"154,217.39"}},{"$f":"'5. Bilan 2024'!AN123","v":{"v":259160.93,"d":"259,160.93"}},{"$f":"'5. Bilan 2024'!AO123","v":{"v":865049.29,"d":"865,049.29"}},{"$f":"'5. Bilan 2024'!AP123","v":{"v":150604.9,"d":"150,604.90"}},{"$f":"'5. Bilan 2024'!AQ123","v":{"v":439529.85,"d":"439,529.85"}},{"$f":"'5. Bilan 2024'!AR123","v":{"v":672377.73,"d":"672,377.73"}},{"$f":"'5. Bilan 2024'!AS123","v":{"v":283161.47,"d":"283,161.47"}},{"$f":"'5. Bilan 2024'!AT123","v":{"v":787898.35,"d":"787,898.35"}},{"$f":"'5. Bilan 2024'!AU123","v":{"v":299233.98,"d":"299,233.98"}},{"$f":"'5. Bilan 2024'!AV123","v":{"v":382856.81,"d":"382,856.81"}},{"$f":"'5. Bilan 2024'!AW123","v":{"v":62239.75,"d":"62,239.75"}},{"$f":"'5. Bilan 2024'!AX123","v":{"v":103658.54,"d":"103,658.54"}},{"$f":"'5. Bilan 2024'!AY123","v":{"v":752978.95,"d":"752,978.95"}},{"$f":"'5. Bilan 2024'!AZ123","v":{"v":80487.17,"d":"80,487.17"}},{"$f":"'5. Bilan 2024'!BA123","v":{"v":307933.77,"d":"307,933.77"}},{"$f":"'5. Bilan 2024'!BB123","v":{"v":2697208.25,"d":"2,697,208.25"}},{"$f":"'5. Bilan 2024'!BC123","v":{"v":336096.57,"d":"336,096.57"}},{"$f":"'5. Bilan 2024'!BD123","v":{"v":36754189.98,"d":"36,754,189.98"}},{"$f":"'5. Bilan 2024'!BE123","v":{"v":20167069.620000005,"d":"20,167,069.62"}},{"$f":"'5. Bilan 2024'!BF123","v":{"v":7158772.22,"d":"7,158,772.22"}},{"$f":"'5. Bilan 2024'!BG123","v":{"v":9428348.14,"d":"9,428,348.14"}}]
[null,null,201,"Engagements financiers à court terme",{"$f":"'5. Bilan 2024'!F133","v":{"v":3999504.63,"d":"3,999,504.63"}},{"$f":"'5. Bilan 2024'!G133","v":{"v":104100,"d":"104,100.00"}},{"$f":"'5. Bilan 2024'!H133","v":{"v":128800,"d":"128,800.00"}},{"$f":"'5. Bilan 2024'!I133","v":{"v":198461.33,"d":"198,461.33"}},{"$f":"'5. Bilan 2024'!J133","v":{"v":14178622.79,"d":"14,178,622.79"}},{"$f":"'5. Bilan 2024'!K133","v":{"v":81550,"d":"81,550.00"}},{"$f":"'5. Bilan 2024'!L133","v":{"v":916981.25,"d":"916,981.25"}},{"$f":"'5. Bilan 2024'!M133","v":{"v":37816146.6,"d":"37,816,146.60"}},{"$f":"'5. Bilan 2024'!N133","v":{"v":442297.55,"d":"442,297.55"}},{"$f":"'5. Bilan 2024'!O133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P133","v":{"v":8128560,"d":"8,128,560.00"}},{"$f":"'5. Bilan 2024'!Q133","v":{"v":178587.62,"d":"178,587.62"}},{"$f":"'5. Bilan 2024'!R133","v":{"v":115206.28,"d":"115,206.28"}},{"$f":"'5. Bilan 2024'!S133","v":{"v":769599.32,"d":"769,599.32"}},{"$f":"'5. Bilan 2024'!T133","v":{"v":1022920.6799999999,"d":"1,022,920.68"}},{"$f":"'5. Bilan 2024'!U133","v":{"v":346480.63,"d":"346,480.63"}},{"$f":"'5. Bilan 2024'!V133","v":{"v":157909.97,"d":"157,909.97"}},{"$f":"'5. Bilan 2024'!W133","v":{"v":1562448.51,"d":"1,562,448.51"}},{"$f":"'5. Bilan 2024'!X133","v":{"v":2642412.59,"d":"2,642,412.59"}},{"$f":"'5. Bilan 2024'!Y133","v":{"v":191233.69,"d":"191,233.69"}},{"$f":"'5. Bilan 2024'!Z133","v":{"v":804546.51,"d":"804,546.51"}},{"$f":"'5. Bilan 2024'!AA133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AB133","v":{"v":12500,"d":"12,500.00"}},{"$f":"'5. Bilan 2024'!AC133","v":{"v":1536203.6600000001,"d":"1,536,203.66"}},{"$f":"'5. Bilan 2024'!AD133","v":{"v":726850.8,"d":"726,850.80"}},{"$f":"'5. Bilan 2024'!AE133","v":{"v":213463.65,"d":"213,463.65"}},{"$f":"'5. Bilan 2024'!AF133","v":{"v":18498,"d":"18,498.00"}},{"$f":"'5. Bilan 2024'!AG133","v":{"v":1159996.64,"d":"1,159,996.64"}},{"$f":"'5. Bilan 2024'!AH133","v":{"v":3799820,"d":"3,799,820.00"}},{"$f":"'5. Bilan 2024'!AI133","v":{"v":114124.66,"d":"114,124.66"}},{"$f":"'5. Bilan 2024'!AJ133","v":{"v":213020,"d":"213,020.00"}},{"$f":"'5. Bilan 2024'!AK133","v":{"v":1022900,"d":"1,022,900.00"}},{"$f":"'5. Bilan 2024'!AL133","v":{"v":420250,"d":"420,250.00"}},{"$f":"'5. Bilan 2024'!AM133","v":{"v":1476001.78,"d":"1,476,001.78"}},{"$f":"'5. Bilan 2024'!AN133","v":{"v":2757568.42,"d":"2,757,568.42"}},{"$f":"'5. Bilan 2024'!AO133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AP133","v":{"v":98640.2,"d":"98,640.20"}},{"$f":"'5. Bilan 2024'!AQ133","v":{"v":950000,"d":"950,000.00"}},{"$f":"'5. Bilan 2024'!AR133","v":{"v":2048506.81,"d":"2,048,506.81"}},{"$f":"'5. Bilan 2024'!AS133","v":{"v":301720,"d":"301,720.00"}},{"$f":"'5. Bilan 2024'!AT133","v":{"v":706755.05,"d":"706,755.05"}},{"$f":"'5. Bilan 2024'!AU133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AV133","v":{"v":908569.72,"d":"908,569.72"}},{"$f":"'5. Bilan 2024'!AW133","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AX133","v":{"v":240489.14,"d":"240,489.14"}},{"$f":"'5. Bilan 2024'!AY133","v":{"v":1755783.72,"d":"1,755,783.72"}},{"$f":"'5. Bilan 2024'!AZ133","v":{"v":1397879,"d":"1,397,879.00"}},{"$f":"'5. Bilan 2024'!BA133","v":{"v":3430983.1,"d":"3,430,983.10"}},{"$f":"'5. Bilan 2024'!BB133","v":{"v":12378848.4,"d":"12,378,848.40"}},{"$f":"'5. Bilan 2024'!BC133","v":{"v":380301.79000000004,"d":"380,301.79"}},{"$f":"'5. Bilan 2024'!BD133","v":{"v":111856044.49000001,"d":"111,856,044.49"}},{"$f":"'5. Bilan 2024'!BE133","v":{"v":72790589.75,"d":"72,790,589.75"}},{"$f":"'5. Bilan 2024'!BF133","v":{"v":8790257.61,"d":"8,790,257.61"}},{"$f":"'5. Bilan 2024'!BG133","v":{"v":30275197.130000003,"d":"30,275,197.13"}}]
[null,null,2016,"Instruments financiers dérivés",{"$f":"'5. Bilan 2024'!F140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!G140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!H140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!I140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!J140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!K140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!L140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!M140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!N140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!O140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!P140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Q140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!R140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!S140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!T140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!U140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!V140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!W140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!X140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Y140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!Z140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AA140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AB140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AC140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AD140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AE140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AF140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AG140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AH140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AI140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AJ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AK140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AL140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AM140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AN140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AO140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AP140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AQ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AR140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AS140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AT140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AU140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AV140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AW140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AX140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AY140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!AZ140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BA140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BB140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BC140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BD140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BE140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BF140","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan 2024'!BG140","v":{"v":0,"d":"0.00"}}]
[null,null,206,"Engagements financiers à long terme",{"$f":"'5. Bilan 2024'!F165","v":{"v":6822942.34,"d":"6,822,942.34"}},{"$f":"'5. Bilan 2024'!G165","v":{"v":1776699.6,"d":"1,776,699.60"}},{"$f":"'5. Bilan 2024'!H165","v":{"v":4791400,"d":"4,791,400.00"}},{"$f":"'5. Bilan 2024'!I165","v":{"v":3341513.87,"d":"3,341,513.87"}},{"$f":"'5. Bilan 2024'!J165","v":{"v":14106706.25,"d":"14,106,706.25"}},{"$f":"'5. Bilan 2024'!K165","v":{"v":19961400,"d":"19,961,400.00"}},{"$f":"'5. Bilan 2024'!L165","v":{"v":9746944.53,"d":"9,746,944.53"}},{"$f":"'5. Bilan 2024'!M165","v":{"v":121444667.95,"d":"121,444,667.95"}},{"$f":"'5. Bilan 2024'!N165","v":{"v":7209800,"d":"7,209,800.00"}},{"$f":"'5. Bilan 2024'!O165","v":{"v":676568.9,"d":"676,568.90"}},{"$f":"'5. Bilan 2024'!P165","v":{"v":34566270.15,"d":"34,566,270.15"}},{"$f":"'5. Bilan 2024'!Q165","v":{"v":2212330.35,"d":"2,212,330.35"}},{"$f":"'5. Bilan 2024'!R165","v":{"v":315700,"d":"315,700.00"}},{"$f":"'5. Bilan 2024'!S165","v":{"v":2363135.85,"d":"2,363,135.85"}},{"$f":"'5. Bilan 2024'!T165","v":{"v":2440900,"d":"2,440,900.00"}},{"$f":"'5. Bilan 2024'!U165","v":{"v":4013400,"d":"4,013,400.00"}},{"$f":"'5. Bilan 2024'!V165","v":{"v":650550,"d":"650,550.00"}},{"$f":"'5. Bilan 2024'!W165","v":{"v":1518748.6500000001,"d":"1,518,748.65"}},{"$f":"'5. Bilan 2024'!X165","v":{"v":11142645,"d":"11,142,645.00"}},{"$f":"'5. Bilan 2024'!Y165","v":{"v":356639.2,"d":"356,639.20"}},{"$f":"'5. Bilan 2024'!Z165","v":{"v":6493350,"d":"6,493,350.00"}},{"$f":"'5. Bilan 2024'!AA165","v":{"v":499000,"d":"499,000.00"}},{"$f":"'5. Bilan 2024'!AB165","v":{"v":737500,"d":"737,500.00"}},{"$f":"'5. Bilan 2024'!AC165","v":{"v":2530385,"d":"2,530,385.00"}},{"$f":"'5. Bilan 2024'!AD165","v":{"v":5443025,"d":"5,443,025.00"}},{"$f":"'5. Bilan 2024'!AE165","v":{"v":3204400,"d":"3,204,400.00"}},{"$f":"'5. Bilan 2024'!AF165","v":{"v":110000,"d":"110,000.00"}},{"$f":"'5. Bilan 2024'!AG165","v":{"v":2681400,"d":"2,681,400.00"}},{"$f":"'5. Bilan 2024'!AH165","v":{"v":10577875.15,"d":"10,577,875.15"}},{"$f":"'5. Bilan 2024'!AI165","v":{"v":757828.41,"d":"757,828.41"}},{"$f":"'5. Bilan 2024'!AJ165","v":{"v":613810,"d":"613,810.00"}},{"$f":"'5. Bilan 2024'!AK165","v":{"v":13588409.25,"d":"13,588,409.25"}},{"$f":"'5. Bilan 2024'!AL165","v":{"v":6812550,"d":"6,812,550.00"}},{"$f":"'5. Bilan 2024'!AM165","v":{"v":10720768.9,"d":"10,720,768.90"}},{"$f":"'5. Bilan 2024'!AN165","v":{"v":6242420,"d":"6,242,420.00"}},{"$f":"'5. Bilan 2024'!AO165","v":{"v":7103800,"d":"7,103,800.00"}},{"$f":"'5. Bilan 2024'!AP165","v":{"v":4576935,"d":"4,576,935.00"}},{"$f":"'5. Bilan 2024'!AQ165","v":{"v":8483647.16,"d":"8,483,647.16"}},{"$f":"'5. Bilan 2024'!AR165","v":{"v":4272273.1,"d":"4,272,273.10"}},{"$f":"'5. Bilan 2024'!AS165","v":{"v":8508142.5,"d":"8,508,142.50"}},{"$f":"'5. Bilan 2024'!AT165","v":{"v":1439200,"d":"1,439,200.00"}},{"$f":"'5. Bilan 2024'!AU165","v":{"v":14221800,"d":"14,221,800.00"}},{"$f":"'5. Bilan 2024'!AV165","v":{"v":5271642,"d":"5,271,642.00"}},{"$f":"'5. Bilan 2024'!AW165","v":{"v":551540,"d":"551,540.00"}},{"$f":"'5. Bilan 2024'!AX165","v":{"v":1575900,"d":"1,575,900.00"}},{"$f":"'5. Bilan 2024'!AY165","v":{"v":15439167,"d":"15,439,167.00"}},{"$f":"'5. Bilan 2024'!AZ165","v":{"v":1710550,"d":"1,710,550.00"}},{"$f":"'5. Bilan 2024'!BA165","v":{"v":6181180,"d":"6,181,180.00"}},{"$f":"'5. Bilan 2024'!BB165","v":{"v":53062776.15,"d":"53,062,776.15"}},{"$f":"'5. Bilan 2024'!BC165","v":{"v":3586618.15,"d":"3,586,618.15"}},{"$f":"'5. Bilan 2024'!BD165","v":{"v":456456855.40999997,"d":"456,456,855.41"}},{"$f":"'5. Bilan 2024'!BE165","v":{"v":249102323.44000003,"d":"249,102,323.44"}},{"$f":"'5. Bilan 2024'!BF165","v":{"v":34005212.760000005,"d":"34,005,212.76"}},{"$f":"'5. Bilan 2024'!BG165","v":{"v":173349319.21,"d":"173,349,319.21"}}]
[null,null,29,"Capital propre",{"$f":"'5. Bilan 2024'!F190","v":{"v":5431985.140000001,"d":"5,431,985.14"}},{"$f":"'5. Bilan 2024'!G190","v":{"v":659170.41,"d":"659,170.41"}},{"$f":"'5. Bilan 2024'!H190","v":{"v":639979.9,"d":"639,979.90"}},{"$f":"'5. Bilan 2024'!I190","v":{"v":2486239.45,"d":"2,486,239.45"}},{"$f":"'5. Bilan 2024'!J190","v":{"v":13925577.23,"d":"13,925,577.23"}},{"$f":"'5. Bilan 2024'!K190","v":{"v":8298562.18,"d":"8,298,562.18"}},{"$f":"'5. Bilan 2024'!L190","v":{"v":12589134.64,"d":"12,589,134.64"}},{"$f":"'5. Bilan 2024'!M190","v":{"v":34784585.07,"d":"34,784,585.07"}},{"$f":"'5. Bilan 2024'!N190","v":{"v":3785374.85,"d":"3,785,374.85"}},{"$f":"'5. Bilan 2024'!O190","v":{"v":820228.22,"d":"820,228.22"}},{"$f":"'5. Bilan 2024'!P190","v":{"v":14338679.03,"d":"14,338,679.03"}},{"$f":"'5. Bilan 2024'!Q190","v":{"v":1389226.24,"d":"1,389,226.24"}},{"$f":"'5. Bilan 2024'!R190","v":{"v":196639.08999999997,"d":"196,639.09"}},{"$f":"'5. Bilan 2024'!S190","v":{"v":977741.72,"d":"977,741.72"}},{"$f":"'5. Bilan 2024'!T190","v":{"v":1681023.74,"d":"1,681,023.74"}},{"$f":"'5. Bilan 2024'!U190","v":{"v":4949300.9399999995,"d":"4,949,300.94"}},{"$f":"'5. Bilan 2024'!V190","v":{"v":689892.89,"d":"689,892.89"}},{"$f":"'5. Bilan 2024'!W190","v":{"v":932149.7,"d":"932,149.70"}},{"$f":"'5. Bilan 2024'!X190","v":{"v":8720809.56,"d":"8,720,809.56"}},{"$f":"'5. Bilan 2024'!Y190","v":{"v":3611543.62,"d":"3,611,543.62"}},{"$f":"'5. Bilan 2024'!Z190","v":{"v":7078856.18,"d":"7,078,856.18"}},{"$f":"'5. Bilan 2024'!AA190","v":{"v":31284157.38,"d":"31,284,157.38"}},{"$f":"'5. Bilan 2024'!AB190","v":{"v":1782066.8099999998,"d":"1,782,066.81"}},{"$f":"'5. Bilan 2024'!AC190","v":{"v":1353669.23,"d":"1,353,669.23"}},{"$f":"'5. Bilan 2024'!AD190","v":{"v":2341174.73,"d":"2,341,174.73"}},{"$f":"'5. Bilan 2024'!AE190","v":{"v":3032749.21,"d":"3,032,749.21"}},{"$f":"'5. Bilan 2024'!AF190","v":{"v":7430379.5,"d":"7,430,379.50"}},{"$f":"'5. Bilan 2024'!AG190","v":{"v":16460788.7,"d":"16,460,788.70"}},{"$f":"'5. Bilan 2024'!AH190","v":{"v":14837400.510000002,"d":"14,837,400.51"}},{"$f":"'5. Bilan 2024'!AI190","v":{"v":2251372.56,"d":"2,251,372.56"}},{"$f":"'5. Bilan 2024'!AJ190","v":{"v":2523023.56,"d":"2,523,023.56"}},{"$f":"'5. Bilan 2024'!AK190","v":{"v":7584255.77,"d":"7,584,255.77"}},{"$f":"'5. Bilan 2024'!AL190","v":{"v":7447826.24,"d":"7,447,826.24"}},{"$f":"'5. Bilan 2024'!AM190","v":{"v":4312380.6,"d":"4,312,380.60"}},{"$f":"'5. Bilan 2024'!AN190","v":{"v":3819240.62,"d":"3,819,240.62"}},{"$f":"'5. Bilan 2024'!AO190","v":{"v":26742938.15,"d":"26,742,938.15"}},{"$f":"'5. Bilan 2024'!AP190","v":{"v":2953702.99,"d":"2,953,702.99"}},{"$f":"'5. Bilan 2024'!AQ190","v":{"v":10847558.99,"d":"10,847,558.99"}},{"$f":"'5. Bilan 2024'!AR190","v":{"v":2110414.47,"d":"2,110,414.47"}},{"$f":"'5. Bilan 2024'!AS190","v":{"v":2089411.1099999999,"d":"2,089,411.11"}},{"$f":"'5. Bilan 2024'!AT190","v":{"v":4538897.14,"d":"4,538,897.14"}},{"$f":"'5. Bilan 2024'!AU190","v":{"v":8596647.54,"d":"8,596,647.54"}},{"$f":"'5. Bilan 2024'!AV190","v":{"v":3068412.73,"d":"3,068,412.73"}},{"$f":"'5. Bilan 2024'!AW190","v":{"v":2593684.16,"d":"2,593,684.16"}},{"$f":"'5. Bilan 2024'!AX190","v":{"v":1636167.7899999998,"d":"1,636,167.79"}},{"$f":"'5. Bilan 2024'!AY190","v":{"v":3506721.52,"d":"3,506,721.52"}},{"$f":"'5. Bilan 2024'!AZ190","v":{"v":3691527.5300000003,"d":"3,691,527.53"}},{"$f":"'5. Bilan 2024'!BA190","v":{"v":5676225.08,"d":"5,676,225.08"}},{"$f":"'5. Bilan 2024'!BB190","v":{"v":16127933.88,"d":"16,127,933.88"}},{"$f":"'5. Bilan 2024'!BC190","v":{"v":1747832.54,"d":"1,747,832.54"}},{"$f":"'5. Bilan 2024'!BD190","v":{"v":330375260.84000003,"d":"330,375,260.84"}},{"$f":"'5. Bilan 2024'!BE190","v":{"v":117296300,"d":"117,296,300.00"}},{"$f":"'5. Bilan 2024'!BF190","v":{"v":93987181.99000001,"d":"93,987,181.99"}},{"$f":"'5. Bilan 2024'!BG190","v":{"v":119091778.85,"d":"119,091,778.85"}}]
[null,null,299,"Excédent (+) / découvert (-)",{"$f":"'5. Bilan 2024'!F216","v":{"v":1918833.73,"d":"1,918,833.73"}},{"$f":"'5. Bilan 2024'!G216","v":{"v":9212.47,"d":"9,212.47"}},{"$f":"'5. Bilan 2024'!H216","v":{"v":-44596.34999999998,"d":"-44,596.35 "}},{"$f":"'5. Bilan 2024'!I216","v":{"v":960344.73,"d":"960,344.73"}},{"$f":"'5. Bilan 2024'!J216","v":{"v":5350914.89,"d":"5,350,914.89"}},{"$f":"'5. Bilan 2024'!K216","v":{"v":4180820.68,"d":"4,180,820.68"}},{"$f":"'5. Bilan 2024'!L216","v":{"v":6784787.58,"d":"6,784,787.58"}},{"$f":"'5. Bilan 2024'!M216","v":{"v":382397.0200000005,"d":"382,397.02"}},{"$f":"'5. Bilan 2024'!N216","v":{"v":642826.68,"d":"642,826.68"}},{"$f":"'5. Bilan 2024'!O216","v":{"v":532909.01,"d":"532,909.01"}},{"$f":"'5. Bilan 2024'!P216","v":{"v":1077806.83,"d":"1,077,806.83"}},{"$f":"'5. Bilan 2024'!Q216","v":{"v":613227.11,"d":"613,227.11"}},{"$f":"'5. Bilan 2024'!R216","v":{"v":-36825.700000000004,"d":"-36,825.70 "}},{"$f":"'5. Bilan 2024'!S216","v":{"v":164936.81,"d":"164,936.81"}},{"$f":"'5. Bilan 2024'!T216","v":{"v":12913.5,"d":"12,913.50"}},{"$f":"'5. Bilan 2024'!U216","v":{"v":1339743.35,"d":"1,339,743.35"}},{"$f":"'5. Bilan 2024'!V216","v":{"v":243587.65,"d":"243,587.65"}},{"$f":"'5. Bilan 2024'!W216","v":{"v":225936.94999999998,"d":"225,936.95"}},{"$f":"'5. Bilan 2024'!X216","v":{"v":2100199.81,"d":"2,100,199.81"}},{"$f":"'5. Bilan 2024'!Y216","v":{"v":2531657.72,"d":"2,531,657.72"}},{"$f":"'5. Bilan 2024'!Z216","v":{"v":5603190.01,"d":"5,603,190.01"}},{"$f":"'5. Bilan 2024'!AA216","v":{"v":17997588.59,"d":"17,997,588.59"}},{"$f":"'5. Bilan 2024'!AB216","v":{"v":1118811.39,"d":"1,118,811.39"}},{"$f":"'5. Bilan 2024'!AC216","v":{"v":419739.88,"d":"419,739.88"}},{"$f":"'5. Bilan 2024'!AD216","v":{"v":972814.9400000001,"d":"972,814.94"}},{"$f":"'5. Bilan 2024'!AE216","v":{"v":1201909.81,"d":"1,201,909.81"}},{"$f":"'5. Bilan 2024'!AF216","v":{"v":4470387.65,"d":"4,470,387.65"}},{"$f":"'5. Bilan 2024'!AG216","v":{"v":10834072.95,"d":"10,834,072.95"}},{"$f":"'5. Bilan 2024'!AH216","v":{"v":2634987.21,"d":"2,634,987.21"}},{"$f":"'5. Bilan 2024'!AI216","v":{"v":1122370.27,"d":"1,122,370.27"}},{"$f":"'5. Bilan 2024'!AJ216","v":{"v":1372720.35,"d":"1,372,720.35"}},{"$f":"'5. Bilan 2024'!AK216","v":{"v":1425525.98,"d":"1,425,525.98"}},{"$f":"'5. Bilan 2024'!AL216","v":{"v":3466091.2,"d":"3,466,091.20"}},{"$f":"'5. Bilan 2024'!AM216","v":{"v":2704411.1999999997,"d":"2,704,411.20"}},{"$f":"'5. Bilan 2024'!AN216","v":{"v":2594465.6,"d":"2,594,465.60"}},{"$f":"'5. Bilan 2024'!AO216","v":{"v":9897103.049999999,"d":"9,897,103.05"}},{"$f":"'5. Bilan 2024'!AP216","v":{"v":1339163.47,"d":"1,339,163.47"}},{"$f":"'5. Bilan 2024'!AQ216","v":{"v":7595400.57,"d":"7,595,400.57"}},{"$f":"'5. Bilan 2024'!AR216","v":{"v":265929.47000000003,"d":"265,929.47"}},{"$f":"'5. Bilan 2024'!AS216","v":{"v":416747.92000000004,"d":"416,747.92"}},{"$f":"'5. Bilan 2024'!AT216","v":{"v":3054199.05,"d":"3,054,199.05"}},{"$f":"'5. Bilan 2024'!AU216","v":{"v":5064790.29,"d":"5,064,790.29"}},{"$f":"'5. Bilan 2024'!AV216","v":{"v":361958.62000000005,"d":"361,958.62"}},{"$f":"'5. Bilan 2024'!AW216","v":{"v":1634954.51,"d":"1,634,954.51"}},{"$f":"'5. Bilan 2024'!AX216","v":{"v":196924.68,"d":"196,924.68"}},{"$f":"'5. Bilan 2024'!AY216","v":{"v":2031293.47,"d":"2,031,293.47"}},{"$f":"'5. Bilan 2024'!AZ216","v":{"v":1496930.3299999998,"d":"1,496,930.33"}},{"$f":"'5. Bilan 2024'!BA216","v":{"v":3020354.7399999998,"d":"3,020,354.74"}},{"$f":"'5. Bilan 2024'!BB216","v":{"v":632803.28,"d":"632,803.28"}},{"$f":"'5. Bilan 2024'!BC216","v":{"v":858450.63,"d":"858,450.63"}},{"$f":"'5. Bilan 2024'!BD216","v":{"v":124797725.57999998,"d":"124,797,725.58"}},{"$f":"'5. Bilan 2024'!BE216","v":{"v":26459976.75,"d":"26,459,976.75"}},{"$f":"'5. Bilan 2024'!BF216","v":{"v":50280250.77,"d":"50,280,250.77"}},{"$f":"'5. Bilan 2024'!BG216","v":{"v":48057498.059999995,"d":"48,057,498.06"}}]
[]
[3,null,null,"Charges"]
[null,null,30,"Charges de personnel",{"$f":"'4.1 Comptes 2024 natures'!E6","v":{"v":509417.02999999997,"d":"509,417.03"}},{"$f":"'4.1 Comptes 2024 natures'!F6","v":{"v":45593.75,"d":"45,593.75"}},{"$f":"'4.1 Comptes 2024 natures'!G6","v":{"v":142775.80000000002,"d":"142,775.80"}},{"$f":"'4.1 Comptes 2024 natures'!H6","v":{"v":329675.64999999997,"d":"329,675.65"}},{"$f":"'4.1 Comptes 2024 natures'!I6","v":{"v":2965308.22,"d":"2,965,308.22"}},{"$f":"'4.1 Comptes 2024 natures'!J6","v":{"v":3227002.3000000003,"d":"3,227,002.30"}},{"$f":"'4.1 Comptes 2024 natures'!K6","v":{"v":1321725.2,"d":"1,321,725.20"}},{"$f":"'4.1 Comptes 2024 natures'!L6","v":{"v":24659325.79,"d":"24,659,325.79"}},{"$f":"'4.1 Comptes 2024 natures'!M6","v":{"v":1322433.9000000001,"d":"1,322,433.90"}},{"$f":"'4.1 Comptes 2024 natures'!N6","v":{"v":63950.49,"d":"63,950.49"}},{"$f":"'4.1 Comptes 2024 natures'!O6","v":{"v":4561006.4,"d":"4,561,006.40"}},{"$f":"'4.1 Comptes 2024 natures'!P6","v":{"v":225203.45,"d":"225,203.45"}},{"$f":"'4.1 Comptes 2024 natures'!Q6","v":{"v":65945.34999999999,"d":"65,945.35"}},{"$f":"'4.1 Comptes 2024 natures'!R6","v":{"v":238268.6,"d":"238,268.60"}},{"$f":"'4.1 Comptes 2024 natures'!S6","v":{"v":147266.45,"d":"147,266.45"}},{"$f":"'4.1 Comptes 2024 natures'!T6","v":{"v":371775.2,"d":"371,775.20"}},{"$f":"'4.1 Comptes 2024 natures'!U6","v":{"v":118052.77,"d":"118,052.77"}},{"$f":"'4.1 Comptes 2024 natures'!V6","v":{"v":348397.89999999997,"d":"348,397.90"}},{"$f":"'4.1 Comptes 2024 natures'!W6","v":{"v":2539959.9,"d":"2,539,959.90"}},{"$f":"'4.1 Comptes 2024 natures'!X6","v":{"v":155848.94999999998,"d":"155,848.95"}},{"$f":"'4.1 Comptes 2024 natures'!Y6","v":{"v":1527649.5,"d":"1,527,649.50"}},{"$f":"'4.1 Comptes 2024 natures'!Z6","v":{"v":2107274.91,"d":"2,107,274.91"}},{"$f":"'4.1 Comptes 2024 natures'!AA6","v":{"v":68995.09999999999,"d":"68,995.10"}},{"$f":"'4.1 Comptes 2024 natures'!AB6","v":{"v":421765.8,"d":"421,765.80"}},{"$f":"'4.1 Comptes 2024 natures'!AC6","v":{"v":494881.38,"d":"494,881.38"}},{"$f":"'4.1 Comptes 2024 natures'!AD6","v":{"v":406133.00000000006,"d":"406,133.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE6","v":{"v":392279.30000000005,"d":"392,279.30"}},{"$f":"'4.1 Comptes 2024 natures'!AF6","v":{"v":1130156.9,"d":"1,130,156.90"}},{"$f":"'4.1 Comptes 2024 natures'!AG6","v":{"v":2222114.55,"d":"2,222,114.55"}},{"$f":"'4.1 Comptes 2024 natures'!AH6","v":{"v":101781.79999999999,"d":"101,781.80"}},{"$f":"'4.1 Comptes 2024 natures'!AI6","v":{"v":78675.99999999999,"d":"78,676.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ6","v":{"v":787210.8800000001,"d":"787,210.88"}},{"$f":"'4.1 Comptes 2024 natures'!AK6","v":{"v":656839.7500000001,"d":"656,839.75"}},{"$f":"'4.1 Comptes 2024 natures'!AL6","v":{"v":606473.15,"d":"606,473.15"}},{"$f":"'4.1 Comptes 2024 natures'!AM6","v":{"v":1077462.8,"d":"1,077,462.80"}},{"$f":"'4.1 Comptes 2024 natures'!AN6","v":{"v":1424102.4,"d":"1,424,102.40"}},{"$f":"'4.1 Comptes 2024 natures'!AO6","v":{"v":263546.05,"d":"263,546.05"}},{"$f":"'4.1 Comptes 2024 natures'!AP6","v":{"v":1465593.45,"d":"1,465,593.45"}},{"$f":"'4.1 Comptes 2024 natures'!AQ6","v":{"v":482252.4,"d":"482,252.40"}},{"$f":"'4.1 Comptes 2024 natures'!AR6","v":{"v":777913.9500000001,"d":"777,913.95"}},{"$f":"'4.1 Comptes 2024 natures'!AS6","v":{"v":134999.8,"d":"134,999.80"}},{"$f":"'4.1 Comptes 2024 natures'!AT6","v":{"v":1123470.9500000002,"d":"1,123,470.95"}},{"$f":"'4.1 Comptes 2024 natures'!AU6","v":{"v":549646.35,"d":"549,646.35"}},{"$f":"'4.1 Comptes 2024 natures'!AV6","v":{"v":107457.55,"d":"107,457.55"}},{"$f":"'4.1 Comptes 2024 natures'!AW6","v":{"v":157871.85,"d":"157,871.85"}},{"$f":"'4.1 Comptes 2024 natures'!AX6","v":{"v":945920.2999999999,"d":"945,920.30"}},{"$f":"'4.1 Comptes 2024 natures'!AY6","v":{"v":134211.94999999998,"d":"134,211.95"}},{"$f":"'4.1 Comptes 2024 natures'!AZ6","v":{"v":1334584.25,"d":"1,334,584.25"}},{"$f":"'4.1 Comptes 2024 natures'!BA6","v":{"v":11472667.8,"d":"11,472,667.80"}},{"$f":"'4.1 Comptes 2024 natures'!BB6","v":{"v":354123.30000000005,"d":"354,123.30"}},{"$f":"'4.1 Comptes 2024 natures'!BC6","v":{"v":76166990.27,"d":"76,166,990.27"}},{"$f":"'4.1 Comptes 2024 natures'!BD6","v":{"v":43203084.14999999,"d":"43,203,084.15"}},{"$f":"'4.1 Comptes 2024 natures'!BE6","v":{"v":9107557.19,"d":"9,107,557.19"}},{"$f":"'4.1 Comptes 2024 natures'!BF6","v":{"v":23856348.93,"d":"23,856,348.93"}}]
[null,null,31,"Charges de biens et services et autres charges d'exploitation",{"$f":"'4.1 Comptes 2024 natures'!E16","v":{"v":568269.66,"d":"568,269.66"}},{"$f":"'4.1 Comptes 2024 natures'!F16","v":{"v":209371.07000000004,"d":"209,371.07"}},{"$f":"'4.1 Comptes 2024 natures'!G16","v":{"v":201320.41,"d":"201,320.41"}},{"$f":"'4.1 Comptes 2024 natures'!H16","v":{"v":572883.63,"d":"572,883.63"}},{"$f":"'4.1 Comptes 2024 natures'!I16","v":{"v":3631920.5199999996,"d":"3,631,920.52"}},{"$f":"'4.1 Comptes 2024 natures'!J16","v":{"v":2648177.8,"d":"2,648,177.80"}},{"$f":"'4.1 Comptes 2024 natures'!K16","v":{"v":1829163.03,"d":"1,829,163.03"}},{"$f":"'4.1 Comptes 2024 natures'!L16","v":{"v":38023861.019999996,"d":"38,023,861.02"}},{"$f":"'4.1 Comptes 2024 natures'!M16","v":{"v":3333120.0900000003,"d":"3,333,120.09"}},{"$f":"'4.1 Comptes 2024 natures'!N16","v":{"v":89845.91,"d":"89,845.91"}},{"$f":"'4.1 Comptes 2024 natures'!O16","v":{"v":5044870.929999999,"d":"5,044,870.93"}},{"$f":"'4.1 Comptes 2024 natures'!P16","v":{"v":345635.21,"d":"345,635.21"}},{"$f":"'4.1 Comptes 2024 natures'!Q16","v":{"v":59369.85999999999,"d":"59,369.86"}},{"$f":"'4.1 Comptes 2024 natures'!R16","v":{"v":243703.69999999998,"d":"243,703.70"}},{"$f":"'4.1 Comptes 2024 natures'!S16","v":{"v":250150.05,"d":"250,150.05"}},{"$f":"'4.1 Comptes 2024 natures'!T16","v":{"v":812609.68,"d":"812,609.68"}},{"$f":"'4.1 Comptes 2024 natures'!U16","v":{"v":220746.43999999997,"d":"220,746.44"}},{"$f":"'4.1 Comptes 2024 natures'!V16","v":{"v":673128.88,"d":"673,128.88"}},{"$f":"'4.1 Comptes 2024 natures'!W16","v":{"v":1953883.94,"d":"1,953,883.94"}},{"$f":"'4.1 Comptes 2024 natures'!X16","v":{"v":443795.52,"d":"443,795.52"}},{"$f":"'4.1 Comptes 2024 natures'!Y16","v":{"v":1449666.19,"d":"1,449,666.19"}},{"$f":"'4.1 Comptes 2024 natures'!Z16","v":{"v":2887368.4000000004,"d":"2,887,368.40"}},{"$f":"'4.1 Comptes 2024 natures'!AA16","v":{"v":171395.68,"d":"171,395.68"}},{"$f":"'4.1 Comptes 2024 natures'!AB16","v":{"v":778155.96,"d":"778,155.96"}},{"$f":"'4.1 Comptes 2024 natures'!AC16","v":{"v":783405.36,"d":"783,405.36"}},{"$f":"'4.1 Comptes 2024 natures'!AD16","v":{"v":737173.82,"d":"737,173.82"}},{"$f":"'4.1 Comptes 2024 natures'!AE16","v":{"v":868167.7200000001,"d":"868,167.72"}},{"$f":"'4.1 Comptes 2024 natures'!AF16","v":{"v":2097418.52,"d":"2,097,418.52"}},{"$f":"'4.1 Comptes 2024 natures'!AG16","v":{"v":2971543.5799999996,"d":"2,971,543.58"}},{"$f":"'4.1 Comptes 2024 natures'!AH16","v":{"v":371855.35,"d":"371,855.35"}},{"$f":"'4.1 Comptes 2024 natures'!AI16","v":{"v":197284.58000000002,"d":"197,284.58"}},{"$f":"'4.1 Comptes 2024 natures'!AJ16","v":{"v":1280931.0399999998,"d":"1,280,931.04"}},{"$f":"'4.1 Comptes 2024 natures'!AK16","v":{"v":1508629.4900000002,"d":"1,508,629.49"}},{"$f":"'4.1 Comptes 2024 natures'!AL16","v":{"v":1148285.27,"d":"1,148,285.27"}},{"$f":"'4.1 Comptes 2024 natures'!AM16","v":{"v":1116782.27,"d":"1,116,782.27"}},{"$f":"'4.1 Comptes 2024 natures'!AN16","v":{"v":1778234.6199999999,"d":"1,778,234.62"}},{"$f":"'4.1 Comptes 2024 natures'!AO16","v":{"v":578815.5200000001,"d":"578,815.52"}},{"$f":"'4.1 Comptes 2024 natures'!AP16","v":{"v":1928381.2,"d":"1,928,381.20"}},{"$f":"'4.1 Comptes 2024 natures'!AQ16","v":{"v":669286.33,"d":"669,286.33"}},{"$f":"'4.1 Comptes 2024 natures'!AR16","v":{"v":889152.1100000001,"d":"889,152.11"}},{"$f":"'4.1 Comptes 2024 natures'!AS16","v":{"v":324856.49,"d":"324,856.49"}},{"$f":"'4.1 Comptes 2024 natures'!AT16","v":{"v":1817141.6099999999,"d":"1,817,141.61"}},{"$f":"'4.1 Comptes 2024 natures'!AU16","v":{"v":583083.36,"d":"583,083.36"}},{"$f":"'4.1 Comptes 2024 natures'!AV16","v":{"v":356209.61,"d":"356,209.61"}},{"$f":"'4.1 Comptes 2024 natures'!AW16","v":{"v":326891.85000000003,"d":"326,891.85"}},{"$f":"'4.1 Comptes 2024 natures'!AX16","v":{"v":1387060.64,"d":"1,387,060.64"}},{"$f":"'4.1 Comptes 2024 natures'!AY16","v":{"v":462882.87999999995,"d":"462,882.88"}},{"$f":"'4.1 Comptes 2024 natures'!AZ16","v":{"v":1092264.54,"d":"1,092,264.54"}},{"$f":"'4.1 Comptes 2024 natures'!BA16","v":{"v":6961605.270000001,"d":"6,961,605.27"}},{"$f":"'4.1 Comptes 2024 natures'!BB16","v":{"v":403192.05,"d":"403,192.05"}},{"$f":"'4.1 Comptes 2024 natures'!BC16","v":{"v":99082948.65999998,"d":"99,082,948.66"}},{"$f":"'4.1 Comptes 2024 natures'!BD16","v":{"v":60712031.82999999,"d":"60,712,031.83"}},{"$f":"'4.1 Comptes 2024 natures'!BE16","v":{"v":13757230.680000002,"d":"13,757,230.68"}},{"$f":"'4.1 Comptes 2024 natures'!BF16","v":{"v":24613686.15,"d":"24,613,686.15"}}]
[null,null,3180,"Réévaluations de créances",{"$f":"'4.1 Comptes 2024 natures'!E179","v":{"v":2642.4,"d":"2,642.40"}},{"$f":"'4.1 Comptes 2024 natures'!F179","v":{"v":-1121.15,"d":"-1,121.15 "}},{"$f":"'4.1 Comptes 2024 natures'!G179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H179","v":{"v":71297.43,"d":"71,297.43"}},{"$f":"'4.1 Comptes 2024 natures'!I179","v":{"v":183673.63,"d":"183,673.63"}},{"$f":"'4.1 Comptes 2024 natures'!J179","v":{"v":34000,"d":"34,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!K179","v":{"v":53873.56,"d":"53,873.56"}},{"$f":"'4.1 Comptes 2024 natures'!L179","v":{"v":376362.1,"d":"376,362.10"}},{"$f":"'4.1 Comptes 2024 natures'!M179","v":{"v":-5986.18,"d":"-5,986.18 "}},{"$f":"'4.1 Comptes 2024 natures'!N179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O179","v":{"v":82619,"d":"82,619.00"}},{"$f":"'4.1 Comptes 2024 natures'!P179","v":{"v":-6600.19,"d":"-6,600.19 "}},{"$f":"'4.1 Comptes 2024 natures'!Q179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R179","v":{"v":4193.19,"d":"4,193.19"}},{"$f":"'4.1 Comptes 2024 natures'!S179","v":{"v":10145.19,"d":"10,145.19"}},{"$f":"'4.1 Comptes 2024 natures'!T179","v":{"v":5699.4,"d":"5,699.40"}},{"$f":"'4.1 Comptes 2024 natures'!U179","v":{"v":-150.2,"d":"-150.20 "}},{"$f":"'4.1 Comptes 2024 natures'!V179","v":{"v":-6407.85,"d":"-6,407.85 "}},{"$f":"'4.1 Comptes 2024 natures'!W179","v":{"v":45743.56,"d":"45,743.56"}},{"$f":"'4.1 Comptes 2024 natures'!X179","v":{"v":9442.45,"d":"9,442.45"}},{"$f":"'4.1 Comptes 2024 natures'!Y179","v":{"v":1197.85,"d":"1,197.85"}},{"$f":"'4.1 Comptes 2024 natures'!Z179","v":{"v":12501.28,"d":"12,501.28"}},{"$f":"'4.1 Comptes 2024 natures'!AA179","v":{"v":2982.75,"d":"2,982.75"}},{"$f":"'4.1 Comptes 2024 natures'!AB179","v":{"v":9600,"d":"9,600.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC179","v":{"v":5100,"d":"5,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD179","v":{"v":700,"d":"700.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE179","v":{"v":7545.5,"d":"7,545.50"}},{"$f":"'4.1 Comptes 2024 natures'!AF179","v":{"v":-56640,"d":"-56,640.00 "}},{"$f":"'4.1 Comptes 2024 natures'!AG179","v":{"v":44984.83,"d":"44,984.83"}},{"$f":"'4.1 Comptes 2024 natures'!AH179","v":{"v":6733.65,"d":"6,733.65"}},{"$f":"'4.1 Comptes 2024 natures'!AI179","v":{"v":-9946.75,"d":"-9,946.75 "}},{"$f":"'4.1 Comptes 2024 natures'!AJ179","v":{"v":8966.92,"d":"8,966.92"}},{"$f":"'4.1 Comptes 2024 natures'!AK179","v":{"v":70446.45,"d":"70,446.45"}},{"$f":"'4.1 Comptes 2024 natures'!AL179","v":{"v":10371.71,"d":"10,371.71"}},{"$f":"'4.1 Comptes 2024 natures'!AM179","v":{"v":46292.55,"d":"46,292.55"}},{"$f":"'4.1 Comptes 2024 natures'!AN179","v":{"v":10141.3,"d":"10,141.30"}},{"$f":"'4.1 Comptes 2024 natures'!AO179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ179","v":{"v":-13169.9,"d":"-13,169.90 "}},{"$f":"'4.1 Comptes 2024 natures'!AR179","v":{"v":-25124.17,"d":"-25,124.17 "}},{"$f":"'4.1 Comptes 2024 natures'!AS179","v":{"v":1898.42,"d":"1,898.42"}},{"$f":"'4.1 Comptes 2024 natures'!AT179","v":{"v":53178.9,"d":"53,178.90"}},{"$f":"'4.1 Comptes 2024 natures'!AU179","v":{"v":-20550.03,"d":"-20,550.03 "}},{"$f":"'4.1 Comptes 2024 natures'!AV179","v":{"v":3504.75,"d":"3,504.75"}},{"$f":"'4.1 Comptes 2024 natures'!AW179","v":{"v":1616.98,"d":"1,616.98"}},{"$f":"'4.1 Comptes 2024 natures'!AX179","v":{"v":3270,"d":"3,270.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY179","v":{"v":3143.73,"d":"3,143.73"}},{"$f":"'4.1 Comptes 2024 natures'!AZ179","v":{"v":35235.29,"d":"35,235.29"}},{"$f":"'4.1 Comptes 2024 natures'!BA179","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB179","v":{"v":11300.84,"d":"11,300.84"}},{"$f":"'4.1 Comptes 2024 natures'!BC179","v":{"v":1084709.19,"d":"1,084,709.19"}},{"$f":"'4.1 Comptes 2024 natures'!BD179","v":{"v":849983.8899999999,"d":"849,983.89"}},{"$f":"'4.1 Comptes 2024 natures'!BE179","v":{"v":34201.560000000005,"d":"34,201.56"}},{"$f":"'4.1 Comptes 2024 natures'!BF179","v":{"v":200523.74000000002,"d":"200,523.74"}}]
[null,null,33,"Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!E28","v":{"v":277068,"d":"277,068.00"}},{"$f":"'4.1 Comptes 2024 natures'!F28","v":{"v":89160,"d":"89,160.00"}},{"$f":"'4.1 Comptes 2024 natures'!G28","v":{"v":83585.16,"d":"83,585.16"}},{"$f":"'4.1 Comptes 2024 natures'!H28","v":{"v":238223.4,"d":"238,223.40"}},{"$f":"'4.1 Comptes 2024 natures'!I28","v":{"v":1184075.67,"d":"1,184,075.67"}},{"$f":"'4.1 Comptes 2024 natures'!J28","v":{"v":1015735.44,"d":"1,015,735.44"}},{"$f":"'4.1 Comptes 2024 natures'!K28","v":{"v":713304.91,"d":"713,304.91"}},{"$f":"'4.1 Comptes 2024 natures'!L28","v":{"v":6406442.33,"d":"6,406,442.33"}},{"$f":"'4.1 Comptes 2024 natures'!M28","v":{"v":383425.4,"d":"383,425.40"}},{"$f":"'4.1 Comptes 2024 natures'!N28","v":{"v":50189.6,"d":"50,189.60"}},{"$f":"'4.1 Comptes 2024 natures'!O28","v":{"v":1601561.9,"d":"1,601,561.90"}},{"$f":"'4.1 Comptes 2024 natures'!P28","v":{"v":118487.03,"d":"118,487.03"}},{"$f":"'4.1 Comptes 2024 natures'!Q28","v":{"v":12885,"d":"12,885.00"}},{"$f":"'4.1 Comptes 2024 natures'!R28","v":{"v":57700,"d":"57,700.00"}},{"$f":"'4.1 Comptes 2024 natures'!S28","v":{"v":64543.64,"d":"64,543.64"}},{"$f":"'4.1 Comptes 2024 natures'!T28","v":{"v":128943.45000000001,"d":"128,943.45"}},{"$f":"'4.1 Comptes 2024 natures'!U28","v":{"v":105115.95,"d":"105,115.95"}},{"$f":"'4.1 Comptes 2024 natures'!V28","v":{"v":133572.9,"d":"133,572.90"}},{"$f":"'4.1 Comptes 2024 natures'!W28","v":{"v":1001384.95,"d":"1,001,384.95"}},{"$f":"'4.1 Comptes 2024 natures'!X28","v":{"v":82124,"d":"82,124.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y28","v":{"v":326119.15,"d":"326,119.15"}},{"$f":"'4.1 Comptes 2024 natures'!Z28","v":{"v":541867.15,"d":"541,867.15"}},{"$f":"'4.1 Comptes 2024 natures'!AA28","v":{"v":13700,"d":"13,700.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB28","v":{"v":107250,"d":"107,250.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC28","v":{"v":255896.36,"d":"255,896.36"}},{"$f":"'4.1 Comptes 2024 natures'!AD28","v":{"v":156260,"d":"156,260.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE28","v":{"v":87124,"d":"87,124.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF28","v":{"v":576659.4,"d":"576,659.40"}},{"$f":"'4.1 Comptes 2024 natures'!AG28","v":{"v":814914.08,"d":"814,914.08"}},{"$f":"'4.1 Comptes 2024 natures'!AH28","v":{"v":70024.66,"d":"70,024.66"}},{"$f":"'4.1 Comptes 2024 natures'!AI28","v":{"v":16038.6,"d":"16,038.60"}},{"$f":"'4.1 Comptes 2024 natures'!AJ28","v":{"v":468794.25,"d":"468,794.25"}},{"$f":"'4.1 Comptes 2024 natures'!AK28","v":{"v":386251.1,"d":"386,251.10"}},{"$f":"'4.1 Comptes 2024 natures'!AL28","v":{"v":306489,"d":"306,489.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM28","v":{"v":152516,"d":"152,516.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN28","v":{"v":673505.07,"d":"673,505.07"}},{"$f":"'4.1 Comptes 2024 natures'!AO28","v":{"v":411286.26,"d":"411,286.26"}},{"$f":"'4.1 Comptes 2024 natures'!AP28","v":{"v":341284.31,"d":"341,284.31"}},{"$f":"'4.1 Comptes 2024 natures'!AQ28","v":{"v":155650,"d":"155,650.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR28","v":{"v":280685.8,"d":"280,685.80"}},{"$f":"'4.1 Comptes 2024 natures'!AS28","v":{"v":70603.75,"d":"70,603.75"}},{"$f":"'4.1 Comptes 2024 natures'!AT28","v":{"v":615969,"d":"615,969.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU28","v":{"v":124221.32,"d":"124,221.32"}},{"$f":"'4.1 Comptes 2024 natures'!AV28","v":{"v":50247,"d":"50,247.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW28","v":{"v":96465,"d":"96,465.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX28","v":{"v":592779,"d":"592,779.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY28","v":{"v":51800,"d":"51,800.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ28","v":{"v":537036.59,"d":"537,036.59"}},{"$f":"'4.1 Comptes 2024 natures'!BA28","v":{"v":3081816.71,"d":"3,081,816.71"}},{"$f":"'4.1 Comptes 2024 natures'!BB28","v":{"v":92300,"d":"92,300.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC28","v":{"v":25203082.29,"d":"25,203,082.29"}},{"$f":"'4.1 Comptes 2024 natures'!BD28","v":{"v":13665404.729999999,"d":"13,665,404.73"}},{"$f":"'4.1 Comptes 2024 natures'!BE28","v":{"v":3047977.4,"d":"3,047,977.40"}},{"$f":"'4.1 Comptes 2024 natures'!BF28","v":{"v":8489700.16,"d":"8,489,700.16"}}]
[null,null,34,"Charges financières",{"$f":"'4.1 Comptes 2024 natures'!E32","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'4.1 Comptes 2024 natures'!F32","v":{"v":36642.44,"d":"36,642.44"}},{"$f":"'4.1 Comptes 2024 natures'!G32","v":{"v":86715.09,"d":"86,715.09"}},{"$f":"'4.1 Comptes 2024 natures'!H32","v":{"v":99380.97,"d":"99,380.97"}},{"$f":"'4.1 Comptes 2024 natures'!I32","v":{"v":524625.45,"d":"524,625.45"}},{"$f":"'4.1 Comptes 2024 natures'!J32","v":{"v":348405.6,"d":"348,405.60"}},{"$f":"'4.1 Comptes 2024 natures'!K32","v":{"v":250738.45,"d":"250,738.45"}},{"$f":"'4.1 Comptes 2024 natures'!L32","v":{"v":3772016.12,"d":"3,772,016.12"}},{"$f":"'4.1 Comptes 2024 natures'!M32","v":{"v":149778.14,"d":"149,778.14"}},{"$f":"'4.1 Comptes 2024 natures'!N32","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'4.1 Comptes 2024 natures'!O32","v":{"v":740582.74,"d":"740,582.74"}},{"$f":"'4.1 Comptes 2024 natures'!P32","v":{"v":49811.94,"d":"49,811.94"}},{"$f":"'4.1 Comptes 2024 natures'!Q32","v":{"v":12092.970000000001,"d":"12,092.97"}},{"$f":"'4.1 Comptes 2024 natures'!R32","v":{"v":65635.6,"d":"65,635.60"}},{"$f":"'4.1 Comptes 2024 natures'!S32","v":{"v":75464.35,"d":"75,464.35"}},{"$f":"'4.1 Comptes 2024 natures'!T32","v":{"v":79191.46,"d":"79,191.46"}},{"$f":"'4.1 Comptes 2024 natures'!U32","v":{"v":23343.4,"d":"23,343.40"}},{"$f":"'4.1 Comptes 2024 natures'!V32","v":{"v":36697.45,"d":"36,697.45"}},{"$f":"'4.1 Comptes 2024 natures'!W32","v":{"v":207677.26,"d":"207,677.26"}},{"$f":"'4.1 Comptes 2024 natures'!X32","v":{"v":9567.21,"d":"9,567.21"}},{"$f":"'4.1 Comptes 2024 natures'!Y32","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'4.1 Comptes 2024 natures'!Z32","v":{"v":27950.239999999998,"d":"27,950.24"}},{"$f":"'4.1 Comptes 2024 natures'!AA32","v":{"v":20339.95,"d":"20,339.95"}},{"$f":"'4.1 Comptes 2024 natures'!AB32","v":{"v":81994.54000000001,"d":"81,994.54"}},{"$f":"'4.1 Comptes 2024 natures'!AC32","v":{"v":81273.8,"d":"81,273.80"}},{"$f":"'4.1 Comptes 2024 natures'!AD32","v":{"v":51019.09,"d":"51,019.09"}},{"$f":"'4.1 Comptes 2024 natures'!AE32","v":{"v":18196.72,"d":"18,196.72"}},{"$f":"'4.1 Comptes 2024 natures'!AF32","v":{"v":149523.18,"d":"149,523.18"}},{"$f":"'4.1 Comptes 2024 natures'!AG32","v":{"v":182227.73,"d":"182,227.73"}},{"$f":"'4.1 Comptes 2024 natures'!AH32","v":{"v":21255.85,"d":"21,255.85"}},{"$f":"'4.1 Comptes 2024 natures'!AI32","v":{"v":26606.91,"d":"26,606.91"}},{"$f":"'4.1 Comptes 2024 natures'!AJ32","v":{"v":195877.04,"d":"195,877.04"}},{"$f":"'4.1 Comptes 2024 natures'!AK32","v":{"v":196399.57,"d":"196,399.57"}},{"$f":"'4.1 Comptes 2024 natures'!AL32","v":{"v":174907.6,"d":"174,907.60"}},{"$f":"'4.1 Comptes 2024 natures'!AM32","v":{"v":117385.01000000001,"d":"117,385.01"}},{"$f":"'4.1 Comptes 2024 natures'!AN32","v":{"v":255151.01,"d":"255,151.01"}},{"$f":"'4.1 Comptes 2024 natures'!AO32","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'4.1 Comptes 2024 natures'!AP32","v":{"v":307870.75,"d":"307,870.75"}},{"$f":"'4.1 Comptes 2024 natures'!AQ32","v":{"v":95201.09,"d":"95,201.09"}},{"$f":"'4.1 Comptes 2024 natures'!AR32","v":{"v":184292.39,"d":"184,292.39"}},{"$f":"'4.1 Comptes 2024 natures'!AS32","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'4.1 Comptes 2024 natures'!AT32","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'4.1 Comptes 2024 natures'!AU32","v":{"v":71000.37,"d":"71,000.37"}},{"$f":"'4.1 Comptes 2024 natures'!AV32","v":{"v":16322.800000000001,"d":"16,322.80"}},{"$f":"'4.1 Comptes 2024 natures'!AW32","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'4.1 Comptes 2024 natures'!AX32","v":{"v":320036.32999999996,"d":"320,036.33"}},{"$f":"'4.1 Comptes 2024 natures'!AY32","v":{"v":61209.310000000005,"d":"61,209.31"}},{"$f":"'4.1 Comptes 2024 natures'!AZ32","v":{"v":180905.9,"d":"180,905.90"}},{"$f":"'4.1 Comptes 2024 natures'!BA32","v":{"v":1051077.75,"d":"1,051,077.75"}},{"$f":"'4.1 Comptes 2024 natures'!BB32","v":{"v":83654.9,"d":"83,654.90"}},{"$f":"'4.1 Comptes 2024 natures'!BC32","v":{"v":11201412.269999998,"d":"11,201,412.27"}},{"$f":"'4.1 Comptes 2024 natures'!BD32","v":{"v":6764587.89,"d":"6,764,587.89"}},{"$f":"'4.1 Comptes 2024 natures'!BE32","v":{"v":771700.7899999999,"d":"771,700.79"}},{"$f":"'4.1 Comptes 2024 natures'!BF32","v":{"v":3665123.59,"d":"3,665,123.59"}}]
[null,null,340,"Charges d'intérêts",{"$f":"'4.1 Comptes 2024 natures'!E33","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'4.1 Comptes 2024 natures'!F33","v":{"v":29062.04,"d":"29,062.04"}},{"$f":"'4.1 Comptes 2024 natures'!G33","v":{"v":52300.29,"d":"52,300.29"}},{"$f":"'4.1 Comptes 2024 natures'!H33","v":{"v":64472.77,"d":"64,472.77"}},{"$f":"'4.1 Comptes 2024 natures'!I33","v":{"v":354698.02,"d":"354,698.02"}},{"$f":"'4.1 Comptes 2024 natures'!J33","v":{"v":330578.3,"d":"330,578.30"}},{"$f":"'4.1 Comptes 2024 natures'!K33","v":{"v":181688.95,"d":"181,688.95"}},{"$f":"'4.1 Comptes 2024 natures'!L33","v":{"v":3224545.98,"d":"3,224,545.98"}},{"$f":"'4.1 Comptes 2024 natures'!M33","v":{"v":124223.56,"d":"124,223.56"}},{"$f":"'4.1 Comptes 2024 natures'!N33","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'4.1 Comptes 2024 natures'!O33","v":{"v":672055.44,"d":"672,055.44"}},{"$f":"'4.1 Comptes 2024 natures'!P33","v":{"v":42566.44,"d":"42,566.44"}},{"$f":"'4.1 Comptes 2024 natures'!Q33","v":{"v":9573.12,"d":"9,573.12"}},{"$f":"'4.1 Comptes 2024 natures'!R33","v":{"v":53626.4,"d":"53,626.40"}},{"$f":"'4.1 Comptes 2024 natures'!S33","v":{"v":71351.75,"d":"71,351.75"}},{"$f":"'4.1 Comptes 2024 natures'!T33","v":{"v":50819.51,"d":"50,819.51"}},{"$f":"'4.1 Comptes 2024 natures'!U33","v":{"v":15924.89,"d":"15,924.89"}},{"$f":"'4.1 Comptes 2024 natures'!V33","v":{"v":33962.25,"d":"33,962.25"}},{"$f":"'4.1 Comptes 2024 natures'!W33","v":{"v":194944.68,"d":"194,944.68"}},{"$f":"'4.1 Comptes 2024 natures'!X33","v":{"v":6912.16,"d":"6,912.16"}},{"$f":"'4.1 Comptes 2024 natures'!Y33","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'4.1 Comptes 2024 natures'!Z33","v":{"v":11605.94,"d":"11,605.94"}},{"$f":"'4.1 Comptes 2024 natures'!AA33","v":{"v":6149.85,"d":"6,149.85"}},{"$f":"'4.1 Comptes 2024 natures'!AB33","v":{"v":63223.79,"d":"63,223.79"}},{"$f":"'4.1 Comptes 2024 natures'!AC33","v":{"v":75820.2,"d":"75,820.20"}},{"$f":"'4.1 Comptes 2024 natures'!AD33","v":{"v":50769.09,"d":"50,769.09"}},{"$f":"'4.1 Comptes 2024 natures'!AE33","v":{"v":2409.27,"d":"2,409.27"}},{"$f":"'4.1 Comptes 2024 natures'!AF33","v":{"v":45198.92,"d":"45,198.92"}},{"$f":"'4.1 Comptes 2024 natures'!AG33","v":{"v":163532.88,"d":"163,532.88"}},{"$f":"'4.1 Comptes 2024 natures'!AH33","v":{"v":20884.6,"d":"20,884.60"}},{"$f":"'4.1 Comptes 2024 natures'!AI33","v":{"v":4195.96,"d":"4,195.96"}},{"$f":"'4.1 Comptes 2024 natures'!AJ33","v":{"v":181040.09,"d":"181,040.09"}},{"$f":"'4.1 Comptes 2024 natures'!AK33","v":{"v":138965.72,"d":"138,965.72"}},{"$f":"'4.1 Comptes 2024 natures'!AL33","v":{"v":148742.59,"d":"148,742.59"}},{"$f":"'4.1 Comptes 2024 natures'!AM33","v":{"v":105420.88,"d":"105,420.88"}},{"$f":"'4.1 Comptes 2024 natures'!AN33","v":{"v":92515.19,"d":"92,515.19"}},{"$f":"'4.1 Comptes 2024 natures'!AO33","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'4.1 Comptes 2024 natures'!AP33","v":{"v":117717.05,"d":"117,717.05"}},{"$f":"'4.1 Comptes 2024 natures'!AQ33","v":{"v":86400.63,"d":"86,400.63"}},{"$f":"'4.1 Comptes 2024 natures'!AR33","v":{"v":131814.84,"d":"131,814.84"}},{"$f":"'4.1 Comptes 2024 natures'!AS33","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'4.1 Comptes 2024 natures'!AT33","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'4.1 Comptes 2024 natures'!AU33","v":{"v":61865.32,"d":"61,865.32"}},{"$f":"'4.1 Comptes 2024 natures'!AV33","v":{"v":6982.85,"d":"6,982.85"}},{"$f":"'4.1 Comptes 2024 natures'!AW33","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'4.1 Comptes 2024 natures'!AX33","v":{"v":319181.73,"d":"319,181.73"}},{"$f":"'4.1 Comptes 2024 natures'!AY33","v":{"v":60357.01,"d":"60,357.01"}},{"$f":"'4.1 Comptes 2024 natures'!AZ33","v":{"v":146859.31,"d":"146,859.31"}},{"$f":"'4.1 Comptes 2024 natures'!BA33","v":{"v":894465.69,"d":"894,465.69"}},{"$f":"'4.1 Comptes 2024 natures'!BB33","v":{"v":49394.1,"d":"49,394.10"}},{"$f":"'4.1 Comptes 2024 natures'!BC33","v":{"v":9160185.849999996,"d":"9,160,185.85"}},{"$f":"'4.1 Comptes 2024 natures'!BD33","v":{"v":5712182.849999999,"d":"5,712,182.85"}},{"$f":"'4.1 Comptes 2024 natures'!BE33","v":{"v":552448.2299999999,"d":"552,448.23"}},{"$f":"'4.1 Comptes 2024 natures'!BF33","v":{"v":2895554.77,"d":"2,895,554.77"}}]
[null,null,344,"Réévaluations des immobilisation du patrimoine financier",{"$f":"'4.1 Comptes 2024 natures'!E37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I37","v":{"v":20059,"d":"20,059.00"}},{"$f":"'4.1 Comptes 2024 natures'!J37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T37","v":{"v":2329.5,"d":"2,329.50"}},{"$f":"'4.1 Comptes 2024 natures'!U37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD37","v":{"v":250,"d":"250.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF37","v":{"v":68476.4,"d":"68,476.40"}},{"$f":"'4.1 Comptes 2024 natures'!AG37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI37","v":{"v":250,"d":"250.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ37","v":{"v":2093.25,"d":"2,093.25"}},{"$f":"'4.1 Comptes 2024 natures'!BA37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB37","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC37","v":{"v":93458.15,"d":"93,458.15"}},{"$f":"'4.1 Comptes 2024 natures'!BD37","v":{"v":22388.5,"d":"22,388.50"}},{"$f":"'4.1 Comptes 2024 natures'!BE37","v":{"v":68976.4,"d":"68,976.40"}},{"$f":"'4.1 Comptes 2024 natures'!BF37","v":{"v":2093.25,"d":"2,093.25"}}]
[null,null,35,"Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!E40","v":{"v":60816.55,"d":"60,816.55"}},{"$f":"'4.1 Comptes 2024 natures'!F40","v":{"v":53469.75,"d":"53,469.75"}},{"$f":"'4.1 Comptes 2024 natures'!G40","v":{"v":64150.55,"d":"64,150.55"}},{"$f":"'4.1 Comptes 2024 natures'!H40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I40","v":{"v":436845.5,"d":"436,845.50"}},{"$f":"'4.1 Comptes 2024 natures'!J40","v":{"v":375508.6,"d":"375,508.60"}},{"$f":"'4.1 Comptes 2024 natures'!K40","v":{"v":210911.53,"d":"210,911.53"}},{"$f":"'4.1 Comptes 2024 natures'!L40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M40","v":{"v":107549.6,"d":"107,549.60"}},{"$f":"'4.1 Comptes 2024 natures'!N40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O40","v":{"v":1032750.45,"d":"1,032,750.45"}},{"$f":"'4.1 Comptes 2024 natures'!P40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q40","v":{"v":19055,"d":"19,055.00"}},{"$f":"'4.1 Comptes 2024 natures'!R40","v":{"v":126370,"d":"126,370.00"}},{"$f":"'4.1 Comptes 2024 natures'!S40","v":{"v":97180,"d":"97,180.00"}},{"$f":"'4.1 Comptes 2024 natures'!T40","v":{"v":94394,"d":"94,394.00"}},{"$f":"'4.1 Comptes 2024 natures'!U40","v":{"v":4808.45,"d":"4,808.45"}},{"$f":"'4.1 Comptes 2024 natures'!V40","v":{"v":68680,"d":"68,680.00"}},{"$f":"'4.1 Comptes 2024 natures'!W40","v":{"v":212810,"d":"212,810.00"}},{"$f":"'4.1 Comptes 2024 natures'!X40","v":{"v":26919.85,"d":"26,919.85"}},{"$f":"'4.1 Comptes 2024 natures'!Y40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z40","v":{"v":376485.15,"d":"376,485.15"}},{"$f":"'4.1 Comptes 2024 natures'!AA40","v":{"v":5730,"d":"5,730.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB40","v":{"v":76822.55,"d":"76,822.55"}},{"$f":"'4.1 Comptes 2024 natures'!AC40","v":{"v":53868.6,"d":"53,868.60"}},{"$f":"'4.1 Comptes 2024 natures'!AD40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE40","v":{"v":19480,"d":"19,480.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF40","v":{"v":503926.5,"d":"503,926.50"}},{"$f":"'4.1 Comptes 2024 natures'!AG40","v":{"v":182239.75,"d":"182,239.75"}},{"$f":"'4.1 Comptes 2024 natures'!AH40","v":{"v":3213.67,"d":"3,213.67"}},{"$f":"'4.1 Comptes 2024 natures'!AI40","v":{"v":50290,"d":"50,290.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ40","v":{"v":246317,"d":"246,317.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK40","v":{"v":9565.1,"d":"9,565.10"}},{"$f":"'4.1 Comptes 2024 natures'!AL40","v":{"v":313883.2,"d":"313,883.20"}},{"$f":"'4.1 Comptes 2024 natures'!AM40","v":{"v":6526,"d":"6,526.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN40","v":{"v":39662,"d":"39,662.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO40","v":{"v":55645,"d":"55,645.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP40","v":{"v":492225.3,"d":"492,225.30"}},{"$f":"'4.1 Comptes 2024 natures'!AQ40","v":{"v":106583.6,"d":"106,583.60"}},{"$f":"'4.1 Comptes 2024 natures'!AR40","v":{"v":158594.64,"d":"158,594.64"}},{"$f":"'4.1 Comptes 2024 natures'!AS40","v":{"v":85478.9,"d":"85,478.90"}},{"$f":"'4.1 Comptes 2024 natures'!AT40","v":{"v":205825.03,"d":"205,825.03"}},{"$f":"'4.1 Comptes 2024 natures'!AU40","v":{"v":132932,"d":"132,932.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV40","v":{"v":87281.84,"d":"87,281.84"}},{"$f":"'4.1 Comptes 2024 natures'!AW40","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX40","v":{"v":15180.7,"d":"15,180.70"}},{"$f":"'4.1 Comptes 2024 natures'!AY40","v":{"v":146711.27,"d":"146,711.27"}},{"$f":"'4.1 Comptes 2024 natures'!AZ40","v":{"v":241126.54,"d":"241,126.54"}},{"$f":"'4.1 Comptes 2024 natures'!BA40","v":{"v":1000054.7,"d":"1,000,054.70"}},{"$f":"'4.1 Comptes 2024 natures'!BB40","v":{"v":16833.31,"d":"16,833.31"}},{"$f":"'4.1 Comptes 2024 natures'!BC40","v":{"v":7624702.179999999,"d":"7,624,702.18"}},{"$f":"'4.1 Comptes 2024 natures'!BD40","v":{"v":2965299.9800000004,"d":"2,965,299.98"}},{"$f":"'4.1 Comptes 2024 natures'!BE40","v":{"v":1298976.0699999998,"d":"1,298,976.07"}},{"$f":"'4.1 Comptes 2024 natures'!BF40","v":{"v":3360426.1300000004,"d":"3,360,426.13"}}]
[null,null,36,"Charges de transfert",{"$f":"'4.1 Comptes 2024 natures'!E44","v":{"v":2509583.33,"d":"2,509,583.33"}},{"$f":"'4.1 Comptes 2024 natures'!F44","v":{"v":773691.3999999999,"d":"773,691.40"}},{"$f":"'4.1 Comptes 2024 natures'!G44","v":{"v":1141340.01,"d":"1,141,340.01"}},{"$f":"'4.1 Comptes 2024 natures'!H44","v":{"v":1036687,"d":"1,036,687.00"}},{"$f":"'4.1 Comptes 2024 natures'!I44","v":{"v":8134276.3,"d":"8,134,276.30"}},{"$f":"'4.1 Comptes 2024 natures'!J44","v":{"v":6913486.31,"d":"6,913,486.31"}},{"$f":"'4.1 Comptes 2024 natures'!K44","v":{"v":8616778.799999999,"d":"8,616,778.80"}},{"$f":"'4.1 Comptes 2024 natures'!L44","v":{"v":43727740.8,"d":"43,727,740.80"}},{"$f":"'4.1 Comptes 2024 natures'!M44","v":{"v":3918848.41,"d":"3,918,848.41"}},{"$f":"'4.1 Comptes 2024 natures'!N44","v":{"v":264573.06,"d":"264,573.06"}},{"$f":"'4.1 Comptes 2024 natures'!O44","v":{"v":17655300.810000002,"d":"17,655,300.81"}},{"$f":"'4.1 Comptes 2024 natures'!P44","v":{"v":1108330.45,"d":"1,108,330.45"}},{"$f":"'4.1 Comptes 2024 natures'!Q44","v":{"v":267007.51,"d":"267,007.51"}},{"$f":"'4.1 Comptes 2024 natures'!R44","v":{"v":1027673.7,"d":"1,027,673.70"}},{"$f":"'4.1 Comptes 2024 natures'!S44","v":{"v":890226.95,"d":"890,226.95"}},{"$f":"'4.1 Comptes 2024 natures'!T44","v":{"v":1590162.9,"d":"1,590,162.90"}},{"$f":"'4.1 Comptes 2024 natures'!U44","v":{"v":672188.03,"d":"672,188.03"}},{"$f":"'4.1 Comptes 2024 natures'!V44","v":{"v":1842131.71,"d":"1,842,131.71"}},{"$f":"'4.1 Comptes 2024 natures'!W44","v":{"v":6403773.06,"d":"6,403,773.06"}},{"$f":"'4.1 Comptes 2024 natures'!X44","v":{"v":691433.1,"d":"691,433.10"}},{"$f":"'4.1 Comptes 2024 natures'!Y44","v":{"v":2957747.48,"d":"2,957,747.48"}},{"$f":"'4.1 Comptes 2024 natures'!Z44","v":{"v":10461440.84,"d":"10,461,440.84"}},{"$f":"'4.1 Comptes 2024 natures'!AA44","v":{"v":399489.83,"d":"399,489.83"}},{"$f":"'4.1 Comptes 2024 natures'!AB44","v":{"v":1438475.4100000001,"d":"1,438,475.41"}},{"$f":"'4.1 Comptes 2024 natures'!AC44","v":{"v":1744391.21,"d":"1,744,391.21"}},{"$f":"'4.1 Comptes 2024 natures'!AD44","v":{"v":1419063.19,"d":"1,419,063.19"}},{"$f":"'4.1 Comptes 2024 natures'!AE44","v":{"v":1521044.06,"d":"1,521,044.06"}},{"$f":"'4.1 Comptes 2024 natures'!AF44","v":{"v":5286947.24,"d":"5,286,947.24"}},{"$f":"'4.1 Comptes 2024 natures'!AG44","v":{"v":5506281.48,"d":"5,506,281.48"}},{"$f":"'4.1 Comptes 2024 natures'!AH44","v":{"v":619179.05,"d":"619,179.05"}},{"$f":"'4.1 Comptes 2024 natures'!AI44","v":{"v":333589.19,"d":"333,589.19"}},{"$f":"'4.1 Comptes 2024 natures'!AJ44","v":{"v":4358133.22,"d":"4,358,133.22"}},{"$f":"'4.1 Comptes 2024 natures'!AK44","v":{"v":3083788.3200000003,"d":"3,083,788.32"}},{"$f":"'4.1 Comptes 2024 natures'!AL44","v":{"v":3036435.58,"d":"3,036,435.58"}},{"$f":"'4.1 Comptes 2024 natures'!AM44","v":{"v":2731565.46,"d":"2,731,565.46"}},{"$f":"'4.1 Comptes 2024 natures'!AN44","v":{"v":4740274.6,"d":"4,740,274.60"}},{"$f":"'4.1 Comptes 2024 natures'!AO44","v":{"v":1856457.48,"d":"1,856,457.48"}},{"$f":"'4.1 Comptes 2024 natures'!AP44","v":{"v":2698335.85,"d":"2,698,335.85"}},{"$f":"'4.1 Comptes 2024 natures'!AQ44","v":{"v":2007257.58,"d":"2,007,257.58"}},{"$f":"'4.1 Comptes 2024 natures'!AR44","v":{"v":2372719.16,"d":"2,372,719.16"}},{"$f":"'4.1 Comptes 2024 natures'!AS44","v":{"v":843977.03,"d":"843,977.03"}},{"$f":"'4.1 Comptes 2024 natures'!AT44","v":{"v":6630464.67,"d":"6,630,464.67"}},{"$f":"'4.1 Comptes 2024 natures'!AU44","v":{"v":2200072.35,"d":"2,200,072.35"}},{"$f":"'4.1 Comptes 2024 natures'!AV44","v":{"v":943252.8,"d":"943,252.80"}},{"$f":"'4.1 Comptes 2024 natures'!AW44","v":{"v":723350.47,"d":"723,350.47"}},{"$f":"'4.1 Comptes 2024 natures'!AX44","v":{"v":4220098.649999999,"d":"4,220,098.65"}},{"$f":"'4.1 Comptes 2024 natures'!AY44","v":{"v":1026312.4500000001,"d":"1,026,312.45"}},{"$f":"'4.1 Comptes 2024 natures'!AZ44","v":{"v":2608127.02,"d":"2,608,127.02"}},{"$f":"'4.1 Comptes 2024 natures'!BA44","v":{"v":18668947.060000002,"d":"18,668,947.06"}},{"$f":"'4.1 Comptes 2024 natures'!BB44","v":{"v":1402841.92,"d":"1,402,841.92"}},{"$f":"'4.1 Comptes 2024 natures'!BC44","v":{"v":207025294.29,"d":"207,025,294.29"}},{"$f":"'4.1 Comptes 2024 natures'!BD44","v":{"v":108493800.53999999,"d":"108,493,800.54"}},{"$f":"'4.1 Comptes 2024 natures'!BE44","v":{"v":32379082.080000002,"d":"32,379,082.08"}},{"$f":"'4.1 Comptes 2024 natures'!BF44","v":{"v":66152411.67,"d":"66,152,411.67"}}]
[null,null,36227,"Péréquation financière horizontal",{"$f":"'4.1 Comptes 2024 natures'!E180","v":{"v":23962,"d":"23,962.00"}},{"$f":"'4.1 Comptes 2024 natures'!F180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G180","v":{"v":15823,"d":"15,823.00"}},{"$f":"'4.1 Comptes 2024 natures'!H180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K180","v":{"v":394401,"d":"394,401.00"}},{"$f":"'4.1 Comptes 2024 natures'!L180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V180","v":{"v":32762,"d":"32,762.00"}},{"$f":"'4.1 Comptes 2024 natures'!W180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y180","v":{"v":73637,"d":"73,637.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z180","v":{"v":6786913,"d":"6,786,913.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE180","v":{"v":31946,"d":"31,946.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF180","v":{"v":251486,"d":"251,486.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ180","v":{"v":58815,"d":"58,815.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN180","v":{"v":2096162,"d":"2,096,162.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS180","v":{"v":13382,"d":"13,382.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU180","v":{"v":24564,"d":"24,564.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX180","v":{"v":52283,"d":"52,283.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY180","v":{"v":6047,"d":"6,047.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ180","v":{"v":5781,"d":"5,781.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA180","v":{"v":327575,"d":"327,575.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB180","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC180","v":{"v":10195539,"d":"10,195,539.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD180","v":{"v":466948,"d":"466,948.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE180","v":{"v":7143982,"d":"7,143,982.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF180","v":{"v":2584609,"d":"2,584,609.00"}}]
[null,null,36228,"Contributions aux communes-centres",{"$f":"'4.1 Comptes 2024 natures'!E181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F181","v":{"v":6501,"d":"6,501.00"}},{"$f":"'4.1 Comptes 2024 natures'!G181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I181","v":{"v":155540,"d":"155,540.00"}},{"$f":"'4.1 Comptes 2024 natures'!J181","v":{"v":141163,"d":"141,163.00"}},{"$f":"'4.1 Comptes 2024 natures'!K181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L181","v":{"v":229016.5,"d":"229,016.50"}},{"$f":"'4.1 Comptes 2024 natures'!M181","v":{"v":58108,"d":"58,108.00"}},{"$f":"'4.1 Comptes 2024 natures'!N181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O181","v":{"v":244473,"d":"244,473.00"}},{"$f":"'4.1 Comptes 2024 natures'!P181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q181","v":{"v":3560,"d":"3,560.00"}},{"$f":"'4.1 Comptes 2024 natures'!R181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T181","v":{"v":31279,"d":"31,279.00"}},{"$f":"'4.1 Comptes 2024 natures'!U181","v":{"v":4535,"d":"4,535.00"}},{"$f":"'4.1 Comptes 2024 natures'!V181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO181","v":{"v":19720,"d":"19,720.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC181","v":{"v":893895.5,"d":"893,895.50"}},{"$f":"'4.1 Comptes 2024 natures'!BD181","v":{"v":874175.5,"d":"874,175.50"}},{"$f":"'4.1 Comptes 2024 natures'!BE181","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF181","v":{"v":19720,"d":"19,720.00"}}]
[null,null,364,"Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!E49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O49","v":{"v":82000,"d":"82,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!P49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC49","v":{"v":82000,"d":"82,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD49","v":{"v":82000,"d":"82,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE49","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF49","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!E50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O50","v":{"v":10000,"d":"10,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!P50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U50","v":{"v":8100,"d":"8,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!V50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X50","v":{"v":2,"d":"2.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX50","v":{"v":13000,"d":"13,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB50","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC50","v":{"v":31102,"d":"31,102.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD50","v":{"v":18100,"d":"18,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE50","v":{"v":2,"d":"2.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF50","v":{"v":13000,"d":"13,000.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"'4.1 Comptes 2024 natures'!E51","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'4.1 Comptes 2024 natures'!F51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H51","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'4.1 Comptes 2024 natures'!I51","v":{"v":14968.7,"d":"14,968.70"}},{"$f":"'4.1 Comptes 2024 natures'!J51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K51","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'4.1 Comptes 2024 natures'!L51","v":{"v":78641,"d":"78,641.00"}},{"$f":"'4.1 Comptes 2024 natures'!M51","v":{"v":10700,"d":"10,700.00"}},{"$f":"'4.1 Comptes 2024 natures'!N51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O51","v":{"v":74430.89,"d":"74,430.89"}},{"$f":"'4.1 Comptes 2024 natures'!P51","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'4.1 Comptes 2024 natures'!Q51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U51","v":667.55},{"$f":"'4.1 Comptes 2024 natures'!V51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W51","v":{"v":13302.8,"d":"13,302.80"}},{"$f":"'4.1 Comptes 2024 natures'!X51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK51","v":{"v":1250,"d":"1,250.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ51","v":{"v":422,"d":"422.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS51","v":{"v":338,"d":"338.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU51","v":{"v":633,"d":"633.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV51","v":{"v":442,"d":"442.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW51","v":{"v":311,"d":"311.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX51","v":{"v":1597,"d":"1,597.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY51","v":{"v":319,"d":"319.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ51","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'4.1 Comptes 2024 natures'!BA51","v":{"v":41600,"d":"41,600.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB51","v":{"v":590,"d":"590.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC51","v":{"v":269243.13,"d":"269,243.13"}},{"$f":"'4.1 Comptes 2024 natures'!BD51","v":{"v":220657.72999999998,"d":"220,657.73"}},{"$f":"'4.1 Comptes 2024 natures'!BE51","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF51","v":{"v":48585.4,"d":"48,585.40"}}]
[null,null,389,"Attributions au capital propre",{"$f":"'4.1 Comptes 2024 natures'!E63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I63","v":{"v":610000,"d":"610,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!J63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O63","v":{"v":832100,"d":"832,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!P63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S63","v":{"v":450000,"d":"450,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!T63","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!U63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V63","v":{"v":30000,"d":"30,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!W63","v":{"v":695650,"d":"695,650.00"}},{"$f":"'4.1 Comptes 2024 natures'!X63","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA63","v":{"v":65000,"d":"65,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC63","v":{"v":250000,"d":"250,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD63","v":{"v":135000,"d":"135,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG63","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI63","v":{"v":15000,"d":"15,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK63","v":{"v":87002.46,"d":"87,002.46"}},{"$f":"'4.1 Comptes 2024 natures'!AL63","v":{"v":350000,"d":"350,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN63","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO63","v":{"v":110000,"d":"110,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP63","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ63","v":{"v":150000,"d":"150,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS63","v":{"v":220000,"d":"220,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT63","v":{"v":550000,"d":"550,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY63","v":{"v":50000,"d":"50,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ63","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA63","v":{"v":3000000,"d":"3,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB63","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC63","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"'4.1 Comptes 2024 natures'!BD63","v":{"v":4017750,"d":"4,017,750.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE63","v":{"v":4565000,"d":"4,565,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF63","v":{"v":8017002.46,"d":"8,017,002.46"}}]
[null,null,3898,"Attributions aux autres capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!E182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I182","v":{"v":610000,"d":"610,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!J182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O182","v":{"v":832100,"d":"832,100.00"}},{"$f":"'4.1 Comptes 2024 natures'!P182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S182","v":{"v":450000,"d":"450,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!T182","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!U182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V182","v":{"v":30000,"d":"30,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!W182","v":{"v":695650,"d":"695,650.00"}},{"$f":"'4.1 Comptes 2024 natures'!X182","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z182","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA182","v":{"v":65000,"d":"65,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC182","v":{"v":250000,"d":"250,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD182","v":{"v":135000,"d":"135,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF182","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG182","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI182","v":{"v":15000,"d":"15,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ182","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK182","v":{"v":87002.46,"d":"87,002.46"}},{"$f":"'4.1 Comptes 2024 natures'!AL182","v":{"v":350000,"d":"350,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN182","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO182","v":{"v":110000,"d":"110,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP182","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ182","v":{"v":150000,"d":"150,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS182","v":{"v":220000,"d":"220,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT182","v":{"v":550000,"d":"550,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY182","v":{"v":50000,"d":"50,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ182","v":{"v":100000,"d":"100,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA182","v":{"v":3000000,"d":"3,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB182","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC182","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"'4.1 Comptes 2024 natures'!BD182","v":{"v":4017750,"d":"4,017,750.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE182","v":{"v":4565000,"d":"4,565,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF182","v":{"v":8017002.46,"d":"8,017,002.46"}}]
[null,null,9031,"Clôture d'autres capitaux propres / excédent de charges",{"$f":"'4.1 Comptes 2024 natures'!E189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE189","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF189","v":{"v":0,"d":"0.00"}}]
[]
[4,null,null,"Produits"]
[null,null,4,"Revenus",{"$f":"'4.1 Comptes 2024 natures'!E76","v":{"v":4256690.069999999,"d":"4,256,690.07"}},{"$f":"'4.1 Comptes 2024 natures'!F76","v":{"v":1274190.0899999999,"d":"1,274,190.09"}},{"$f":"'4.1 Comptes 2024 natures'!G76","v":{"v":1614418.1199999999,"d":"1,614,418.12"}},{"$f":"'4.1 Comptes 2024 natures'!H76","v":{"v":2356668.41,"d":"2,356,668.41"}},{"$f":"'4.1 Comptes 2024 natures'!I76","v":{"v":18211053.39,"d":"18,211,053.39"}},{"$f":"'4.1 Comptes 2024 natures'!J76","v":{"v":14703589.710000003,"d":"14,703,589.71"}},{"$f":"'4.1 Comptes 2024 natures'!K76","v":{"v":13151835.770000001,"d":"13,151,835.77"}},{"$f":"'4.1 Comptes 2024 natures'!L76","v":{"v":128548103.46,"d":"128,548,103.46"}},{"$f":"'4.1 Comptes 2024 natures'!M76","v":{"v":9288040.02,"d":"9,288,040.02"}},{"$f":"'4.1 Comptes 2024 natures'!N76","v":{"v":470024.8300000001,"d":"470,024.83"}},{"$f":"'4.1 Comptes 2024 natures'!O76","v":{"v":33182833.58,"d":"33,182,833.58"}},{"$f":"'4.1 Comptes 2024 natures'!P76","v":{"v":2023475.74,"d":"2,023,475.74"}},{"$f":"'4.1 Comptes 2024 natures'!Q76","v":{"v":392879.44,"d":"392,879.44"}},{"$f":"'4.1 Comptes 2024 natures'!R76","v":{"v":1592605.04,"d":"1,592,605.04"}},{"$f":"'4.1 Comptes 2024 natures'!S76","v":{"v":1996318.19,"d":"1,996,318.19"}},{"$f":"'4.1 Comptes 2024 natures'!T76","v":{"v":4557411.68,"d":"4,557,411.68"}},{"$f":"'4.1 Comptes 2024 natures'!U76","v":{"v":1135123.9300000002,"d":"1,135,123.93"}},{"$f":"'4.1 Comptes 2024 natures'!V76","v":{"v":3249401.9000000004,"d":"3,249,401.90"}},{"$f":"'4.1 Comptes 2024 natures'!W76","v":{"v":13510975.25,"d":"13,510,975.25"}},{"$f":"'4.1 Comptes 2024 natures'!X76","v":{"v":1951123.56,"d":"1,951,123.56"}},{"$f":"'4.1 Comptes 2024 natures'!Y76","v":{"v":7470336.52,"d":"7,470,336.52"}},{"$f":"'4.1 Comptes 2024 natures'!Z76","v":{"v":19493843.87,"d":"19,493,843.87"}},{"$f":"'4.1 Comptes 2024 natures'!AA76","v":{"v":973922.8899999999,"d":"973,922.89"}},{"$f":"'4.1 Comptes 2024 natures'!AB76","v":{"v":2936671.7,"d":"2,936,671.70"}},{"$f":"'4.1 Comptes 2024 natures'!AC76","v":{"v":3731054.0799999996,"d":"3,731,054.08"}},{"$f":"'4.1 Comptes 2024 natures'!AD76","v":{"v":3418561,"d":"3,418,561.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE76","v":{"v":3641799.0100000002,"d":"3,641,799.01"}},{"$f":"'4.1 Comptes 2024 natures'!AF76","v":{"v":14051937.49,"d":"14,051,937.49"}},{"$f":"'4.1 Comptes 2024 natures'!AG76","v":{"v":15209797.799999997,"d":"15,209,797.80"}},{"$f":"'4.1 Comptes 2024 natures'!AH76","v":{"v":1187096.98,"d":"1,187,096.98"}},{"$f":"'4.1 Comptes 2024 natures'!AI76","v":{"v":763670.15,"d":"763,670.15"}},{"$f":"'4.1 Comptes 2024 natures'!AJ76","v":{"v":8621811.68,"d":"8,621,811.68"}},{"$f":"'4.1 Comptes 2024 natures'!AK76","v":{"v":6000109.040000001,"d":"6,000,109.04"}},{"$f":"'4.1 Comptes 2024 natures'!AL76","v":{"v":6177619.96,"d":"6,177,619.96"}},{"$f":"'4.1 Comptes 2024 natures'!AM76","v":{"v":5499986.96,"d":"5,499,986.96"}},{"$f":"'4.1 Comptes 2024 natures'!AN76","v":{"v":10895605.060000002,"d":"10,895,605.06"}},{"$f":"'4.1 Comptes 2024 natures'!AO76","v":{"v":3427177.710000001,"d":"3,427,177.71"}},{"$f":"'4.1 Comptes 2024 natures'!AP76","v":{"v":8387630.66,"d":"8,387,630.66"}},{"$f":"'4.1 Comptes 2024 natures'!AQ76","v":{"v":3724189.1700000004,"d":"3,724,189.17"}},{"$f":"'4.1 Comptes 2024 natures'!AR76","v":{"v":4777735.640000001,"d":"4,777,735.64"}},{"$f":"'4.1 Comptes 2024 natures'!AS76","v":{"v":1876218.9099999997,"d":"1,876,218.91"}},{"$f":"'4.1 Comptes 2024 natures'!AT76","v":{"v":11630563.850000001,"d":"11,630,563.85"}},{"$f":"'4.1 Comptes 2024 natures'!AU76","v":{"v":3400202.58,"d":"3,400,202.58"}},{"$f":"'4.1 Comptes 2024 natures'!AV76","v":{"v":1543482.4800000002,"d":"1,543,482.48"}},{"$f":"'4.1 Comptes 2024 natures'!AW76","v":{"v":1506874.1899999997,"d":"1,506,874.19"}},{"$f":"'4.1 Comptes 2024 natures'!AX76","v":{"v":7654020.469999999,"d":"7,654,020.47"}},{"$f":"'4.1 Comptes 2024 natures'!AY76","v":{"v":2000598.7800000003,"d":"2,000,598.78"}},{"$f":"'4.1 Comptes 2024 natures'!AZ76","v":{"v":6237079.19,"d":"6,237,079.19"}},{"$f":"'4.1 Comptes 2024 natures'!BA76","v":{"v":45887439.88000001,"d":"45,887,439.88"}},{"$f":"'4.1 Comptes 2024 natures'!BB76","v":{"v":2352962.8100000005,"d":"2,352,962.81"}},{"$f":"'4.1 Comptes 2024 natures'!BC76","v":{"v":471946762.69,"d":"471,946,762.69"}},{"$f":"'4.1 Comptes 2024 natures'!BD76","v":{"v":255515638.62000003,"d":"255,515,638.62"}},{"$f":"'4.1 Comptes 2024 natures'!BE76","v":{"v":74829815.04999998,"d":"74,829,815.05"}},{"$f":"'4.1 Comptes 2024 natures'!BF76","v":{"v":141601309.02,"d":"141,601,309.02"}}]
[null,null,400,"Impôts directs, personnes physiques",{"$f":"'4.1 Comptes 2024 natures'!E78","v":{"v":2527511.91,"d":"2,527,511.91"}},{"$f":"'4.1 Comptes 2024 natures'!F78","v":{"v":445844.74,"d":"445,844.74"}},{"$f":"'4.1 Comptes 2024 natures'!G78","v":{"v":1008824.81,"d":"1,008,824.81"}},{"$f":"'4.1 Comptes 2024 natures'!H78","v":{"v":831988.44,"d":"831,988.44"}},{"$f":"'4.1 Comptes 2024 natures'!I78","v":{"v":8270436.61,"d":"8,270,436.61"}},{"$f":"'4.1 Comptes 2024 natures'!J78","v":{"v":8110568.76,"d":"8,110,568.76"}},{"$f":"'4.1 Comptes 2024 natures'!K78","v":{"v":7299849.81,"d":"7,299,849.81"}},{"$f":"'4.1 Comptes 2024 natures'!L78","v":{"v":33461491.51,"d":"33,461,491.51"}},{"$f":"'4.1 Comptes 2024 natures'!M78","v":{"v":3172901.45,"d":"3,172,901.45"}},{"$f":"'4.1 Comptes 2024 natures'!N78","v":{"v":202740.95,"d":"202,740.95"}},{"$f":"'4.1 Comptes 2024 natures'!O78","v":{"v":16549304.75,"d":"16,549,304.75"}},{"$f":"'4.1 Comptes 2024 natures'!P78","v":{"v":1097677.27,"d":"1,097,677.27"}},{"$f":"'4.1 Comptes 2024 natures'!Q78","v":{"v":202819.3,"d":"202,819.30"}},{"$f":"'4.1 Comptes 2024 natures'!R78","v":{"v":796778.77,"d":"796,778.77"}},{"$f":"'4.1 Comptes 2024 natures'!S78","v":{"v":713203.25,"d":"713,203.25"}},{"$f":"'4.1 Comptes 2024 natures'!T78","v":{"v":2160801.2,"d":"2,160,801.20"}},{"$f":"'4.1 Comptes 2024 natures'!U78","v":{"v":467412.2,"d":"467,412.20"}},{"$f":"'4.1 Comptes 2024 natures'!V78","v":{"v":1101718.51,"d":"1,101,718.51"}},{"$f":"'4.1 Comptes 2024 natures'!W78","v":{"v":6922354.25,"d":"6,922,354.25"}},{"$f":"'4.1 Comptes 2024 natures'!X78","v":{"v":806141.33,"d":"806,141.33"}},{"$f":"'4.1 Comptes 2024 natures'!Y78","v":{"v":4692950.77,"d":"4,692,950.77"}},{"$f":"'4.1 Comptes 2024 natures'!Z78","v":{"v":1544364.42,"d":"1,544,364.42"}},{"$f":"'4.1 Comptes 2024 natures'!AA78","v":{"v":335319.82,"d":"335,319.82"}},{"$f":"'4.1 Comptes 2024 natures'!AB78","v":{"v":1236245.75,"d":"1,236,245.75"}},{"$f":"'4.1 Comptes 2024 natures'!AC78","v":{"v":1807492.59,"d":"1,807,492.59"}},{"$f":"'4.1 Comptes 2024 natures'!AD78","v":{"v":1647647.44,"d":"1,647,647.44"}},{"$f":"'4.1 Comptes 2024 natures'!AE78","v":{"v":1373155.03,"d":"1,373,155.03"}},{"$f":"'4.1 Comptes 2024 natures'!AF78","v":{"v":4553334.97,"d":"4,553,334.97"}},{"$f":"'4.1 Comptes 2024 natures'!AG78","v":{"v":7110629.57,"d":"7,110,629.57"}},{"$f":"'4.1 Comptes 2024 natures'!AH78","v":{"v":480998.41,"d":"480,998.41"}},{"$f":"'4.1 Comptes 2024 natures'!AI78","v":{"v":213461.52,"d":"213,461.52"}},{"$f":"'4.1 Comptes 2024 natures'!AJ78","v":{"v":5216719.4,"d":"5,216,719.40"}},{"$f":"'4.1 Comptes 2024 natures'!AK78","v":{"v":2390817.29,"d":"2,390,817.29"}},{"$f":"'4.1 Comptes 2024 natures'!AL78","v":{"v":2795194.97,"d":"2,795,194.97"}},{"$f":"'4.1 Comptes 2024 natures'!AM78","v":{"v":1738904.88,"d":"1,738,904.88"}},{"$f":"'4.1 Comptes 2024 natures'!AN78","v":{"v":5276297.44,"d":"5,276,297.44"}},{"$f":"'4.1 Comptes 2024 natures'!AO78","v":{"v":1822720.41,"d":"1,822,720.41"}},{"$f":"'4.1 Comptes 2024 natures'!AP78","v":{"v":2494021.9,"d":"2,494,021.90"}},{"$f":"'4.1 Comptes 2024 natures'!AQ78","v":{"v":1643401.21,"d":"1,643,401.21"}},{"$f":"'4.1 Comptes 2024 natures'!AR78","v":{"v":2404873.95,"d":"2,404,873.95"}},{"$f":"'4.1 Comptes 2024 natures'!AS78","v":{"v":1067152.07,"d":"1,067,152.07"}},{"$f":"'4.1 Comptes 2024 natures'!AT78","v":{"v":5394327.11,"d":"5,394,327.11"}},{"$f":"'4.1 Comptes 2024 natures'!AU78","v":{"v":1967468.88,"d":"1,967,468.88"}},{"$f":"'4.1 Comptes 2024 natures'!AV78","v":{"v":649987.62,"d":"649,987.62"}},{"$f":"'4.1 Comptes 2024 natures'!AW78","v":{"v":693721.48,"d":"693,721.48"}},{"$f":"'4.1 Comptes 2024 natures'!AX78","v":{"v":4118093.42,"d":"4,118,093.42"}},{"$f":"'4.1 Comptes 2024 natures'!AY78","v":{"v":762305.29,"d":"762,305.29"}},{"$f":"'4.1 Comptes 2024 natures'!AZ78","v":{"v":2858471.52,"d":"2,858,471.52"}},{"$f":"'4.1 Comptes 2024 natures'!BA78","v":{"v":19359411.71,"d":"19,359,411.71"}},{"$f":"'4.1 Comptes 2024 natures'!BB78","v":{"v":1199139.32,"d":"1,199,139.32"}},{"$f":"'4.1 Comptes 2024 natures'!BC78","v":{"v":184998999.98,"d":"184,998,999.98"}},{"$f":"'4.1 Comptes 2024 natures'!BD78","v":{"v":95344228.49000001,"d":"95,344,228.49"}},{"$f":"'4.1 Comptes 2024 natures'!BE78","v":{"v":25801741.619999997,"d":"25,801,741.62"}},{"$f":"'4.1 Comptes 2024 natures'!BF78","v":{"v":63853029.87,"d":"63,853,029.87"}}]
[null,null,401,"Impôts directs, personnes morales",{"$f":"'4.1 Comptes 2024 natures'!E79","v":{"v":189924.85,"d":"189,924.85"}},{"$f":"'4.1 Comptes 2024 natures'!F79","v":{"v":50155.75,"d":"50,155.75"}},{"$f":"'4.1 Comptes 2024 natures'!G79","v":{"v":8663.45,"d":"8,663.45"}},{"$f":"'4.1 Comptes 2024 natures'!H79","v":{"v":31520.9,"d":"31,520.90"}},{"$f":"'4.1 Comptes 2024 natures'!I79","v":{"v":608325.58,"d":"608,325.58"}},{"$f":"'4.1 Comptes 2024 natures'!J79","v":{"v":681730.05,"d":"681,730.05"}},{"$f":"'4.1 Comptes 2024 natures'!K79","v":{"v":334004.05,"d":"334,004.05"}},{"$f":"'4.1 Comptes 2024 natures'!L79","v":{"v":7017666.5,"d":"7,017,666.50"}},{"$f":"'4.1 Comptes 2024 natures'!M79","v":{"v":377957.7,"d":"377,957.70"}},{"$f":"'4.1 Comptes 2024 natures'!N79","v":{"v":9732.59,"d":"9,732.59"}},{"$f":"'4.1 Comptes 2024 natures'!O79","v":{"v":2699456.95,"d":"2,699,456.95"}},{"$f":"'4.1 Comptes 2024 natures'!P79","v":{"v":23584.75,"d":"23,584.75"}},{"$f":"'4.1 Comptes 2024 natures'!Q79","v":45.15},{"$f":"'4.1 Comptes 2024 natures'!R79","v":{"v":29586.35,"d":"29,586.35"}},{"$f":"'4.1 Comptes 2024 natures'!S79","v":{"v":10559.8,"d":"10,559.80"}},{"$f":"'4.1 Comptes 2024 natures'!T79","v":{"v":31165.85,"d":"31,165.85"}},{"$f":"'4.1 Comptes 2024 natures'!U79","v":{"v":14144.2,"d":"14,144.20"}},{"$f":"'4.1 Comptes 2024 natures'!V79","v":{"v":269555.25,"d":"269,555.25"}},{"$f":"'4.1 Comptes 2024 natures'!W79","v":{"v":481979.85,"d":"481,979.85"}},{"$f":"'4.1 Comptes 2024 natures'!X79","v":{"v":-931.2,"d":"-931.20 "}},{"$f":"'4.1 Comptes 2024 natures'!Y79","v":{"v":252125.35,"d":"252,125.35"}},{"$f":"'4.1 Comptes 2024 natures'!Z79","v":{"v":11577186.8,"d":"11,577,186.80"}},{"$f":"'4.1 Comptes 2024 natures'!AA79","v":{"v":5789.9,"d":"5,789.90"}},{"$f":"'4.1 Comptes 2024 natures'!AB79","v":{"v":156454.4,"d":"156,454.40"}},{"$f":"'4.1 Comptes 2024 natures'!AC79","v":{"v":90213.35,"d":"90,213.35"}},{"$f":"'4.1 Comptes 2024 natures'!AD79","v":{"v":16491.75,"d":"16,491.75"}},{"$f":"'4.1 Comptes 2024 natures'!AE79","v":{"v":52529.6,"d":"52,529.60"}},{"$f":"'4.1 Comptes 2024 natures'!AF79","v":{"v":4886974.8,"d":"4,886,974.80"}},{"$f":"'4.1 Comptes 2024 natures'!AG79","v":{"v":1149168.2,"d":"1,149,168.20"}},{"$f":"'4.1 Comptes 2024 natures'!AH79","v":{"v":48325.25,"d":"48,325.25"}},{"$f":"'4.1 Comptes 2024 natures'!AI79","v":{"v":11251.7,"d":"11,251.70"}},{"$f":"'4.1 Comptes 2024 natures'!AJ79","v":{"v":635761.1,"d":"635,761.10"}},{"$f":"'4.1 Comptes 2024 natures'!AK79","v":{"v":112498.94,"d":"112,498.94"}},{"$f":"'4.1 Comptes 2024 natures'!AL79","v":{"v":137177.86,"d":"137,177.86"}},{"$f":"'4.1 Comptes 2024 natures'!AM79","v":{"v":187628.85,"d":"187,628.85"}},{"$f":"'4.1 Comptes 2024 natures'!AN79","v":{"v":2913964.1,"d":"2,913,964.10"}},{"$f":"'4.1 Comptes 2024 natures'!AO79","v":{"v":238533.5,"d":"238,533.50"}},{"$f":"'4.1 Comptes 2024 natures'!AP79","v":{"v":228211.1,"d":"228,211.10"}},{"$f":"'4.1 Comptes 2024 natures'!AQ79","v":{"v":57851.17,"d":"57,851.17"}},{"$f":"'4.1 Comptes 2024 natures'!AR79","v":{"v":129092.35,"d":"129,092.35"}},{"$f":"'4.1 Comptes 2024 natures'!AS79","v":{"v":167435.4,"d":"167,435.40"}},{"$f":"'4.1 Comptes 2024 natures'!AT79","v":{"v":1297134.15,"d":"1,297,134.15"}},{"$f":"'4.1 Comptes 2024 natures'!AU79","v":{"v":136872.25,"d":"136,872.25"}},{"$f":"'4.1 Comptes 2024 natures'!AV79","v":{"v":14697.05,"d":"14,697.05"}},{"$f":"'4.1 Comptes 2024 natures'!AW79","v":{"v":98965.45,"d":"98,965.45"}},{"$f":"'4.1 Comptes 2024 natures'!AX79","v":{"v":360975.59,"d":"360,975.59"}},{"$f":"'4.1 Comptes 2024 natures'!AY79","v":{"v":5395.4,"d":"5,395.40"}},{"$f":"'4.1 Comptes 2024 natures'!AZ79","v":{"v":194400.1,"d":"194,400.10"}},{"$f":"'4.1 Comptes 2024 natures'!BA79","v":{"v":4359563,"d":"4,359,563.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB79","v":{"v":120514.8,"d":"120,514.80"}},{"$f":"'4.1 Comptes 2024 natures'!BC79","v":{"v":42512011.63000001,"d":"42,512,011.63"}},{"$f":"'4.1 Comptes 2024 natures'!BD79","v":{"v":12869759.57,"d":"12,869,759.57"}},{"$f":"'4.1 Comptes 2024 natures'!BE79","v":{"v":18245579.9,"d":"18,245,579.90"}},{"$f":"'4.1 Comptes 2024 natures'!BF79","v":{"v":11396672.16,"d":"11,396,672.16"}}]
[null,null,402,"Autres impôts directs",{"$f":"'4.1 Comptes 2024 natures'!E80","v":{"v":294456.8,"d":"294,456.80"}},{"$f":"'4.1 Comptes 2024 natures'!F80","v":{"v":138198.45,"d":"138,198.45"}},{"$f":"'4.1 Comptes 2024 natures'!G80","v":{"v":127589.65,"d":"127,589.65"}},{"$f":"'4.1 Comptes 2024 natures'!H80","v":{"v":286716.3,"d":"286,716.30"}},{"$f":"'4.1 Comptes 2024 natures'!I80","v":{"v":1786424.8,"d":"1,786,424.80"}},{"$f":"'4.1 Comptes 2024 natures'!J80","v":{"v":920669.65,"d":"920,669.65"}},{"$f":"'4.1 Comptes 2024 natures'!K80","v":{"v":1013806.25,"d":"1,013,806.25"}},{"$f":"'4.1 Comptes 2024 natures'!L80","v":{"v":5331134.76,"d":"5,331,134.76"}},{"$f":"'4.1 Comptes 2024 natures'!M80","v":{"v":359178.3,"d":"359,178.30"}},{"$f":"'4.1 Comptes 2024 natures'!N80","v":{"v":49185.34,"d":"49,185.34"}},{"$f":"'4.1 Comptes 2024 natures'!O80","v":{"v":2846557.36,"d":"2,846,557.36"}},{"$f":"'4.1 Comptes 2024 natures'!P80","v":{"v":292559.08,"d":"292,559.08"}},{"$f":"'4.1 Comptes 2024 natures'!Q80","v":{"v":33628.45,"d":"33,628.45"}},{"$f":"'4.1 Comptes 2024 natures'!R80","v":{"v":153121.2,"d":"153,121.20"}},{"$f":"'4.1 Comptes 2024 natures'!S80","v":{"v":129134.75,"d":"129,134.75"}},{"$f":"'4.1 Comptes 2024 natures'!T80","v":{"v":227086.71,"d":"227,086.71"}},{"$f":"'4.1 Comptes 2024 natures'!U80","v":{"v":71868.1,"d":"71,868.10"}},{"$f":"'4.1 Comptes 2024 natures'!V80","v":{"v":217215.55,"d":"217,215.55"}},{"$f":"'4.1 Comptes 2024 natures'!W80","v":{"v":1177371.45,"d":"1,177,371.45"}},{"$f":"'4.1 Comptes 2024 natures'!X80","v":{"v":142355,"d":"142,355.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y80","v":{"v":352039.6,"d":"352,039.60"}},{"$f":"'4.1 Comptes 2024 natures'!Z80","v":{"v":591195.05,"d":"591,195.05"}},{"$f":"'4.1 Comptes 2024 natures'!AA80","v":{"v":73187.05,"d":"73,187.05"}},{"$f":"'4.1 Comptes 2024 natures'!AB80","v":{"v":189205.9,"d":"189,205.90"}},{"$f":"'4.1 Comptes 2024 natures'!AC80","v":{"v":311809.6,"d":"311,809.60"}},{"$f":"'4.1 Comptes 2024 natures'!AD80","v":{"v":276461.78,"d":"276,461.78"}},{"$f":"'4.1 Comptes 2024 natures'!AE80","v":{"v":192867.17,"d":"192,867.17"}},{"$f":"'4.1 Comptes 2024 natures'!AF80","v":{"v":947175.15,"d":"947,175.15"}},{"$f":"'4.1 Comptes 2024 natures'!AG80","v":{"v":1080085.65,"d":"1,080,085.65"}},{"$f":"'4.1 Comptes 2024 natures'!AH80","v":{"v":129774.25,"d":"129,774.25"}},{"$f":"'4.1 Comptes 2024 natures'!AI80","v":{"v":137634.15,"d":"137,634.15"}},{"$f":"'4.1 Comptes 2024 natures'!AJ80","v":{"v":853115.53,"d":"853,115.53"}},{"$f":"'4.1 Comptes 2024 natures'!AK80","v":{"v":577428.35,"d":"577,428.35"}},{"$f":"'4.1 Comptes 2024 natures'!AL80","v":{"v":381975.31,"d":"381,975.31"}},{"$f":"'4.1 Comptes 2024 natures'!AM80","v":{"v":342745.42,"d":"342,745.42"}},{"$f":"'4.1 Comptes 2024 natures'!AN80","v":{"v":528535.7,"d":"528,535.70"}},{"$f":"'4.1 Comptes 2024 natures'!AO80","v":{"v":298234.25,"d":"298,234.25"}},{"$f":"'4.1 Comptes 2024 natures'!AP80","v":{"v":669665.6,"d":"669,665.60"}},{"$f":"'4.1 Comptes 2024 natures'!AQ80","v":{"v":300650.8,"d":"300,650.80"}},{"$f":"'4.1 Comptes 2024 natures'!AR80","v":{"v":385099.34,"d":"385,099.34"}},{"$f":"'4.1 Comptes 2024 natures'!AS80","v":{"v":113070.4,"d":"113,070.40"}},{"$f":"'4.1 Comptes 2024 natures'!AT80","v":{"v":1099355.3,"d":"1,099,355.30"}},{"$f":"'4.1 Comptes 2024 natures'!AU80","v":{"v":382047.1,"d":"382,047.10"}},{"$f":"'4.1 Comptes 2024 natures'!AV80","v":{"v":152173.12,"d":"152,173.12"}},{"$f":"'4.1 Comptes 2024 natures'!AW80","v":{"v":172095.72,"d":"172,095.72"}},{"$f":"'4.1 Comptes 2024 natures'!AX80","v":{"v":644628.1,"d":"644,628.10"}},{"$f":"'4.1 Comptes 2024 natures'!AY80","v":{"v":172032.04,"d":"172,032.04"}},{"$f":"'4.1 Comptes 2024 natures'!AZ80","v":{"v":481071.72,"d":"481,071.72"}},{"$f":"'4.1 Comptes 2024 natures'!BA80","v":{"v":3009987.35,"d":"3,009,987.35"}},{"$f":"'4.1 Comptes 2024 natures'!BB80","v":{"v":188072.6,"d":"188,072.60"}},{"$f":"'4.1 Comptes 2024 natures'!BC80","v":{"v":30631677.05000001,"d":"30,631,677.05"}},{"$f":"'4.1 Comptes 2024 natures'!BD80","v":{"v":15455902.95,"d":"15,455,902.95"}},{"$f":"'4.1 Comptes 2024 natures'!BE80","v":{"v":4423790.35,"d":"4,423,790.35"}},{"$f":"'4.1 Comptes 2024 natures'!BF80","v":{"v":10751983.749999998,"d":"10,751,983.75"}}]
[null,null,440,"Revenus des intérêts",{"$f":"'4.1 Comptes 2024 natures'!E107","v":{"v":45009.97,"d":"45,009.97"}},{"$f":"'4.1 Comptes 2024 natures'!F107","v":{"v":5777.3,"d":"5,777.30"}},{"$f":"'4.1 Comptes 2024 natures'!G107","v":{"v":14139.45,"d":"14,139.45"}},{"$f":"'4.1 Comptes 2024 natures'!H107","v":{"v":10419.3,"d":"10,419.30"}},{"$f":"'4.1 Comptes 2024 natures'!I107","v":{"v":143869.39,"d":"143,869.39"}},{"$f":"'4.1 Comptes 2024 natures'!J107","v":{"v":119029.86,"d":"119,029.86"}},{"$f":"'4.1 Comptes 2024 natures'!K107","v":{"v":93488.82,"d":"93,488.82"}},{"$f":"'4.1 Comptes 2024 natures'!L107","v":{"v":1216568.37,"d":"1,216,568.37"}},{"$f":"'4.1 Comptes 2024 natures'!M107","v":{"v":48609.19,"d":"48,609.19"}},{"$f":"'4.1 Comptes 2024 natures'!N107","v":{"v":2887.7,"d":"2,887.70"}},{"$f":"'4.1 Comptes 2024 natures'!O107","v":{"v":365376.89,"d":"365,376.89"}},{"$f":"'4.1 Comptes 2024 natures'!P107","v":{"v":16780.1,"d":"16,780.10"}},{"$f":"'4.1 Comptes 2024 natures'!Q107","v":{"v":3323.82,"d":"3,323.82"}},{"$f":"'4.1 Comptes 2024 natures'!R107","v":{"v":23030.53,"d":"23,030.53"}},{"$f":"'4.1 Comptes 2024 natures'!S107","v":{"v":20506.21,"d":"20,506.21"}},{"$f":"'4.1 Comptes 2024 natures'!T107","v":{"v":37418.67,"d":"37,418.67"}},{"$f":"'4.1 Comptes 2024 natures'!U107","v":{"v":6830.66,"d":"6,830.66"}},{"$f":"'4.1 Comptes 2024 natures'!V107","v":{"v":23878.78,"d":"23,878.78"}},{"$f":"'4.1 Comptes 2024 natures'!W107","v":{"v":111238,"d":"111,238.00"}},{"$f":"'4.1 Comptes 2024 natures'!X107","v":{"v":14967.11,"d":"14,967.11"}},{"$f":"'4.1 Comptes 2024 natures'!Y107","v":{"v":59922.74,"d":"59,922.74"}},{"$f":"'4.1 Comptes 2024 natures'!Z107","v":{"v":270606.84,"d":"270,606.84"}},{"$f":"'4.1 Comptes 2024 natures'!AA107","v":{"v":9015.47,"d":"9,015.47"}},{"$f":"'4.1 Comptes 2024 natures'!AB107","v":{"v":21161.69,"d":"21,161.69"}},{"$f":"'4.1 Comptes 2024 natures'!AC107","v":{"v":17361.76,"d":"17,361.76"}},{"$f":"'4.1 Comptes 2024 natures'!AD107","v":{"v":65036.63,"d":"65,036.63"}},{"$f":"'4.1 Comptes 2024 natures'!AE107","v":{"v":26675.11,"d":"26,675.11"}},{"$f":"'4.1 Comptes 2024 natures'!AF107","v":{"v":87850.14,"d":"87,850.14"}},{"$f":"'4.1 Comptes 2024 natures'!AG107","v":{"v":114884.44,"d":"114,884.44"}},{"$f":"'4.1 Comptes 2024 natures'!AH107","v":{"v":16556.36,"d":"16,556.36"}},{"$f":"'4.1 Comptes 2024 natures'!AI107","v":{"v":6059.38,"d":"6,059.38"}},{"$f":"'4.1 Comptes 2024 natures'!AJ107","v":{"v":99067.17,"d":"99,067.17"}},{"$f":"'4.1 Comptes 2024 natures'!AK107","v":{"v":167097.78,"d":"167,097.78"}},{"$f":"'4.1 Comptes 2024 natures'!AL107","v":{"v":66785.1,"d":"66,785.10"}},{"$f":"'4.1 Comptes 2024 natures'!AM107","v":{"v":42398.07,"d":"42,398.07"}},{"$f":"'4.1 Comptes 2024 natures'!AN107","v":{"v":83330.15,"d":"83,330.15"}},{"$f":"'4.1 Comptes 2024 natures'!AO107","v":{"v":35619.19,"d":"35,619.19"}},{"$f":"'4.1 Comptes 2024 natures'!AP107","v":{"v":43776.88,"d":"43,776.88"}},{"$f":"'4.1 Comptes 2024 natures'!AQ107","v":{"v":28900.69,"d":"28,900.69"}},{"$f":"'4.1 Comptes 2024 natures'!AR107","v":{"v":87640.2,"d":"87,640.20"}},{"$f":"'4.1 Comptes 2024 natures'!AS107","v":{"v":13817.03,"d":"13,817.03"}},{"$f":"'4.1 Comptes 2024 natures'!AT107","v":{"v":110807.98,"d":"110,807.98"}},{"$f":"'4.1 Comptes 2024 natures'!AU107","v":{"v":35062.33,"d":"35,062.33"}},{"$f":"'4.1 Comptes 2024 natures'!AV107","v":{"v":19932.69,"d":"19,932.69"}},{"$f":"'4.1 Comptes 2024 natures'!AW107","v":{"v":19810.14,"d":"19,810.14"}},{"$f":"'4.1 Comptes 2024 natures'!AX107","v":{"v":84105.76,"d":"84,105.76"}},{"$f":"'4.1 Comptes 2024 natures'!AY107","v":{"v":21584.21,"d":"21,584.21"}},{"$f":"'4.1 Comptes 2024 natures'!AZ107","v":{"v":61141.37,"d":"61,141.37"}},{"$f":"'4.1 Comptes 2024 natures'!BA107","v":{"v":323471.91,"d":"323,471.91"}},{"$f":"'4.1 Comptes 2024 natures'!BB107","v":{"v":23909.07,"d":"23,909.07"}},{"$f":"'4.1 Comptes 2024 natures'!BC107","v":{"v":4386538.399999999,"d":"4,386,538.40"}},{"$f":"'4.1 Comptes 2024 natures'!BD107","v":{"v":2308183.0100000002,"d":"2,308,183.01"}},{"$f":"'4.1 Comptes 2024 natures'!BE107","v":{"v":710097.6699999999,"d":"710,097.67"}},{"$f":"'4.1 Comptes 2024 natures'!BF107","v":{"v":1368257.7199999997,"d":"1,368,257.72"}}]
[null,null,441,"Gains réalisés du patrimoine financier",{"$f":"'4.1 Comptes 2024 natures'!E108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M108","v":{"v":127892.1,"d":"127,892.10"}},{"$f":"'4.1 Comptes 2024 natures'!N108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W108","v":{"v":53955,"d":"53,955.00"}},{"$f":"'4.1 Comptes 2024 natures'!X108","v":{"v":2260,"d":"2,260.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE108","v":{"v":597,"d":"597.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF108","v":{"v":113662.65,"d":"113,662.65"}},{"$f":"'4.1 Comptes 2024 natures'!AG108","v":{"v":18600,"d":"18,600.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN108","v":{"v":-7535,"d":"-7,535.00 "}},{"$f":"'4.1 Comptes 2024 natures'!AO108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS108","v":{"v":5729,"d":"5,729.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY108","v":{"v":3500,"d":"3,500.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ108","v":{"v":5060,"d":"5,060.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB108","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC108","v":{"v":323720.75,"d":"323,720.75"}},{"$f":"'4.1 Comptes 2024 natures'!BD108","v":{"v":181847.1,"d":"181,847.10"}},{"$f":"'4.1 Comptes 2024 natures'!BE108","v":{"v":135119.65,"d":"135,119.65"}},{"$f":"'4.1 Comptes 2024 natures'!BF108","v":{"v":6754,"d":"6,754.00"}}]
[null,null,442,"Revenus de participations du patrimoine financier",{"$f":"'4.1 Comptes 2024 natures'!E109","v":{"v":-907.85,"d":"-907.85 "}},{"$f":"'4.1 Comptes 2024 natures'!F109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I109","v":{"v":10601.5,"d":"10,601.50"}},{"$f":"'4.1 Comptes 2024 natures'!J109","v":{"v":3050,"d":"3,050.00"}},{"$f":"'4.1 Comptes 2024 natures'!K109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L109","v":{"v":27253.5,"d":"27,253.50"}},{"$f":"'4.1 Comptes 2024 natures'!M109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O109","v":{"v":5907,"d":"5,907.00"}},{"$f":"'4.1 Comptes 2024 natures'!P109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q109","v":{"v":28.5,"d":"28.50"}},{"$f":"'4.1 Comptes 2024 natures'!R109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S109","v":{"v":6,"d":"6.00"}},{"$f":"'4.1 Comptes 2024 natures'!T109","v":390.04},{"$f":"'4.1 Comptes 2024 natures'!U109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W109","v":{"v":285,"d":"285.00"}},{"$f":"'4.1 Comptes 2024 natures'!X109","v":{"v":5,"d":"5.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC109","v":{"v":22.5,"d":"22.50"}},{"$f":"'4.1 Comptes 2024 natures'!AD109","v":{"v":112.5,"d":"112.50"}},{"$f":"'4.1 Comptes 2024 natures'!AE109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF109","v":{"v":11275,"d":"11,275.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG109","v":{"v":369788.4,"d":"369,788.40"}},{"$f":"'4.1 Comptes 2024 natures'!AH109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK109","v":{"v":1326,"d":"1,326.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM109","v":{"v":80,"d":"80.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP109","v":{"v":10457.75,"d":"10,457.75"}},{"$f":"'4.1 Comptes 2024 natures'!AQ109","v":{"v":8500,"d":"8,500.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR109","v":{"v":386,"d":"386.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT109","v":{"v":1697.5,"d":"1,697.50"}},{"$f":"'4.1 Comptes 2024 natures'!AU109","v":{"v":2847.2,"d":"2,847.20"}},{"$f":"'4.1 Comptes 2024 natures'!AV109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY109","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ109","v":946.88},{"$f":"'4.1 Comptes 2024 natures'!BA109","v":{"v":52479.88,"d":"52,479.88"}},{"$f":"'4.1 Comptes 2024 natures'!BB109","v":{"v":20,"d":"20.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC109","v":{"v":506558.30000000005,"d":"506,558.30"}},{"$f":"'4.1 Comptes 2024 natures'!BD109","v":{"v":46613.69,"d":"46,613.69"}},{"$f":"'4.1 Comptes 2024 natures'!BE109","v":{"v":381203.4,"d":"381,203.40"}},{"$f":"'4.1 Comptes 2024 natures'!BF109","v":{"v":78741.20999999999,"d":"78,741.21"}}]
[null,null,443,"Revenus des biens fonds, bâtiments et immeubles du PF",{"$f":"'4.1 Comptes 2024 natures'!E110","v":{"v":23511.5,"d":"23,511.50"}},{"$f":"'4.1 Comptes 2024 natures'!F110","v":{"v":22230,"d":"22,230.00"}},{"$f":"'4.1 Comptes 2024 natures'!G110","v":{"v":105524.4,"d":"105,524.40"}},{"$f":"'4.1 Comptes 2024 natures'!H110","v":{"v":77719.9,"d":"77,719.90"}},{"$f":"'4.1 Comptes 2024 natures'!I110","v":{"v":381829,"d":"381,829.00"}},{"$f":"'4.1 Comptes 2024 natures'!J110","v":{"v":137710,"d":"137,710.00"}},{"$f":"'4.1 Comptes 2024 natures'!K110","v":{"v":127831.25,"d":"127,831.25"}},{"$f":"'4.1 Comptes 2024 natures'!L110","v":{"v":1096542.59,"d":"1,096,542.59"}},{"$f":"'4.1 Comptes 2024 natures'!M110","v":{"v":17679.5,"d":"17,679.50"}},{"$f":"'4.1 Comptes 2024 natures'!N110","v":{"v":21000,"d":"21,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!O110","v":{"v":106907.5,"d":"106,907.50"}},{"$f":"'4.1 Comptes 2024 natures'!P110","v":{"v":24520,"d":"24,520.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q110","v":{"v":10140,"d":"10,140.00"}},{"$f":"'4.1 Comptes 2024 natures'!R110","v":{"v":28680,"d":"28,680.00"}},{"$f":"'4.1 Comptes 2024 natures'!S110","v":{"v":14480,"d":"14,480.00"}},{"$f":"'4.1 Comptes 2024 natures'!T110","v":{"v":53942.96,"d":"53,942.96"}},{"$f":"'4.1 Comptes 2024 natures'!U110","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V110","v":{"v":20308,"d":"20,308.00"}},{"$f":"'4.1 Comptes 2024 natures'!W110","v":{"v":222409.35,"d":"222,409.35"}},{"$f":"'4.1 Comptes 2024 natures'!X110","v":{"v":1210,"d":"1,210.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y110","v":{"v":41765,"d":"41,765.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z110","v":{"v":10050,"d":"10,050.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA110","v":{"v":25760,"d":"25,760.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB110","v":{"v":52679.2,"d":"52,679.20"}},{"$f":"'4.1 Comptes 2024 natures'!AC110","v":{"v":80879.7,"d":"80,879.70"}},{"$f":"'4.1 Comptes 2024 natures'!AD110","v":{"v":2561,"d":"2,561.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE110","v":{"v":16249,"d":"16,249.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF110","v":{"v":94909.6,"d":"94,909.60"}},{"$f":"'4.1 Comptes 2024 natures'!AG110","v":{"v":52010.6,"d":"52,010.60"}},{"$f":"'4.1 Comptes 2024 natures'!AH110","v":778.04},{"$f":"'4.1 Comptes 2024 natures'!AI110","v":{"v":27760,"d":"27,760.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ110","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK110","v":{"v":250289.1,"d":"250,289.10"}},{"$f":"'4.1 Comptes 2024 natures'!AL110","v":{"v":81297.6,"d":"81,297.60"}},{"$f":"'4.1 Comptes 2024 natures'!AM110","v":{"v":35943.5,"d":"35,943.50"}},{"$f":"'4.1 Comptes 2024 natures'!AN110","v":{"v":265114.3,"d":"265,114.30"}},{"$f":"'4.1 Comptes 2024 natures'!AO110","v":{"v":16068.55,"d":"16,068.55"}},{"$f":"'4.1 Comptes 2024 natures'!AP110","v":{"v":423750.03,"d":"423,750.03"}},{"$f":"'4.1 Comptes 2024 natures'!AQ110","v":{"v":29522.4,"d":"29,522.40"}},{"$f":"'4.1 Comptes 2024 natures'!AR110","v":{"v":79688.8,"d":"79,688.80"}},{"$f":"'4.1 Comptes 2024 natures'!AS110","v":{"v":40033.1,"d":"40,033.10"}},{"$f":"'4.1 Comptes 2024 natures'!AT110","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU110","v":{"v":25428.55,"d":"25,428.55"}},{"$f":"'4.1 Comptes 2024 natures'!AV110","v":{"v":12901.55,"d":"12,901.55"}},{"$f":"'4.1 Comptes 2024 natures'!AW110","v":{"v":39581.8,"d":"39,581.80"}},{"$f":"'4.1 Comptes 2024 natures'!AX110","v":{"v":62397.8,"d":"62,397.80"}},{"$f":"'4.1 Comptes 2024 natures'!AY110","v":{"v":33816.7,"d":"33,816.70"}},{"$f":"'4.1 Comptes 2024 natures'!AZ110","v":{"v":98472.75,"d":"98,472.75"}},{"$f":"'4.1 Comptes 2024 natures'!BA110","v":{"v":433352.44,"d":"433,352.44"}},{"$f":"'4.1 Comptes 2024 natures'!BB110","v":{"v":35332.6,"d":"35,332.60"}},{"$f":"'4.1 Comptes 2024 natures'!BC110","v":{"v":4862569.66,"d":"4,862,569.66"}},{"$f":"'4.1 Comptes 2024 natures'!BD110","v":{"v":2492965.95,"d":"2,492,965.95"}},{"$f":"'4.1 Comptes 2024 natures'!BE110","v":{"v":406612.13999999996,"d":"406,612.14"}},{"$f":"'4.1 Comptes 2024 natures'!BF110","v":{"v":1962991.5700000003,"d":"1,962,991.57"}}]
[null,null,444,"Réévaluation des immobilisation du patrimoine financier",{"$f":"'4.1 Comptes 2024 natures'!E111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G111","v":{"v":19800,"d":"19,800.00"}},{"$f":"'4.1 Comptes 2024 natures'!H111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I111","v":{"v":182680.49,"d":"182,680.49"}},{"$f":"'4.1 Comptes 2024 natures'!J111","v":{"v":145681.67,"d":"145,681.67"}},{"$f":"'4.1 Comptes 2024 natures'!K111","v":{"v":21728.25,"d":"21,728.25"}},{"$f":"'4.1 Comptes 2024 natures'!L111","v":{"v":688400,"d":"688,400.00"}},{"$f":"'4.1 Comptes 2024 natures'!M111","v":{"v":40,"d":"40.00"}},{"$f":"'4.1 Comptes 2024 natures'!N111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O111","v":{"v":4028,"d":"4,028.00"}},{"$f":"'4.1 Comptes 2024 natures'!P111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q111","v":{"v":20,"d":"20.00"}},{"$f":"'4.1 Comptes 2024 natures'!R111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S111","v":{"v":530000,"d":"530,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!T111","v":{"v":1119415.73,"d":"1,119,415.73"}},{"$f":"'4.1 Comptes 2024 natures'!U111","v":{"v":28200,"d":"28,200.00"}},{"$f":"'4.1 Comptes 2024 natures'!V111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W111","v":{"v":200,"d":"200.00"}},{"$f":"'4.1 Comptes 2024 natures'!X111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA111","v":{"v":280,"d":"280.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC111","v":{"v":20,"d":"20.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF111","v":{"v":2240,"d":"2,240.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG111","v":{"v":880,"d":"880.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK111","v":{"v":420,"d":"420.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM111","v":{"v":34187.32,"d":"34,187.32"}},{"$f":"'4.1 Comptes 2024 natures'!AN111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO111","v":{"v":9065,"d":"9,065.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ111","v":{"v":7532,"d":"7,532.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU111","v":{"v":15680,"d":"15,680.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX111","v":{"v":1200,"d":"1,200.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY111","v":{"v":40,"d":"40.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ111","v":{"v":820,"d":"820.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA111","v":{"v":8000,"d":"8,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB111","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC111","v":{"v":2820558.46,"d":"2,820,558.46"}},{"$f":"'4.1 Comptes 2024 natures'!BD111","v":{"v":2740194.14,"d":"2,740,194.14"}},{"$f":"'4.1 Comptes 2024 natures'!BE111","v":{"v":3420,"d":"3,420.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF111","v":{"v":76944.32,"d":"76,944.32"}}]
[null,null,4490,"Rééavaluation du patrimoine administratif",{"$f":"'4.1 Comptes 2024 natures'!E184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M184","v":{"v":0.3,"d":"0.30"}},{"$f":"'4.1 Comptes 2024 natures'!N184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O184","v":30.05},{"$f":"'4.1 Comptes 2024 natures'!P184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF184","v":4.04},{"$f":"'4.1 Comptes 2024 natures'!AG184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI184","v":{"v":10,"d":"10.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK184","v":{"v":4285.25,"d":"4,285.25"}},{"$f":"'4.1 Comptes 2024 natures'!AL184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM184","v":{"v":-4969.07,"d":"-4,969.07 "}},{"$f":"'4.1 Comptes 2024 natures'!AN184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT184","v":{"v":2522.08,"d":"2,522.08"}},{"$f":"'4.1 Comptes 2024 natures'!AU184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB184","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC184","v":{"v":1882.6500000000005,"d":"1,882.65"}},{"$f":"'4.1 Comptes 2024 natures'!BD184","v":30.35},{"$f":"'4.1 Comptes 2024 natures'!BE184","v":14.04},{"$f":"'4.1 Comptes 2024 natures'!BF184","v":{"v":1838.2600000000002,"d":"1,838.26"}}]
[null,null,45,"Prélèvement sur les financements spéciaux",{"$f":"'4.1 Comptes 2024 natures'!E118","v":{"v":11979.939999999999,"d":"11,979.94"}},{"$f":"'4.1 Comptes 2024 natures'!F118","v":{"v":18662.65,"d":"18,662.65"}},{"$f":"'4.1 Comptes 2024 natures'!G118","v":{"v":1173.65,"d":"1,173.65"}},{"$f":"'4.1 Comptes 2024 natures'!H118","v":{"v":150254.51,"d":"150,254.51"}},{"$f":"'4.1 Comptes 2024 natures'!I118","v":{"v":168863.65,"d":"168,863.65"}},{"$f":"'4.1 Comptes 2024 natures'!J118","v":{"v":160199.77,"d":"160,199.77"}},{"$f":"'4.1 Comptes 2024 natures'!K118","v":{"v":57291,"d":"57,291.00"}},{"$f":"'4.1 Comptes 2024 natures'!L118","v":{"v":29494.75,"d":"29,494.75"}},{"$f":"'4.1 Comptes 2024 natures'!M118","v":{"v":244135.68,"d":"244,135.68"}},{"$f":"'4.1 Comptes 2024 natures'!N118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O118","v":{"v":382575.8,"d":"382,575.80"}},{"$f":"'4.1 Comptes 2024 natures'!P118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q118","v":{"v":10875,"d":"10,875.00"}},{"$f":"'4.1 Comptes 2024 natures'!R118","v":{"v":14077.06,"d":"14,077.06"}},{"$f":"'4.1 Comptes 2024 natures'!S118","v":{"v":42185.5,"d":"42,185.50"}},{"$f":"'4.1 Comptes 2024 natures'!T118","v":{"v":31442.89,"d":"31,442.89"}},{"$f":"'4.1 Comptes 2024 natures'!U118","v":{"v":60682.9,"d":"60,682.90"}},{"$f":"'4.1 Comptes 2024 natures'!V118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W118","v":{"v":81372.76,"d":"81,372.76"}},{"$f":"'4.1 Comptes 2024 natures'!X118","v":{"v":7142.8,"d":"7,142.80"}},{"$f":"'4.1 Comptes 2024 natures'!Y118","v":{"v":-15.55,"d":"-15.55 "}},{"$f":"'4.1 Comptes 2024 natures'!Z118","v":{"v":28092.629999999997,"d":"28,092.63"}},{"$f":"'4.1 Comptes 2024 natures'!AA118","v":348.85},{"$f":"'4.1 Comptes 2024 natures'!AB118","v":{"v":1206.75,"d":"1,206.75"}},{"$f":"'4.1 Comptes 2024 natures'!AC118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD118","v":{"v":2084.7,"d":"2,084.70"}},{"$f":"'4.1 Comptes 2024 natures'!AE118","v":{"v":1202.5,"d":"1,202.50"}},{"$f":"'4.1 Comptes 2024 natures'!AF118","v":{"v":138402.77,"d":"138,402.77"}},{"$f":"'4.1 Comptes 2024 natures'!AG118","v":{"v":8436.35,"d":"8,436.35"}},{"$f":"'4.1 Comptes 2024 natures'!AH118","v":573.55},{"$f":"'4.1 Comptes 2024 natures'!AI118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK118","v":{"v":3641.85,"d":"3,641.85"}},{"$f":"'4.1 Comptes 2024 natures'!AL118","v":{"v":128184.87,"d":"128,184.87"}},{"$f":"'4.1 Comptes 2024 natures'!AM118","v":{"v":6138.5,"d":"6,138.50"}},{"$f":"'4.1 Comptes 2024 natures'!AN118","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO118","v":{"v":1495.95,"d":"1,495.95"}},{"$f":"'4.1 Comptes 2024 natures'!AP118","v":{"v":332760.61,"d":"332,760.61"}},{"$f":"'4.1 Comptes 2024 natures'!AQ118","v":{"v":18502.65,"d":"18,502.65"}},{"$f":"'4.1 Comptes 2024 natures'!AR118","v":{"v":8175.95,"d":"8,175.95"}},{"$f":"'4.1 Comptes 2024 natures'!AS118","v":{"v":34094.65,"d":"34,094.65"}},{"$f":"'4.1 Comptes 2024 natures'!AT118","v":{"v":2749.08,"d":"2,749.08"}},{"$f":"'4.1 Comptes 2024 natures'!AU118","v":{"v":65105.189999999995,"d":"65,105.19"}},{"$f":"'4.1 Comptes 2024 natures'!AV118","v":{"v":6906.349999999999,"d":"6,906.35"}},{"$f":"'4.1 Comptes 2024 natures'!AW118","v":{"v":786.5,"d":"786.50"}},{"$f":"'4.1 Comptes 2024 natures'!AX118","v":{"v":3864.35,"d":"3,864.35"}},{"$f":"'4.1 Comptes 2024 natures'!AY118","v":{"v":44528.18,"d":"44,528.18"}},{"$f":"'4.1 Comptes 2024 natures'!AZ118","v":{"v":160491.45,"d":"160,491.45"}},{"$f":"'4.1 Comptes 2024 natures'!BA118","v":{"v":239079.32,"d":"239,079.32"}},{"$f":"'4.1 Comptes 2024 natures'!BB118","v":{"v":120,"d":"120.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC118","v":{"v":2709368.31,"d":"2,709,368.31"}},{"$f":"'4.1 Comptes 2024 natures'!BD118","v":{"v":1465267.51,"d":"1,465,267.51"}},{"$f":"'4.1 Comptes 2024 natures'!BE118","v":{"v":187475.34999999998,"d":"187,475.35"}},{"$f":"'4.1 Comptes 2024 natures'!BF118","v":{"v":1056625.4500000002,"d":"1,056,625.45"}}]
[null,null,46227,"Péréquation financière horizontale",{"$f":"'4.1 Comptes 2024 natures'!E185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F185","v":{"v":278147,"d":"278,147.00"}},{"$f":"'4.1 Comptes 2024 natures'!G185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H185","v":{"v":155990,"d":"155,990.00"}},{"$f":"'4.1 Comptes 2024 natures'!I185","v":{"v":1284942,"d":"1,284,942.00"}},{"$f":"'4.1 Comptes 2024 natures'!J185","v":{"v":316347,"d":"316,347.00"}},{"$f":"'4.1 Comptes 2024 natures'!K185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L185","v":{"v":1034544.54,"d":"1,034,544.54"}},{"$f":"'4.1 Comptes 2024 natures'!M185","v":{"v":49843,"d":"49,843.00"}},{"$f":"'4.1 Comptes 2024 natures'!N185","v":{"v":87730,"d":"87,730.00"}},{"$f":"'4.1 Comptes 2024 natures'!O185","v":{"v":1480997,"d":"1,480,997.00"}},{"$f":"'4.1 Comptes 2024 natures'!P185","v":{"v":243182,"d":"243,182.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q185","v":{"v":29286,"d":"29,286.00"}},{"$f":"'4.1 Comptes 2024 natures'!R185","v":{"v":119912,"d":"119,912.00"}},{"$f":"'4.1 Comptes 2024 natures'!S185","v":{"v":170278,"d":"170,278.00"}},{"$f":"'4.1 Comptes 2024 natures'!T185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U185","v":{"v":212706,"d":"212,706.00"}},{"$f":"'4.1 Comptes 2024 natures'!V185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W185","v":{"v":1071534,"d":"1,071,534.00"}},{"$f":"'4.1 Comptes 2024 natures'!X185","v":{"v":9924,"d":"9,924.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z185","v":{"v":29505,"d":"29,505.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA185","v":{"v":85944,"d":"85,944.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB185","v":{"v":10620,"d":"10,620.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC185","v":{"v":88752,"d":"88,752.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD185","v":{"v":195454,"d":"195,454.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG185","v":{"v":334686,"d":"334,686.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH185","v":{"v":107292,"d":"107,292.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI185","v":{"v":81662,"d":"81,662.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK185","v":{"v":510778,"d":"510,778.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL185","v":{"v":653812,"d":"653,812.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM185","v":{"v":579697,"d":"579,697.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO185","v":{"v":160144,"d":"160,144.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP185","v":{"v":533324,"d":"533,324.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ185","v":{"v":300548,"d":"300,548.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR185","v":{"v":222044,"d":"222,044.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT185","v":{"v":41286,"d":"41,286.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV185","v":{"v":209120,"d":"209,120.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW185","v":{"v":157078,"d":"157,078.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX185","v":{"v":383149,"d":"383,149.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY185","v":{"v":284045,"d":"284,045.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA185","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB185","v":{"v":125736,"d":"125,736.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC185","v":{"v":11640038.54,"d":"11,640,038.54"}},{"$f":"'4.1 Comptes 2024 natures'!BD185","v":{"v":6535438.54,"d":"6,535,438.54"}},{"$f":"'4.1 Comptes 2024 natures'!BE185","v":{"v":943839,"d":"943,839.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF185","v":{"v":4160761,"d":"4,160,761.00"}}]
[null,null,46228,"Contributions des communes-centres",{"$f":"'4.1 Comptes 2024 natures'!E186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA186","v":{"v":440269,"d":"440,269.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC186","v":{"v":440269,"d":"440,269.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE186","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF186","v":{"v":440269,"d":"440,269.00"}}]
[null,null,47,"Subventions à redistribuer",{"$f":"'4.1 Comptes 2024 natures'!E129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X129","v":{"v":431783.6,"d":"431,783.60"}},{"$f":"'4.1 Comptes 2024 natures'!Y129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z129","v":{"v":583534.05,"d":"583,534.05"}},{"$f":"'4.1 Comptes 2024 natures'!AA129","v":{"v":199355.25,"d":"199,355.25"}},{"$f":"'4.1 Comptes 2024 natures'!AB129","v":{"v":152345.95,"d":"152,345.95"}},{"$f":"'4.1 Comptes 2024 natures'!AC129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD129","v":{"v":248254.5,"d":"248,254.50"}},{"$f":"'4.1 Comptes 2024 natures'!AE129","v":{"v":613271,"d":"613,271.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF129","v":{"v":416312.75,"d":"416,312.75"}},{"$f":"'4.1 Comptes 2024 natures'!AG129","v":{"v":462715.25,"d":"462,715.25"}},{"$f":"'4.1 Comptes 2024 natures'!AH129","v":{"v":2864,"d":"2,864.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP129","v":{"v":51178.5,"d":"51,178.50"}},{"$f":"'4.1 Comptes 2024 natures'!AQ129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT129","v":{"v":75362.65,"d":"75,362.65"}},{"$f":"'4.1 Comptes 2024 natures'!AU129","v":{"v":9660,"d":"9,660.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC129","v":{"v":3246637.4999999995,"d":"3,246,637.50"}},{"$f":"'4.1 Comptes 2024 natures'!BD129","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE129","v":{"v":3110436.3499999996,"d":"3,110,436.35"}},{"$f":"'4.1 Comptes 2024 natures'!BF129","v":{"v":136201.15,"d":"136,201.15"}}]
[null,null,489,"Prélèvement sur les capitaux propres",{"$f":"'4.1 Comptes 2024 natures'!E139","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'4.1 Comptes 2024 natures'!F139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H139","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'4.1 Comptes 2024 natures'!I139","v":{"v":14968.25,"d":"14,968.25"}},{"$f":"'4.1 Comptes 2024 natures'!J139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K139","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'4.1 Comptes 2024 natures'!L139","v":{"v":70244,"d":"70,244.00"}},{"$f":"'4.1 Comptes 2024 natures'!M139","v":{"v":10700,"d":"10,700.00"}},{"$f":"'4.1 Comptes 2024 natures'!N139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O139","v":{"v":63099.54,"d":"63,099.54"}},{"$f":"'4.1 Comptes 2024 natures'!P139","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'4.1 Comptes 2024 natures'!Q139","v":{"v":15000,"d":"15,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!R139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T139","v":{"v":8700,"d":"8,700.00"}},{"$f":"'4.1 Comptes 2024 natures'!U139","v":667.55},{"$f":"'4.1 Comptes 2024 natures'!V139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB139","v":{"v":85000,"d":"85,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE139","v":{"v":197550.65,"d":"197,550.65"}},{"$f":"'4.1 Comptes 2024 natures'!AF139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO139","v":{"v":567,"d":"567.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP139","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS139","v":{"v":338,"d":"338.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU139","v":{"v":633,"d":"633.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV139","v":{"v":442,"d":"442.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW139","v":{"v":311,"d":"311.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX139","v":{"v":201597,"d":"201,597.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY139","v":{"v":319,"d":"319.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ139","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'4.1 Comptes 2024 natures'!BA139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB139","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC139","v":{"v":1699167.18,"d":"1,699,167.18"}},{"$f":"'4.1 Comptes 2024 natures'!BD139","v":{"v":211326.12999999998,"d":"211,326.13"}},{"$f":"'4.1 Comptes 2024 natures'!BE139","v":{"v":282550.65,"d":"282,550.65"}},{"$f":"'4.1 Comptes 2024 natures'!BF139","v":{"v":1205290.4,"d":"1,205,290.40"}}]
[null,null,4896,"Prélèvement sur la réserve liée de réévaluation",{"$f":"'4.1 Comptes 2024 natures'!E187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H187","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'4.1 Comptes 2024 natures'!I187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ187","v":{"v":422,"d":"422.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU187","v":{"v":633,"d":"633.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC187","v":{"v":3627.45,"d":"3,627.45"}},{"$f":"'4.1 Comptes 2024 natures'!BD187","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'4.1 Comptes 2024 natures'!BE187","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF187","v":{"v":1055,"d":"1,055.00"}}]
[null,null,49,"Imputations internes",{"$f":"'4.1 Comptes 2024 natures'!E141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F141","v":{"v":26016.9,"d":"26,016.90"}},{"$f":"'4.1 Comptes 2024 natures'!G141","v":{"v":8129.6,"d":"8,129.60"}},{"$f":"'4.1 Comptes 2024 natures'!H141","v":{"v":57589.2,"d":"57,589.20"}},{"$f":"'4.1 Comptes 2024 natures'!I141","v":{"v":369500,"d":"369,500.00"}},{"$f":"'4.1 Comptes 2024 natures'!J141","v":{"v":123170,"d":"123,170.00"}},{"$f":"'4.1 Comptes 2024 natures'!K141","v":{"v":241440.6,"d":"241,440.60"}},{"$f":"'4.1 Comptes 2024 natures'!L141","v":{"v":5412202.77,"d":"5,412,202.77"}},{"$f":"'4.1 Comptes 2024 natures'!M141","v":{"v":114411.63999999998,"d":"114,411.64"}},{"$f":"'4.1 Comptes 2024 natures'!N141","v":{"v":9376.05,"d":"9,376.05"}},{"$f":"'4.1 Comptes 2024 natures'!O141","v":{"v":413802.5,"d":"413,802.50"}},{"$f":"'4.1 Comptes 2024 natures'!P141","v":{"v":15146,"d":"15,146.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U141","v":{"v":5000,"d":"5,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!V141","v":{"v":65020,"d":"65,020.00"}},{"$f":"'4.1 Comptes 2024 natures'!W141","v":{"v":265848.26,"d":"265,848.26"}},{"$f":"'4.1 Comptes 2024 natures'!X141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z141","v":{"v":84000,"d":"84,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC141","v":{"v":52463.28,"d":"52,463.28"}},{"$f":"'4.1 Comptes 2024 natures'!AD141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE141","v":{"v":112779.99,"d":"112,779.99"}},{"$f":"'4.1 Comptes 2024 natures'!AF141","v":{"v":10064.75,"d":"10,064.75"}},{"$f":"'4.1 Comptes 2024 natures'!AG141","v":{"v":28970,"d":"28,970.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ141","v":{"v":26000,"d":"26,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK141","v":{"v":51115.9,"d":"51,115.90"}},{"$f":"'4.1 Comptes 2024 natures'!AL141","v":{"v":84305.7,"d":"84,305.70"}},{"$f":"'4.1 Comptes 2024 natures'!AM141","v":{"v":66247.95,"d":"66,247.95"}},{"$f":"'4.1 Comptes 2024 natures'!AN141","v":{"v":31869.9,"d":"31,869.90"}},{"$f":"'4.1 Comptes 2024 natures'!AO141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP141","v":{"v":179515,"d":"179,515.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ141","v":{"v":50509.22,"d":"50,509.22"}},{"$f":"'4.1 Comptes 2024 natures'!AR141","v":{"v":47034.6,"d":"47,034.60"}},{"$f":"'4.1 Comptes 2024 natures'!AS141","v":{"v":1000,"d":"1,000.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT141","v":{"v":141737.3,"d":"141,737.30"}},{"$f":"'4.1 Comptes 2024 natures'!AU141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV141","v":{"v":6407.45,"d":"6,407.45"}},{"$f":"'4.1 Comptes 2024 natures'!AW141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX141","v":{"v":124115,"d":"124,115.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ141","v":{"v":49590.62,"d":"49,590.62"}},{"$f":"'4.1 Comptes 2024 natures'!BA141","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB141","v":{"v":15500,"d":"15,500.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC141","v":{"v":8289880.180000001,"d":"8,289,880.18"}},{"$f":"'4.1 Comptes 2024 natures'!BD141","v":{"v":7126653.52,"d":"7,126,653.52"}},{"$f":"'4.1 Comptes 2024 natures'!BE141","v":{"v":288278.02,"d":"288,278.02"}},{"$f":"'4.1 Comptes 2024 natures'!BF141","v":{"v":874948.6399999999,"d":"874,948.64"}}]
[null,null,90,"Clôture du compte de résultats / excédent de produits",{"$f":"'4.1 Comptes 2024 natures'!E154","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"'4.1 Comptes 2024 natures'!F154","v":{"v":40244.78,"d":"40,244.78"}},{"$f":"'4.1 Comptes 2024 natures'!G154","v":{"v":-113598.49999999999,"d":"-113,598.50 "}},{"$f":"'4.1 Comptes 2024 natures'!H154","v":{"v":21887.81,"d":"21,887.81"}},{"$f":"'4.1 Comptes 2024 natures'!I154","v":{"v":354522.49,"d":"354,522.49"}},{"$f":"'4.1 Comptes 2024 natures'!J154","v":{"v":52103.66000000002,"d":"52,103.66"}},{"$f":"'4.1 Comptes 2024 natures'!K154","v":{"v":-32226.75,"d":"-32,226.75 "}},{"$f":"'4.1 Comptes 2024 natures'!L154","v":{"v":6546514.63,"d":"6,546,514.63"}},{"$f":"'4.1 Comptes 2024 natures'!M154","v":{"v":-41527.16,"d":"-41,527.16 "}},{"$f":"'4.1 Comptes 2024 natures'!N154","v":{"v":-9732.53,"d":"-9,732.53 "}},{"$f":"'4.1 Comptes 2024 natures'!O154","v":{"v":1300857.85,"d":"1,300,857.85"}},{"$f":"'4.1 Comptes 2024 natures'!P154","v":{"v":160861.66,"d":"160,861.66"}},{"$f":"'4.1 Comptes 2024 natures'!Q154","v":{"v":-43476.25,"d":"-43,476.25 "}},{"$f":"'4.1 Comptes 2024 natures'!R154","v":{"v":-185206.75999999998,"d":"-185,206.76 "}},{"$f":"'4.1 Comptes 2024 natures'!S154","v":{"v":21486.75,"d":"21,486.75"}},{"$f":"'4.1 Comptes 2024 natures'!T154","v":{"v":80334.98999999999,"d":"80,334.99"}},{"$f":"'4.1 Comptes 2024 natures'!U154","v":{"v":-14131.11,"d":"-14,131.11 "}},{"$f":"'4.1 Comptes 2024 natures'!V154","v":{"v":51773.06,"d":"51,773.06"}},{"$f":"'4.1 Comptes 2024 natures'!W154","v":{"v":229987.88,"d":"229,987.88"}},{"$f":"'4.1 Comptes 2024 natures'!X154","v":{"v":9651.330000000002,"d":"9,651.33"}},{"$f":"'4.1 Comptes 2024 natures'!Y154","v":{"v":1107408.63,"d":"1,107,408.63"}},{"$f":"'4.1 Comptes 2024 natures'!Z154","v":{"v":1423923.1300000001,"d":"1,423,923.13"}},{"$f":"'4.1 Comptes 2024 natures'!AA154","v":{"v":54749.53,"d":"54,749.53"}},{"$f":"'4.1 Comptes 2024 natures'!AB154","v":{"v":-120138.51,"d":"-120,138.51 "}},{"$f":"'4.1 Comptes 2024 natures'!AC154","v":{"v":14874.09,"d":"14,874.09"}},{"$f":"'4.1 Comptes 2024 natures'!AD154","v":{"v":265657.4,"d":"265,657.40"}},{"$f":"'4.1 Comptes 2024 natures'!AE154","v":{"v":9456.220000000001,"d":"9,456.22"}},{"$f":"'4.1 Comptes 2024 natures'!AF154","v":{"v":2946468.1500000004,"d":"2,946,468.15"}},{"$f":"'4.1 Comptes 2024 natures'!AG154","v":{"v":837681.98,"d":"837,681.98"}},{"$f":"'4.1 Comptes 2024 natures'!AH154","v":{"v":-3077.4,"d":"-3,077.40 "}},{"$f":"'4.1 Comptes 2024 natures'!AI154","v":{"v":46184.87,"d":"46,184.87"}},{"$f":"'4.1 Comptes 2024 natures'!AJ154","v":{"v":258548.25,"d":"258,548.25"}},{"$f":"'4.1 Comptes 2024 natures'!AK154","v":{"v":20517.35,"d":"20,517.35"}},{"$f":"'4.1 Comptes 2024 natures'!AL154","v":{"v":134239.31,"d":"134,239.31"}},{"$f":"'4.1 Comptes 2024 natures'!AM154","v":{"v":227079.47,"d":"227,079.47"}},{"$f":"'4.1 Comptes 2024 natures'!AN154","v":{"v":552805.46,"d":"552,805.46"}},{"$f":"'4.1 Comptes 2024 natures'!AO154","v":{"v":73531.77,"d":"73,531.77"}},{"$f":"'4.1 Comptes 2024 natures'!AP154","v":{"v":-76753.3,"d":"-76,753.30 "}},{"$f":"'4.1 Comptes 2024 natures'!AQ154","v":{"v":7448.950000000012,"d":"7,448.95"}},{"$f":"'4.1 Comptes 2024 natures'!AR154","v":{"v":11686.370000000003,"d":"11,686.37"}},{"$f":"'4.1 Comptes 2024 natures'!AS154","v":{"v":167924.81,"d":"167,924.81"}},{"$f":"'4.1 Comptes 2024 natures'!AT154","v":{"v":279815.44,"d":"279,815.44"}},{"$f":"'4.1 Comptes 2024 natures'!AU154","v":{"v":-270413.17,"d":"-270,413.17 "}},{"$f":"'4.1 Comptes 2024 natures'!AV154","v":{"v":-23696.57,"d":"-23,696.57 "}},{"$f":"'4.1 Comptes 2024 natures'!AW154","v":{"v":179841.21,"d":"179,841.21"}},{"$f":"'4.1 Comptes 2024 natures'!AX154","v":{"v":48829.850000000006,"d":"48,829.85"}},{"$f":"'4.1 Comptes 2024 natures'!AY154","v":{"v":67470.92,"d":"67,470.92"}},{"$f":"'4.1 Comptes 2024 natures'!AZ154","v":{"v":93443.73000000001,"d":"93,443.73"}},{"$f":"'4.1 Comptes 2024 natures'!BA154","v":{"v":616995.6000000001,"d":"616,995.60"}},{"$f":"'4.1 Comptes 2024 natures'!BB154","v":{"v":-15482.669999999998,"d":"-15,482.67 "}},{"$f":"'4.1 Comptes 2024 natures'!BC154","v":{"v":17503684.39,"d":"17,503,684.39"}},{"$f":"'4.1 Comptes 2024 natures'!BD154","v":{"v":8557012.190000001,"d":"8,557,012.19"}},{"$f":"'4.1 Comptes 2024 natures'!BE154","v":{"v":6592839.420000001,"d":"6,592,839.42"}},{"$f":"'4.1 Comptes 2024 natures'!BF154","v":{"v":2353832.78,"d":"2,353,832.78"}}]
[null,null,9029,"Clôture d'autres capitaux propres / excédent de produits",{"$f":"'4.1 Comptes 2024 natures'!E191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!F191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!G191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!H191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!I191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!J191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!K191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!L191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!M191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!N191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!O191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!P191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Q191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!R191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!S191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!T191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!U191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!V191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!W191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!X191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Y191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!Z191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AA191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AB191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AC191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AD191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AE191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AF191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AG191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AH191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AI191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AJ191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AK191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AL191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AM191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AN191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AO191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AP191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AQ191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AR191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AS191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AT191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AU191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AV191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AW191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AX191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AY191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!AZ191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BA191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BB191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BC191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BD191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BE191","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2024 natures'!BF191","v":{"v":0,"d":"0.00"}}]
[]
[5,null,null,"Dépenses"]
[null,null,690,"Report au bilan des dépenses",{"$f":"'6.1 Investissements'!E179","v":{"v":273822.39,"d":"273,822.39"}},{"$f":"'6.1 Investissements'!F179","v":{"v":36823.65,"d":"36,823.65"}},{"$f":"'6.1 Investissements'!G179","v":{"v":248631.05,"d":"248,631.05"}},{"$f":"'6.1 Investissements'!H179","v":{"v":138142.25,"d":"138,142.25"}},{"$f":"'6.1 Investissements'!I179","v":{"v":1431795.78,"d":"1,431,795.78"}},{"$f":"'6.1 Investissements'!J179","v":{"v":929302.24,"d":"929,302.24"}},{"$f":"'6.1 Investissements'!K179","v":{"v":2900837.65,"d":"2,900,837.65"}},{"$f":"'6.1 Investissements'!L179","v":{"v":5536566.09,"d":"5,536,566.09"}},{"$f":"'6.1 Investissements'!M179","v":{"v":2268936.51,"d":"2,268,936.51"}},{"$f":"'6.1 Investissements'!N179","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!O179","v":{"v":3019989.3,"d":"3,019,989.30"}},{"$f":"'6.1 Investissements'!P179","v":{"v":1260.79,"d":"1,260.79"}},{"$f":"'6.1 Investissements'!Q179","v":{"v":4483.8,"d":"4,483.80"}},{"$f":"'6.1 Investissements'!R179","v":{"v":420673.71,"d":"420,673.71"}},{"$f":"'6.1 Investissements'!S179","v":{"v":23607.14,"d":"23,607.14"}},{"$f":"'6.1 Investissements'!T179","v":{"v":219384.5,"d":"219,384.50"}},{"$f":"'6.1 Investissements'!U179","v":{"v":142837.75,"d":"142,837.75"}},{"$f":"'6.1 Investissements'!V179","v":{"v":1014.9,"d":"1,014.90"}},{"$f":"'6.1 Investissements'!W179","v":{"v":2389543.41,"d":"2,389,543.41"}},{"$f":"'6.1 Investissements'!X179","v":{"v":253929.85,"d":"253,929.85"}},{"$f":"'6.1 Investissements'!Y179","v":{"v":618649.8,"d":"618,649.80"}},{"$f":"'6.1 Investissements'!Z179","v":{"v":776345.5,"d":"776,345.50"}},{"$f":"'6.1 Investissements'!AA179","v":{"v":49737.05,"d":"49,737.05"}},{"$f":"'6.1 Investissements'!AB179","v":{"v":104776,"d":"104,776.00"}},{"$f":"'6.1 Investissements'!AC179","v":{"v":113919,"d":"113,919.00"}},{"$f":"'6.1 Investissements'!AD179","v":{"v":165022.55,"d":"165,022.55"}},{"$f":"'6.1 Investissements'!AE179","v":{"v":123089.7,"d":"123,089.70"}},{"$f":"'6.1 Investissements'!AF179","v":{"v":1640759.25,"d":"1,640,759.25"}},{"$f":"'6.1 Investissements'!AG179","v":{"v":1814444.72,"d":"1,814,444.72"}},{"$f":"'6.1 Investissements'!AH179","v":{"v":83241.7,"d":"83,241.70"}},{"$f":"'6.1 Investissements'!AI179","v":{"v":846124.55,"d":"846,124.55"}},{"$f":"'6.1 Investissements'!AJ179","v":{"v":1537961.35,"d":"1,537,961.35"}},{"$f":"'6.1 Investissements'!AK179","v":{"v":339808.85,"d":"339,808.85"}},{"$f":"'6.1 Investissements'!AL179","v":{"v":1378523.95,"d":"1,378,523.95"}},{"$f":"'6.1 Investissements'!AM179","v":{"v":2944298.37,"d":"2,944,298.37"}},{"$f":"'6.1 Investissements'!AN179","v":{"v":1383520.6,"d":"1,383,520.60"}},{"$f":"'6.1 Investissements'!AO179","v":{"v":459396.65,"d":"459,396.65"}},{"$f":"'6.1 Investissements'!AP179","v":{"v":1071943.95,"d":"1,071,943.95"}},{"$f":"'6.1 Investissements'!AQ179","v":{"v":1215309.02,"d":"1,215,309.02"}},{"$f":"'6.1 Investissements'!AR179","v":{"v":148288.1,"d":"148,288.10"}},{"$f":"'6.1 Investissements'!AS179","v":{"v":1564304.5,"d":"1,564,304.50"}},{"$f":"'6.1 Investissements'!AT179","v":{"v":373321.55,"d":"373,321.55"}},{"$f":"'6.1 Investissements'!AU179","v":{"v":1802945.06,"d":"1,802,945.06"}},{"$f":"'6.1 Investissements'!AV179","v":{"v":77673.15,"d":"77,673.15"}},{"$f":"'6.1 Investissements'!AW179","v":{"v":242935.24,"d":"242,935.24"}},{"$f":"'6.1 Investissements'!AX179","v":{"v":170287.6,"d":"170,287.60"}},{"$f":"'6.1 Investissements'!AY179","v":{"v":224573.94,"d":"224,573.94"}},{"$f":"'6.1 Investissements'!AZ179","v":{"v":222615.86,"d":"222,615.86"}},{"$f":"'6.1 Investissements'!BA179","v":{"v":3312060.12,"d":"3,312,060.12"}},{"$f":"'6.1 Investissements'!BB179","v":{"v":240680.83,"d":"240,680.83"}},{"$f":"SUM(E58:BB58)","v":{"v":45288141.27,"d":"45,288,141.27"}},{"$f":"SUM(E58:W58)","v":{"v":19987652.91,"d":"19,987,652.91"}},{"$f":"SUM(X58:AI58)","v":{"v":6590039.67,"d":"6,590,039.67"}},{"$f":"SUM(AJ58:BB58)","v":{"v":18710448.689999998,"d":"18,710,448.69"}}]
[]
[6,null,null,"Recettes"]
[null,null,590,"Report au bilan des recettes",{"$f":"'6.1 Investissements'!E84","v":{"v":10647,"d":"10,647.00"}},{"$f":"'6.1 Investissements'!F84","v":{"v":20000,"d":"20,000.00"}},{"$f":"'6.1 Investissements'!G84","v":{"v":75447,"d":"75,447.00"}},{"$f":"'6.1 Investissements'!H84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!I84","v":{"v":927656.71,"d":"927,656.71"}},{"$f":"'6.1 Investissements'!J84","v":{"v":1476773.53,"d":"1,476,773.53"}},{"$f":"'6.1 Investissements'!K84","v":{"v":584800.15,"d":"584,800.15"}},{"$f":"'6.1 Investissements'!L84","v":{"v":976063.25,"d":"976,063.25"}},{"$f":"'6.1 Investissements'!M84","v":{"v":1176419.3,"d":"1,176,419.30"}},{"$f":"'6.1 Investissements'!N84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!O84","v":{"v":687835.75,"d":"687,835.75"}},{"$f":"'6.1 Investissements'!P84","v":{"v":68806.09,"d":"68,806.09"}},{"$f":"'6.1 Investissements'!Q84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!R84","v":{"v":203745,"d":"203,745.00"}},{"$f":"'6.1 Investissements'!S84","v":{"v":39806.36,"d":"39,806.36"}},{"$f":"'6.1 Investissements'!T84","v":{"v":89010.22,"d":"89,010.22"}},{"$f":"'6.1 Investissements'!U84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!V84","v":{"v":8000,"d":"8,000.00"}},{"$f":"'6.1 Investissements'!W84","v":{"v":831717.51,"d":"831,717.51"}},{"$f":"'6.1 Investissements'!X84","v":{"v":36000,"d":"36,000.00"}},{"$f":"'6.1 Investissements'!Y84","v":{"v":67142,"d":"67,142.00"}},{"$f":"'6.1 Investissements'!Z84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!AA84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!AB84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!AC84","v":{"v":124396.35,"d":"124,396.35"}},{"$f":"'6.1 Investissements'!AD84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!AE84","v":{"v":5250,"d":"5,250.00"}},{"$f":"'6.1 Investissements'!AF84","v":{"v":98323.95,"d":"98,323.95"}},{"$f":"'6.1 Investissements'!AG84","v":{"v":372978,"d":"372,978.00"}},{"$f":"'6.1 Investissements'!AH84","v":{"v":119745,"d":"119,745.00"}},{"$f":"'6.1 Investissements'!AI84","v":{"v":246018.55,"d":"246,018.55"}},{"$f":"'6.1 Investissements'!AJ84","v":{"v":77567.75,"d":"77,567.75"}},{"$f":"'6.1 Investissements'!AK84","v":{"v":182541.8,"d":"182,541.80"}},{"$f":"'6.1 Investissements'!AL84","v":{"v":794506.45,"d":"794,506.45"}},{"$f":"'6.1 Investissements'!AM84","v":{"v":160000,"d":"160,000.00"}},{"$f":"'6.1 Investissements'!AN84","v":{"v":272998.85,"d":"272,998.85"}},{"$f":"'6.1 Investissements'!AO84","v":{"v":2739.7,"d":"2,739.70"}},{"$f":"'6.1 Investissements'!AP84","v":{"v":304002.3,"d":"304,002.30"}},{"$f":"'6.1 Investissements'!AQ84","v":{"v":380500,"d":"380,500.00"}},{"$f":"'6.1 Investissements'!AR84","v":{"v":102515,"d":"102,515.00"}},{"$f":"'6.1 Investissements'!AS84","v":{"v":261212.55,"d":"261,212.55"}},{"$f":"'6.1 Investissements'!AT84","v":{"v":203173,"d":"203,173.00"}},{"$f":"'6.1 Investissements'!AU84","v":{"v":11086.45,"d":"11,086.45"}},{"$f":"'6.1 Investissements'!AV84","v":{"v":75413.5,"d":"75,413.50"}},{"$f":"'6.1 Investissements'!AW84","v":{"v":0,"d":"0.00"}},{"$f":"'6.1 Investissements'!AX84","v":{"v":87200,"d":"87,200.00"}},{"$f":"'6.1 Investissements'!AY84","v":{"v":105020.35,"d":"105,020.35"}},{"$f":"'6.1 Investissements'!AZ84","v":{"v":61391.1,"d":"61,391.10"}},{"$f":"'6.1 Investissements'!BA84","v":{"v":697519.7,"d":"697,519.70"}},{"$f":"'6.1 Investissements'!BB84","v":{"v":243426.7,"d":"243,426.70"}},{"$f":"SUM(E61:BB61)","v":{"v":12269396.919999996,"d":"12,269,396.92"}},{"$f":"SUM(E61:W61)","v":{"v":7176727.87,"d":"7,176,727.87"}},{"$f":"SUM(X61:AI61)","v":{"v":1069853.85,"d":"1,069,853.85"}},{"$f":"SUM(AJ61:BB61)","v":{"v":4022815.2,"d":"4,022,815.20"}}]
[]
[]
[{"$nulls":54},{"$f":"BC58-BC61","v":{"v":33018744.35000001,"d":"33,018,744.35"}}]

{"sheet":"Endett. net + degré d'auto.","index":37,"n_rows":46,"n_cols":57,"rows_kept":46,"hidden":true,"merged":[[0,0,0,3]]}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["I. Quotient d'endettement net",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Capitaux de tiers","+",20,{"$f":"'Base de données indicateurs1'!BC9","v":{"v":642751341.8300002,"d":"642,751,341.83"}},{"$f":"'Base de données indicateurs1'!E9","v":{"v":11440426.780000001,"d":"11,440,426.78"}},{"$f":"'Base de données indicateurs1'!F9","v":{"v":2047360.9500000002,"d":"2,047,360.95"}},{"$f":"'Base de données indicateurs1'!G9","v":{"v":5376702.62,"d":"5,376,702.62"}},{"$f":"'Base de données indicateurs1'!H9","v":{"v":4198049.83,"d":"4,198,049.83"}},{"$f":"'Base de données indicateurs1'!I9","v":{"v":29402944.650000002,"d":"29,402,944.65"}},{"$f":"'Base de données indicateurs1'!J9","v":{"v":22646118.72,"d":"22,646,118.72"}},{"$f":"'Base de données indicateurs1'!K9","v":{"v":12050385.06,"d":"12,050,385.06"}},{"$f":"'Base de données indicateurs1'!L9","v":{"v":174583705.87,"d":"174,583,705.87"}},{"$f":"'Base de données indicateurs1'!M9","v":{"v":9187066.37,"d":"9,187,066.37"}},{"$f":"'Base de données indicateurs1'!N9","v":{"v":718285.23,"d":"718,285.23"}},{"$f":"'Base de données indicateurs1'!O9","v":{"v":46578016.63,"d":"46,578,016.63"}},{"$f":"'Base de données indicateurs1'!P9","v":{"v":2809433.9099999997,"d":"2,809,433.91"}},{"$f":"'Base de données indicateurs1'!Q9","v":{"v":497086.74,"d":"497,086.74"}},{"$f":"'Base de données indicateurs1'!R9","v":{"v":3766884.29,"d":"3,766,884.29"}},{"$f":"'Base de données indicateurs1'!S9","v":{"v":3709459.88,"d":"3,709,459.88"}},{"$f":"'Base de données indicateurs1'!T9","v":{"v":5110561.779999999,"d":"5,110,561.78"}},{"$f":"'Base de données indicateurs1'!U9","v":{"v":1420694.98,"d":"1,420,694.98"}},{"$f":"'Base de données indicateurs1'!V9","v":{"v":3260909.31,"d":"3,260,909.31"}},{"$f":"'Base de données indicateurs1'!W9","v":{"v":15830471.360000001,"d":"15,830,471.36"}},{"$f":"'Base de données indicateurs1'!X9","v":{"v":759154.94,"d":"759,154.94"}},{"$f":"'Base de données indicateurs1'!Y9","v":{"v":8129626.609999999,"d":"8,129,626.61"}},{"$f":"'Base de données indicateurs1'!Z9","v":{"v":16734136.04,"d":"16,734,136.04"}},{"$f":"'Base de données indicateurs1'!AA9","v":{"v":976115.9,"d":"976,115.90"}},{"$f":"'Base de données indicateurs1'!AB9","v":{"v":4667045.15,"d":"4,667,045.15"}},{"$f":"'Base de données indicateurs1'!AC9","v":{"v":6886989.49,"d":"6,886,989.49"}},{"$f":"'Base de données indicateurs1'!AD9","v":{"v":3924071.1900000004,"d":"3,924,071.19"}},{"$f":"'Base de données indicateurs1'!AE9","v":{"v":809190.01,"d":"809,190.01"}},{"$f":"'Base de données indicateurs1'!AF9","v":{"v":5439424.21,"d":"5,439,424.21"}},{"$f":"'Base de données indicateurs1'!AG9","v":{"v":16344515.09,"d":"16,344,515.09"}},{"$f":"'Base de données indicateurs1'!AH9","v":{"v":1665885.63,"d":"1,665,885.63"}},{"$f":"'Base de données indicateurs1'!AI9","v":{"v":996461.35,"d":"996,461.35"}},{"$f":"'Base de données indicateurs1'!AJ9","v":{"v":15396979.19,"d":"15,396,979.19"}},{"$f":"'Base de données indicateurs1'!AK9","v":{"v":8016949.17,"d":"8,016,949.17"}},{"$f":"'Base de données indicateurs1'!AL9","v":{"v":12567683.370000001,"d":"12,567,683.37"}},{"$f":"'Base de données indicateurs1'!AM9","v":{"v":9956176.600000001,"d":"9,956,176.60"}},{"$f":"'Base de données indicateurs1'!AN9","v":{"v":8469274.040000001,"d":"8,469,274.04"}},{"$f":"'Base de données indicateurs1'!AO9","v":{"v":5472887.77,"d":"5,472,887.77"}},{"$f":"'Base de données indicateurs1'!AP9","v":{"v":10155762.06,"d":"10,155,762.06"}},{"$f":"'Base de données indicateurs1'!AQ9","v":{"v":7162570.5600000005,"d":"7,162,570.56"}},{"$f":"'Base de données indicateurs1'!AR9","v":{"v":9145389.889999999,"d":"9,145,389.89"}},{"$f":"'Base de données indicateurs1'!AS9","v":{"v":3073179.8,"d":"3,073,179.80"}},{"$f":"'Base de données indicateurs1'!AT9","v":{"v":14911681.26,"d":"14,911,681.26"}},{"$f":"'Base de données indicateurs1'!AU9","v":{"v":7001843.97,"d":"7,001,843.97"}},{"$f":"'Base de données indicateurs1'!AV9","v":{"v":788370.3,"d":"788,370.30"}},{"$f":"'Base de données indicateurs1'!AW9","v":{"v":2059743.82,"d":"2,059,743.82"}},{"$f":"'Base de données indicateurs1'!AX9","v":{"v":18547078.490000002,"d":"18,547,078.49"}},{"$f":"'Base de données indicateurs1'!AY9","v":{"v":3415273.1199999996,"d":"3,415,273.12"}},{"$f":"'Base de données indicateurs1'!AZ9","v":{"v":9975851.52,"d":"9,975,851.52"}},{"$f":"'Base de données indicateurs1'!BA9","v":{"v":70211052.72,"d":"70,211,052.72"}},{"$f":"'Base de données indicateurs1'!BB9","v":{"v":4456413.61,"d":"4,456,413.61"}},{"$f":"SUM(E5:W5)","v":{"v":354634564.9600001,"d":"354,634,564.96"}},{"$f":"SUM(X5:AI5)","v":{"v":67332615.61,"d":"67,332,615.61"}},{"$f":"SUM(AJ5:BB5)","v":{"v":220784161.26000002,"d":"220,784,161.26"}}]
["Patrimoine financier","-",10,{"$f":"'Base de données indicateurs1'!BC6","v":{"v":369990528.95000005,"d":"369,990,528.95"}},{"$f":"'Base de données indicateurs1'!E6","v":{"v":6351354.850000001,"d":"6,351,354.85"}},{"$f":"'Base de données indicateurs1'!F6","v":{"v":1052874.27,"d":"1,052,874.27"}},{"$f":"'Base de données indicateurs1'!G6","v":{"v":3130917.5300000003,"d":"3,130,917.53"}},{"$f":"'Base de données indicateurs1'!H6","v":{"v":4289253.48,"d":"4,289,253.48"}},{"$f":"'Base de données indicateurs1'!I6","v":{"v":16601882.32,"d":"16,601,882.32"}},{"$f":"'Base de données indicateurs1'!J6","v":{"v":8485476.41,"d":"8,485,476.41"}},{"$f":"'Base de données indicateurs1'!K6","v":{"v":11217211.36,"d":"11,217,211.36"}},{"$f":"'Base de données indicateurs1'!L6","v":{"v":69899899.58,"d":"69,899,899.58"}},{"$f":"'Base de données indicateurs1'!M6","v":{"v":3999167.6399999997,"d":"3,999,167.64"}},{"$f":"'Base de données indicateurs1'!N6","v":{"v":231765.28000000003,"d":"231,765.28"}},{"$f":"'Base de données indicateurs1'!O6","v":{"v":17789865.939999998,"d":"17,789,865.94"}},{"$f":"'Base de données indicateurs1'!P6","v":{"v":2217636.13,"d":"2,217,636.13"}},{"$f":"'Base de données indicateurs1'!Q6","v":{"v":443804.92999999993,"d":"443,804.93"}},{"$f":"'Base de données indicateurs1'!R6","v":{"v":1765157.9700000002,"d":"1,765,157.97"}},{"$f":"'Base de données indicateurs1'!S6","v":{"v":2854332.08,"d":"2,854,332.08"}},{"$f":"'Base de données indicateurs1'!T6","v":{"v":7396676.6,"d":"7,396,676.60"}},{"$f":"'Base de données indicateurs1'!U6","v":{"v":885634.52,"d":"885,634.52"}},{"$f":"'Base de données indicateurs1'!V6","v":{"v":1838766.0100000002,"d":"1,838,766.01"}},{"$f":"'Base de données indicateurs1'!W6","v":{"v":5380490.24,"d":"5,380,490.24"}},{"$f":"'Base de données indicateurs1'!X6","v":{"v":1956202.7599999998,"d":"1,956,202.76"}},{"$f":"'Base de données indicateurs1'!Y6","v":{"v":4356882.46,"d":"4,356,882.46"}},{"$f":"'Base de données indicateurs1'!Z6","v":{"v":37848380.42,"d":"37,848,380.42"}},{"$f":"'Base de données indicateurs1'!AA6","v":{"v":1373968.5099999998,"d":"1,373,968.51"}},{"$f":"'Base de données indicateurs1'!AB6","v":{"v":2802914.8500000006,"d":"2,802,914.85"}},{"$f":"'Base de données indicateurs1'!AC6","v":{"v":2265425.82,"d":"2,265,425.82"}},{"$f":"'Base de données indicateurs1'!AD6","v":{"v":2291914.6,"d":"2,291,914.60"}},{"$f":"'Base de données indicateurs1'!AE6","v":{"v":2920513.5999999996,"d":"2,920,513.60"}},{"$f":"'Base de données indicateurs1'!AF6","v":{"v":11316755.92,"d":"11,316,755.92"}},{"$f":"'Base de données indicateurs1'!AG6","v":{"v":13435269.61,"d":"13,435,269.61"}},{"$f":"'Base de données indicateurs1'!AH6","v":{"v":1893700.02,"d":"1,893,700.02"}},{"$f":"'Base de données indicateurs1'!AI6","v":{"v":1622362.81,"d":"1,622,362.81"}},{"$f":"'Base de données indicateurs1'!AJ6","v":{"v":5092945.1,"d":"5,092,945.10"}},{"$f":"'Base de données indicateurs1'!AK6","v":{"v":5849901.0600000005,"d":"5,849,901.06"}},{"$f":"'Base de données indicateurs1'!AL6","v":{"v":5813643.38,"d":"5,813,643.38"}},{"$f":"'Base de données indicateurs1'!AM6","v":{"v":5211999.32,"d":"5,211,999.32"}},{"$f":"'Base de données indicateurs1'!AN6","v":{"v":17066077.89,"d":"17,066,077.89"}},{"$f":"'Base de données indicateurs1'!AO6","v":{"v":3520203.14,"d":"3,520,203.14"}},{"$f":"'Base de données indicateurs1'!AP6","v":{"v":10123667.37,"d":"10,123,667.37"}},{"$f":"'Base de données indicateurs1'!AQ6","v":{"v":3221982.8099999996,"d":"3,221,982.81"}},{"$f":"'Base de données indicateurs1'!AR6","v":{"v":4321275.91,"d":"4,321,275.91"}},{"$f":"'Base de données indicateurs1'!AS6","v":{"v":3381015.49,"d":"3,381,015.49"}},{"$f":"'Base de données indicateurs1'!AT6","v":{"v":5910473.949999999,"d":"5,910,473.95"}},{"$f":"'Base de données indicateurs1'!AU6","v":{"v":2350185.63,"d":"2,350,185.63"}},{"$f":"'Base de données indicateurs1'!AV6","v":{"v":1632163.16,"d":"1,632,163.16"}},{"$f":"'Base de données indicateurs1'!AW6","v":{"v":2338527.02,"d":"2,338,527.02"}},{"$f":"'Base de données indicateurs1'!AX6","v":{"v":4046010.16,"d":"4,046,010.16"}},{"$f":"'Base de données indicateurs1'!AY6","v":{"v":3395558.92,"d":"3,395,558.92"}},{"$f":"'Base de données indicateurs1'!AZ6","v":{"v":5218331.75,"d":"5,218,331.75"}},{"$f":"'Base de données indicateurs1'!BA6","v":{"v":29170040.549999997,"d":"29,170,040.55"}},{"$f":"'Base de données indicateurs1'!BB6","v":{"v":2410067.8200000003,"d":"2,410,067.82"}},{"$f":"SUM(E6:W6)","v":{"v":165832167.14000002,"d":"165,832,167.14"}},{"$f":"SUM(X6:AI6)","v":{"v":84084291.38,"d":"84,084,291.38"}},{"$f":"SUM(AJ6:BB6)","v":{"v":120074070.42999998,"d":"120,074,070.43"}}]
[]
["Endettement net",null,null,{"$f":"D5-D6","v":{"v":272760812.8800001,"d":"272,760,812.88"}},{"$f":"E5-E6","v":{"v":5089071.930000001,"d":"5,089,071.93"}},{"$f":"F5-F6","v":{"v":994486.6800000002,"d":"994,486.68"}},{"v":2245785.09,"d":"2,245,785.09"},{"v":-91203.65000000037,"d":"-91,203.65"},{"v":12801062.330000002,"d":"12,801,062.33"},{"v":14160642.309999999,"d":"14,160,642.31"},{"v":833173.7000000011,"d":"833,173.70"},{"v":104683806.29,"d":"104,683,806.29"},{"v":5187898.7299999995,"d":"5,187,898.73"},{"v":486519.94999999995,"d":"486,519.95"},{"v":28788150.690000005,"d":"28,788,150.69"},{"v":591797.7799999998,"d":"591,797.78"},{"v":53281.810000000056,"d":"53,281.81"},{"v":2001726.3199999998,"d":"2,001,726.32"},{"v":855127.7999999998,"d":"855,127.80"},{"v":-2286114.8200000003,"d":"-2,286,114.82"},{"v":535060.46,"d":"535,060.46"},{"v":1422143.2999999998,"d":"1,422,143.30"},{"v":10449981.120000001,"d":"10,449,981.12"},{"v":-1197047.8199999998,"d":"-1,197,047.82"},{"v":3772744.1499999994,"d":"3,772,744.15"},{"v":-21114244.380000003,"d":"-21,114,244.38"},{"v":-397852.60999999975,"d":"-397,852.61"},{"v":1864130.2999999998,"d":"1,864,130.30"},{"v":4621563.67,"d":"4,621,563.67"},{"v":1632156.5900000003,"d":"1,632,156.59"},{"v":-2111323.59,"d":"-2,111,323.59"},{"v":-5877331.71,"d":"-5,877,331.71"},{"v":2909245.4800000004,"d":"2,909,245.48"},{"v":-227814.39000000013,"d":"-227,814.39"},{"v":-625901.4600000001,"d":"-625,901.46"},{"v":10304034.09,"d":"10,304,034.09"},{"v":2167048.1099999994,"d":"2,167,048.11"},{"v":6754039.990000001,"d":"6,754,039.99"},{"v":4744177.280000001,"d":"4,744,177.28"},{"v":-8596803.85,"d":"-8,596,803.85"},{"v":1952684.6299999994,"d":"1,952,684.63"},{"v":32094.69000000134,"d":"32,094.69"},{"v":3940587.750000001,"d":"3,940,587.75"},{"v":4824113.979999999,"d":"4,824,113.98"},{"v":-307835.6900000004,"d":"-307,835.69"},{"v":9001207.31,"d":"9,001,207.31"},{"v":4651658.34,"d":"4,651,658.34"},{"v":-843792.8599999999,"d":"-843,792.86"},{"v":-278783.19999999995,"d":"-278,783.20"},{"v":14501068.330000002,"d":"14,501,068.33"},{"v":19714.19999999972,"d":"19,714.20"},{"v":4757519.77,"d":"4,757,519.77"},{"v":41041012.17,"d":"41,041,012.17"},{"v":2046345.79,"d":"2,046,345.79"},{"$f":"SUM(E8:W8)","v":{"v":188802397.82000002,"d":"188,802,397.82"}},{"$f":"SUM(X8:AI8)","v":{"v":-16751675.770000003,"d":"-16,751,675.77"}},{"$f":"SUM(AJ8:BB8)","v":{"v":100710090.83,"d":"100,710,090.83"}}]
[]
["Impôts directs, personnes physiques","+",400,{"$f":"'Base de données indicateurs1'!BC38","v":{"v":184998999.98,"d":"184,998,999.98"}},{"$f":"'Base de données indicateurs1'!E38","v":{"v":2527511.91,"d":"2,527,511.91"}},{"$f":"'Base de données indicateurs1'!F38","v":{"v":445844.74,"d":"445,844.74"}},{"$f":"'Base de données indicateurs1'!G38","v":{"v":1008824.81,"d":"1,008,824.81"}},{"$f":"'Base de données indicateurs1'!H38","v":{"v":831988.44,"d":"831,988.44"}},{"$f":"'Base de données indicateurs1'!I38","v":{"v":8270436.61,"d":"8,270,436.61"}},{"$f":"'Base de données indicateurs1'!J38","v":{"v":8110568.76,"d":"8,110,568.76"}},{"$f":"'Base de données indicateurs1'!K38","v":{"v":7299849.81,"d":"7,299,849.81"}},{"$f":"'Base de données indicateurs1'!L38","v":{"v":33461491.51,"d":"33,461,491.51"}},{"$f":"'Base de données indicateurs1'!M38","v":{"v":3172901.45,"d":"3,172,901.45"}},{"$f":"'Base de données indicateurs1'!N38","v":{"v":202740.95,"d":"202,740.95"}},{"$f":"'Base de données indicateurs1'!O38","v":{"v":16549304.75,"d":"16,549,304.75"}},{"$f":"'Base de données indicateurs1'!P38","v":{"v":1097677.27,"d":"1,097,677.27"}},{"$f":"'Base de données indicateurs1'!Q38","v":{"v":202819.3,"d":"202,819.30"}},{"$f":"'Base de données indicateurs1'!R38","v":{"v":796778.77,"d":"796,778.77"}},{"$f":"'Base de données indicateurs1'!S38","v":{"v":713203.25,"d":"713,203.25"}},{"$f":"'Base de données indicateurs1'!T38","v":{"v":2160801.2,"d":"2,160,801.20"}},{"$f":"'Base de données indicateurs1'!U38","v":{"v":467412.2,"d":"467,412.20"}},{"$f":"'Base de données indicateurs1'!V38","v":{"v":1101718.51,"d":"1,101,718.51"}},{"$f":"'Base de données indicateurs1'!W38","v":{"v":6922354.25,"d":"6,922,354.25"}},{"$f":"'Base de données indicateurs1'!X38","v":{"v":806141.33,"d":"806,141.33"}},{"$f":"'Base de données indicateurs1'!Y38","v":{"v":4692950.77,"d":"4,692,950.77"}},{"$f":"'Base de données indicateurs1'!Z38","v":{"v":1544364.42,"d":"1,544,364.42"}},{"$f":"'Base de données indicateurs1'!AA38","v":{"v":335319.82,"d":"335,319.82"}},{"$f":"'Base de données indicateurs1'!AB38","v":{"v":1236245.75,"d":"1,236,245.75"}},{"$f":"'Base de données indicateurs1'!AC38","v":{"v":1807492.59,"d":"1,807,492.59"}},{"$f":"'Base de données indicateurs1'!AD38","v":{"v":1647647.44,"d":"1,647,647.44"}},{"$f":"'Base de données indicateurs1'!AE38","v":{"v":1373155.03,"d":"1,373,155.03"}},{"$f":"'Base de données indicateurs1'!AF38","v":{"v":4553334.97,"d":"4,553,334.97"}},{"$f":"'Base de données indicateurs1'!AG38","v":{"v":7110629.57,"d":"7,110,629.57"}},{"$f":"'Base de données indicateurs1'!AH38","v":{"v":480998.41,"d":"480,998.41"}},{"$f":"'Base de données indicateurs1'!AI38","v":{"v":213461.52,"d":"213,461.52"}},{"$f":"'Base de données indicateurs1'!AJ38","v":{"v":5216719.4,"d":"5,216,719.40"}},{"$f":"'Base de données indicateurs1'!AK38","v":{"v":2390817.29,"d":"2,390,817.29"}},{"$f":"'Base de données indicateurs1'!AL38","v":{"v":2795194.97,"d":"2,795,194.97"}},{"$f":"'Base de données indicateurs1'!AM38","v":{"v":1738904.88,"d":"1,738,904.88"}},{"$f":"'Base de données indicateurs1'!AN38","v":{"v":5276297.44,"d":"5,276,297.44"}},{"$f":"'Base de données indicateurs1'!AO38","v":{"v":1822720.41,"d":"1,822,720.41"}},{"$f":"'Base de données indicateurs1'!AP38","v":{"v":2494021.9,"d":"2,494,021.90"}},{"$f":"'Base de données indicateurs1'!AQ38","v":{"v":1643401.21,"d":"1,643,401.21"}},{"$f":"'Base de données indicateurs1'!AR38","v":{"v":2404873.95,"d":"2,404,873.95"}},{"$f":"'Base de données indicateurs1'!AS38","v":{"v":1067152.07,"d":"1,067,152.07"}},{"$f":"'Base de données indicateurs1'!AT38","v":{"v":5394327.11,"d":"5,394,327.11"}},{"$f":"'Base de données indicateurs1'!AU38","v":{"v":1967468.88,"d":"1,967,468.88"}},{"$f":"'Base de données indicateurs1'!AV38","v":{"v":649987.62,"d":"649,987.62"}},{"$f":"'Base de données indicateurs1'!AW38","v":{"v":693721.48,"d":"693,721.48"}},{"$f":"'Base de données indicateurs1'!AX38","v":{"v":4118093.42,"d":"4,118,093.42"}},{"$f":"'Base de données indicateurs1'!AY38","v":{"v":762305.29,"d":"762,305.29"}},{"$f":"'Base de données indicateurs1'!AZ38","v":{"v":2858471.52,"d":"2,858,471.52"}},{"$f":"'Base de données indicateurs1'!BA38","v":{"v":19359411.71,"d":"19,359,411.71"}},{"$f":"'Base de données indicateurs1'!BB38","v":{"v":1199139.32,"d":"1,199,139.32"}},{"$f":"SUM(E10:W10)","v":{"v":95344228.49000001,"d":"95,344,228.49"}},{"$f":"SUM(X10:AI10)","v":{"v":25801741.619999997,"d":"25,801,741.62"}},{"$f":"SUM(AJ10:BB10)","v":{"v":63853029.87,"d":"63,853,029.87"}}]
["Impôts directs, personnes morales","+",401,{"$f":"'Base de données indicateurs1'!BC39","v":{"v":42512011.63000001,"d":"42,512,011.63"}},{"$f":"'Base de données indicateurs1'!E39","v":{"v":189924.85,"d":"189,924.85"}},{"$f":"'Base de données indicateurs1'!F39","v":{"v":50155.75,"d":"50,155.75"}},{"$f":"'Base de données indicateurs1'!G39","v":{"v":8663.45,"d":"8,663.45"}},{"$f":"'Base de données indicateurs1'!H39","v":{"v":31520.9,"d":"31,520.90"}},{"$f":"'Base de données indicateurs1'!I39","v":{"v":608325.58,"d":"608,325.58"}},{"$f":"'Base de données indicateurs1'!J39","v":{"v":681730.05,"d":"681,730.05"}},{"$f":"'Base de données indicateurs1'!K39","v":{"v":334004.05,"d":"334,004.05"}},{"$f":"'Base de données indicateurs1'!L39","v":{"v":7017666.5,"d":"7,017,666.50"}},{"$f":"'Base de données indicateurs1'!M39","v":{"v":377957.7,"d":"377,957.70"}},{"$f":"'Base de données indicateurs1'!N39","v":{"v":9732.59,"d":"9,732.59"}},{"$f":"'Base de données indicateurs1'!O39","v":{"v":2699456.95,"d":"2,699,456.95"}},{"$f":"'Base de données indicateurs1'!P39","v":{"v":23584.75,"d":"23,584.75"}},{"$f":"'Base de données indicateurs1'!Q39","v":45.15},{"$f":"'Base de données indicateurs1'!R39","v":{"v":29586.35,"d":"29,586.35"}},{"$f":"'Base de données indicateurs1'!S39","v":{"v":10559.8,"d":"10,559.80"}},{"$f":"'Base de données indicateurs1'!T39","v":{"v":31165.85,"d":"31,165.85"}},{"$f":"'Base de données indicateurs1'!U39","v":{"v":14144.2,"d":"14,144.20"}},{"$f":"'Base de données indicateurs1'!V39","v":{"v":269555.25,"d":"269,555.25"}},{"$f":"'Base de données indicateurs1'!W39","v":{"v":481979.85,"d":"481,979.85"}},{"$f":"'Base de données indicateurs1'!X39","v":{"v":-931.2,"d":"-931.20"}},{"$f":"'Base de données indicateurs1'!Y39","v":{"v":252125.35,"d":"252,125.35"}},{"$f":"'Base de données indicateurs1'!Z39","v":{"v":11577186.8,"d":"11,577,186.80"}},{"$f":"'Base de données indicateurs1'!AA39","v":{"v":5789.9,"d":"5,789.90"}},{"$f":"'Base de données indicateurs1'!AB39","v":{"v":156454.4,"d":"156,454.40"}},{"$f":"'Base de données indicateurs1'!AC39","v":{"v":90213.35,"d":"90,213.35"}},{"$f":"'Base de données indicateurs1'!AD39","v":{"v":16491.75,"d":"16,491.75"}},{"$f":"'Base de données indicateurs1'!AE39","v":{"v":52529.6,"d":"52,529.60"}},{"$f":"'Base de données indicateurs1'!AF39","v":{"v":4886974.8,"d":"4,886,974.80"}},{"$f":"'Base de données indicateurs1'!AG39","v":{"v":1149168.2,"d":"1,149,168.20"}},{"$f":"'Base de données indicateurs1'!AH39","v":{"v":48325.25,"d":"48,325.25"}},{"$f":"'Base de données indicateurs1'!AI39","v":{"v":11251.7,"d":"11,251.70"}},{"$f":"'Base de données indicateurs1'!AJ39","v":{"v":635761.1,"d":"635,761.10"}},{"$f":"'Base de données indicateurs1'!AK39","v":{"v":112498.94,"d":"112,498.94"}},{"$f":"'Base de données indicateurs1'!AL39","v":{"v":137177.86,"d":"137,177.86"}},{"$f":"'Base de données indicateurs1'!AM39","v":{"v":187628.85,"d":"187,628.85"}},{"$f":"'Base de données indicateurs1'!AN39","v":{"v":2913964.1,"d":"2,913,964.10"}},{"$f":"'Base de données indicateurs1'!AO39","v":{"v":238533.5,"d":"238,533.50"}},{"$f":"'Base de données indicateurs1'!AP39","v":{"v":228211.1,"d":"228,211.10"}},{"$f":"'Base de données indicateurs1'!AQ39","v":{"v":57851.17,"d":"57,851.17"}},{"$f":"'Base de données indicateurs1'!AR39","v":{"v":129092.35,"d":"129,092.35"}},{"$f":"'Base de données indicateurs1'!AS39","v":{"v":167435.4,"d":"167,435.40"}},{"$f":"'Base de données indicateurs1'!AT39","v":{"v":1297134.15,"d":"1,297,134.15"}},{"$f":"'Base de données indicateurs1'!AU39","v":{"v":136872.25,"d":"136,872.25"}},{"$f":"'Base de données indicateurs1'!AV39","v":{"v":14697.05,"d":"14,697.05"}},{"$f":"'Base de données indicateurs1'!AW39","v":{"v":98965.45,"d":"98,965.45"}},{"$f":"'Base de données indicateurs1'!AX39","v":{"v":360975.59,"d":"360,975.59"}},{"$f":"'Base de données indicateurs1'!AY39","v":{"v":5395.4,"d":"5,395.40"}},{"$f":"'Base de données indicateurs1'!AZ39","v":{"v":194400.1,"d":"194,400.10"}},{"$f":"'Base de données indicateurs1'!BA39","v":{"v":4359563,"d":"4,359,563.00"}},{"$f":"'Base de données indicateurs1'!BB39","v":{"v":120514.8,"d":"120,514.80"}},{"$f":"SUM(E11:W11)","v":{"v":12869759.57,"d":"12,869,759.57"}},{"$f":"SUM(X11:AI11)","v":{"v":18245579.9,"d":"18,245,579.90"}},{"$f":"SUM(AJ11:BB11)","v":{"v":11396672.16,"d":"11,396,672.16"}}]
["Péréquation financière","+/-","4622/3622",{"$f":"'Base de données indicateurs1'!BC48-'Base de données indicateurs1'!BC28","v":{"v":10746143.04,"d":"10,746,143.04"}},{"$f":"'Base de données indicateurs1'!E48-'Base de données indicateurs1'!E28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F48-'Base de données indicateurs1'!F28","v":{"v":271646,"d":"271,646.00"}},{"$f":"'Base de données indicateurs1'!G48-'Base de données indicateurs1'!G28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H48-'Base de données indicateurs1'!H28","v":{"v":155990,"d":"155,990.00"}},{"$f":"'Base de données indicateurs1'!I48-'Base de données indicateurs1'!I28","v":{"v":1129402,"d":"1,129,402.00"}},{"$f":"'Base de données indicateurs1'!J48-'Base de données indicateurs1'!J28","v":{"v":175184,"d":"175,184.00"}},{"$f":"'Base de données indicateurs1'!K48-'Base de données indicateurs1'!K28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L48-'Base de données indicateurs1'!L28","v":{"v":805528.04,"d":"805,528.04"}},{"$f":"'Base de données indicateurs1'!M48-'Base de données indicateurs1'!M28","v":{"v":-8265,"d":"-8,265.00"}},{"$f":"'Base de données indicateurs1'!N48-'Base de données indicateurs1'!N28","v":{"v":87730,"d":"87,730.00"}},{"$f":"'Base de données indicateurs1'!O48-'Base de données indicateurs1'!O28","v":{"v":1236524,"d":"1,236,524.00"}},{"$f":"'Base de données indicateurs1'!P48-'Base de données indicateurs1'!P28","v":{"v":243182,"d":"243,182.00"}},{"$f":"'Base de données indicateurs1'!Q48-'Base de données indicateurs1'!Q28","v":{"v":25726,"d":"25,726.00"}},{"$f":"'Base de données indicateurs1'!R48-'Base de données indicateurs1'!R28","v":{"v":119912,"d":"119,912.00"}},{"$f":"'Base de données indicateurs1'!S48-'Base de données indicateurs1'!S28","v":{"v":170278,"d":"170,278.00"}},{"$f":"'Base de données indicateurs1'!T48-'Base de données indicateurs1'!T28","v":{"v":-31279,"d":"-31,279.00"}},{"$f":"'Base de données indicateurs1'!U48-'Base de données indicateurs1'!U28","v":{"v":208171,"d":"208,171.00"}},{"$f":"'Base de données indicateurs1'!V48-'Base de données indicateurs1'!V28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W48-'Base de données indicateurs1'!W28","v":{"v":1071534,"d":"1,071,534.00"}},{"$f":"'Base de données indicateurs1'!X48-'Base de données indicateurs1'!X28","v":{"v":9924,"d":"9,924.00"}},{"$f":"'Base de données indicateurs1'!Y48-'Base de données indicateurs1'!Y28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z48-'Base de données indicateurs1'!Z28","v":{"v":29505,"d":"29,505.00"}},{"$f":"'Base de données indicateurs1'!AA48-'Base de données indicateurs1'!AA28","v":{"v":85944,"d":"85,944.00"}},{"$f":"'Base de données indicateurs1'!AB48-'Base de données indicateurs1'!AB28","v":{"v":10620,"d":"10,620.00"}},{"$f":"'Base de données indicateurs1'!AC48-'Base de données indicateurs1'!AC28","v":{"v":88752,"d":"88,752.00"}},{"$f":"'Base de données indicateurs1'!AD48-'Base de données indicateurs1'!AD28","v":{"v":195454,"d":"195,454.00"}},{"$f":"'Base de données indicateurs1'!AE48-'Base de données indicateurs1'!AE28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF48-'Base de données indicateurs1'!AF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG48-'Base de données indicateurs1'!AG28","v":{"v":334686,"d":"334,686.00"}},{"$f":"'Base de données indicateurs1'!AH48-'Base de données indicateurs1'!AH28","v":{"v":107292,"d":"107,292.00"}},{"$f":"'Base de données indicateurs1'!AI48-'Base de données indicateurs1'!AI28","v":{"v":81662,"d":"81,662.00"}},{"$f":"'Base de données indicateurs1'!AJ48-'Base de données indicateurs1'!AJ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK48-'Base de données indicateurs1'!AK28","v":{"v":510778,"d":"510,778.00"}},{"$f":"'Base de données indicateurs1'!AL48-'Base de données indicateurs1'!AL28","v":{"v":653812,"d":"653,812.00"}},{"$f":"'Base de données indicateurs1'!AM48-'Base de données indicateurs1'!AM28","v":{"v":579697,"d":"579,697.00"}},{"$f":"'Base de données indicateurs1'!AN48-'Base de données indicateurs1'!AN28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO48-'Base de données indicateurs1'!AO28","v":{"v":140424,"d":"140,424.00"}},{"$f":"'Base de données indicateurs1'!AP48-'Base de données indicateurs1'!AP28","v":{"v":533324,"d":"533,324.00"}},{"$f":"'Base de données indicateurs1'!AQ48-'Base de données indicateurs1'!AQ28","v":{"v":300548,"d":"300,548.00"}},{"$f":"'Base de données indicateurs1'!AR48-'Base de données indicateurs1'!AR28","v":{"v":222044,"d":"222,044.00"}},{"$f":"'Base de données indicateurs1'!AS48-'Base de données indicateurs1'!AS28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT48-'Base de données indicateurs1'!AT28","v":{"v":41286,"d":"41,286.00"}},{"$f":"'Base de données indicateurs1'!AU48-'Base de données indicateurs1'!AU28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV48-'Base de données indicateurs1'!AV28","v":{"v":209120,"d":"209,120.00"}},{"$f":"'Base de données indicateurs1'!AW48-'Base de données indicateurs1'!AW28","v":{"v":157078,"d":"157,078.00"}},{"$f":"'Base de données indicateurs1'!AX48-'Base de données indicateurs1'!AX28","v":{"v":383149,"d":"383,149.00"}},{"$f":"'Base de données indicateurs1'!AY48-'Base de données indicateurs1'!AY28","v":{"v":284045,"d":"284,045.00"}},{"$f":"'Base de données indicateurs1'!AZ48-'Base de données indicateurs1'!AZ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA48-'Base de données indicateurs1'!BA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB48-'Base de données indicateurs1'!BB28","v":{"v":125736,"d":"125,736.00"}},{"$f":"SUM(E12:W12)","v":{"v":5661263.04,"d":"5,661,263.04"}},{"$f":"SUM(X12:AI12)","v":{"v":943839,"d":"943,839.00"}},{"$f":"SUM(AJ12:BB12)","v":{"v":4141041,"d":"4,141,041.00"}}]
["Compensation communes-centres","+",46228,{"$f":"'Base de données indicateurs1'!BC49","v":{"v":440269,"d":"440,269.00"}},{"$f":"'Base de données indicateurs1'!E49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA49","v":{"v":440269,"d":"440,269.00"}},{"$f":"'Base de données indicateurs1'!BB49","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E13:W13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X13:AI13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ13:BB13)","v":{"v":440269,"d":"440,269.00"}}]
[]
["Impôts directs PP et PM et péréquation financière",null,null,{"$f":"D10+D11+D12+D13","v":{"v":238697423.65,"d":"238,697,423.65"}},{"$f":"E10+E11+E12+E13","v":{"v":2717436.7600000002,"d":"2,717,436.76"}},{"$f":"F10+F11+F12+F13","v":{"v":767646.49,"d":"767,646.49"}},{"v":1017488.26,"d":"1,017,488.26"},{"v":1019499.34,"d":"1,019,499.34"},{"v":10008164.19,"d":"10,008,164.19"},{"v":8967482.81,"d":"8,967,482.81"},{"v":7633853.859999999,"d":"7,633,853.86"},{"v":41284686.050000004,"d":"41,284,686.05"},{"v":3542594.1500000004,"d":"3,542,594.15"},{"v":300203.54000000004,"d":"300,203.54"},{"v":20485285.7,"d":"20,485,285.70"},{"v":1364444.02,"d":"1,364,444.02"},{"v":228590.44999999998,"d":"228,590.45"},{"v":946277.12,"d":"946,277.12"},{"v":894041.05,"d":"894,041.05"},{"v":2160688.0500000003,"d":"2,160,688.05"},{"v":689727.4,"d":"689,727.40"},{"v":1371273.76,"d":"1,371,273.76"},{"v":8475868.1,"d":"8,475,868.10"},{"v":815134.13,"d":"815,134.13"},{"v":4945076.119999999,"d":"4,945,076.12"},{"v":13151056.22,"d":"13,151,056.22"},{"v":427053.72000000003,"d":"427,053.72"},{"v":1403320.15,"d":"1,403,320.15"},{"v":1986457.9400000002,"d":"1,986,457.94"},{"v":1859593.19,"d":"1,859,593.19"},{"v":1425684.6300000001,"d":"1,425,684.63"},{"v":9440309.77,"d":"9,440,309.77"},{"v":8594483.77,"d":"8,594,483.77"},{"v":636615.6599999999,"d":"636,615.66"},{"v":306375.22,"d":"306,375.22"},{"v":5852480.5,"d":"5,852,480.50"},{"v":3014094.23,"d":"3,014,094.23"},{"v":3586184.83,"d":"3,586,184.83"},{"v":2506230.73,"d":"2,506,230.73"},{"v":8190261.540000001,"d":"8,190,261.54"},{"v":2201677.91,"d":"2,201,677.91"},{"v":3255557,"d":"3,255,557.00"},{"v":2001800.38,"d":"2,001,800.38"},{"v":2756010.3000000003,"d":"2,756,010.30"},{"v":1234587.47,"d":"1,234,587.47"},{"v":6732747.26,"d":"6,732,747.26"},{"v":2104341.13,"d":"2,104,341.13"},{"v":873804.67,"d":"873,804.67"},{"v":949764.9299999999,"d":"949,764.93"},{"v":4862218.01,"d":"4,862,218.01"},{"v":1051745.69,"d":"1,051,745.69"},{"v":3052871.62,"d":"3,052,871.62"},{"v":24159243.71,"d":"24,159,243.71"},{"v":1445390.12,"d":"1,445,390.12"},{"$f":"SUM(E15:W15)","v":{"v":113875251.10000002,"d":"113,875,251.10"}},{"$f":"SUM(X15:AI15)","v":{"v":44991160.519999996,"d":"44,991,160.52"}},{"$f":"SUM(AJ15:BB15)","v":{"v":79831012.03,"d":"79,831,012.03"}}]
[]
["Quotient d'endettement net",null,null,{"$f":"IF(D15<>0,D8/D15,\"\")*100","v":{"v":114.27053074521112,"d":"114.27"}},{"$f":"IF(E15<>0,E8/E15,\"\")*100","v":{"v":187.2747143525062,"d":"187.27"}},{"$f":"IF(F15<>0,F8/F15,\"\")*100","v":{"v":129.55008496163387,"d":"129.55"}},{"v":220.71852602997106,"d":"220.72"},{"v":-8.945925359794776,"d":"-8.95"},{"v":127.90619824953133,"d":"127.91"},{"v":157.9110059091376,"d":"157.91"},{"v":10.91419504852823,"d":"10.91"},{"v":253.56570754399618,"d":"253.57"},{"v":146.44349621590155,"d":"146.44"},{"v":162.06336207760904,"d":"162.06"},{"v":140.53087231290118,"d":"140.53"},{"v":43.37281495799291,"d":"43.37"},{"v":23.30885214146088,"d":"23.31"},{"v":211.53700936994017,"d":"211.54"},{"v":95.64748732734361,"d":"95.65"},{"v":-105.80494579030047,"d":"-105.80"},{"v":77.57564220299207,"d":"77.58"},{"v":103.7096560500071,"d":"103.71"},{"v":123.29098325633454,"d":"123.29"},{"v":-146.8528645708897,"d":"-146.85"},{"v":76.29294389911232,"d":"76.29"},{"v":-160.55170038654128,"d":"-160.55"},{"v":-93.16219280328473,"d":"-93.16"},{"v":132.83713627285977,"d":"132.84"},{"v":232.65348724171827,"d":"232.65"},{"v":87.76955082310236,"d":"87.77"},{"v":-148.09190935866368,"d":"-148.09"},{"v":-62.2578268424766,"d":"-62.26"},{"v":33.8501480467628,"d":"33.85"},{"v":-35.78523186187411,"d":"-35.79"},{"v":-204.2924555060295,"d":"-204.29"},{"v":176.0626812853114,"d":"176.06"},{"v":71.89715863660969,"d":"71.90"},{"v":188.33496627110546,"d":"188.33"},{"v":189.2953120082444,"d":"189.30"},{"v":-104.9637280569675,"d":"-104.96"},{"v":88.69074904784775,"d":"88.69"},{"v":0.9858432827316904,"d":"0.99"},{"v":196.8521831332653,"d":"196.85"},{"v":175.0397659979717,"d":"175.04"},{"v":-24.93429566395975,"d":"-24.93"},{"v":133.69293339551263,"d":"133.69"},{"v":221.05058318182472,"d":"221.05"},{"v":-96.56538686157397,"d":"-96.57"},{"v":-29.352863134249436,"d":"-29.35"},{"v":298.23978069630004,"d":"298.24"},{"v":1.8744265070389516,"d":"1.87"},{"v":155.83753141902505,"d":"155.84"},{"v":169.87705684268707,"d":"169.88"},{"v":141.57740264614512,"d":"141.58"},{"v":165.79756882749038,"d":"165.80"},{"v":-37.23325999237862,"d":"-37.23"},{"v":126.15409509296182,"d":"126.15"}]
["(Endettement net / impôts directs PP et PM et PF*100)"]
[]
[]
["II. Degré d'autofinancement"]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Résultat global du compte de résultat",null,90,{"$f":"'Base de données indicateurs1'!BC54","v":{"v":17503684.39,"d":"17,503,684.39"}},{"$f":"'Base de données indicateurs1'!E54","v":{"v":136335.69,"d":"136,335.69"}},{"$f":"'Base de données indicateurs1'!F54","v":{"v":40244.78,"d":"40,244.78"}},{"$f":"'Base de données indicateurs1'!G54","v":{"v":-113598.49999999999,"d":"-113,598.50"}},{"$f":"'Base de données indicateurs1'!H54","v":{"v":21887.81,"d":"21,887.81"}},{"$f":"'Base de données indicateurs1'!I54","v":{"v":354522.49,"d":"354,522.49"}},{"$f":"'Base de données indicateurs1'!J54","v":{"v":52103.66000000002,"d":"52,103.66"}},{"$f":"'Base de données indicateurs1'!K54","v":{"v":-32226.75,"d":"-32,226.75"}},{"$f":"'Base de données indicateurs1'!L54","v":{"v":6546514.63,"d":"6,546,514.63"}},{"$f":"'Base de données indicateurs1'!M54","v":{"v":-41527.16,"d":"-41,527.16"}},{"$f":"'Base de données indicateurs1'!N54","v":{"v":-9732.53,"d":"-9,732.53"}},{"$f":"'Base de données indicateurs1'!O54","v":{"v":1300857.85,"d":"1,300,857.85"}},{"$f":"'Base de données indicateurs1'!P54","v":{"v":160861.66,"d":"160,861.66"}},{"$f":"'Base de données indicateurs1'!Q54","v":{"v":-43476.25,"d":"-43,476.25"}},{"$f":"'Base de données indicateurs1'!R54","v":{"v":-185206.75999999998,"d":"-185,206.76"}},{"$f":"'Base de données indicateurs1'!S54","v":{"v":21486.75,"d":"21,486.75"}},{"$f":"'Base de données indicateurs1'!T54","v":{"v":80334.98999999999,"d":"80,334.99"}},{"$f":"'Base de données indicateurs1'!U54","v":{"v":-14131.11,"d":"-14,131.11"}},{"$f":"'Base de données indicateurs1'!V54","v":{"v":51773.06,"d":"51,773.06"}},{"$f":"'Base de données indicateurs1'!W54","v":{"v":229987.88,"d":"229,987.88"}},{"$f":"'Base de données indicateurs1'!X54","v":{"v":9651.330000000002,"d":"9,651.33"}},{"$f":"'Base de données indicateurs1'!Y54","v":{"v":1107408.63,"d":"1,107,408.63"}},{"$f":"'Base de données indicateurs1'!Z54","v":{"v":1423923.1300000001,"d":"1,423,923.13"}},{"$f":"'Base de données indicateurs1'!AA54","v":{"v":54749.53,"d":"54,749.53"}},{"$f":"'Base de données indicateurs1'!AB54","v":{"v":-120138.51,"d":"-120,138.51"}},{"$f":"'Base de données indicateurs1'!AC54","v":{"v":14874.09,"d":"14,874.09"}},{"$f":"'Base de données indicateurs1'!AD54","v":{"v":265657.4,"d":"265,657.40"}},{"$f":"'Base de données indicateurs1'!AE54","v":{"v":9456.220000000001,"d":"9,456.22"}},{"$f":"'Base de données indicateurs1'!AF54","v":{"v":2946468.1500000004,"d":"2,946,468.15"}},{"$f":"'Base de données indicateurs1'!AG54","v":{"v":837681.98,"d":"837,681.98"}},{"$f":"'Base de données indicateurs1'!AH54","v":{"v":-3077.4,"d":"-3,077.40"}},{"$f":"'Base de données indicateurs1'!AI54","v":{"v":46184.87,"d":"46,184.87"}},{"$f":"'Base de données indicateurs1'!AJ54","v":{"v":258548.25,"d":"258,548.25"}},{"$f":"'Base de données indicateurs1'!AK54","v":{"v":20517.35,"d":"20,517.35"}},{"$f":"'Base de données indicateurs1'!AL54","v":{"v":134239.31,"d":"134,239.31"}},{"$f":"'Base de données indicateurs1'!AM54","v":{"v":227079.47,"d":"227,079.47"}},{"$f":"'Base de données indicateurs1'!AN54","v":{"v":552805.46,"d":"552,805.46"}},{"$f":"'Base de données indicateurs1'!AO54","v":{"v":73531.77,"d":"73,531.77"}},{"$f":"'Base de données indicateurs1'!AP54","v":{"v":-76753.3,"d":"-76,753.30"}},{"$f":"'Base de données indicateurs1'!AQ54","v":{"v":7448.950000000012,"d":"7,448.95"}},{"$f":"'Base de données indicateurs1'!AR54","v":{"v":11686.370000000003,"d":"11,686.37"}},{"$f":"'Base de données indicateurs1'!AS54","v":{"v":167924.81,"d":"167,924.81"}},{"$f":"'Base de données indicateurs1'!AT54","v":{"v":279815.44,"d":"279,815.44"}},{"$f":"'Base de données indicateurs1'!AU54","v":{"v":-270413.17,"d":"-270,413.17"}},{"$f":"'Base de données indicateurs1'!AV54","v":{"v":-23696.57,"d":"-23,696.57"}},{"$f":"'Base de données indicateurs1'!AW54","v":{"v":179841.21,"d":"179,841.21"}},{"$f":"'Base de données indicateurs1'!AX54","v":{"v":48829.850000000006,"d":"48,829.85"}},{"$f":"'Base de données indicateurs1'!AY54","v":{"v":67470.92,"d":"67,470.92"}},{"$f":"'Base de données indicateurs1'!AZ54","v":{"v":93443.73000000001,"d":"93,443.73"}},{"$f":"'Base de données indicateurs1'!BA54","v":{"v":616995.6000000001,"d":"616,995.60"}},{"$f":"'Base de données indicateurs1'!BB54","v":{"v":-15482.669999999998,"d":"-15,482.67"}},{"$f":"SUM(E23:W23)","v":{"v":8557012.19,"d":"8,557,012.19"}},{"$f":"SUM(X23:AI23)","v":{"v":6592839.420000001,"d":"6,592,839.42"}},{"$f":"SUM(AJ23:BB23)","v":{"v":2353832.7800000003,"d":"2,353,832.78"}}]
["Amortissements du patrimoine administratif","+",33,{"$f":"'Base de données indicateurs1'!BC21","v":{"v":25203082.29,"d":"25,203,082.29"}},{"$f":"'Base de données indicateurs1'!E21","v":{"v":277068,"d":"277,068.00"}},{"$f":"'Base de données indicateurs1'!F21","v":{"v":89160,"d":"89,160.00"}},{"$f":"'Base de données indicateurs1'!G21","v":{"v":83585.16,"d":"83,585.16"}},{"$f":"'Base de données indicateurs1'!H21","v":{"v":238223.4,"d":"238,223.40"}},{"$f":"'Base de données indicateurs1'!I21","v":{"v":1184075.67,"d":"1,184,075.67"}},{"$f":"'Base de données indicateurs1'!J21","v":{"v":1015735.44,"d":"1,015,735.44"}},{"$f":"'Base de données indicateurs1'!K21","v":{"v":713304.91,"d":"713,304.91"}},{"$f":"'Base de données indicateurs1'!L21","v":{"v":6406442.33,"d":"6,406,442.33"}},{"$f":"'Base de données indicateurs1'!M21","v":{"v":383425.4,"d":"383,425.40"}},{"$f":"'Base de données indicateurs1'!N21","v":{"v":50189.6,"d":"50,189.60"}},{"$f":"'Base de données indicateurs1'!O21","v":{"v":1601561.9,"d":"1,601,561.90"}},{"$f":"'Base de données indicateurs1'!P21","v":{"v":118487.03,"d":"118,487.03"}},{"$f":"'Base de données indicateurs1'!Q21","v":{"v":12885,"d":"12,885.00"}},{"$f":"'Base de données indicateurs1'!R21","v":{"v":57700,"d":"57,700.00"}},{"$f":"'Base de données indicateurs1'!S21","v":{"v":64543.64,"d":"64,543.64"}},{"$f":"'Base de données indicateurs1'!T21","v":{"v":128943.45000000001,"d":"128,943.45"}},{"$f":"'Base de données indicateurs1'!U21","v":{"v":105115.95,"d":"105,115.95"}},{"$f":"'Base de données indicateurs1'!V21","v":{"v":133572.9,"d":"133,572.90"}},{"$f":"'Base de données indicateurs1'!W21","v":{"v":1001384.95,"d":"1,001,384.95"}},{"$f":"'Base de données indicateurs1'!X21","v":{"v":82124,"d":"82,124.00"}},{"$f":"'Base de données indicateurs1'!Y21","v":{"v":326119.15,"d":"326,119.15"}},{"$f":"'Base de données indicateurs1'!Z21","v":{"v":541867.15,"d":"541,867.15"}},{"$f":"'Base de données indicateurs1'!AA21","v":{"v":13700,"d":"13,700.00"}},{"$f":"'Base de données indicateurs1'!AB21","v":{"v":107250,"d":"107,250.00"}},{"$f":"'Base de données indicateurs1'!AC21","v":{"v":255896.36,"d":"255,896.36"}},{"$f":"'Base de données indicateurs1'!AD21","v":{"v":156260,"d":"156,260.00"}},{"$f":"'Base de données indicateurs1'!AE21","v":{"v":87124,"d":"87,124.00"}},{"$f":"'Base de données indicateurs1'!AF21","v":{"v":576659.4,"d":"576,659.40"}},{"$f":"'Base de données indicateurs1'!AG21","v":{"v":814914.08,"d":"814,914.08"}},{"$f":"'Base de données indicateurs1'!AH21","v":{"v":70024.66,"d":"70,024.66"}},{"$f":"'Base de données indicateurs1'!AI21","v":{"v":16038.6,"d":"16,038.60"}},{"$f":"'Base de données indicateurs1'!AJ21","v":{"v":468794.25,"d":"468,794.25"}},{"$f":"'Base de données indicateurs1'!AK21","v":{"v":386251.1,"d":"386,251.10"}},{"$f":"'Base de données indicateurs1'!AL21","v":{"v":306489,"d":"306,489.00"}},{"$f":"'Base de données indicateurs1'!AM21","v":{"v":152516,"d":"152,516.00"}},{"$f":"'Base de données indicateurs1'!AN21","v":{"v":673505.07,"d":"673,505.07"}},{"$f":"'Base de données indicateurs1'!AO21","v":{"v":411286.26,"d":"411,286.26"}},{"$f":"'Base de données indicateurs1'!AP21","v":{"v":341284.31,"d":"341,284.31"}},{"$f":"'Base de données indicateurs1'!AQ21","v":{"v":155650,"d":"155,650.00"}},{"$f":"'Base de données indicateurs1'!AR21","v":{"v":280685.8,"d":"280,685.80"}},{"$f":"'Base de données indicateurs1'!AS21","v":{"v":70603.75,"d":"70,603.75"}},{"$f":"'Base de données indicateurs1'!AT21","v":{"v":615969,"d":"615,969.00"}},{"$f":"'Base de données indicateurs1'!AU21","v":{"v":124221.32,"d":"124,221.32"}},{"$f":"'Base de données indicateurs1'!AV21","v":{"v":50247,"d":"50,247.00"}},{"$f":"'Base de données indicateurs1'!AW21","v":{"v":96465,"d":"96,465.00"}},{"$f":"'Base de données indicateurs1'!AX21","v":{"v":592779,"d":"592,779.00"}},{"$f":"'Base de données indicateurs1'!AY21","v":{"v":51800,"d":"51,800.00"}},{"$f":"'Base de données indicateurs1'!AZ21","v":{"v":537036.59,"d":"537,036.59"}},{"$f":"'Base de données indicateurs1'!BA21","v":{"v":3081816.71,"d":"3,081,816.71"}},{"$f":"'Base de données indicateurs1'!BB21","v":{"v":92300,"d":"92,300.00"}},{"v":13665404.729999999,"d":"13,665,404.73"},{"v":3047977.4000000004,"d":"3,047,977.40"},{"v":8489700.16,"d":"8,489,700.16"}]
["Attributions aux financements spéciaux","+",35,{"$f":"'Base de données indicateurs1'!BC25","v":{"v":7624702.179999999,"d":"7,624,702.18"}},{"$f":"'Base de données indicateurs1'!E25","v":{"v":60816.55,"d":"60,816.55"}},{"$f":"'Base de données indicateurs1'!F25","v":{"v":53469.75,"d":"53,469.75"}},{"$f":"'Base de données indicateurs1'!G25","v":{"v":64150.55,"d":"64,150.55"}},{"$f":"'Base de données indicateurs1'!H25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I25","v":{"v":436845.5,"d":"436,845.50"}},{"$f":"'Base de données indicateurs1'!J25","v":{"v":375508.6,"d":"375,508.60"}},{"$f":"'Base de données indicateurs1'!K25","v":{"v":210911.53,"d":"210,911.53"}},{"$f":"'Base de données indicateurs1'!L25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M25","v":{"v":107549.6,"d":"107,549.60"}},{"$f":"'Base de données indicateurs1'!N25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O25","v":{"v":1032750.45,"d":"1,032,750.45"}},{"$f":"'Base de données indicateurs1'!P25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q25","v":{"v":19055,"d":"19,055.00"}},{"$f":"'Base de données indicateurs1'!R25","v":{"v":126370,"d":"126,370.00"}},{"$f":"'Base de données indicateurs1'!S25","v":{"v":97180,"d":"97,180.00"}},{"$f":"'Base de données indicateurs1'!T25","v":{"v":94394,"d":"94,394.00"}},{"$f":"'Base de données indicateurs1'!U25","v":{"v":4808.45,"d":"4,808.45"}},{"$f":"'Base de données indicateurs1'!V25","v":{"v":68680,"d":"68,680.00"}},{"$f":"'Base de données indicateurs1'!W25","v":{"v":212810,"d":"212,810.00"}},{"$f":"'Base de données indicateurs1'!X25","v":{"v":26919.85,"d":"26,919.85"}},{"$f":"'Base de données indicateurs1'!Y25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z25","v":{"v":376485.15,"d":"376,485.15"}},{"$f":"'Base de données indicateurs1'!AA25","v":{"v":5730,"d":"5,730.00"}},{"$f":"'Base de données indicateurs1'!AB25","v":{"v":76822.55,"d":"76,822.55"}},{"$f":"'Base de données indicateurs1'!AC25","v":{"v":53868.6,"d":"53,868.60"}},{"$f":"'Base de données indicateurs1'!AD25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE25","v":{"v":19480,"d":"19,480.00"}},{"$f":"'Base de données indicateurs1'!AF25","v":{"v":503926.5,"d":"503,926.50"}},{"$f":"'Base de données indicateurs1'!AG25","v":{"v":182239.75,"d":"182,239.75"}},{"$f":"'Base de données indicateurs1'!AH25","v":{"v":3213.67,"d":"3,213.67"}},{"$f":"'Base de données indicateurs1'!AI25","v":{"v":50290,"d":"50,290.00"}},{"$f":"'Base de données indicateurs1'!AJ25","v":{"v":246317,"d":"246,317.00"}},{"$f":"'Base de données indicateurs1'!AK25","v":{"v":9565.1,"d":"9,565.10"}},{"$f":"'Base de données indicateurs1'!AL25","v":{"v":313883.2,"d":"313,883.20"}},{"$f":"'Base de données indicateurs1'!AM25","v":{"v":6526,"d":"6,526.00"}},{"$f":"'Base de données indicateurs1'!AN25","v":{"v":39662,"d":"39,662.00"}},{"$f":"'Base de données indicateurs1'!AO25","v":{"v":55645,"d":"55,645.00"}},{"$f":"'Base de données indicateurs1'!AP25","v":{"v":492225.3,"d":"492,225.30"}},{"$f":"'Base de données indicateurs1'!AQ25","v":{"v":106583.6,"d":"106,583.60"}},{"$f":"'Base de données indicateurs1'!AR25","v":{"v":158594.64,"d":"158,594.64"}},{"$f":"'Base de données indicateurs1'!AS25","v":{"v":85478.9,"d":"85,478.90"}},{"$f":"'Base de données indicateurs1'!AT25","v":{"v":205825.03,"d":"205,825.03"}},{"$f":"'Base de données indicateurs1'!AU25","v":{"v":132932,"d":"132,932.00"}},{"$f":"'Base de données indicateurs1'!AV25","v":{"v":87281.84,"d":"87,281.84"}},{"$f":"'Base de données indicateurs1'!AW25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX25","v":{"v":15180.7,"d":"15,180.70"}},{"$f":"'Base de données indicateurs1'!AY25","v":{"v":146711.27,"d":"146,711.27"}},{"$f":"'Base de données indicateurs1'!AZ25","v":{"v":241126.54,"d":"241,126.54"}},{"$f":"'Base de données indicateurs1'!BA25","v":{"v":1000054.7,"d":"1,000,054.70"}},{"$f":"'Base de données indicateurs1'!BB25","v":{"v":16833.31,"d":"16,833.31"}},{"v":2965299.9800000004,"d":"2,965,299.98"},{"v":1298976.0699999998,"d":"1,298,976.07"},{"v":3360426.1300000004,"d":"3,360,426.13"}]
["Prélèvements sur les financements spéciaux","-",45,{"$f":"'Base de données indicateurs1'!BC47","v":{"v":2709368.31,"d":"2,709,368.31"}},{"$f":"'Base de données indicateurs1'!E47","v":{"v":11979.939999999999,"d":"11,979.94"}},{"$f":"'Base de données indicateurs1'!F47","v":{"v":18662.65,"d":"18,662.65"}},{"$f":"'Base de données indicateurs1'!G47","v":{"v":1173.65,"d":"1,173.65"}},{"$f":"'Base de données indicateurs1'!H47","v":{"v":150254.51,"d":"150,254.51"}},{"$f":"'Base de données indicateurs1'!I47","v":{"v":168863.65,"d":"168,863.65"}},{"$f":"'Base de données indicateurs1'!J47","v":{"v":160199.77,"d":"160,199.77"}},{"$f":"'Base de données indicateurs1'!K47","v":{"v":57291,"d":"57,291.00"}},{"$f":"'Base de données indicateurs1'!L47","v":{"v":29494.75,"d":"29,494.75"}},{"$f":"'Base de données indicateurs1'!M47","v":{"v":244135.68,"d":"244,135.68"}},{"$f":"'Base de données indicateurs1'!N47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O47","v":{"v":382575.8,"d":"382,575.80"}},{"$f":"'Base de données indicateurs1'!P47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q47","v":{"v":10875,"d":"10,875.00"}},{"$f":"'Base de données indicateurs1'!R47","v":{"v":14077.06,"d":"14,077.06"}},{"$f":"'Base de données indicateurs1'!S47","v":{"v":42185.5,"d":"42,185.50"}},{"$f":"'Base de données indicateurs1'!T47","v":{"v":31442.89,"d":"31,442.89"}},{"$f":"'Base de données indicateurs1'!U47","v":{"v":60682.9,"d":"60,682.90"}},{"$f":"'Base de données indicateurs1'!V47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W47","v":{"v":81372.76,"d":"81,372.76"}},{"$f":"'Base de données indicateurs1'!X47","v":{"v":7142.8,"d":"7,142.80"}},{"$f":"'Base de données indicateurs1'!Y47","v":-15.55},{"$f":"'Base de données indicateurs1'!Z47","v":{"v":28092.629999999997,"d":"28,092.63"}},{"$f":"'Base de données indicateurs1'!AA47","v":348.85},{"$f":"'Base de données indicateurs1'!AB47","v":{"v":1206.75,"d":"1,206.75"}},{"$f":"'Base de données indicateurs1'!AC47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD47","v":{"v":2084.7,"d":"2,084.70"}},{"$f":"'Base de données indicateurs1'!AE47","v":{"v":1202.5,"d":"1,202.50"}},{"$f":"'Base de données indicateurs1'!AF47","v":{"v":138402.77,"d":"138,402.77"}},{"$f":"'Base de données indicateurs1'!AG47","v":{"v":8436.35,"d":"8,436.35"}},{"$f":"'Base de données indicateurs1'!AH47","v":573.55},{"$f":"'Base de données indicateurs1'!AI47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK47","v":{"v":3641.85,"d":"3,641.85"}},{"$f":"'Base de données indicateurs1'!AL47","v":{"v":128184.87,"d":"128,184.87"}},{"$f":"'Base de données indicateurs1'!AM47","v":{"v":6138.5,"d":"6,138.50"}},{"$f":"'Base de données indicateurs1'!AN47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO47","v":{"v":1495.95,"d":"1,495.95"}},{"$f":"'Base de données indicateurs1'!AP47","v":{"v":332760.61,"d":"332,760.61"}},{"$f":"'Base de données indicateurs1'!AQ47","v":{"v":18502.65,"d":"18,502.65"}},{"$f":"'Base de données indicateurs1'!AR47","v":{"v":8175.95,"d":"8,175.95"}},{"$f":"'Base de données indicateurs1'!AS47","v":{"v":34094.65,"d":"34,094.65"}},{"$f":"'Base de données indicateurs1'!AT47","v":{"v":2749.08,"d":"2,749.08"}},{"$f":"'Base de données indicateurs1'!AU47","v":{"v":65105.189999999995,"d":"65,105.19"}},{"$f":"'Base de données indicateurs1'!AV47","v":{"v":6906.349999999999,"d":"6,906.35"}},{"$f":"'Base de données indicateurs1'!AW47","v":{"v":786.5,"d":"786.50"}},{"$f":"'Base de données indicateurs1'!AX47","v":{"v":3864.35,"d":"3,864.35"}},{"$f":"'Base de données indicateurs1'!AY47","v":{"v":44528.18,"d":"44,528.18"}},{"$f":"'Base de données indicateurs1'!AZ47","v":{"v":160491.45,"d":"160,491.45"}},{"$f":"'Base de données indicateurs1'!BA47","v":{"v":239079.32,"d":"239,079.32"}},{"$f":"'Base de données indicateurs1'!BB47","v":{"v":120,"d":"120.00"}},{"v":1465267.51,"d":"1,465,267.51"},{"v":187475.34999999998,"d":"187,475.35"},{"v":1056625.45,"d":"1,056,625.45"}]
["Réévaluation, prêts du patrimoine administratif","+",364,{"$f":"'Base de données indicateurs1'!BC29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations, participations du patrimoine administratif","+",365,{"$f":"'Base de données indicateurs1'!BC30","v":{"v":31102,"d":"31,102.00"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":2,"d":"2.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":13000,"d":"13,000.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"v":18100,"d":"18,100.00"},{"v":2,"d":"2.00"},{"v":13000,"d":"13,000.00"}]
["Amortissements, subventions d'investissement","+",366,{"$f":"'Base de données indicateurs1'!BC31","v":{"v":269243.13,"d":"269,243.13"}},{"$f":"'Base de données indicateurs1'!E31","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'Base de données indicateurs1'!F31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H31","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I31","v":{"v":14968.7,"d":"14,968.70"}},{"$f":"'Base de données indicateurs1'!J31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K31","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'Base de données indicateurs1'!L31","v":{"v":78641,"d":"78,641.00"}},{"$f":"'Base de données indicateurs1'!M31","v":{"v":10700,"d":"10,700.00"}},{"$f":"'Base de données indicateurs1'!N31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O31","v":{"v":74430.89,"d":"74,430.89"}},{"$f":"'Base de données indicateurs1'!P31","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'Base de données indicateurs1'!Q31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U31","v":667.55},{"$f":"'Base de données indicateurs1'!V31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W31","v":{"v":13302.8,"d":"13,302.80"}},{"$f":"'Base de données indicateurs1'!X31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK31","v":{"v":1250,"d":"1,250.00"}},{"$f":"'Base de données indicateurs1'!AL31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ31","v":{"v":422,"d":"422.00"}},{"$f":"'Base de données indicateurs1'!AR31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS31","v":{"v":338,"d":"338.00"}},{"$f":"'Base de données indicateurs1'!AT31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU31","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV31","v":{"v":442,"d":"442.00"}},{"$f":"'Base de données indicateurs1'!AW31","v":{"v":311,"d":"311.00"}},{"$f":"'Base de données indicateurs1'!AX31","v":{"v":1597,"d":"1,597.00"}},{"$f":"'Base de données indicateurs1'!AY31","v":{"v":319,"d":"319.00"}},{"$f":"'Base de données indicateurs1'!AZ31","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'Base de données indicateurs1'!BA31","v":{"v":41600,"d":"41,600.00"}},{"$f":"'Base de données indicateurs1'!BB31","v":{"v":590,"d":"590.00"}},{"v":220657.72999999998,"d":"220,657.73"},{"v":0,"d":"0.00"},{"v":48585.4,"d":"48,585.40"}]
["Attributions aux captiaux propres","+",389,{"$f":"'Base de données indicateurs1'!BC32","v":{"v":16599752.46,"d":"16,599,752.46"}},{"$f":"'Base de données indicateurs1'!E32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I32","v":{"v":610000,"d":"610,000.00"}},{"$f":"'Base de données indicateurs1'!J32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O32","v":{"v":832100,"d":"832,100.00"}},{"$f":"'Base de données indicateurs1'!P32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S32","v":{"v":450000,"d":"450,000.00"}},{"$f":"'Base de données indicateurs1'!T32","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'Base de données indicateurs1'!U32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V32","v":{"v":30000,"d":"30,000.00"}},{"$f":"'Base de données indicateurs1'!W32","v":{"v":695650,"d":"695,650.00"}},{"$f":"'Base de données indicateurs1'!X32","v":{"v":100000,"d":"100,000.00"}},{"$f":"'Base de données indicateurs1'!Y32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z32","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AA32","v":{"v":65000,"d":"65,000.00"}},{"$f":"'Base de données indicateurs1'!AB32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC32","v":{"v":250000,"d":"250,000.00"}},{"$f":"'Base de données indicateurs1'!AD32","v":{"v":135000,"d":"135,000.00"}},{"$f":"'Base de données indicateurs1'!AE32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF32","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AG32","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"'Base de données indicateurs1'!AH32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI32","v":{"v":15000,"d":"15,000.00"}},{"$f":"'Base de données indicateurs1'!AJ32","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AK32","v":{"v":87002.46,"d":"87,002.46"}},{"$f":"'Base de données indicateurs1'!AL32","v":{"v":350000,"d":"350,000.00"}},{"$f":"'Base de données indicateurs1'!AM32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN32","v":{"v":1400000,"d":"1,400,000.00"}},{"$f":"'Base de données indicateurs1'!AO32","v":{"v":110000,"d":"110,000.00"}},{"$f":"'Base de données indicateurs1'!AP32","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AQ32","v":{"v":150000,"d":"150,000.00"}},{"$f":"'Base de données indicateurs1'!AR32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS32","v":{"v":220000,"d":"220,000.00"}},{"$f":"'Base de données indicateurs1'!AT32","v":{"v":550000,"d":"550,000.00"}},{"$f":"'Base de données indicateurs1'!AU32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX32","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY32","v":{"v":50000,"d":"50,000.00"}},{"$f":"'Base de données indicateurs1'!AZ32","v":{"v":100000,"d":"100,000.00"}},{"$f":"'Base de données indicateurs1'!BA32","v":{"v":3000000,"d":"3,000,000.00"}},{"$f":"'Base de données indicateurs1'!BB32","v":{"v":0,"d":"0.00"}},{"v":4017750,"d":"4,017,750.00"},{"v":4565000,"d":"4,565,000.00"},{"v":8017002.46,"d":"8,017,002.46"}]
["Prélèvements sur les capitaux propres","-",489,{"$f":"'Base de données indicateurs1'!BC51","v":{"v":1699167.18,"d":"1,699,167.18"}},{"$f":"'Base de données indicateurs1'!E51","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'Base de données indicateurs1'!F51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H51","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I51","v":{"v":14968.25,"d":"14,968.25"}},{"$f":"'Base de données indicateurs1'!J51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K51","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'Base de données indicateurs1'!L51","v":{"v":70244,"d":"70,244.00"}},{"$f":"'Base de données indicateurs1'!M51","v":{"v":10700,"d":"10,700.00"}},{"$f":"'Base de données indicateurs1'!N51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O51","v":{"v":63099.54,"d":"63,099.54"}},{"$f":"'Base de données indicateurs1'!P51","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'Base de données indicateurs1'!Q51","v":{"v":15000,"d":"15,000.00"}},{"$f":"'Base de données indicateurs1'!R51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T51","v":{"v":8700,"d":"8,700.00"}},{"$f":"'Base de données indicateurs1'!U51","v":667.55},{"$f":"'Base de données indicateurs1'!V51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB51","v":{"v":85000,"d":"85,000.00"}},{"$f":"'Base de données indicateurs1'!AC51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE51","v":{"v":197550.65,"d":"197,550.65"}},{"$f":"'Base de données indicateurs1'!AF51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO51","v":{"v":567,"d":"567.00"}},{"$f":"'Base de données indicateurs1'!AP51","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AQ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS51","v":{"v":338,"d":"338.00"}},{"$f":"'Base de données indicateurs1'!AT51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU51","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV51","v":{"v":442,"d":"442.00"}},{"$f":"'Base de données indicateurs1'!AW51","v":{"v":311,"d":"311.00"}},{"$f":"'Base de données indicateurs1'!AX51","v":{"v":201597,"d":"201,597.00"}},{"$f":"'Base de données indicateurs1'!AY51","v":{"v":319,"d":"319.00"}},{"$f":"'Base de données indicateurs1'!AZ51","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'Base de données indicateurs1'!BA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB51","v":{"v":0,"d":"0.00"}},{"v":211326.12999999998,"d":"211,326.13"},{"v":282550.65,"d":"282,550.65"},{"v":1205290.4,"d":"1,205,290.40"}]
["Revalorisations PA","-",4490,{"$f":"'Base de données indicateurs1'!BC46","v":{"v":1882.6500000000005,"d":"1,882.65"}},{"$f":"'Base de données indicateurs1'!E46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M46","v":{"v":0.3,"d":"0.30"}},{"$f":"'Base de données indicateurs1'!N46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O46","v":30.05},{"$f":"'Base de données indicateurs1'!P46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF46","v":4.04},{"$f":"'Base de données indicateurs1'!AG46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI46","v":{"v":10,"d":"10.00"}},{"$f":"'Base de données indicateurs1'!AJ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK46","v":{"v":4285.25,"d":"4,285.25"}},{"$f":"'Base de données indicateurs1'!AL46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM46","v":{"v":-4969.07,"d":"-4,969.07"}},{"$f":"'Base de données indicateurs1'!AN46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT46","v":{"v":2522.08,"d":"2,522.08"}},{"$f":"'Base de données indicateurs1'!AU46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB46","v":{"v":0,"d":"0.00"}},30.35,14.04,{"v":1838.2600000000002,"d":"1,838.26"}]
[]
["Autofinancement",null,null,{"$f":"SUM(D23:D25,D27:D30)-SUM(D26,D31:D32)","v":{"v":62903148.31,"d":"62,903,148.31"}},{"$f":"SUM(E23:E25,E27:E30)-SUM(E26,E31:E32)","v":{"v":462240.3,"d":"462,240.30"}},{"$f":"SUM(F23:F25,F27:F30)-SUM(F26,F31:F32)","v":{"v":164211.88,"d":"164,211.88"}},{"v":32963.56000000002,"d":"32,963.56"},{"v":109856.69999999995,"d":"109,856.70"},{"v":2416580.46,"d":"2,416,580.46"},{"v":1283147.9299999997,"d":"1,283,147.93"},{"v":834698.6900000001,"d":"834,698.69"},{"v":12931859.21,"d":"12,931,859.21"},{"v":205311.86,"d":"205,311.86"},{"v":40457.07,"d":"40,457.07"},{"v":4487995.7,"d":"4,487,995.70"},{"v":279348.69,"d":"279,348.69"},{"v":-37411.25,"d":"-37,411.25"},{"v":-15213.81999999998,"d":"-15,213.82"},{"v":591024.89,"d":"591,024.89"},{"v":1663529.55,"d":"1,663,529.55"},{"v":43210.38999999999,"d":"43,210.39"},{"v":284025.95999999996,"d":"284,025.96"},{"v":2071762.8699999999,"d":"2,071,762.87"},{"v":211554.38,"d":"211,554.38"},{"v":1433543.3299999998,"d":"1,433,543.33"},{"v":3314182.8000000003,"d":"3,314,182.80"},{"v":138830.68,"d":"138,830.68"},{"v":-22272.709999999992,"d":"-22,272.71"},{"v":574639.05,"d":"574,639.05"},{"v":554832.7000000001,"d":"554,832.70"},{"v":-82692.93,"d":"-82,692.93"},{"v":4888647.240000001,"d":"4,888,647.24"},{"v":3826399.46,"d":"3,826,399.46"},{"v":69587.38,"d":"69,587.38"},{"v":127503.47,"d":"127,503.47"},{"v":1973659.5,"d":"1,973,659.50"},{"v":496658.91,"d":"496,658.91"},{"v":976426.64,"d":"976,426.64"},{"v":384952.04,"d":"384,952.04"},{"v":2665972.53,"d":"2,665,972.53"},{"v":648400.0800000001,"d":"648,400.08"},{"v":423995.7000000002,"d":"423,995.70"},{"v":401601.9,"d":"401,601.90"},{"v":442790.86,"d":"442,790.86"},{"v":509912.80999999994,"d":"509,912.81"},{"v":1646338.31,"d":"1,646,338.31"},{"v":-78365.03999999998,"d":"-78,365.04"},{"v":106925.91999999998,"d":"106,925.92"},{"v":275519.70999999996,"d":"275,519.71"},{"v":465925.19999999995,"d":"465,925.20"},{"v":271454.01,"d":"271,454.01"},{"v":811115.41,"d":"811,115.41"},{"v":7501387.6899999995,"d":"7,501,387.69"},{"v":94120.64,"d":"94,120.64"},{"$f":"SUM(E34:W34)","v":{"v":27849600.640000004,"d":"27,849,600.64"}},{"$f":"SUM(X34:AI34)","v":{"v":15034754.850000001,"d":"15,034,754.85"}},{"$f":"SUM(AJ34:BB34)","v":{"v":20018792.82,"d":"20,018,792.82"}}]
[]
["Dépenses reportées au bilan","+",690,{"$f":"'Base de données indicateurs1'!BC58","v":{"v":45288141.27,"d":"45,288,141.27"}},{"$f":"'Base de données indicateurs1'!E58","v":{"v":273822.39,"d":"273,822.39"}},{"$f":"'Base de données indicateurs1'!F58","v":{"v":36823.65,"d":"36,823.65"}},{"$f":"'Base de données indicateurs1'!G58","v":{"v":248631.05,"d":"248,631.05"}},{"$f":"'Base de données indicateurs1'!H58","v":{"v":138142.25,"d":"138,142.25"}},{"$f":"'Base de données indicateurs1'!I58","v":{"v":1431795.78,"d":"1,431,795.78"}},{"$f":"'Base de données indicateurs1'!J58","v":{"v":929302.24,"d":"929,302.24"}},{"$f":"'Base de données indicateurs1'!K58","v":{"v":2900837.65,"d":"2,900,837.65"}},{"$f":"'Base de données indicateurs1'!L58","v":{"v":5536566.09,"d":"5,536,566.09"}},{"$f":"'Base de données indicateurs1'!M58","v":{"v":2268936.51,"d":"2,268,936.51"}},{"$f":"'Base de données indicateurs1'!N58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O58","v":{"v":3019989.3,"d":"3,019,989.30"}},{"$f":"'Base de données indicateurs1'!P58","v":{"v":1260.79,"d":"1,260.79"}},{"$f":"'Base de données indicateurs1'!Q58","v":{"v":4483.8,"d":"4,483.80"}},{"$f":"'Base de données indicateurs1'!R58","v":{"v":420673.71,"d":"420,673.71"}},{"$f":"'Base de données indicateurs1'!S58","v":{"v":23607.14,"d":"23,607.14"}},{"$f":"'Base de données indicateurs1'!T58","v":{"v":219384.5,"d":"219,384.50"}},{"$f":"'Base de données indicateurs1'!U58","v":{"v":142837.75,"d":"142,837.75"}},{"$f":"'Base de données indicateurs1'!V58","v":{"v":1014.9,"d":"1,014.90"}},{"$f":"'Base de données indicateurs1'!W58","v":{"v":2389543.41,"d":"2,389,543.41"}},{"$f":"'Base de données indicateurs1'!X58","v":{"v":253929.85,"d":"253,929.85"}},{"$f":"'Base de données indicateurs1'!Y58","v":{"v":618649.8,"d":"618,649.80"}},{"$f":"'Base de données indicateurs1'!Z58","v":{"v":776345.5,"d":"776,345.50"}},{"$f":"'Base de données indicateurs1'!AA58","v":{"v":49737.05,"d":"49,737.05"}},{"$f":"'Base de données indicateurs1'!AB58","v":{"v":104776,"d":"104,776.00"}},{"$f":"'Base de données indicateurs1'!AC58","v":{"v":113919,"d":"113,919.00"}},{"$f":"'Base de données indicateurs1'!AD58","v":{"v":165022.55,"d":"165,022.55"}},{"$f":"'Base de données indicateurs1'!AE58","v":{"v":123089.7,"d":"123,089.70"}},{"$f":"'Base de données indicateurs1'!AF58","v":{"v":1640759.25,"d":"1,640,759.25"}},{"$f":"'Base de données indicateurs1'!AG58","v":{"v":1814444.72,"d":"1,814,444.72"}},{"$f":"'Base de données indicateurs1'!AH58","v":{"v":83241.7,"d":"83,241.70"}},{"$f":"'Base de données indicateurs1'!AI58","v":{"v":846124.55,"d":"846,124.55"}},{"$f":"'Base de données indicateurs1'!AJ58","v":{"v":1537961.35,"d":"1,537,961.35"}},{"$f":"'Base de données indicateurs1'!AK58","v":{"v":339808.85,"d":"339,808.85"}},{"$f":"'Base de données indicateurs1'!AL58","v":{"v":1378523.95,"d":"1,378,523.95"}},{"$f":"'Base de données indicateurs1'!AM58","v":{"v":2944298.37,"d":"2,944,298.37"}},{"$f":"'Base de données indicateurs1'!AN58","v":{"v":1383520.6,"d":"1,383,520.60"}},{"$f":"'Base de données indicateurs1'!AO58","v":{"v":459396.65,"d":"459,396.65"}},{"$f":"'Base de données indicateurs1'!AP58","v":{"v":1071943.95,"d":"1,071,943.95"}},{"$f":"'Base de données indicateurs1'!AQ58","v":{"v":1215309.02,"d":"1,215,309.02"}},{"$f":"'Base de données indicateurs1'!AR58","v":{"v":148288.1,"d":"148,288.10"}},{"$f":"'Base de données indicateurs1'!AS58","v":{"v":1564304.5,"d":"1,564,304.50"}},{"$f":"'Base de données indicateurs1'!AT58","v":{"v":373321.55,"d":"373,321.55"}},{"$f":"'Base de données indicateurs1'!AU58","v":{"v":1802945.06,"d":"1,802,945.06"}},{"$f":"'Base de données indicateurs1'!AV58","v":{"v":77673.15,"d":"77,673.15"}},{"$f":"'Base de données indicateurs1'!AW58","v":{"v":242935.24,"d":"242,935.24"}},{"$f":"'Base de données indicateurs1'!AX58","v":{"v":170287.6,"d":"170,287.60"}},{"$f":"'Base de données indicateurs1'!AY58","v":{"v":224573.94,"d":"224,573.94"}},{"$f":"'Base de données indicateurs1'!AZ58","v":{"v":222615.86,"d":"222,615.86"}},{"$f":"'Base de données indicateurs1'!BA58","v":{"v":3312060.12,"d":"3,312,060.12"}},{"$f":"'Base de données indicateurs1'!BB58","v":{"v":240680.83,"d":"240,680.83"}},{"$f":"SUM(E36:W36)","v":{"v":19987652.91,"d":"19,987,652.91"}},{"$f":"SUM(X36:AI36)","v":{"v":6590039.67,"d":"6,590,039.67"}},{"$f":"SUM(AJ36:BB36)","v":{"v":18710448.689999998,"d":"18,710,448.69"}}]
["Recettes reportées au bilan","-",590,{"$f":"'Base de données indicateurs1'!BC61","v":{"v":12269396.919999996,"d":"12,269,396.92"}},{"$f":"'Base de données indicateurs1'!E61","v":{"v":10647,"d":"10,647.00"}},{"$f":"'Base de données indicateurs1'!F61","v":{"v":20000,"d":"20,000.00"}},{"$f":"'Base de données indicateurs1'!G61","v":{"v":75447,"d":"75,447.00"}},{"$f":"'Base de données indicateurs1'!H61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I61","v":{"v":927656.71,"d":"927,656.71"}},{"$f":"'Base de données indicateurs1'!J61","v":{"v":1476773.53,"d":"1,476,773.53"}},{"$f":"'Base de données indicateurs1'!K61","v":{"v":584800.15,"d":"584,800.15"}},{"$f":"'Base de données indicateurs1'!L61","v":{"v":976063.25,"d":"976,063.25"}},{"$f":"'Base de données indicateurs1'!M61","v":{"v":1176419.3,"d":"1,176,419.30"}},{"$f":"'Base de données indicateurs1'!N61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O61","v":{"v":687835.75,"d":"687,835.75"}},{"$f":"'Base de données indicateurs1'!P61","v":{"v":68806.09,"d":"68,806.09"}},{"$f":"'Base de données indicateurs1'!Q61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R61","v":{"v":203745,"d":"203,745.00"}},{"$f":"'Base de données indicateurs1'!S61","v":{"v":39806.36,"d":"39,806.36"}},{"$f":"'Base de données indicateurs1'!T61","v":{"v":89010.22,"d":"89,010.22"}},{"$f":"'Base de données indicateurs1'!U61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V61","v":{"v":8000,"d":"8,000.00"}},{"$f":"'Base de données indicateurs1'!W61","v":{"v":831717.51,"d":"831,717.51"}},{"$f":"'Base de données indicateurs1'!X61","v":{"v":36000,"d":"36,000.00"}},{"$f":"'Base de données indicateurs1'!Y61","v":{"v":67142,"d":"67,142.00"}},{"$f":"'Base de données indicateurs1'!Z61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC61","v":{"v":124396.35,"d":"124,396.35"}},{"$f":"'Base de données indicateurs1'!AD61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE61","v":{"v":5250,"d":"5,250.00"}},{"$f":"'Base de données indicateurs1'!AF61","v":{"v":98323.95,"d":"98,323.95"}},{"$f":"'Base de données indicateurs1'!AG61","v":{"v":372978,"d":"372,978.00"}},{"$f":"'Base de données indicateurs1'!AH61","v":{"v":119745,"d":"119,745.00"}},{"$f":"'Base de données indicateurs1'!AI61","v":{"v":246018.55,"d":"246,018.55"}},{"$f":"'Base de données indicateurs1'!AJ61","v":{"v":77567.75,"d":"77,567.75"}},{"$f":"'Base de données indicateurs1'!AK61","v":{"v":182541.8,"d":"182,541.80"}},{"$f":"'Base de données indicateurs1'!AL61","v":{"v":794506.45,"d":"794,506.45"}},{"$f":"'Base de données indicateurs1'!AM61","v":{"v":160000,"d":"160,000.00"}},{"$f":"'Base de données indicateurs1'!AN61","v":{"v":272998.85,"d":"272,998.85"}},{"$f":"'Base de données indicateurs1'!AO61","v":{"v":2739.7,"d":"2,739.70"}},{"$f":"'Base de données indicateurs1'!AP61","v":{"v":304002.3,"d":"304,002.30"}},{"$f":"'Base de données indicateurs1'!AQ61","v":{"v":380500,"d":"380,500.00"}},{"$f":"'Base de données indicateurs1'!AR61","v":{"v":102515,"d":"102,515.00"}},{"$f":"'Base de données indicateurs1'!AS61","v":{"v":261212.55,"d":"261,212.55"}},{"$f":"'Base de données indicateurs1'!AT61","v":{"v":203173,"d":"203,173.00"}},{"$f":"'Base de données indicateurs1'!AU61","v":{"v":11086.45,"d":"11,086.45"}},{"$f":"'Base de données indicateurs1'!AV61","v":{"v":75413.5,"d":"75,413.50"}},{"$f":"'Base de données indicateurs1'!AW61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX61","v":{"v":87200,"d":"87,200.00"}},{"$f":"'Base de données indicateurs1'!AY61","v":{"v":105020.35,"d":"105,020.35"}},{"$f":"'Base de données indicateurs1'!AZ61","v":{"v":61391.1,"d":"61,391.10"}},{"$f":"'Base de données indicateurs1'!BA61","v":{"v":697519.7,"d":"697,519.70"}},{"$f":"'Base de données indicateurs1'!BB61","v":{"v":243426.7,"d":"243,426.70"}},{"$f":"SUM(E37:W37)","v":{"v":7176727.87,"d":"7,176,727.87"}},{"$f":"SUM(X37:AI37)","v":{"v":1069853.85,"d":"1,069,853.85"}},{"$f":"SUM(AJ37:BB37)","v":{"v":4022815.2,"d":"4,022,815.20"}}]
[]
["Investissements nets",null,null,{"$f":"D36-D37","v":{"v":33018744.35000001,"d":"33,018,744.35"}},{"$f":"E36-E37","v":{"v":263175.39,"d":"263,175.39"}},{"$f":"F36-F37","v":{"v":16823.65,"d":"16,823.65"}},{"v":173184.05,"d":"173,184.05"},{"v":138142.25,"d":"138,142.25"},{"v":504139.07000000007,"d":"504,139.07"},{"v":-547471.29,"d":"-547,471.29"},{"v":2316037.5,"d":"2,316,037.50"},{"v":4560502.84,"d":"4,560,502.84"},{"v":1092517.2099999997,"d":"1,092,517.21"},{"v":0,"d":"0.00"},{"v":2332153.55,"d":"2,332,153.55"},{"v":-67545.3,"d":"-67,545.30"},{"v":4483.8,"d":"4,483.80"},{"v":216928.71000000002,"d":"216,928.71"},{"v":-16199.220000000001,"d":"-16,199.22"},{"v":130374.28,"d":"130,374.28"},{"v":142837.75,"d":"142,837.75"},{"v":-6985.1,"d":"-6,985.10"},{"v":1557825.9000000001,"d":"1,557,825.90"},{"v":217929.85,"d":"217,929.85"},{"v":551507.8,"d":"551,507.80"},{"v":776345.5,"d":"776,345.50"},{"v":49737.05,"d":"49,737.05"},{"v":104776,"d":"104,776.00"},{"v":-10477.350000000006,"d":"-10,477.35"},{"v":165022.55,"d":"165,022.55"},{"v":117839.7,"d":"117,839.70"},{"v":1542435.3,"d":"1,542,435.30"},{"v":1441466.72,"d":"1,441,466.72"},{"v":-36503.3,"d":"-36,503.30"},{"v":600106,"d":"600,106.00"},{"v":1460393.6,"d":"1,460,393.60"},{"v":157267.05,"d":"157,267.05"},{"v":584017.5,"d":"584,017.50"},{"v":2784298.37,"d":"2,784,298.37"},{"v":1110521.75,"d":"1,110,521.75"},{"v":456656.95,"d":"456,656.95"},{"v":767941.6499999999,"d":"767,941.65"},{"v":834809.02,"d":"834,809.02"},{"v":45773.100000000006,"d":"45,773.10"},{"v":1303091.95,"d":"1,303,091.95"},{"v":170148.55,"d":"170,148.55"},{"v":1791858.61,"d":"1,791,858.61"},{"v":2259.649999999994,"d":"2,259.65"},{"v":242935.24,"d":"242,935.24"},{"v":83087.6,"d":"83,087.60"},{"v":119553.59,"d":"119,553.59"},{"v":161224.75999999998,"d":"161,224.76"},{"v":2614540.42,"d":"2,614,540.42"},{"v":-2745.8700000000244,"d":"-2,745.87"},{"$f":"SUM(E39:W39)","v":{"v":12810925.04,"d":"12,810,925.04"}},{"$f":"SUM(X39:AI39)","v":{"v":5520185.82,"d":"5,520,185.82"}},{"$f":"SUM(AJ39:BB39)","v":{"v":14687633.49,"d":"14,687,633.49"}}]
[]
["Degré d'autofinancement",null,null,{"$f":"IF(D39<>0,D34/D39,\"\")*100","v":{"v":190.50739072093148,"d":"190.51"}},{"$f":"IF(E39<>0,E34/E39,\"\")*100","v":{"v":175.6396371256446,"d":"175.64"}},{"$f":"IF(F39<>0,F34/F39,\"\")*100","v":{"v":976.0776050381457,"d":"976.08"}},{"v":19.033831348787615,"d":"19.03"},{"v":79.52433089804167,"d":"79.52"},{"v":479.34798229385393,"d":"479.35"},{"v":-234.37720907702752,"d":"-234.38"},{"v":36.03994710793759,"d":"36.04"},{"v":283.5621347842424,"d":"283.56"},{"v":18.792551560812488,"d":"18.79"},{"$error":"#VALUE!"},{"$f":"IF(O39<>0,O34/O39,\"\")*100","v":{"v":192.43997463203058,"d":"192.44"}},{"v":-413.5723581063375,"d":"-413.57"},{"v":-834.3648244792364,"d":"-834.36"},{"v":-7.013280999089506,"d":"-7.01"},{"v":-3648.4774575565984,"d":"-3,648.48"},{"v":1275.9645153936806,"d":"1,275.96"},{"v":30.251379624784057,"d":"30.25"},{"v":-4066.168845113169,"d":"-4,066.17"},{"v":132.99065511749419,"d":"132.99"},{"v":97.07453109337708,"d":"97.07"},{"v":259.9316510120074,"d":"259.93"},{"$f":"IF(Z39<>0,Z34/Z39,\"\")*100","v":{"v":426.8953449205283,"d":"426.90"}},{"v":279.129300993927,"d":"279.13"},{"v":-21.257453997098562,"d":"-21.26"},{"v":-5484.583888101473,"d":"-5,484.58"},{"v":336.2162928642177,"d":"336.22"},{"v":-70.17408394624222,"d":"-70.17"},{"v":316.9434231698406,"d":"316.94"},{"v":265.45180730915524,"d":"265.45"},{"v":-190.63312084112943,"d":"-190.63"},{"v":21.246824727631452,"d":"21.25"},{"v":135.14572372817847,"d":"135.15"},{"v":315.80608271090483,"d":"315.81"},{"v":167.19133245151045,"d":"167.19"},{"v":13.82581853107934,"d":"13.83"},{"v":240.06486410554317,"d":"240.06"},{"v":141.98844011899962,"d":"141.99"},{"v":55.21196825305675,"d":"55.21"},{"v":48.10703890094528,"d":"48.11"},{"v":967.3604365883017,"d":"967.36"},{"v":39.1309922526956,"d":"39.13"},{"v":967.5887981413888,"d":"967.59"},{"v":-4.373394170871549,"d":"-4.37"},{"v":4731.968225167626,"d":"4,731.97"},{"v":113.41282145809721,"d":"113.41"},{"v":560.7638203534582,"d":"560.76"},{"v":227.0563435192536,"d":"227.06"},{"v":503.0960567099,"d":"503.10"},{"v":286.91037371684615,"d":"286.91"},{"v":-3427.7165342860067,"d":"-3,427.72"},{"v":217.3894590206735,"d":"217.39"},{"v":272.3595788302648,"d":"272.36"},{"v":136.29692512159767,"d":"136.30"}]
["(Autofinancement/Investissements nets*100)"]
[]
[]
[]
[{"$nulls":26},{"$f":"D39-D34","v":{"v":-29884403.959999993,"d":"-29,884,403.96"}}]

{"sheet":"Quotité d'intéret + revenus det","index":38,"n_rows":34,"n_cols":57,"rows_kept":34,"hidden":true}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["III. Quotité de la charge des intérêts",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Charges d'intérêts","+",340,{"$f":"'Base de données indicateurs1'!BC23","v":{"v":9160185.849999996,"d":"9,160,185.85"}},{"$f":"'Base de données indicateurs1'!E23","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'Base de données indicateurs1'!F23","v":{"v":29062.04,"d":"29,062.04"}},{"$f":"'Base de données indicateurs1'!G23","v":{"v":52300.29,"d":"52,300.29"}},{"$f":"'Base de données indicateurs1'!H23","v":{"v":64472.77,"d":"64,472.77"}},{"$f":"'Base de données indicateurs1'!I23","v":{"v":354698.02,"d":"354,698.02"}},{"$f":"'Base de données indicateurs1'!J23","v":{"v":330578.3,"d":"330,578.30"}},{"$f":"'Base de données indicateurs1'!K23","v":{"v":181688.95,"d":"181,688.95"}},{"$f":"'Base de données indicateurs1'!L23","v":{"v":3224545.98,"d":"3,224,545.98"}},{"$f":"'Base de données indicateurs1'!M23","v":{"v":124223.56,"d":"124,223.56"}},{"$f":"'Base de données indicateurs1'!N23","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'Base de données indicateurs1'!O23","v":{"v":672055.44,"d":"672,055.44"}},{"$f":"'Base de données indicateurs1'!P23","v":{"v":42566.44,"d":"42,566.44"}},{"$f":"'Base de données indicateurs1'!Q23","v":{"v":9573.12,"d":"9,573.12"}},{"$f":"'Base de données indicateurs1'!R23","v":{"v":53626.4,"d":"53,626.40"}},{"$f":"'Base de données indicateurs1'!S23","v":{"v":71351.75,"d":"71,351.75"}},{"$f":"'Base de données indicateurs1'!T23","v":{"v":50819.51,"d":"50,819.51"}},{"$f":"'Base de données indicateurs1'!U23","v":{"v":15924.89,"d":"15,924.89"}},{"$f":"'Base de données indicateurs1'!V23","v":{"v":33962.25,"d":"33,962.25"}},{"$f":"'Base de données indicateurs1'!W23","v":{"v":194944.68,"d":"194,944.68"}},{"$f":"'Base de données indicateurs1'!X23","v":{"v":6912.16,"d":"6,912.16"}},{"$f":"'Base de données indicateurs1'!Y23","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'Base de données indicateurs1'!Z23","v":{"v":11605.94,"d":"11,605.94"}},{"$f":"'Base de données indicateurs1'!AA23","v":{"v":6149.85,"d":"6,149.85"}},{"$f":"'Base de données indicateurs1'!AB23","v":{"v":63223.79,"d":"63,223.79"}},{"$f":"'Base de données indicateurs1'!AC23","v":{"v":75820.2,"d":"75,820.20"}},{"$f":"'Base de données indicateurs1'!AD23","v":{"v":50769.09,"d":"50,769.09"}},{"$f":"'Base de données indicateurs1'!AE23","v":{"v":2409.27,"d":"2,409.27"}},{"$f":"'Base de données indicateurs1'!AF23","v":{"v":45198.92,"d":"45,198.92"}},{"$f":"'Base de données indicateurs1'!AG23","v":{"v":163532.88,"d":"163,532.88"}},{"$f":"'Base de données indicateurs1'!AH23","v":{"v":20884.6,"d":"20,884.60"}},{"$f":"'Base de données indicateurs1'!AI23","v":{"v":4195.96,"d":"4,195.96"}},{"$f":"'Base de données indicateurs1'!AJ23","v":{"v":181040.09,"d":"181,040.09"}},{"$f":"'Base de données indicateurs1'!AK23","v":{"v":138965.72,"d":"138,965.72"}},{"$f":"'Base de données indicateurs1'!AL23","v":{"v":148742.59,"d":"148,742.59"}},{"$f":"'Base de données indicateurs1'!AM23","v":{"v":105420.88,"d":"105,420.88"}},{"$f":"'Base de données indicateurs1'!AN23","v":{"v":92515.19,"d":"92,515.19"}},{"$f":"'Base de données indicateurs1'!AO23","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'Base de données indicateurs1'!AP23","v":{"v":117717.05,"d":"117,717.05"}},{"$f":"'Base de données indicateurs1'!AQ23","v":{"v":86400.63,"d":"86,400.63"}},{"$f":"'Base de données indicateurs1'!AR23","v":{"v":131814.84,"d":"131,814.84"}},{"$f":"'Base de données indicateurs1'!AS23","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'Base de données indicateurs1'!AT23","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'Base de données indicateurs1'!AU23","v":{"v":61865.32,"d":"61,865.32"}},{"$f":"'Base de données indicateurs1'!AV23","v":{"v":6982.85,"d":"6,982.85"}},{"$f":"'Base de données indicateurs1'!AW23","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'Base de données indicateurs1'!AX23","v":{"v":319181.73,"d":"319,181.73"}},{"$f":"'Base de données indicateurs1'!AY23","v":{"v":60357.01,"d":"60,357.01"}},{"$f":"'Base de données indicateurs1'!AZ23","v":{"v":146859.31,"d":"146,859.31"}},{"$f":"'Base de données indicateurs1'!BA23","v":{"v":894465.69,"d":"894,465.69"}},{"$f":"'Base de données indicateurs1'!BB23","v":{"v":49394.1,"d":"49,394.10"}},{"$f":"SUM(E5:W5)","v":{"v":5712182.849999999,"d":"5,712,182.85"}},{"$f":"SUM(X5:AI5)","v":{"v":552448.2299999999,"d":"552,448.23"}},{"$f":"SUM(AJ5:BB5)","v":{"v":2895554.77,"d":"2,895,554.77"}}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BC41","v":{"v":4386538.399999999,"d":"4,386,538.40"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":45009.97,"d":"45,009.97"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":5777.3,"d":"5,777.30"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":14139.45,"d":"14,139.45"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":10419.3,"d":"10,419.30"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":143869.39,"d":"143,869.39"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":119029.86,"d":"119,029.86"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":93488.82,"d":"93,488.82"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":1216568.37,"d":"1,216,568.37"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":48609.19,"d":"48,609.19"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":2887.7,"d":"2,887.70"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":365376.89,"d":"365,376.89"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":16780.1,"d":"16,780.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":3323.82,"d":"3,323.82"}},{"$f":"'Base de données indicateurs1'!R41","v":{"v":23030.53,"d":"23,030.53"}},{"$f":"'Base de données indicateurs1'!S41","v":{"v":20506.21,"d":"20,506.21"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":37418.67,"d":"37,418.67"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6830.66,"d":"6,830.66"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":23878.78,"d":"23,878.78"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":111238,"d":"111,238.00"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":14967.11,"d":"14,967.11"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":59922.74,"d":"59,922.74"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":270606.84,"d":"270,606.84"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":9015.47,"d":"9,015.47"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":21161.69,"d":"21,161.69"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":17361.76,"d":"17,361.76"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":65036.63,"d":"65,036.63"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":26675.11,"d":"26,675.11"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":87850.14,"d":"87,850.14"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":114884.44,"d":"114,884.44"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":16556.36,"d":"16,556.36"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":6059.38,"d":"6,059.38"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":99067.17,"d":"99,067.17"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":167097.78,"d":"167,097.78"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":66785.1,"d":"66,785.10"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42398.07,"d":"42,398.07"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":83330.15,"d":"83,330.15"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":35619.19,"d":"35,619.19"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":43776.88,"d":"43,776.88"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":28900.69,"d":"28,900.69"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":87640.2,"d":"87,640.20"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":13817.03,"d":"13,817.03"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":110807.98,"d":"110,807.98"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":35062.33,"d":"35,062.33"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":19932.69,"d":"19,932.69"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":19810.14,"d":"19,810.14"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":84105.76,"d":"84,105.76"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":21584.21,"d":"21,584.21"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":61141.37,"d":"61,141.37"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":323471.91,"d":"323,471.91"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":23909.07,"d":"23,909.07"}},{"$f":"SUM(E6:W6)","v":{"v":2308183.0100000002,"d":"2,308,183.01"}},{"$f":"SUM(X6:AI6)","v":{"v":710097.6699999999,"d":"710,097.67"}},{"$f":"SUM(AJ6:BB6)","v":{"v":1368257.7199999997,"d":"1,368,257.72"}}]
[]
["Charge nette des intérêts",null,null,{"$f":"D5-D6","v":{"v":4773647.449999996,"d":"4,773,647.45"}},{"$f":"E5-E6","v":{"v":149580.19,"d":"149,580.19"}},{"$f":"F5-F6","v":{"v":23284.74,"d":"23,284.74"}},{"v":38160.84,"d":"38,160.84"},{"v":54053.47,"d":"54,053.47"},{"v":210828.63,"d":"210,828.63"},{"v":211548.44,"d":"211,548.44"},{"v":88200.13,"d":"88,200.13"},{"v":2007977.6099999999,"d":"2,007,977.61"},{"v":75614.37,"d":"75,614.37"},{"v":8310.599999999999,"d":"8,310.60"},{"v":306678.54999999993,"d":"306,678.55"},{"v":25786.340000000004,"d":"25,786.34"},{"v":6249.300000000001,"d":"6,249.30"},{"v":30595.870000000003,"d":"30,595.87"},{"v":50845.54,"d":"50,845.54"},{"v":13400.840000000004,"d":"13,400.84"},{"v":9094.23,"d":"9,094.23"},{"v":10083.470000000001,"d":"10,083.47"},{"v":83706.68,"d":"83,706.68"},{"v":-8054.950000000001,"d":"-8,054.95"},{"v":41822.83000000001,"d":"41,822.83"},{"v":-259000.90000000002,"d":"-259,000.90"},{"v":-2865.619999999999,"d":"-2,865.62"},{"v":42062.100000000006,"d":"42,062.10"},{"v":58458.44,"d":"58,458.44"},{"v":-14267.54,"d":"-14,267.54"},{"v":-24265.84,"d":"-24,265.84"},{"v":-42651.22,"d":"-42,651.22"},{"v":48648.44,"d":"48,648.44"},{"v":4328.239999999998,"d":"4,328.24"},{"v":-1863.42,"d":"-1,863.42"},{"v":81972.92,"d":"81,972.92"},{"v":-28132.059999999998,"d":"-28,132.06"},{"v":81957.48999999999,"d":"81,957.49"},{"v":63022.810000000005,"d":"63,022.81"},{"v":9185.040000000008,"d":"9,185.04"},{"v":42276.44,"d":"42,276.44"},{"v":73940.17000000001,"d":"73,940.17"},{"v":57499.94,"d":"57,499.94"},{"v":44174.64,"d":"44,174.64"},{"v":13561.1,"d":"13,561.10"},{"v":115296.22000000002,"d":"115,296.22"},{"v":26802.989999999998,"d":"26,802.99"},{"v":-12949.839999999998,"d":"-12,949.84"},{"v":2643.670000000002,"d":"2,643.67"},{"v":235075.96999999997,"d":"235,075.97"},{"v":38772.8,"d":"38,772.80"},{"v":85717.94,"d":"85,717.94"},{"v":570993.78,"d":"570,993.78"},{"v":25485.03,"d":"25,485.03"},{"$f":"SUM(E8:W8)","v":{"v":3403999.84,"d":"3,403,999.84"}},{"$f":"SUM(X8:AI8)","v":{"v":-157649.44000000003,"d":"-157,649.44"}},{"$f":"SUM(AJ8:BB8)","v":{"v":1527297.05,"d":"1,527,297.05"}}]
[]
["Revenus","+",4,{"$f":"'Base de données indicateurs1'!BC37","v":{"v":471946762.69,"d":"471,946,762.69"}},{"$f":"'Base de données indicateurs1'!E37","v":{"v":4256690.069999999,"d":"4,256,690.07"}},{"$f":"'Base de données indicateurs1'!F37","v":{"v":1274190.0899999999,"d":"1,274,190.09"}},{"$f":"'Base de données indicateurs1'!G37","v":{"v":1614418.1199999999,"d":"1,614,418.12"}},{"$f":"'Base de données indicateurs1'!H37","v":{"v":2356668.41,"d":"2,356,668.41"}},{"$f":"'Base de données indicateurs1'!I37","v":{"v":18211053.39,"d":"18,211,053.39"}},{"$f":"'Base de données indicateurs1'!J37","v":{"v":14703589.710000003,"d":"14,703,589.71"}},{"$f":"'Base de données indicateurs1'!K37","v":{"v":13151835.770000001,"d":"13,151,835.77"}},{"$f":"'Base de données indicateurs1'!L37","v":{"v":128548103.46,"d":"128,548,103.46"}},{"$f":"'Base de données indicateurs1'!M37","v":{"v":9288040.02,"d":"9,288,040.02"}},{"$f":"'Base de données indicateurs1'!N37","v":{"v":470024.8300000001,"d":"470,024.83"}},{"$f":"'Base de données indicateurs1'!O37","v":{"v":33182833.58,"d":"33,182,833.58"}},{"$f":"'Base de données indicateurs1'!P37","v":{"v":2023475.74,"d":"2,023,475.74"}},{"$f":"'Base de données indicateurs1'!Q37","v":{"v":392879.44,"d":"392,879.44"}},{"$f":"'Base de données indicateurs1'!R37","v":{"v":1592605.04,"d":"1,592,605.04"}},{"$f":"'Base de données indicateurs1'!S37","v":{"v":1996318.19,"d":"1,996,318.19"}},{"$f":"'Base de données indicateurs1'!T37","v":{"v":4557411.68,"d":"4,557,411.68"}},{"$f":"'Base de données indicateurs1'!U37","v":{"v":1135123.9300000002,"d":"1,135,123.93"}},{"$f":"'Base de données indicateurs1'!V37","v":{"v":3249401.9000000004,"d":"3,249,401.90"}},{"$f":"'Base de données indicateurs1'!W37","v":{"v":13510975.25,"d":"13,510,975.25"}},{"$f":"'Base de données indicateurs1'!X37","v":{"v":1951123.56,"d":"1,951,123.56"}},{"$f":"'Base de données indicateurs1'!Y37","v":{"v":7470336.52,"d":"7,470,336.52"}},{"$f":"'Base de données indicateurs1'!Z37","v":{"v":19493843.87,"d":"19,493,843.87"}},{"$f":"'Base de données indicateurs1'!AA37","v":{"v":973922.8899999999,"d":"973,922.89"}},{"$f":"'Base de données indicateurs1'!AB37","v":{"v":2936671.7,"d":"2,936,671.70"}},{"$f":"'Base de données indicateurs1'!AC37","v":{"v":3731054.0799999996,"d":"3,731,054.08"}},{"$f":"'Base de données indicateurs1'!AD37","v":{"v":3418561,"d":"3,418,561.00"}},{"$f":"'Base de données indicateurs1'!AE37","v":{"v":3641799.0100000002,"d":"3,641,799.01"}},{"$f":"'Base de données indicateurs1'!AF37","v":{"v":14051937.49,"d":"14,051,937.49"}},{"$f":"'Base de données indicateurs1'!AG37","v":{"v":15209797.799999997,"d":"15,209,797.80"}},{"$f":"'Base de données indicateurs1'!AH37","v":{"v":1187096.98,"d":"1,187,096.98"}},{"$f":"'Base de données indicateurs1'!AI37","v":{"v":763670.15,"d":"763,670.15"}},{"$f":"'Base de données indicateurs1'!AJ37","v":{"v":8621811.68,"d":"8,621,811.68"}},{"$f":"'Base de données indicateurs1'!AK37","v":{"v":6000109.040000001,"d":"6,000,109.04"}},{"$f":"'Base de données indicateurs1'!AL37","v":{"v":6177619.96,"d":"6,177,619.96"}},{"$f":"'Base de données indicateurs1'!AM37","v":{"v":5499986.96,"d":"5,499,986.96"}},{"$f":"'Base de données indicateurs1'!AN37","v":{"v":10895605.060000002,"d":"10,895,605.06"}},{"$f":"'Base de données indicateurs1'!AO37","v":{"v":3427177.710000001,"d":"3,427,177.71"}},{"$f":"'Base de données indicateurs1'!AP37","v":{"v":8387630.66,"d":"8,387,630.66"}},{"$f":"'Base de données indicateurs1'!AQ37","v":{"v":3724189.1700000004,"d":"3,724,189.17"}},{"$f":"'Base de données indicateurs1'!AR37","v":{"v":4777735.640000001,"d":"4,777,735.64"}},{"$f":"'Base de données indicateurs1'!AS37","v":{"v":1876218.9099999997,"d":"1,876,218.91"}},{"$f":"'Base de données indicateurs1'!AT37","v":{"v":11630563.850000001,"d":"11,630,563.85"}},{"$f":"'Base de données indicateurs1'!AU37","v":{"v":3400202.58,"d":"3,400,202.58"}},{"$f":"'Base de données indicateurs1'!AV37","v":{"v":1543482.4800000002,"d":"1,543,482.48"}},{"$f":"'Base de données indicateurs1'!AW37","v":{"v":1506874.1899999997,"d":"1,506,874.19"}},{"$f":"'Base de données indicateurs1'!AX37","v":{"v":7654020.469999999,"d":"7,654,020.47"}},{"$f":"'Base de données indicateurs1'!AY37","v":{"v":2000598.7800000003,"d":"2,000,598.78"}},{"$f":"'Base de données indicateurs1'!AZ37","v":{"v":6237079.19,"d":"6,237,079.19"}},{"$f":"'Base de données indicateurs1'!BA37","v":{"v":45887439.88000001,"d":"45,887,439.88"}},{"$f":"'Base de données indicateurs1'!BB37","v":{"v":2352962.8100000005,"d":"2,352,962.81"}},{"$f":"SUM(E10:W10)","v":{"v":255515638.62,"d":"255,515,638.62"}},{"$f":"SUM(X10:AI10)","v":{"v":74829815.05000001,"d":"74,829,815.05"}},{"$f":"SUM(AJ10:BB10)","v":{"v":141601309.02000004,"d":"141,601,309.02"}}]
["Subventions à redistribuer","-",47,{"$f":"'Base de données indicateurs1'!BC50","v":{"v":3246637.4999999995,"d":"3,246,637.50"}},{"$f":"'Base de données indicateurs1'!E50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X50","v":{"v":431783.6,"d":"431,783.60"}},{"$f":"'Base de données indicateurs1'!Y50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z50","v":{"v":583534.05,"d":"583,534.05"}},{"$f":"'Base de données indicateurs1'!AA50","v":{"v":199355.25,"d":"199,355.25"}},{"$f":"'Base de données indicateurs1'!AB50","v":{"v":152345.95,"d":"152,345.95"}},{"$f":"'Base de données indicateurs1'!AC50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD50","v":{"v":248254.5,"d":"248,254.50"}},{"$f":"'Base de données indicateurs1'!AE50","v":{"v":613271,"d":"613,271.00"}},{"$f":"'Base de données indicateurs1'!AF50","v":{"v":416312.75,"d":"416,312.75"}},{"$f":"'Base de données indicateurs1'!AG50","v":{"v":462715.25,"d":"462,715.25"}},{"$f":"'Base de données indicateurs1'!AH50","v":{"v":2864,"d":"2,864.00"}},{"$f":"'Base de données indicateurs1'!AI50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP50","v":{"v":51178.5,"d":"51,178.50"}},{"$f":"'Base de données indicateurs1'!AQ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT50","v":{"v":75362.65,"d":"75,362.65"}},{"$f":"'Base de données indicateurs1'!AU50","v":{"v":9660,"d":"9,660.00"}},{"$f":"'Base de données indicateurs1'!AV50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB50","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E11:W11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X11:AI11)","v":{"v":3110436.3499999996,"d":"3,110,436.35"}},{"$f":"SUM(AJ11:BB11)","v":{"v":136201.15,"d":"136,201.15"}}]
["Imputations internes","-",49,{"$f":"'Base de données indicateurs1'!BC53","v":{"v":8289880.180000001,"d":"8,289,880.18"}},{"$f":"'Base de données indicateurs1'!E53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F53","v":{"v":26016.9,"d":"26,016.90"}},{"$f":"'Base de données indicateurs1'!G53","v":{"v":8129.6,"d":"8,129.60"}},{"$f":"'Base de données indicateurs1'!H53","v":{"v":57589.2,"d":"57,589.20"}},{"$f":"'Base de données indicateurs1'!I53","v":{"v":369500,"d":"369,500.00"}},{"$f":"'Base de données indicateurs1'!J53","v":{"v":123170,"d":"123,170.00"}},{"$f":"'Base de données indicateurs1'!K53","v":{"v":241440.6,"d":"241,440.60"}},{"$f":"'Base de données indicateurs1'!L53","v":{"v":5412202.77,"d":"5,412,202.77"}},{"$f":"'Base de données indicateurs1'!M53","v":{"v":114411.63999999998,"d":"114,411.64"}},{"$f":"'Base de données indicateurs1'!N53","v":{"v":9376.05,"d":"9,376.05"}},{"$f":"'Base de données indicateurs1'!O53","v":{"v":413802.5,"d":"413,802.50"}},{"$f":"'Base de données indicateurs1'!P53","v":{"v":15146,"d":"15,146.00"}},{"$f":"'Base de données indicateurs1'!Q53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U53","v":{"v":5000,"d":"5,000.00"}},{"$f":"'Base de données indicateurs1'!V53","v":{"v":65020,"d":"65,020.00"}},{"$f":"'Base de données indicateurs1'!W53","v":{"v":265848.26,"d":"265,848.26"}},{"$f":"'Base de données indicateurs1'!X53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z53","v":{"v":84000,"d":"84,000.00"}},{"$f":"'Base de données indicateurs1'!AA53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC53","v":{"v":52463.28,"d":"52,463.28"}},{"$f":"'Base de données indicateurs1'!AD53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE53","v":{"v":112779.99,"d":"112,779.99"}},{"$f":"'Base de données indicateurs1'!AF53","v":{"v":10064.75,"d":"10,064.75"}},{"$f":"'Base de données indicateurs1'!AG53","v":{"v":28970,"d":"28,970.00"}},{"$f":"'Base de données indicateurs1'!AH53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ53","v":{"v":26000,"d":"26,000.00"}},{"$f":"'Base de données indicateurs1'!AK53","v":{"v":51115.9,"d":"51,115.90"}},{"$f":"'Base de données indicateurs1'!AL53","v":{"v":84305.7,"d":"84,305.70"}},{"$f":"'Base de données indicateurs1'!AM53","v":{"v":66247.95,"d":"66,247.95"}},{"$f":"'Base de données indicateurs1'!AN53","v":{"v":31869.9,"d":"31,869.90"}},{"$f":"'Base de données indicateurs1'!AO53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP53","v":{"v":179515,"d":"179,515.00"}},{"$f":"'Base de données indicateurs1'!AQ53","v":{"v":50509.22,"d":"50,509.22"}},{"$f":"'Base de données indicateurs1'!AR53","v":{"v":47034.6,"d":"47,034.60"}},{"$f":"'Base de données indicateurs1'!AS53","v":{"v":1000,"d":"1,000.00"}},{"$f":"'Base de données indicateurs1'!AT53","v":{"v":141737.3,"d":"141,737.30"}},{"$f":"'Base de données indicateurs1'!AU53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV53","v":{"v":6407.45,"d":"6,407.45"}},{"$f":"'Base de données indicateurs1'!AW53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX53","v":{"v":124115,"d":"124,115.00"}},{"$f":"'Base de données indicateurs1'!AY53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ53","v":{"v":49590.62,"d":"49,590.62"}},{"$f":"'Base de données indicateurs1'!BA53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB53","v":{"v":15500,"d":"15,500.00"}},{"$f":"SUM(E12:W12)","v":{"v":7126653.519999999,"d":"7,126,653.52"}},{"$f":"SUM(X12:AI12)","v":{"v":288278.02,"d":"288,278.02"}},{"$f":"SUM(AJ12:BB12)","v":{"v":874948.6399999998,"d":"874,948.64"}}]
["Prélèvements sur les capitaux propres","-",489,{"$f":"'Base de données indicateurs1'!BC51","v":{"v":1699167.18,"d":"1,699,167.18"}},{"$f":"'Base de données indicateurs1'!E51","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'Base de données indicateurs1'!F51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H51","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I51","v":{"v":14968.25,"d":"14,968.25"}},{"$f":"'Base de données indicateurs1'!J51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K51","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'Base de données indicateurs1'!L51","v":{"v":70244,"d":"70,244.00"}},{"$f":"'Base de données indicateurs1'!M51","v":{"v":10700,"d":"10,700.00"}},{"$f":"'Base de données indicateurs1'!N51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O51","v":{"v":63099.54,"d":"63,099.54"}},{"$f":"'Base de données indicateurs1'!P51","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'Base de données indicateurs1'!Q51","v":{"v":15000,"d":"15,000.00"}},{"$f":"'Base de données indicateurs1'!R51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T51","v":{"v":8700,"d":"8,700.00"}},{"$f":"'Base de données indicateurs1'!U51","v":667.55},{"$f":"'Base de données indicateurs1'!V51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB51","v":{"v":85000,"d":"85,000.00"}},{"$f":"'Base de données indicateurs1'!AC51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE51","v":{"v":197550.65,"d":"197,550.65"}},{"$f":"'Base de données indicateurs1'!AF51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO51","v":{"v":567,"d":"567.00"}},{"$f":"'Base de données indicateurs1'!AP51","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AQ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS51","v":{"v":338,"d":"338.00"}},{"$f":"'Base de données indicateurs1'!AT51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU51","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV51","v":{"v":442,"d":"442.00"}},{"$f":"'Base de données indicateurs1'!AW51","v":{"v":311,"d":"311.00"}},{"$f":"'Base de données indicateurs1'!AX51","v":{"v":201597,"d":"201,597.00"}},{"$f":"'Base de données indicateurs1'!AY51","v":{"v":319,"d":"319.00"}},{"$f":"'Base de données indicateurs1'!AZ51","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'Base de données indicateurs1'!BA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB51","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E13:W13)","v":{"v":211326.12999999998,"d":"211,326.13"}},{"$f":"SUM(X13:AI13)","v":{"v":282550.65,"d":"282,550.65"}},{"$f":"SUM(AJ13:BB13)","v":{"v":1205290.4,"d":"1,205,290.40"}}]
["Prélèvements sur la réserves liée à la réévaluation","+",4896,{"$f":"'Base de données indicateurs1'!BC52","v":{"v":3627.45,"d":"3,627.45"}},{"$f":"'Base de données indicateurs1'!E52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H52","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ52","v":{"v":422,"d":"422.00"}},{"$f":"'Base de données indicateurs1'!AR52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU52","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB52","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E14:W14)","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"SUM(X14:AI14)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ14:BB14)","v":{"v":1055,"d":"1,055.00"}}]
[]
["Revenus courants",null,null,{"$f":"SUM(D10,D14)-SUM(D11:D13)","v":{"v":458714705.28,"d":"458,714,705.28"}},{"$f":"SUM(E10,E14)-SUM(E11:E13)","v":{"v":4248784.779999999,"d":"4,248,784.78"}},{"$f":"SUM(F10,F14)-SUM(F11:F13)","v":{"v":1248173.19,"d":"1,248,173.19"}},{"v":1606288.5199999998,"d":"1,606,288.52"},{"v":2299079.2100000004,"d":"2,299,079.21"},{"v":17826585.14,"d":"17,826,585.14"},{"v":14580419.710000003,"d":"14,580,419.71"},{"v":12895927.420000002,"d":"12,895,927.42"},{"v":123065656.69,"d":"123,065,656.69"},{"v":9162928.379999999,"d":"9,162,928.38"},{"v":460648.7800000001,"d":"460,648.78"},{"v":32705931.54,"d":"32,705,931.54"},{"v":2005328.44,"d":"2,005,328.44"},{"v":377879.44,"d":"377,879.44"},{"v":1592605.04,"d":"1,592,605.04"},{"v":1996318.19,"d":"1,996,318.19"},{"v":4548711.68,"d":"4,548,711.68"},{"v":1129456.3800000001,"d":"1,129,456.38"},{"v":3184381.9000000004,"d":"3,184,381.90"},{"v":13245126.99,"d":"13,245,126.99"},{"v":1519339.96,"d":"1,519,339.96"},{"v":7470336.52,"d":"7,470,336.52"},{"v":18826309.82,"d":"18,826,309.82"},{"v":774567.6399999999,"d":"774,567.64"},{"v":2699325.75,"d":"2,699,325.75"},{"v":3678590.8,"d":"3,678,590.80"},{"v":3170306.5,"d":"3,170,306.50"},{"v":2718197.37,"d":"2,718,197.37"},{"v":13625559.99,"d":"13,625,559.99"},{"v":14718112.549999997,"d":"14,718,112.55"},{"v":1184232.98,"d":"1,184,232.98"},{"v":763670.15,"d":"763,670.15"},{"v":8595811.68,"d":"8,595,811.68"},{"v":5948993.140000001,"d":"5,948,993.14"},{"v":6093314.26,"d":"6,093,314.26"},{"v":5433739.01,"d":"5,433,739.01"},{"v":10863735.160000002,"d":"10,863,735.16"},{"v":3426610.710000001,"d":"3,426,610.71"},{"v":7156937.16,"d":"7,156,937.16"},{"v":3674101.95,"d":"3,674,101.95"},{"v":4730701.040000001,"d":"4,730,701.04"},{"v":1874880.9099999997,"d":"1,874,880.91"},{"v":11413463.900000002,"d":"11,413,463.90"},{"v":3390542.58,"d":"3,390,542.58"},{"v":1536633.0300000003,"d":"1,536,633.03"},{"v":1506563.1899999997,"d":"1,506,563.19"},{"v":7328308.469999999,"d":"7,328,308.47"},{"v":2000279.7800000003,"d":"2,000,279.78"},{"v":6186405.170000001,"d":"6,186,405.17"},{"v":45887439.88000001,"d":"45,887,439.88"},{"v":2337462.8100000005,"d":"2,337,462.81"},{"$f":"SUM(E16:W16)","v":{"v":248180231.42,"d":"248,180,231.42"}},{"$f":"SUM(X16:AI16)","v":{"v":71148550.03000002,"d":"71,148,550.03"}},{"$f":"SUM(AJ16:BB16)","v":{"v":139385923.83,"d":"139,385,923.83"}}]
[]
["Quotité de la charge des intérêts",null,null,{"$f":"IF(D16<>0,D8/D16,\"\")*100","v":{"v":1.0406571655657206,"d":"1.04"}},{"$f":"IF(E16<>0,E8/E16,\"\")*100","v":{"v":3.520540525001599,"d":"3.52"}},{"$f":"IF(F16<>0,F8/F16,\"\")*100","v":{"v":1.8655055393394566,"d":"1.87"}},{"v":2.37571516728514,"d":"2.38"},{"v":2.3510921139598313,"d":"2.35"},{"v":1.1826641409124081,"d":"1.18"},{"v":1.4509077530526038,"d":"1.45"},{"v":0.6839378598177625,"d":"0.68"},{"v":1.631631166652819,"d":"1.63"},{"v":0.8252205721158328,"d":"0.83"},{"v":1.8041076761345156,"d":"1.80"},{"v":0.9376848038250372,"d":"0.94"},{"v":1.2858911032050193,"d":"1.29"},{"v":1.65378142827776,"d":"1.65"},{"v":1.9211210081314323,"d":"1.92"},{"v":2.546965721932334,"d":"2.55"},{"v":0.29460737331234865,"d":"0.29"},{"v":0.8051864738680744,"d":"0.81"},{"v":0.3166539164162439,"d":"0.32"},{"v":0.6319809546801484,"d":"0.63"},{"v":-0.5301611365503742,"d":"-0.53"},{"v":0.5598520212313007,"d":"0.56"},{"v":-1.3757390719494704,"d":"-1.38"},{"v":-0.3699638162007387,"d":"-0.37"},{"v":1.5582446838807804,"d":"1.56"},{"v":1.5891531072170357,"d":"1.59"},{"v":-0.4500366131791989,"d":"-0.45"},{"v":-0.892718103100806,"d":"-0.89"},{"v":-0.3130236117363423,"d":"-0.31"},{"v":0.3305345018577128,"d":"0.33"},{"v":0.3654888922279464,"d":"0.37"},{"v":-0.24400848979104395,"d":"-0.24"},{"v":0.9536379233473389,"d":"0.95"},{"v":-0.4728877532375167,"d":"-0.47"},{"v":1.3450396041119335,"d":"1.35"},{"v":1.159842419446642,"d":"1.16"},{"v":0.08454771645961229,"d":"0.08"},{"v":1.2337683961771073,"d":"1.23"},{"v":1.0331258797862632,"d":"1.03"},{"v":1.5650066542111059,"d":"1.57"},{"v":0.933786337933542,"d":"0.93"},{"v":0.7233046071176864,"d":"0.72"},{"v":1.0101772871949943,"d":"1.01"},{"v":0.7905221470482166,"d":"0.79"},{"v":-0.8427412236479127,"d":"-0.84"},{"v":0.17547687462083833,"d":"0.18"},{"v":3.207779407244302,"d":"3.21"},{"v":1.9383688415827507,"d":"1.94"},{"v":1.385585613041895,"d":"1.39"},{"v":1.2443356646027817,"d":"1.24"},{"v":1.090286009726931,"d":"1.09"},{"v":1.3715837963900308,"d":"1.37"},{"v":-0.22157786762137338,"d":"-0.22"},{"v":1.0957326306942912,"d":"1.10"}]
["(Charge nette des intérêts / revenus courants*100)"]
[]
[]
["IV. Dette brute par rapport aux revenus"]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Engagements courants","+",200,{"$f":"'Base de données indicateurs1'!BC10","v":{"v":36754189.98,"d":"36,754,189.98"}},{"$f":"'Base de données indicateurs1'!E10","v":{"v":107780.55,"d":"107,780.55"}},{"$f":"'Base de données indicateurs1'!F10","v":{"v":71826.29999999999,"d":"71,826.30"}},{"$f":"'Base de données indicateurs1'!G10","v":{"v":98249.04,"d":"98,249.04"}},{"$f":"'Base de données indicateurs1'!H10","v":{"v":257343.82,"d":"257,343.82"}},{"$f":"'Base de données indicateurs1'!I10","v":{"v":639581.97,"d":"639,581.97"}},{"$f":"'Base de données indicateurs1'!J10","v":{"v":1501751.19,"d":"1,501,751.19"}},{"$f":"'Base de données indicateurs1'!K10","v":{"v":404735.23,"d":"404,735.23"}},{"$f":"'Base de données indicateurs1'!L10","v":{"v":11338258.879999999,"d":"11,338,258.88"}},{"$f":"'Base de données indicateurs1'!M10","v":{"v":966135.89,"d":"966,135.89"}},{"$f":"'Base de données indicateurs1'!N10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O10","v":{"v":1991593.23,"d":"1,991,593.23"}},{"$f":"'Base de données indicateurs1'!P10","v":{"v":229570.19999999998,"d":"229,570.20"}},{"$f":"'Base de données indicateurs1'!Q10","v":{"v":8836.6,"d":"8,836.60"}},{"$f":"'Base de données indicateurs1'!R10","v":{"v":457053.17,"d":"457,053.17"}},{"$f":"'Base de données indicateurs1'!S10","v":{"v":77309.55,"d":"77,309.55"}},{"$f":"'Base de données indicateurs1'!T10","v":{"v":163944.3,"d":"163,944.30"}},{"$f":"'Base de données indicateurs1'!U10","v":{"v":403550.68,"d":"403,550.68"}},{"$f":"'Base de données indicateurs1'!V10","v":{"v":106987.76,"d":"106,987.76"}},{"$f":"'Base de données indicateurs1'!W10","v":{"v":1342561.2599999998,"d":"1,342,561.26"}},{"$f":"'Base de données indicateurs1'!X10","v":{"v":67317.45,"d":"67,317.45"}},{"$f":"'Base de données indicateurs1'!Y10","v":{"v":523197.24,"d":"523,197.24"}},{"$f":"'Base de données indicateurs1'!Z10","v":{"v":3432094.92,"d":"3,432,094.92"}},{"$f":"'Base de données indicateurs1'!AA10","v":{"v":68296.58,"d":"68,296.58"}},{"$f":"'Base de données indicateurs1'!AB10","v":{"v":165498.96,"d":"165,498.96"}},{"$f":"'Base de données indicateurs1'!AC10","v":{"v":171544.44999999998,"d":"171,544.45"}},{"$f":"'Base de données indicateurs1'!AD10","v":{"v":238963.52,"d":"238,963.52"}},{"$f":"'Base de données indicateurs1'!AE10","v":{"v":116357.34,"d":"116,357.34"}},{"$f":"'Base de données indicateurs1'!AF10","v":{"v":1027305.3899999999,"d":"1,027,305.39"}},{"$f":"'Base de données indicateurs1'!AG10","v":{"v":687303.24,"d":"687,303.24"}},{"$f":"'Base de données indicateurs1'!AH10","v":{"v":593001.38,"d":"593,001.38"}},{"$f":"'Base de données indicateurs1'!AI10","v":{"v":67891.75,"d":"67,891.75"}},{"$f":"'Base de données indicateurs1'!AJ10","v":{"v":530669.29,"d":"530,669.29"}},{"$f":"'Base de données indicateurs1'!AK10","v":{"v":262985.15,"d":"262,985.15"}},{"$f":"'Base de données indicateurs1'!AL10","v":{"v":154217.38999999998,"d":"154,217.39"}},{"$f":"'Base de données indicateurs1'!AM10","v":{"v":259160.93,"d":"259,160.93"}},{"$f":"'Base de données indicateurs1'!AN10","v":{"v":865049.29,"d":"865,049.29"}},{"$f":"'Base de données indicateurs1'!AO10","v":{"v":150604.9,"d":"150,604.90"}},{"$f":"'Base de données indicateurs1'!AP10","v":{"v":439529.85,"d":"439,529.85"}},{"$f":"'Base de données indicateurs1'!AQ10","v":{"v":672377.73,"d":"672,377.73"}},{"$f":"'Base de données indicateurs1'!AR10","v":{"v":283161.47,"d":"283,161.47"}},{"$f":"'Base de données indicateurs1'!AS10","v":{"v":787898.35,"d":"787,898.35"}},{"$f":"'Base de données indicateurs1'!AT10","v":{"v":299233.98,"d":"299,233.98"}},{"$f":"'Base de données indicateurs1'!AU10","v":{"v":382856.81,"d":"382,856.81"}},{"$f":"'Base de données indicateurs1'!AV10","v":{"v":62239.75,"d":"62,239.75"}},{"$f":"'Base de données indicateurs1'!AW10","v":{"v":103658.54,"d":"103,658.54"}},{"$f":"'Base de données indicateurs1'!AX10","v":{"v":752978.95,"d":"752,978.95"}},{"$f":"'Base de données indicateurs1'!AY10","v":{"v":80487.17,"d":"80,487.17"}},{"$f":"'Base de données indicateurs1'!AZ10","v":{"v":307933.77,"d":"307,933.77"}},{"$f":"'Base de données indicateurs1'!BA10","v":{"v":2697208.25,"d":"2,697,208.25"}},{"$f":"'Base de données indicateurs1'!BB10","v":{"v":336096.57,"d":"336,096.57"}},{"$f":"SUM(E24:W24)","v":{"v":20167069.620000005,"d":"20,167,069.62"}},{"$f":"SUM(X24:AI24)","v":{"v":7158772.22,"d":"7,158,772.22"}},{"$f":"SUM(AJ24:BB24)","v":{"v":9428348.14,"d":"9,428,348.14"}}]
["Engagements financiers à court terme","+",201,{"$f":"'Base de données indicateurs1'!BC11","v":{"v":111856044.49000001,"d":"111,856,044.49"}},{"$f":"'Base de données indicateurs1'!E11","v":{"v":3999504.63,"d":"3,999,504.63"}},{"$f":"'Base de données indicateurs1'!F11","v":{"v":104100,"d":"104,100.00"}},{"$f":"'Base de données indicateurs1'!G11","v":{"v":128800,"d":"128,800.00"}},{"$f":"'Base de données indicateurs1'!H11","v":{"v":198461.33,"d":"198,461.33"}},{"$f":"'Base de données indicateurs1'!I11","v":{"v":14178622.79,"d":"14,178,622.79"}},{"$f":"'Base de données indicateurs1'!J11","v":{"v":81550,"d":"81,550.00"}},{"$f":"'Base de données indicateurs1'!K11","v":{"v":916981.25,"d":"916,981.25"}},{"$f":"'Base de données indicateurs1'!L11","v":{"v":37816146.6,"d":"37,816,146.60"}},{"$f":"'Base de données indicateurs1'!M11","v":{"v":442297.55,"d":"442,297.55"}},{"$f":"'Base de données indicateurs1'!N11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O11","v":{"v":8128560,"d":"8,128,560.00"}},{"$f":"'Base de données indicateurs1'!P11","v":{"v":178587.62,"d":"178,587.62"}},{"$f":"'Base de données indicateurs1'!Q11","v":{"v":115206.28,"d":"115,206.28"}},{"$f":"'Base de données indicateurs1'!R11","v":{"v":769599.32,"d":"769,599.32"}},{"$f":"'Base de données indicateurs1'!S11","v":{"v":1022920.6799999999,"d":"1,022,920.68"}},{"$f":"'Base de données indicateurs1'!T11","v":{"v":346480.63,"d":"346,480.63"}},{"$f":"'Base de données indicateurs1'!U11","v":{"v":157909.97,"d":"157,909.97"}},{"$f":"'Base de données indicateurs1'!V11","v":{"v":1562448.51,"d":"1,562,448.51"}},{"$f":"'Base de données indicateurs1'!W11","v":{"v":2642412.59,"d":"2,642,412.59"}},{"$f":"'Base de données indicateurs1'!X11","v":{"v":191233.69,"d":"191,233.69"}},{"$f":"'Base de données indicateurs1'!Y11","v":{"v":804546.51,"d":"804,546.51"}},{"$f":"'Base de données indicateurs1'!Z11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA11","v":{"v":12500,"d":"12,500.00"}},{"$f":"'Base de données indicateurs1'!AB11","v":{"v":1536203.6600000001,"d":"1,536,203.66"}},{"$f":"'Base de données indicateurs1'!AC11","v":{"v":726850.8,"d":"726,850.80"}},{"$f":"'Base de données indicateurs1'!AD11","v":{"v":213463.65,"d":"213,463.65"}},{"$f":"'Base de données indicateurs1'!AE11","v":{"v":18498,"d":"18,498.00"}},{"$f":"'Base de données indicateurs1'!AF11","v":{"v":1159996.64,"d":"1,159,996.64"}},{"$f":"'Base de données indicateurs1'!AG11","v":{"v":3799820,"d":"3,799,820.00"}},{"$f":"'Base de données indicateurs1'!AH11","v":{"v":114124.66,"d":"114,124.66"}},{"$f":"'Base de données indicateurs1'!AI11","v":{"v":213020,"d":"213,020.00"}},{"$f":"'Base de données indicateurs1'!AJ11","v":{"v":1022900,"d":"1,022,900.00"}},{"$f":"'Base de données indicateurs1'!AK11","v":{"v":420250,"d":"420,250.00"}},{"$f":"'Base de données indicateurs1'!AL11","v":{"v":1476001.78,"d":"1,476,001.78"}},{"$f":"'Base de données indicateurs1'!AM11","v":{"v":2757568.42,"d":"2,757,568.42"}},{"$f":"'Base de données indicateurs1'!AN11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO11","v":{"v":98640.2,"d":"98,640.20"}},{"$f":"'Base de données indicateurs1'!AP11","v":{"v":950000,"d":"950,000.00"}},{"$f":"'Base de données indicateurs1'!AQ11","v":{"v":2048506.81,"d":"2,048,506.81"}},{"$f":"'Base de données indicateurs1'!AR11","v":{"v":301720,"d":"301,720.00"}},{"$f":"'Base de données indicateurs1'!AS11","v":{"v":706755.05,"d":"706,755.05"}},{"$f":"'Base de données indicateurs1'!AT11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU11","v":{"v":908569.72,"d":"908,569.72"}},{"$f":"'Base de données indicateurs1'!AV11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW11","v":{"v":240489.14,"d":"240,489.14"}},{"$f":"'Base de données indicateurs1'!AX11","v":{"v":1755783.72,"d":"1,755,783.72"}},{"$f":"'Base de données indicateurs1'!AY11","v":{"v":1397879,"d":"1,397,879.00"}},{"$f":"'Base de données indicateurs1'!AZ11","v":{"v":3430983.1,"d":"3,430,983.10"}},{"$f":"'Base de données indicateurs1'!BA11","v":{"v":12378848.4,"d":"12,378,848.40"}},{"$f":"'Base de données indicateurs1'!BB11","v":{"v":380301.79000000004,"d":"380,301.79"}},{"$f":"SUM(E25:W25)","v":{"v":72790589.75,"d":"72,790,589.75"}},{"$f":"SUM(X25:AI25)","v":{"v":8790257.61,"d":"8,790,257.61"}},{"$f":"SUM(AJ25:BB25)","v":{"v":30275197.130000003,"d":"30,275,197.13"}}]
["Instruments financiers dérivés","-",2016,{"$f":"'Base de données indicateurs1'!BC12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!E12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB12","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E26:W26)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X26:AI26)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AJ26:BB26)","v":{"v":0,"d":"0.00"}}]
["Engagements financiers à long terme","+",206,{"$f":"'Base de données indicateurs1'!BC13","v":{"v":456456855.40999997,"d":"456,456,855.41"}},{"$f":"'Base de données indicateurs1'!E13","v":{"v":6822942.34,"d":"6,822,942.34"}},{"$f":"'Base de données indicateurs1'!F13","v":{"v":1776699.6,"d":"1,776,699.60"}},{"$f":"'Base de données indicateurs1'!G13","v":{"v":4791400,"d":"4,791,400.00"}},{"$f":"'Base de données indicateurs1'!H13","v":{"v":3341513.87,"d":"3,341,513.87"}},{"$f":"'Base de données indicateurs1'!I13","v":{"v":14106706.25,"d":"14,106,706.25"}},{"$f":"'Base de données indicateurs1'!J13","v":{"v":19961400,"d":"19,961,400.00"}},{"$f":"'Base de données indicateurs1'!K13","v":{"v":9746944.53,"d":"9,746,944.53"}},{"$f":"'Base de données indicateurs1'!L13","v":{"v":121444667.95,"d":"121,444,667.95"}},{"$f":"'Base de données indicateurs1'!M13","v":{"v":7209800,"d":"7,209,800.00"}},{"$f":"'Base de données indicateurs1'!N13","v":{"v":676568.9,"d":"676,568.90"}},{"$f":"'Base de données indicateurs1'!O13","v":{"v":34566270.15,"d":"34,566,270.15"}},{"$f":"'Base de données indicateurs1'!P13","v":{"v":2212330.35,"d":"2,212,330.35"}},{"$f":"'Base de données indicateurs1'!Q13","v":{"v":315700,"d":"315,700.00"}},{"$f":"'Base de données indicateurs1'!R13","v":{"v":2363135.85,"d":"2,363,135.85"}},{"$f":"'Base de données indicateurs1'!S13","v":{"v":2440900,"d":"2,440,900.00"}},{"$f":"'Base de données indicateurs1'!T13","v":{"v":4013400,"d":"4,013,400.00"}},{"$f":"'Base de données indicateurs1'!U13","v":{"v":650550,"d":"650,550.00"}},{"$f":"'Base de données indicateurs1'!V13","v":{"v":1518748.6500000001,"d":"1,518,748.65"}},{"$f":"'Base de données indicateurs1'!W13","v":{"v":11142645,"d":"11,142,645.00"}},{"$f":"'Base de données indicateurs1'!X13","v":{"v":356639.2,"d":"356,639.20"}},{"$f":"'Base de données indicateurs1'!Y13","v":{"v":6493350,"d":"6,493,350.00"}},{"$f":"'Base de données indicateurs1'!Z13","v":{"v":499000,"d":"499,000.00"}},{"$f":"'Base de données indicateurs1'!AA13","v":{"v":737500,"d":"737,500.00"}},{"$f":"'Base de données indicateurs1'!AB13","v":{"v":2530385,"d":"2,530,385.00"}},{"$f":"'Base de données indicateurs1'!AC13","v":{"v":5443025,"d":"5,443,025.00"}},{"$f":"'Base de données indicateurs1'!AD13","v":{"v":3204400,"d":"3,204,400.00"}},{"$f":"'Base de données indicateurs1'!AE13","v":{"v":110000,"d":"110,000.00"}},{"$f":"'Base de données indicateurs1'!AF13","v":{"v":2681400,"d":"2,681,400.00"}},{"$f":"'Base de données indicateurs1'!AG13","v":{"v":10577875.15,"d":"10,577,875.15"}},{"$f":"'Base de données indicateurs1'!AH13","v":{"v":757828.41,"d":"757,828.41"}},{"$f":"'Base de données indicateurs1'!AI13","v":{"v":613810,"d":"613,810.00"}},{"$f":"'Base de données indicateurs1'!AJ13","v":{"v":13588409.25,"d":"13,588,409.25"}},{"$f":"'Base de données indicateurs1'!AK13","v":{"v":6812550,"d":"6,812,550.00"}},{"$f":"'Base de données indicateurs1'!AL13","v":{"v":10720768.9,"d":"10,720,768.90"}},{"$f":"'Base de données indicateurs1'!AM13","v":{"v":6242420,"d":"6,242,420.00"}},{"$f":"'Base de données indicateurs1'!AN13","v":{"v":7103800,"d":"7,103,800.00"}},{"$f":"'Base de données indicateurs1'!AO13","v":{"v":4576935,"d":"4,576,935.00"}},{"$f":"'Base de données indicateurs1'!AP13","v":{"v":8483647.16,"d":"8,483,647.16"}},{"$f":"'Base de données indicateurs1'!AQ13","v":{"v":4272273.1,"d":"4,272,273.10"}},{"$f":"'Base de données indicateurs1'!AR13","v":{"v":8508142.5,"d":"8,508,142.50"}},{"$f":"'Base de données indicateurs1'!AS13","v":{"v":1439200,"d":"1,439,200.00"}},{"$f":"'Base de données indicateurs1'!AT13","v":{"v":14221800,"d":"14,221,800.00"}},{"$f":"'Base de données indicateurs1'!AU13","v":{"v":5271642,"d":"5,271,642.00"}},{"$f":"'Base de données indicateurs1'!AV13","v":{"v":551540,"d":"551,540.00"}},{"$f":"'Base de données indicateurs1'!AW13","v":{"v":1575900,"d":"1,575,900.00"}},{"$f":"'Base de données indicateurs1'!AX13","v":{"v":15439167,"d":"15,439,167.00"}},{"$f":"'Base de données indicateurs1'!AY13","v":{"v":1710550,"d":"1,710,550.00"}},{"$f":"'Base de données indicateurs1'!AZ13","v":{"v":6181180,"d":"6,181,180.00"}},{"$f":"'Base de données indicateurs1'!BA13","v":{"v":53062776.15,"d":"53,062,776.15"}},{"$f":"'Base de données indicateurs1'!BB13","v":{"v":3586618.15,"d":"3,586,618.15"}},{"$f":"SUM(E27:W27)","v":{"v":249102323.44000003,"d":"249,102,323.44"}},{"$f":"SUM(X27:AI27)","v":{"v":34005212.760000005,"d":"34,005,212.76"}},{"$f":"SUM(AJ27:BB27)","v":{"v":173349319.21,"d":"173,349,319.21"}}]
[]
["Dette brute",null,null,{"$f":"SUM(D24:D25,D27)-D26","v":{"v":605067089.88,"d":"605,067,089.88"}},{"$f":"SUM(E24:E25,E27)-E26","v":{"v":10930227.52,"d":"10,930,227.52"}},{"$f":"SUM(F24:F25,F27)-F26","v":{"v":1952625.9000000001,"d":"1,952,625.90"}},{"v":5018449.04,"d":"5,018,449.04"},{"v":3797319.02,"d":"3,797,319.02"},{"v":28924911.009999998,"d":"28,924,911.01"},{"v":21544701.19,"d":"21,544,701.19"},{"v":11068661.01,"d":"11,068,661.01"},{"v":170599073.43,"d":"170,599,073.43"},{"v":8618233.44,"d":"8,618,233.44"},{"v":676568.9,"d":"676,568.90"},{"v":44686423.379999995,"d":"44,686,423.38"},{"v":2620488.17,"d":"2,620,488.17"},{"v":439742.88,"d":"439,742.88"},{"v":3589788.34,"d":"3,589,788.34"},{"v":3541130.23,"d":"3,541,130.23"},{"v":4523824.93,"d":"4,523,824.93"},{"v":1212010.65,"d":"1,212,010.65"},{"v":3188184.92,"d":"3,188,184.92"},{"v":15127618.85,"d":"15,127,618.85"},{"v":615190.3400000001,"d":"615,190.34"},{"v":7821093.75,"d":"7,821,093.75"},{"v":3931094.92,"d":"3,931,094.92"},{"v":818296.58,"d":"818,296.58"},{"v":4232087.62,"d":"4,232,087.62"},{"v":6341420.25,"d":"6,341,420.25"},{"v":3656827.17,"d":"3,656,827.17"},{"v":244855.34,"d":"244,855.34"},{"v":4868702.029999999,"d":"4,868,702.03"},{"v":15064998.39,"d":"15,064,998.39"},{"v":1464954.4500000002,"d":"1,464,954.45"},{"v":894721.75,"d":"894,721.75"},{"v":15141978.54,"d":"15,141,978.54"},{"v":7495785.15,"d":"7,495,785.15"},{"v":12350988.07,"d":"12,350,988.07"},{"v":9259149.35,"d":"9,259,149.35"},{"v":7968849.29,"d":"7,968,849.29"},{"v":4826180.1,"d":"4,826,180.10"},{"v":9873177.01,"d":"9,873,177.01"},{"v":6993157.64,"d":"6,993,157.64"},{"v":9093023.97,"d":"9,093,023.97"},{"v":2933853.4,"d":"2,933,853.40"},{"v":14521033.98,"d":"14,521,033.98"},{"v":6563068.53,"d":"6,563,068.53"},{"v":613779.75,"d":"613,779.75"},{"v":1920047.68,"d":"1,920,047.68"},{"v":17947929.67,"d":"17,947,929.67"},{"v":3188916.17,"d":"3,188,916.17"},{"v":9920096.870000001,"d":"9,920,096.87"},{"v":68138832.8,"d":"68,138,832.80"},{"v":4303016.51,"d":"4,303,016.51"},{"$f":"SUM(E29:W29)","v":{"v":342059982.81000006,"d":"342,059,982.81"}},{"$f":"SUM(X29:AI29)","v":{"v":49954242.59,"d":"49,954,242.59"}},{"$f":"SUM(AJ29:BB29)","v":{"v":213052864.48000002,"d":"213,052,864.48"}}]
[]
["Revenus courants",null,null,{"$f":"D16","v":{"v":458714705.28,"d":"458,714,705.28"}},{"$f":"E16","v":{"v":4248784.779999999,"d":"4,248,784.78"}},{"$f":"F16","v":{"v":1248173.19,"d":"1,248,173.19"}},{"v":1606288.5199999998,"d":"1,606,288.52"},{"v":2299079.2100000004,"d":"2,299,079.21"},{"v":17826585.14,"d":"17,826,585.14"},{"v":14580419.710000003,"d":"14,580,419.71"},{"v":12895927.420000002,"d":"12,895,927.42"},{"v":123065656.69,"d":"123,065,656.69"},{"v":9162928.379999999,"d":"9,162,928.38"},{"v":460648.7800000001,"d":"460,648.78"},{"v":32705931.54,"d":"32,705,931.54"},{"v":2005328.44,"d":"2,005,328.44"},{"v":377879.44,"d":"377,879.44"},{"v":1592605.04,"d":"1,592,605.04"},{"v":1996318.19,"d":"1,996,318.19"},{"v":4548711.68,"d":"4,548,711.68"},{"v":1129456.3800000001,"d":"1,129,456.38"},{"v":3184381.9000000004,"d":"3,184,381.90"},{"v":13245126.99,"d":"13,245,126.99"},{"v":1519339.96,"d":"1,519,339.96"},{"v":7470336.52,"d":"7,470,336.52"},{"v":18826309.82,"d":"18,826,309.82"},{"v":774567.6399999999,"d":"774,567.64"},{"v":2699325.75,"d":"2,699,325.75"},{"v":3678590.8,"d":"3,678,590.80"},{"v":3170306.5,"d":"3,170,306.50"},{"v":2718197.37,"d":"2,718,197.37"},{"v":13625559.99,"d":"13,625,559.99"},{"v":14718112.549999997,"d":"14,718,112.55"},{"v":1184232.98,"d":"1,184,232.98"},{"v":763670.15,"d":"763,670.15"},{"v":8595811.68,"d":"8,595,811.68"},{"v":5948993.140000001,"d":"5,948,993.14"},{"v":6093314.26,"d":"6,093,314.26"},{"v":5433739.01,"d":"5,433,739.01"},{"v":10863735.160000002,"d":"10,863,735.16"},{"v":3426610.710000001,"d":"3,426,610.71"},{"v":7156937.16,"d":"7,156,937.16"},{"v":3674101.95,"d":"3,674,101.95"},{"v":4730701.040000001,"d":"4,730,701.04"},{"v":1874880.9099999997,"d":"1,874,880.91"},{"v":11413463.900000002,"d":"11,413,463.90"},{"v":3390542.58,"d":"3,390,542.58"},{"v":1536633.0300000003,"d":"1,536,633.03"},{"v":1506563.1899999997,"d":"1,506,563.19"},{"v":7328308.469999999,"d":"7,328,308.47"},{"v":2000279.7800000003,"d":"2,000,279.78"},{"v":6186405.170000001,"d":"6,186,405.17"},{"v":45887439.88000001,"d":"45,887,439.88"},{"v":2337462.8100000005,"d":"2,337,462.81"},{"$f":"SUM(E31:W31)","v":{"v":248180231.42,"d":"248,180,231.42"}},{"$f":"SUM(X31:AI31)","v":{"v":71148550.03000002,"d":"71,148,550.03"}},{"$f":"SUM(AJ31:BB31)","v":{"v":139385923.83,"d":"139,385,923.83"}}]
[]
["Dette brute par rapports aux revenus",null,null,{"$f":"IF(D31<>0,D29/D31,\"\")*100","v":{"v":131.90488181770112,"d":"131.90"}},{"$f":"IF(E31<>0,E29/E31,\"\")*100","v":{"v":257.2553820906881,"d":"257.26"}},{"$f":"IF(F31<>0,F29/F31,\"\")*100","v":{"v":156.43869902381098,"d":"156.44"}},{"v":312.42513269035885,"d":"312.43"},{"v":165.1669504679658,"d":"165.17"},{"v":162.25716132865588,"d":"162.26"},{"v":147.7646159611135,"d":"147.76"},{"v":85.83067079637765,"d":"85.83"},{"v":138.62443675877486,"d":"138.62"},{"v":94.05544911614818,"d":"94.06"},{"v":146.87304718358308,"d":"146.87"},{"v":136.63094514017317,"d":"136.63"},{"v":130.67625819938004,"d":"130.68"},{"v":116.3712108814388,"d":"116.37"},{"v":225.40355265986096,"d":"225.40"},{"v":177.38305685628202,"d":"177.38"},{"v":99.45288354701786,"d":"99.45"},{"v":107.30920391985389,"d":"107.31"},{"v":100.11942725839509,"d":"100.12"},{"v":114.21271280691587,"d":"114.21"},{"v":40.49063120804116,"d":"40.49"},{"v":104.69533372507294,"d":"104.70"},{"v":20.880857468009097,"d":"20.88"},{"v":105.64559345649917,"d":"105.65"},{"v":156.78313815959413,"d":"156.78"},{"v":172.3872155065467,"d":"172.39"},{"v":115.34617141907258,"d":"115.35"},{"v":9.008004448183245,"d":"9.01"},{"v":35.732124283869524,"d":"35.73"},{"v":102.35686361835847,"d":"102.36"},{"v":123.70491911144039,"d":"123.70"},{"v":117.16075978614589,"d":"117.16"},{"v":176.15530799995375,"d":"176.16"},{"v":126.00090424713449,"d":"126.00"},{"v":202.69737523762643,"d":"202.70"},{"v":170.40106882130138,"d":"170.40"},{"v":73.35275734022954,"d":"73.35"},{"v":140.8441316638504,"d":"140.84"},{"v":137.95254575073002,"d":"137.95"},{"v":190.33651583892492,"d":"190.34"},{"v":192.2130333985341,"d":"192.21"},{"v":156.4821202430399,"d":"156.48"},{"v":127.22723011372558,"d":"127.23"},{"v":193.56986013725273,"d":"193.57"},{"v":39.94315741084909,"d":"39.94"},{"v":127.4455457789328,"d":"127.45"},{"v":244.9123115310129,"d":"244.91"},{"v":159.4235067456413,"d":"159.42"},{"v":160.35317114543275,"d":"160.35"},{"v":148.49124940983737,"d":"148.49"},{"v":184.08919669613903,"d":"184.09"},{"v":137.8272479048203,"d":"137.83"},{"v":70.21118851886179,"d":"70.21"},{"v":152.85106173263722,"d":"152.85"}]
["Dette brute/revenus courants*100)"]

{"sheet":"Quotité d'invest + fin.","index":39,"n_rows":37,"n_cols":57,"rows_kept":37,"hidden":true,"merged":[[0,0,0,3]]}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["V. Quotité d'investissement",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Investissements bruts (total des dépenses d'investissement)",null,690,{"$f":"'Base de données indicateurs1'!BC58","v":{"v":45288141.27,"d":"45,288,141.27"}},{"$f":"'Base de données indicateurs1'!E58","v":{"v":273822.39,"d":"273,822.39"}},{"$f":"'Base de données indicateurs1'!F58","v":{"v":36823.65,"d":"36,823.65"}},{"$f":"'Base de données indicateurs1'!G58","v":{"v":248631.05,"d":"248,631.05"}},{"$f":"'Base de données indicateurs1'!H58","v":{"v":138142.25,"d":"138,142.25"}},{"$f":"'Base de données indicateurs1'!I58","v":{"v":1431795.78,"d":"1,431,795.78"}},{"$f":"'Base de données indicateurs1'!J58","v":{"v":929302.24,"d":"929,302.24"}},{"$f":"'Base de données indicateurs1'!K58","v":{"v":2900837.65,"d":"2,900,837.65"}},{"$f":"'Base de données indicateurs1'!L58","v":{"v":5536566.09,"d":"5,536,566.09"}},{"$f":"'Base de données indicateurs1'!M58","v":{"v":2268936.51,"d":"2,268,936.51"}},{"$f":"'Base de données indicateurs1'!N58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O58","v":{"v":3019989.3,"d":"3,019,989.30"}},{"$f":"'Base de données indicateurs1'!P58","v":{"v":1260.79,"d":"1,260.79"}},{"$f":"'Base de données indicateurs1'!Q58","v":{"v":4483.8,"d":"4,483.80"}},{"$f":"'Base de données indicateurs1'!R58","v":{"v":420673.71,"d":"420,673.71"}},{"$f":"'Base de données indicateurs1'!S58","v":{"v":23607.14,"d":"23,607.14"}},{"$f":"'Base de données indicateurs1'!T58","v":{"v":219384.5,"d":"219,384.50"}},{"$f":"'Base de données indicateurs1'!U58","v":{"v":142837.75,"d":"142,837.75"}},{"$f":"'Base de données indicateurs1'!V58","v":{"v":1014.9,"d":"1,014.90"}},{"$f":"'Base de données indicateurs1'!W58","v":{"v":2389543.41,"d":"2,389,543.41"}},{"$f":"'Base de données indicateurs1'!X58","v":{"v":253929.85,"d":"253,929.85"}},{"$f":"'Base de données indicateurs1'!Y58","v":{"v":618649.8,"d":"618,649.80"}},{"$f":"'Base de données indicateurs1'!Z58","v":{"v":776345.5,"d":"776,345.50"}},{"$f":"'Base de données indicateurs1'!AA58","v":{"v":49737.05,"d":"49,737.05"}},{"$f":"'Base de données indicateurs1'!AB58","v":{"v":104776,"d":"104,776.00"}},{"$f":"'Base de données indicateurs1'!AC58","v":{"v":113919,"d":"113,919.00"}},{"$f":"'Base de données indicateurs1'!AD58","v":{"v":165022.55,"d":"165,022.55"}},{"$f":"'Base de données indicateurs1'!AE58","v":{"v":123089.7,"d":"123,089.70"}},{"$f":"'Base de données indicateurs1'!AF58","v":{"v":1640759.25,"d":"1,640,759.25"}},{"$f":"'Base de données indicateurs1'!AG58","v":{"v":1814444.72,"d":"1,814,444.72"}},{"$f":"'Base de données indicateurs1'!AH58","v":{"v":83241.7,"d":"83,241.70"}},{"$f":"'Base de données indicateurs1'!AI58","v":{"v":846124.55,"d":"846,124.55"}},{"$f":"'Base de données indicateurs1'!AJ58","v":{"v":1537961.35,"d":"1,537,961.35"}},{"$f":"'Base de données indicateurs1'!AK58","v":{"v":339808.85,"d":"339,808.85"}},{"$f":"'Base de données indicateurs1'!AL58","v":{"v":1378523.95,"d":"1,378,523.95"}},{"$f":"'Base de données indicateurs1'!AM58","v":{"v":2944298.37,"d":"2,944,298.37"}},{"$f":"'Base de données indicateurs1'!AN58","v":{"v":1383520.6,"d":"1,383,520.60"}},{"$f":"'Base de données indicateurs1'!AO58","v":{"v":459396.65,"d":"459,396.65"}},{"$f":"'Base de données indicateurs1'!AP58","v":{"v":1071943.95,"d":"1,071,943.95"}},{"$f":"'Base de données indicateurs1'!AQ58","v":{"v":1215309.02,"d":"1,215,309.02"}},{"$f":"'Base de données indicateurs1'!AR58","v":{"v":148288.1,"d":"148,288.10"}},{"$f":"'Base de données indicateurs1'!AS58","v":{"v":1564304.5,"d":"1,564,304.50"}},{"$f":"'Base de données indicateurs1'!AT58","v":{"v":373321.55,"d":"373,321.55"}},{"$f":"'Base de données indicateurs1'!AU58","v":{"v":1802945.06,"d":"1,802,945.06"}},{"$f":"'Base de données indicateurs1'!AV58","v":{"v":77673.15,"d":"77,673.15"}},{"$f":"'Base de données indicateurs1'!AW58","v":{"v":242935.24,"d":"242,935.24"}},{"$f":"'Base de données indicateurs1'!AX58","v":{"v":170287.6,"d":"170,287.60"}},{"$f":"'Base de données indicateurs1'!AY58","v":{"v":224573.94,"d":"224,573.94"}},{"$f":"'Base de données indicateurs1'!AZ58","v":{"v":222615.86,"d":"222,615.86"}},{"$f":"'Base de données indicateurs1'!BA58","v":{"v":3312060.12,"d":"3,312,060.12"}},{"$f":"'Base de données indicateurs1'!BB58","v":{"v":240680.83,"d":"240,680.83"}},{"$f":"SUM(E5:W5)","v":{"v":19987652.91,"d":"19,987,652.91"}},{"$f":"SUM(X5:AI5)","v":{"v":6590039.67,"d":"6,590,039.67"}},{"$f":"SUM(AJ5:BB5)","v":{"v":18710448.689999998,"d":"18,710,448.69"}}]
[]
["Charges de personnel","+",30,{"$f":"'Base de données indicateurs1'!BC18","v":{"v":76166990.27,"d":"76,166,990.27"}},{"$f":"'Base de données indicateurs1'!E18","v":{"v":509417.02999999997,"d":"509,417.03"}},{"$f":"'Base de données indicateurs1'!F18","v":{"v":45593.75,"d":"45,593.75"}},{"$f":"'Base de données indicateurs1'!G18","v":{"v":142775.80000000002,"d":"142,775.80"}},{"$f":"'Base de données indicateurs1'!H18","v":{"v":329675.64999999997,"d":"329,675.65"}},{"$f":"'Base de données indicateurs1'!I18","v":{"v":2965308.22,"d":"2,965,308.22"}},{"$f":"'Base de données indicateurs1'!J18","v":{"v":3227002.3000000003,"d":"3,227,002.30"}},{"$f":"'Base de données indicateurs1'!K18","v":{"v":1321725.2,"d":"1,321,725.20"}},{"$f":"'Base de données indicateurs1'!L18","v":{"v":24659325.79,"d":"24,659,325.79"}},{"$f":"'Base de données indicateurs1'!M18","v":{"v":1322433.9000000001,"d":"1,322,433.90"}},{"$f":"'Base de données indicateurs1'!N18","v":{"v":63950.49,"d":"63,950.49"}},{"$f":"'Base de données indicateurs1'!O18","v":{"v":4561006.4,"d":"4,561,006.40"}},{"$f":"'Base de données indicateurs1'!P18","v":{"v":225203.45,"d":"225,203.45"}},{"$f":"'Base de données indicateurs1'!Q18","v":{"v":65945.34999999999,"d":"65,945.35"}},{"$f":"'Base de données indicateurs1'!R18","v":{"v":238268.6,"d":"238,268.60"}},{"$f":"'Base de données indicateurs1'!S18","v":{"v":147266.45,"d":"147,266.45"}},{"$f":"'Base de données indicateurs1'!T18","v":{"v":371775.2,"d":"371,775.20"}},{"$f":"'Base de données indicateurs1'!U18","v":{"v":118052.77,"d":"118,052.77"}},{"$f":"'Base de données indicateurs1'!V18","v":{"v":348397.89999999997,"d":"348,397.90"}},{"$f":"'Base de données indicateurs1'!W18","v":{"v":2539959.9,"d":"2,539,959.90"}},{"$f":"'Base de données indicateurs1'!X18","v":{"v":155848.94999999998,"d":"155,848.95"}},{"$f":"'Base de données indicateurs1'!Y18","v":{"v":1527649.5,"d":"1,527,649.50"}},{"$f":"'Base de données indicateurs1'!Z18","v":{"v":2107274.91,"d":"2,107,274.91"}},{"$f":"'Base de données indicateurs1'!AA18","v":{"v":68995.09999999999,"d":"68,995.10"}},{"$f":"'Base de données indicateurs1'!AB18","v":{"v":421765.8,"d":"421,765.80"}},{"$f":"'Base de données indicateurs1'!AC18","v":{"v":494881.38,"d":"494,881.38"}},{"$f":"'Base de données indicateurs1'!AD18","v":{"v":406133.00000000006,"d":"406,133.00"}},{"$f":"'Base de données indicateurs1'!AE18","v":{"v":392279.30000000005,"d":"392,279.30"}},{"$f":"'Base de données indicateurs1'!AF18","v":{"v":1130156.9,"d":"1,130,156.90"}},{"$f":"'Base de données indicateurs1'!AG18","v":{"v":2222114.55,"d":"2,222,114.55"}},{"$f":"'Base de données indicateurs1'!AH18","v":{"v":101781.79999999999,"d":"101,781.80"}},{"$f":"'Base de données indicateurs1'!AI18","v":{"v":78675.99999999999,"d":"78,676.00"}},{"$f":"'Base de données indicateurs1'!AJ18","v":{"v":787210.8800000001,"d":"787,210.88"}},{"$f":"'Base de données indicateurs1'!AK18","v":{"v":656839.7500000001,"d":"656,839.75"}},{"$f":"'Base de données indicateurs1'!AL18","v":{"v":606473.15,"d":"606,473.15"}},{"$f":"'Base de données indicateurs1'!AM18","v":{"v":1077462.8,"d":"1,077,462.80"}},{"$f":"'Base de données indicateurs1'!AN18","v":{"v":1424102.4,"d":"1,424,102.40"}},{"$f":"'Base de données indicateurs1'!AO18","v":{"v":263546.05,"d":"263,546.05"}},{"$f":"'Base de données indicateurs1'!AP18","v":{"v":1465593.45,"d":"1,465,593.45"}},{"$f":"'Base de données indicateurs1'!AQ18","v":{"v":482252.4,"d":"482,252.40"}},{"$f":"'Base de données indicateurs1'!AR18","v":{"v":777913.9500000001,"d":"777,913.95"}},{"$f":"'Base de données indicateurs1'!AS18","v":{"v":134999.8,"d":"134,999.80"}},{"$f":"'Base de données indicateurs1'!AT18","v":{"v":1123470.9500000002,"d":"1,123,470.95"}},{"$f":"'Base de données indicateurs1'!AU18","v":{"v":549646.35,"d":"549,646.35"}},{"$f":"'Base de données indicateurs1'!AV18","v":{"v":107457.55,"d":"107,457.55"}},{"$f":"'Base de données indicateurs1'!AW18","v":{"v":157871.85,"d":"157,871.85"}},{"$f":"'Base de données indicateurs1'!AX18","v":{"v":945920.2999999999,"d":"945,920.30"}},{"$f":"'Base de données indicateurs1'!AY18","v":{"v":134211.94999999998,"d":"134,211.95"}},{"$f":"'Base de données indicateurs1'!AZ18","v":{"v":1334584.25,"d":"1,334,584.25"}},{"$f":"'Base de données indicateurs1'!BA18","v":{"v":11472667.8,"d":"11,472,667.80"}},{"$f":"'Base de données indicateurs1'!BB18","v":{"v":354123.30000000005,"d":"354,123.30"}},{"$f":"SUM(E7:W7)","v":{"v":43203084.15000001,"d":"43,203,084.15"}},{"$f":"SUM(X7:AI7)","v":{"v":9107557.190000001,"d":"9,107,557.19"}},{"$f":"SUM(AJ7:BB7)","v":{"v":23856348.930000003,"d":"23,856,348.93"}}]
["Charges de biens et services et autres charges exploitation","+",31,{"$f":"'Base de données indicateurs1'!BC19","v":{"v":99082948.65999998,"d":"99,082,948.66"}},{"$f":"'Base de données indicateurs1'!E19","v":{"v":568269.66,"d":"568,269.66"}},{"$f":"'Base de données indicateurs1'!F19","v":{"v":209371.07000000004,"d":"209,371.07"}},{"$f":"'Base de données indicateurs1'!G19","v":{"v":201320.41,"d":"201,320.41"}},{"$f":"'Base de données indicateurs1'!H19","v":{"v":572883.63,"d":"572,883.63"}},{"$f":"'Base de données indicateurs1'!I19","v":{"v":3631920.5199999996,"d":"3,631,920.52"}},{"$f":"'Base de données indicateurs1'!J19","v":{"v":2648177.8,"d":"2,648,177.80"}},{"$f":"'Base de données indicateurs1'!K19","v":{"v":1829163.03,"d":"1,829,163.03"}},{"$f":"'Base de données indicateurs1'!L19","v":{"v":38023861.019999996,"d":"38,023,861.02"}},{"$f":"'Base de données indicateurs1'!M19","v":{"v":3333120.0900000003,"d":"3,333,120.09"}},{"$f":"'Base de données indicateurs1'!N19","v":{"v":89845.91,"d":"89,845.91"}},{"$f":"'Base de données indicateurs1'!O19","v":{"v":5044870.929999999,"d":"5,044,870.93"}},{"$f":"'Base de données indicateurs1'!P19","v":{"v":345635.21,"d":"345,635.21"}},{"$f":"'Base de données indicateurs1'!Q19","v":{"v":59369.85999999999,"d":"59,369.86"}},{"$f":"'Base de données indicateurs1'!R19","v":{"v":243703.69999999998,"d":"243,703.70"}},{"$f":"'Base de données indicateurs1'!S19","v":{"v":250150.05,"d":"250,150.05"}},{"$f":"'Base de données indicateurs1'!T19","v":{"v":812609.68,"d":"812,609.68"}},{"$f":"'Base de données indicateurs1'!U19","v":{"v":220746.43999999997,"d":"220,746.44"}},{"$f":"'Base de données indicateurs1'!V19","v":{"v":673128.88,"d":"673,128.88"}},{"$f":"'Base de données indicateurs1'!W19","v":{"v":1953883.94,"d":"1,953,883.94"}},{"$f":"'Base de données indicateurs1'!X19","v":{"v":443795.52,"d":"443,795.52"}},{"$f":"'Base de données indicateurs1'!Y19","v":{"v":1449666.19,"d":"1,449,666.19"}},{"$f":"'Base de données indicateurs1'!Z19","v":{"v":2887368.4000000004,"d":"2,887,368.40"}},{"$f":"'Base de données indicateurs1'!AA19","v":{"v":171395.68,"d":"171,395.68"}},{"$f":"'Base de données indicateurs1'!AB19","v":{"v":778155.96,"d":"778,155.96"}},{"$f":"'Base de données indicateurs1'!AC19","v":{"v":783405.36,"d":"783,405.36"}},{"$f":"'Base de données indicateurs1'!AD19","v":{"v":737173.82,"d":"737,173.82"}},{"$f":"'Base de données indicateurs1'!AE19","v":{"v":868167.7200000001,"d":"868,167.72"}},{"$f":"'Base de données indicateurs1'!AF19","v":{"v":2097418.52,"d":"2,097,418.52"}},{"$f":"'Base de données indicateurs1'!AG19","v":{"v":2971543.5799999996,"d":"2,971,543.58"}},{"$f":"'Base de données indicateurs1'!AH19","v":{"v":371855.35,"d":"371,855.35"}},{"$f":"'Base de données indicateurs1'!AI19","v":{"v":197284.58000000002,"d":"197,284.58"}},{"$f":"'Base de données indicateurs1'!AJ19","v":{"v":1280931.0399999998,"d":"1,280,931.04"}},{"$f":"'Base de données indicateurs1'!AK19","v":{"v":1508629.4900000002,"d":"1,508,629.49"}},{"$f":"'Base de données indicateurs1'!AL19","v":{"v":1148285.27,"d":"1,148,285.27"}},{"$f":"'Base de données indicateurs1'!AM19","v":{"v":1116782.27,"d":"1,116,782.27"}},{"$f":"'Base de données indicateurs1'!AN19","v":{"v":1778234.6199999999,"d":"1,778,234.62"}},{"$f":"'Base de données indicateurs1'!AO19","v":{"v":578815.5200000001,"d":"578,815.52"}},{"$f":"'Base de données indicateurs1'!AP19","v":{"v":1928381.2,"d":"1,928,381.20"}},{"$f":"'Base de données indicateurs1'!AQ19","v":{"v":669286.33,"d":"669,286.33"}},{"$f":"'Base de données indicateurs1'!AR19","v":{"v":889152.1100000001,"d":"889,152.11"}},{"$f":"'Base de données indicateurs1'!AS19","v":{"v":324856.49,"d":"324,856.49"}},{"$f":"'Base de données indicateurs1'!AT19","v":{"v":1817141.6099999999,"d":"1,817,141.61"}},{"$f":"'Base de données indicateurs1'!AU19","v":{"v":583083.36,"d":"583,083.36"}},{"$f":"'Base de données indicateurs1'!AV19","v":{"v":356209.61,"d":"356,209.61"}},{"$f":"'Base de données indicateurs1'!AW19","v":{"v":326891.85000000003,"d":"326,891.85"}},{"$f":"'Base de données indicateurs1'!AX19","v":{"v":1387060.64,"d":"1,387,060.64"}},{"$f":"'Base de données indicateurs1'!AY19","v":{"v":462882.87999999995,"d":"462,882.88"}},{"$f":"'Base de données indicateurs1'!AZ19","v":{"v":1092264.54,"d":"1,092,264.54"}},{"$f":"'Base de données indicateurs1'!BA19","v":{"v":6961605.270000001,"d":"6,961,605.27"}},{"$f":"'Base de données indicateurs1'!BB19","v":{"v":403192.05,"d":"403,192.05"}},{"v":60712031.82999999,"d":"60,712,031.83"},{"v":13757230.68,"d":"13,757,230.68"},{"v":24613686.150000002,"d":"24,613,686.15"}]
["Réévaluation de créances","-",3180,{"$f":"'Base de données indicateurs1'!BC20","v":{"v":1084709.19,"d":"1,084,709.19"}},{"$f":"'Base de données indicateurs1'!E20","v":{"v":2642.4,"d":"2,642.40"}},{"$f":"'Base de données indicateurs1'!F20","v":{"v":-1121.15,"d":"-1,121.15"}},{"$f":"'Base de données indicateurs1'!G20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H20","v":{"v":71297.43,"d":"71,297.43"}},{"$f":"'Base de données indicateurs1'!I20","v":{"v":183673.63,"d":"183,673.63"}},{"$f":"'Base de données indicateurs1'!J20","v":{"v":34000,"d":"34,000.00"}},{"$f":"'Base de données indicateurs1'!K20","v":{"v":53873.56,"d":"53,873.56"}},{"$f":"'Base de données indicateurs1'!L20","v":{"v":376362.1,"d":"376,362.10"}},{"$f":"'Base de données indicateurs1'!M20","v":{"v":-5986.18,"d":"-5,986.18"}},{"$f":"'Base de données indicateurs1'!N20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O20","v":{"v":82619,"d":"82,619.00"}},{"$f":"'Base de données indicateurs1'!P20","v":{"v":-6600.19,"d":"-6,600.19"}},{"$f":"'Base de données indicateurs1'!Q20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R20","v":{"v":4193.19,"d":"4,193.19"}},{"$f":"'Base de données indicateurs1'!S20","v":{"v":10145.19,"d":"10,145.19"}},{"$f":"'Base de données indicateurs1'!T20","v":{"v":5699.4,"d":"5,699.40"}},{"$f":"'Base de données indicateurs1'!U20","v":{"v":-150.2,"d":"-150.20"}},{"$f":"'Base de données indicateurs1'!V20","v":{"v":-6407.85,"d":"-6,407.85"}},{"$f":"'Base de données indicateurs1'!W20","v":{"v":45743.56,"d":"45,743.56"}},{"$f":"'Base de données indicateurs1'!X20","v":{"v":9442.45,"d":"9,442.45"}},{"$f":"'Base de données indicateurs1'!Y20","v":{"v":1197.85,"d":"1,197.85"}},{"$f":"'Base de données indicateurs1'!Z20","v":{"v":12501.28,"d":"12,501.28"}},{"$f":"'Base de données indicateurs1'!AA20","v":{"v":2982.75,"d":"2,982.75"}},{"$f":"'Base de données indicateurs1'!AB20","v":{"v":9600,"d":"9,600.00"}},{"$f":"'Base de données indicateurs1'!AC20","v":{"v":5100,"d":"5,100.00"}},{"$f":"'Base de données indicateurs1'!AD20","v":{"v":700,"d":"700.00"}},{"$f":"'Base de données indicateurs1'!AE20","v":{"v":7545.5,"d":"7,545.50"}},{"$f":"'Base de données indicateurs1'!AF20","v":{"v":-56640,"d":"-56,640.00"}},{"$f":"'Base de données indicateurs1'!AG20","v":{"v":44984.83,"d":"44,984.83"}},{"$f":"'Base de données indicateurs1'!AH20","v":{"v":6733.65,"d":"6,733.65"}},{"$f":"'Base de données indicateurs1'!AI20","v":{"v":-9946.75,"d":"-9,946.75"}},{"$f":"'Base de données indicateurs1'!AJ20","v":{"v":8966.92,"d":"8,966.92"}},{"$f":"'Base de données indicateurs1'!AK20","v":{"v":70446.45,"d":"70,446.45"}},{"$f":"'Base de données indicateurs1'!AL20","v":{"v":10371.71,"d":"10,371.71"}},{"$f":"'Base de données indicateurs1'!AM20","v":{"v":46292.55,"d":"46,292.55"}},{"$f":"'Base de données indicateurs1'!AN20","v":{"v":10141.3,"d":"10,141.30"}},{"$f":"'Base de données indicateurs1'!AO20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ20","v":{"v":-13169.9,"d":"-13,169.90"}},{"$f":"'Base de données indicateurs1'!AR20","v":{"v":-25124.17,"d":"-25,124.17"}},{"$f":"'Base de données indicateurs1'!AS20","v":{"v":1898.42,"d":"1,898.42"}},{"$f":"'Base de données indicateurs1'!AT20","v":{"v":53178.9,"d":"53,178.90"}},{"$f":"'Base de données indicateurs1'!AU20","v":{"v":-20550.03,"d":"-20,550.03"}},{"$f":"'Base de données indicateurs1'!AV20","v":{"v":3504.75,"d":"3,504.75"}},{"$f":"'Base de données indicateurs1'!AW20","v":{"v":1616.98,"d":"1,616.98"}},{"$f":"'Base de données indicateurs1'!AX20","v":{"v":3270,"d":"3,270.00"}},{"$f":"'Base de données indicateurs1'!AY20","v":{"v":3143.73,"d":"3,143.73"}},{"$f":"'Base de données indicateurs1'!AZ20","v":{"v":35235.29,"d":"35,235.29"}},{"$f":"'Base de données indicateurs1'!BA20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB20","v":{"v":11300.84,"d":"11,300.84"}},{"v":849983.8899999999,"d":"849,983.89"},{"v":34201.560000000005,"d":"34,201.56"},{"v":200523.74000000002,"d":"200,523.74"}]
["Charges financières","+",34,{"$f":"'Base de données indicateurs1'!BC22","v":{"v":11201412.269999998,"d":"11,201,412.27"}},{"$f":"'Base de données indicateurs1'!E22","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'Base de données indicateurs1'!F22","v":{"v":36642.44,"d":"36,642.44"}},{"$f":"'Base de données indicateurs1'!G22","v":{"v":86715.09,"d":"86,715.09"}},{"$f":"'Base de données indicateurs1'!H22","v":{"v":99380.97,"d":"99,380.97"}},{"$f":"'Base de données indicateurs1'!I22","v":{"v":524625.45,"d":"524,625.45"}},{"$f":"'Base de données indicateurs1'!J22","v":{"v":348405.6,"d":"348,405.60"}},{"$f":"'Base de données indicateurs1'!K22","v":{"v":250738.45,"d":"250,738.45"}},{"$f":"'Base de données indicateurs1'!L22","v":{"v":3772016.12,"d":"3,772,016.12"}},{"$f":"'Base de données indicateurs1'!M22","v":{"v":149778.14,"d":"149,778.14"}},{"$f":"'Base de données indicateurs1'!N22","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'Base de données indicateurs1'!O22","v":{"v":740582.74,"d":"740,582.74"}},{"$f":"'Base de données indicateurs1'!P22","v":{"v":49811.94,"d":"49,811.94"}},{"$f":"'Base de données indicateurs1'!Q22","v":{"v":12092.970000000001,"d":"12,092.97"}},{"$f":"'Base de données indicateurs1'!R22","v":{"v":65635.6,"d":"65,635.60"}},{"$f":"'Base de données indicateurs1'!S22","v":{"v":75464.35,"d":"75,464.35"}},{"$f":"'Base de données indicateurs1'!T22","v":{"v":79191.46,"d":"79,191.46"}},{"$f":"'Base de données indicateurs1'!U22","v":{"v":23343.4,"d":"23,343.40"}},{"$f":"'Base de données indicateurs1'!V22","v":{"v":36697.45,"d":"36,697.45"}},{"$f":"'Base de données indicateurs1'!W22","v":{"v":207677.26,"d":"207,677.26"}},{"$f":"'Base de données indicateurs1'!X22","v":{"v":9567.21,"d":"9,567.21"}},{"$f":"'Base de données indicateurs1'!Y22","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'Base de données indicateurs1'!Z22","v":{"v":27950.239999999998,"d":"27,950.24"}},{"$f":"'Base de données indicateurs1'!AA22","v":{"v":20339.95,"d":"20,339.95"}},{"$f":"'Base de données indicateurs1'!AB22","v":{"v":81994.54000000001,"d":"81,994.54"}},{"$f":"'Base de données indicateurs1'!AC22","v":{"v":81273.8,"d":"81,273.80"}},{"$f":"'Base de données indicateurs1'!AD22","v":{"v":51019.09,"d":"51,019.09"}},{"$f":"'Base de données indicateurs1'!AE22","v":{"v":18196.72,"d":"18,196.72"}},{"$f":"'Base de données indicateurs1'!AF22","v":{"v":149523.18,"d":"149,523.18"}},{"$f":"'Base de données indicateurs1'!AG22","v":{"v":182227.73,"d":"182,227.73"}},{"$f":"'Base de données indicateurs1'!AH22","v":{"v":21255.85,"d":"21,255.85"}},{"$f":"'Base de données indicateurs1'!AI22","v":{"v":26606.91,"d":"26,606.91"}},{"$f":"'Base de données indicateurs1'!AJ22","v":{"v":195877.04,"d":"195,877.04"}},{"$f":"'Base de données indicateurs1'!AK22","v":{"v":196399.57,"d":"196,399.57"}},{"$f":"'Base de données indicateurs1'!AL22","v":{"v":174907.6,"d":"174,907.60"}},{"$f":"'Base de données indicateurs1'!AM22","v":{"v":117385.01000000001,"d":"117,385.01"}},{"$f":"'Base de données indicateurs1'!AN22","v":{"v":255151.01,"d":"255,151.01"}},{"$f":"'Base de données indicateurs1'!AO22","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'Base de données indicateurs1'!AP22","v":{"v":307870.75,"d":"307,870.75"}},{"$f":"'Base de données indicateurs1'!AQ22","v":{"v":95201.09,"d":"95,201.09"}},{"$f":"'Base de données indicateurs1'!AR22","v":{"v":184292.39,"d":"184,292.39"}},{"$f":"'Base de données indicateurs1'!AS22","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'Base de données indicateurs1'!AT22","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'Base de données indicateurs1'!AU22","v":{"v":71000.37,"d":"71,000.37"}},{"$f":"'Base de données indicateurs1'!AV22","v":{"v":16322.800000000001,"d":"16,322.80"}},{"$f":"'Base de données indicateurs1'!AW22","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'Base de données indicateurs1'!AX22","v":{"v":320036.32999999996,"d":"320,036.33"}},{"$f":"'Base de données indicateurs1'!AY22","v":{"v":61209.310000000005,"d":"61,209.31"}},{"$f":"'Base de données indicateurs1'!AZ22","v":{"v":180905.9,"d":"180,905.90"}},{"$f":"'Base de données indicateurs1'!BA22","v":{"v":1051077.75,"d":"1,051,077.75"}},{"$f":"'Base de données indicateurs1'!BB22","v":{"v":83654.9,"d":"83,654.90"}},{"v":6764587.89,"d":"6,764,587.89"},{"v":771700.79,"d":"771,700.79"},{"v":3665123.5899999994,"d":"3,665,123.59"}]
["Réévaluations des immobilisations du PF","-",344,{"$f":"'Base de données indicateurs1'!BC24","v":{"v":93458.15,"d":"93,458.15"}},{"$f":"'Base de données indicateurs1'!E24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I24","v":{"v":20059,"d":"20,059.00"}},{"$f":"'Base de données indicateurs1'!J24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T24","v":{"v":2329.5,"d":"2,329.50"}},{"$f":"'Base de données indicateurs1'!U24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD24","v":{"v":250,"d":"250.00"}},{"$f":"'Base de données indicateurs1'!AE24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF24","v":{"v":68476.4,"d":"68,476.40"}},{"$f":"'Base de données indicateurs1'!AG24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI24","v":{"v":250,"d":"250.00"}},{"$f":"'Base de données indicateurs1'!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ24","v":{"v":2093.25,"d":"2,093.25"}},{"$f":"'Base de données indicateurs1'!BA24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB24","v":{"v":0,"d":"0.00"}},{"v":22388.5,"d":"22,388.50"},{"v":68976.4,"d":"68,976.40"},{"v":2093.25,"d":"2,093.25"}]
["Charges de transfert","+",36,{"$f":"'Base de données indicateurs1'!BC26","v":{"v":207025294.29,"d":"207,025,294.29"}},{"$f":"'Base de données indicateurs1'!E26","v":{"v":2509583.33,"d":"2,509,583.33"}},{"$f":"'Base de données indicateurs1'!F26","v":{"v":773691.3999999999,"d":"773,691.40"}},{"$f":"'Base de données indicateurs1'!G26","v":{"v":1141340.01,"d":"1,141,340.01"}},{"$f":"'Base de données indicateurs1'!H26","v":{"v":1036687,"d":"1,036,687.00"}},{"$f":"'Base de données indicateurs1'!I26","v":{"v":8134276.3,"d":"8,134,276.30"}},{"$f":"'Base de données indicateurs1'!J26","v":{"v":6913486.31,"d":"6,913,486.31"}},{"$f":"'Base de données indicateurs1'!K26","v":{"v":8616778.799999999,"d":"8,616,778.80"}},{"$f":"'Base de données indicateurs1'!L26","v":{"v":43727740.8,"d":"43,727,740.80"}},{"$f":"'Base de données indicateurs1'!M26","v":{"v":3918848.41,"d":"3,918,848.41"}},{"$f":"'Base de données indicateurs1'!N26","v":{"v":264573.06,"d":"264,573.06"}},{"$f":"'Base de données indicateurs1'!O26","v":{"v":17655300.810000002,"d":"17,655,300.81"}},{"$f":"'Base de données indicateurs1'!P26","v":{"v":1108330.45,"d":"1,108,330.45"}},{"$f":"'Base de données indicateurs1'!Q26","v":{"v":267007.51,"d":"267,007.51"}},{"$f":"'Base de données indicateurs1'!R26","v":{"v":1027673.7,"d":"1,027,673.70"}},{"$f":"'Base de données indicateurs1'!S26","v":{"v":890226.95,"d":"890,226.95"}},{"$f":"'Base de données indicateurs1'!T26","v":{"v":1590162.9,"d":"1,590,162.90"}},{"$f":"'Base de données indicateurs1'!U26","v":{"v":672188.03,"d":"672,188.03"}},{"$f":"'Base de données indicateurs1'!V26","v":{"v":1842131.71,"d":"1,842,131.71"}},{"$f":"'Base de données indicateurs1'!W26","v":{"v":6403773.06,"d":"6,403,773.06"}},{"$f":"'Base de données indicateurs1'!X26","v":{"v":691433.1,"d":"691,433.10"}},{"$f":"'Base de données indicateurs1'!Y26","v":{"v":2957747.48,"d":"2,957,747.48"}},{"$f":"'Base de données indicateurs1'!Z26","v":{"v":10461440.84,"d":"10,461,440.84"}},{"$f":"'Base de données indicateurs1'!AA26","v":{"v":399489.83,"d":"399,489.83"}},{"$f":"'Base de données indicateurs1'!AB26","v":{"v":1438475.4100000001,"d":"1,438,475.41"}},{"$f":"'Base de données indicateurs1'!AC26","v":{"v":1744391.21,"d":"1,744,391.21"}},{"$f":"'Base de données indicateurs1'!AD26","v":{"v":1419063.19,"d":"1,419,063.19"}},{"$f":"'Base de données indicateurs1'!AE26","v":{"v":1521044.06,"d":"1,521,044.06"}},{"$f":"'Base de données indicateurs1'!AF26","v":{"v":5286947.24,"d":"5,286,947.24"}},{"$f":"'Base de données indicateurs1'!AG26","v":{"v":5506281.48,"d":"5,506,281.48"}},{"$f":"'Base de données indicateurs1'!AH26","v":{"v":619179.05,"d":"619,179.05"}},{"$f":"'Base de données indicateurs1'!AI26","v":{"v":333589.19,"d":"333,589.19"}},{"$f":"'Base de données indicateurs1'!AJ26","v":{"v":4358133.22,"d":"4,358,133.22"}},{"$f":"'Base de données indicateurs1'!AK26","v":{"v":3083788.3200000003,"d":"3,083,788.32"}},{"$f":"'Base de données indicateurs1'!AL26","v":{"v":3036435.58,"d":"3,036,435.58"}},{"$f":"'Base de données indicateurs1'!AM26","v":{"v":2731565.46,"d":"2,731,565.46"}},{"$f":"'Base de données indicateurs1'!AN26","v":{"v":4740274.6,"d":"4,740,274.60"}},{"$f":"'Base de données indicateurs1'!AO26","v":{"v":1856457.48,"d":"1,856,457.48"}},{"$f":"'Base de données indicateurs1'!AP26","v":{"v":2698335.85,"d":"2,698,335.85"}},{"$f":"'Base de données indicateurs1'!AQ26","v":{"v":2007257.58,"d":"2,007,257.58"}},{"$f":"'Base de données indicateurs1'!AR26","v":{"v":2372719.16,"d":"2,372,719.16"}},{"$f":"'Base de données indicateurs1'!AS26","v":{"v":843977.03,"d":"843,977.03"}},{"$f":"'Base de données indicateurs1'!AT26","v":{"v":6630464.67,"d":"6,630,464.67"}},{"$f":"'Base de données indicateurs1'!AU26","v":{"v":2200072.35,"d":"2,200,072.35"}},{"$f":"'Base de données indicateurs1'!AV26","v":{"v":943252.8,"d":"943,252.80"}},{"$f":"'Base de données indicateurs1'!AW26","v":{"v":723350.47,"d":"723,350.47"}},{"$f":"'Base de données indicateurs1'!AX26","v":{"v":4220098.649999999,"d":"4,220,098.65"}},{"$f":"'Base de données indicateurs1'!AY26","v":{"v":1026312.4500000001,"d":"1,026,312.45"}},{"$f":"'Base de données indicateurs1'!AZ26","v":{"v":2608127.02,"d":"2,608,127.02"}},{"$f":"'Base de données indicateurs1'!BA26","v":{"v":18668947.060000002,"d":"18,668,947.06"}},{"$f":"'Base de données indicateurs1'!BB26","v":{"v":1402841.92,"d":"1,402,841.92"}},{"v":108493800.54,"d":"108,493,800.54"},{"v":32379082.080000002,"d":"32,379,082.08"},{"v":66152411.67000001,"d":"66,152,411.67"}]
["Réévaluations des prêts du PA","-",364,{"$f":"'Base de données indicateurs1'!BC29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations des participations du PA","-",365,{"$f":"'Base de données indicateurs1'!BC30","v":{"v":31102,"d":"31,102.00"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":2,"d":"2.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":13000,"d":"13,000.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"v":18100,"d":"18,100.00"},{"v":2,"d":"2.00"},{"v":13000,"d":"13,000.00"}]
["Amortissements des subventions d'investissement","-",366,{"$f":"'Base de données indicateurs1'!BC31","v":{"v":269243.13,"d":"269,243.13"}},{"$f":"'Base de données indicateurs1'!E31","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'Base de données indicateurs1'!F31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H31","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I31","v":{"v":14968.7,"d":"14,968.70"}},{"$f":"'Base de données indicateurs1'!J31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K31","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'Base de données indicateurs1'!L31","v":{"v":78641,"d":"78,641.00"}},{"$f":"'Base de données indicateurs1'!M31","v":{"v":10700,"d":"10,700.00"}},{"$f":"'Base de données indicateurs1'!N31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O31","v":{"v":74430.89,"d":"74,430.89"}},{"$f":"'Base de données indicateurs1'!P31","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'Base de données indicateurs1'!Q31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U31","v":667.55},{"$f":"'Base de données indicateurs1'!V31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W31","v":{"v":13302.8,"d":"13,302.80"}},{"$f":"'Base de données indicateurs1'!X31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK31","v":{"v":1250,"d":"1,250.00"}},{"$f":"'Base de données indicateurs1'!AL31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ31","v":{"v":422,"d":"422.00"}},{"$f":"'Base de données indicateurs1'!AR31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS31","v":{"v":338,"d":"338.00"}},{"$f":"'Base de données indicateurs1'!AT31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU31","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV31","v":{"v":442,"d":"442.00"}},{"$f":"'Base de données indicateurs1'!AW31","v":{"v":311,"d":"311.00"}},{"$f":"'Base de données indicateurs1'!AX31","v":{"v":1597,"d":"1,597.00"}},{"$f":"'Base de données indicateurs1'!AY31","v":{"v":319,"d":"319.00"}},{"$f":"'Base de données indicateurs1'!AZ31","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'Base de données indicateurs1'!BA31","v":{"v":41600,"d":"41,600.00"}},{"$f":"'Base de données indicateurs1'!BB31","v":{"v":590,"d":"590.00"}},{"v":220657.72999999998,"d":"220,657.73"},{"v":0,"d":"0.00"},{"v":48585.4,"d":"48,585.40"}]
[]
["Charges globales",null,null,{"$f":"SUM(D7:D8,D10,D12)-SUM(D9,D11,D13:D15)+D5","v":{"v":437204274.28999996,"d":"437,204,274.29"}},{"$f":"SUM(E7:E8,E10,E12)-SUM(E9,E11,E13:E15)+E5","v":{"v":4045134.88,"d":"4,045,134.88"}},{"$f":"SUM(F7:F8,F10,F12)-SUM(F9,F11,F13:F15)+F5","v":{"v":1103243.4599999997,"d":"1,103,243.46"}},{"v":1820782.36,"d":"1,820,782.36"},{"v":2102899.62,"d":"2,102,899.62"},{"v":16469224.94,"d":"16,469,224.94"},{"v":14032374.249999998,"d":"14,032,374.25"},{"v":14850901.819999998,"d":"14,850,901.82"},{"v":115264506.72,"d":"115,264,506.72"},{"v":10988403.229999999,"d":"10,988,403.23"},{"v":429567.76,"d":"429,567.76"},{"v":30772700.290000003,"d":"30,772,700.29"},{"v":1733840.73,"d":"1,733,840.73"},{"v":408899.49,"d":"408,899.49"},{"v":1991762.12,"d":"1,991,762.12"},{"v":1376569.7499999998,"d":"1,376,569.75"},{"v":3065094.8400000003,"d":"3,065,094.84"},{"v":1168551.04,"d":"1,168,551.04"},{"v":2907778.69,"d":"2,907,778.69"},{"v":13435791.21,"d":"13,435,791.21"},{"v":1545130.18,"d":"1,545,130.18"},{"v":6654260.69,"d":"6,654,260.69"},{"v":16247878.610000001,"d":"16,247,878.61"},{"v":706974.8600000001,"d":"706,974.86"},{"v":2815567.71,"d":"2,815,567.71"},{"v":3212770.75,"d":"3,212,770.75"},{"v":2777461.65,"d":"2,777,461.65"},{"v":2915232,"d":"2,915,232.00"},{"v":10292968.69,"d":"10,292,968.69"},{"v":12651627.23,"d":"12,651,627.23"},{"v":1190580.1,"d":"1,190,580.10"},{"v":1491977.98,"d":"1,491,977.98"},{"v":8151146.609999999,"d":"8,151,146.61"},{"v":5713769.53,"d":"5,713,769.53"},{"v":6334253.84,"d":"6,334,253.84"},{"v":7941201.36,"d":"7,941,201.36"},{"v":9571141.93,"d":"9,571,141.93"},{"v":3236111.33,"d":"3,236,111.33"},{"v":7472125.2,"d":"7,472,125.20"},{"v":4482054.32,"d":"4,482,054.32"},{"v":4397489.88,"d":"4,397,489.88"},{"v":2893279.5300000003,"d":"2,893,279.53"},{"v":10117324.08,"d":"10,117,324.08"},{"v":5226664.52,"d":"5,226,664.52"},{"v":1496969.16,"d":"1,496,969.16"},{"v":1471575.24,"d":"1,471,575.24"},{"v":7025536.52,"d":"7,025,536.52"},{"v":1905727.8,"d":"1,905,727.80"},{"v":5400085.63,"d":"5,400,085.63"},{"v":41424758,"d":"41,424,758.00"},{"v":2472602.16,"d":"2,472,602.16"},{"$f":"SUM(E17:W17)","v":{"v":237968027.2,"d":"237,968,027.20"}},{"$f":"SUM(X17:AI17)","v":{"v":62502430.45,"d":"62,502,430.45"}},{"$f":"SUM(AJ17:BB17)","v":{"v":136733816.63999996,"d":"136,733,816.64"}}]
[]
["Quotité d'investissement",null,null,{"$f":"IF(D17<>0,D5/D17,\"\")*100","v":{"v":10.358576970352336,"d":"10.36"}},{"$f":"IF(E17<>0,E5/E17,\"\")*100","v":{"v":6.76917823813084,"d":"6.77"}},{"$f":"IF(F17<>0,F5/F17,\"\")*100","v":{"v":3.337762818009364,"d":"3.34"}},{"v":13.655176777964828,"d":"13.66"},{"v":6.569131911298742,"d":"6.57"},{"v":8.693765403145925,"d":"8.69"},{"v":6.622558830341915,"d":"6.62"},{"v":19.5330740527379,"d":"19.53"},{"v":4.803357293194687,"d":"4.80"},{"v":20.6484642264079,"d":"20.65"},{"v":0,"d":"0.00"},{"v":9.813858619944982,"d":"9.81"},{"v":0.07271659836944769,"d":"0.07"},{"v":1.096553091812367,"d":"1.10"},{"v":21.12068031497657,"d":"21.12"},{"v":1.7149250882492517,"d":"1.71"},{"v":7.1575109891216275,"d":"7.16"},{"v":12.223492608418713,"d":"12.22"},{"v":0.03490293135066617,"d":"0.03"},{"v":17.784910264320786,"d":"17.78"},{"v":16.43420426879501,"d":"16.43"},{"v":9.297047843792846,"d":"9.30"},{"v":4.778134540728206,"d":"4.78"},{"v":7.0351935852429035,"d":"7.04"},{"v":3.7213099023642378,"d":"3.72"},{"v":3.54581788943391,"d":"3.55"},{"v":5.941487976980708,"d":"5.94"},{"v":4.222295172391082,"d":"4.22"},{"v":15.940583318727652,"d":"15.94"},{"v":14.341591694209283,"d":"14.34"},{"v":6.99169253710859,"d":"6.99"},{"v":56.711597714062776,"d":"56.71"},{"v":18.868036898185544,"d":"18.87"},{"v":5.947192098243416,"d":"5.95"},{"v":21.763004527775603,"d":"21.76"},{"v":37.07623363928906,"d":"37.08"},{"v":14.455125732316876,"d":"14.46"},{"v":14.195947022626074,"d":"14.20"},{"v":14.345904562734038,"d":"14.35"},{"v":27.114999802144297,"d":"27.11"},{"v":3.3721078171077004,"d":"3.37"},{"v":54.066829139042774,"d":"54.07"},{"v":3.689923808391042,"d":"3.69"},{"v":34.49513648907392,"d":"34.50"},{"v":5.188694067685402,"d":"5.19"},{"v":16.508516411298142,"d":"16.51"},{"v":2.4238376601592275,"d":"2.42"},{"v":11.784156163330357,"d":"11.78"},{"v":4.1224505545479655,"d":"4.12"},{"v":7.995363835318001,"d":"8.00"},{"v":9.733908426254873,"d":"9.73"},{"v":8.399301849572169,"d":"8.40"},{"v":10.543653458839215,"d":"10.54"},{"v":13.683848772584078,"d":"13.68"}]
["(Investissements burts / charges globales*100)"]
[]
[]
["VI. Quotité de la charge fiancière",null,"Groupe","Montant"]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Charges d'intérêts","+",340,{"$f":"'Base de données indicateurs1'!BC23","v":{"v":9160185.849999996,"d":"9,160,185.85"}},{"$f":"'Base de données indicateurs1'!E23","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'Base de données indicateurs1'!F23","v":{"v":29062.04,"d":"29,062.04"}},{"$f":"'Base de données indicateurs1'!G23","v":{"v":52300.29,"d":"52,300.29"}},{"$f":"'Base de données indicateurs1'!H23","v":{"v":64472.77,"d":"64,472.77"}},{"$f":"'Base de données indicateurs1'!I23","v":{"v":354698.02,"d":"354,698.02"}},{"$f":"'Base de données indicateurs1'!J23","v":{"v":330578.3,"d":"330,578.30"}},{"$f":"'Base de données indicateurs1'!K23","v":{"v":181688.95,"d":"181,688.95"}},{"$f":"'Base de données indicateurs1'!L23","v":{"v":3224545.98,"d":"3,224,545.98"}},{"$f":"'Base de données indicateurs1'!M23","v":{"v":124223.56,"d":"124,223.56"}},{"$f":"'Base de données indicateurs1'!N23","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'Base de données indicateurs1'!O23","v":{"v":672055.44,"d":"672,055.44"}},{"$f":"'Base de données indicateurs1'!P23","v":{"v":42566.44,"d":"42,566.44"}},{"$f":"'Base de données indicateurs1'!Q23","v":{"v":9573.12,"d":"9,573.12"}},{"$f":"'Base de données indicateurs1'!R23","v":{"v":53626.4,"d":"53,626.40"}},{"$f":"'Base de données indicateurs1'!S23","v":{"v":71351.75,"d":"71,351.75"}},{"$f":"'Base de données indicateurs1'!T23","v":{"v":50819.51,"d":"50,819.51"}},{"$f":"'Base de données indicateurs1'!U23","v":{"v":15924.89,"d":"15,924.89"}},{"$f":"'Base de données indicateurs1'!V23","v":{"v":33962.25,"d":"33,962.25"}},{"$f":"'Base de données indicateurs1'!W23","v":{"v":194944.68,"d":"194,944.68"}},{"$f":"'Base de données indicateurs1'!X23","v":{"v":6912.16,"d":"6,912.16"}},{"$f":"'Base de données indicateurs1'!Y23","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'Base de données indicateurs1'!Z23","v":{"v":11605.94,"d":"11,605.94"}},{"$f":"'Base de données indicateurs1'!AA23","v":{"v":6149.85,"d":"6,149.85"}},{"$f":"'Base de données indicateurs1'!AB23","v":{"v":63223.79,"d":"63,223.79"}},{"$f":"'Base de données indicateurs1'!AC23","v":{"v":75820.2,"d":"75,820.20"}},{"$f":"'Base de données indicateurs1'!AD23","v":{"v":50769.09,"d":"50,769.09"}},{"$f":"'Base de données indicateurs1'!AE23","v":{"v":2409.27,"d":"2,409.27"}},{"$f":"'Base de données indicateurs1'!AF23","v":{"v":45198.92,"d":"45,198.92"}},{"$f":"'Base de données indicateurs1'!AG23","v":{"v":163532.88,"d":"163,532.88"}},{"$f":"'Base de données indicateurs1'!AH23","v":{"v":20884.6,"d":"20,884.60"}},{"$f":"'Base de données indicateurs1'!AI23","v":{"v":4195.96,"d":"4,195.96"}},{"$f":"'Base de données indicateurs1'!AJ23","v":{"v":181040.09,"d":"181,040.09"}},{"$f":"'Base de données indicateurs1'!AK23","v":{"v":138965.72,"d":"138,965.72"}},{"$f":"'Base de données indicateurs1'!AL23","v":{"v":148742.59,"d":"148,742.59"}},{"$f":"'Base de données indicateurs1'!AM23","v":{"v":105420.88,"d":"105,420.88"}},{"$f":"'Base de données indicateurs1'!AN23","v":{"v":92515.19,"d":"92,515.19"}},{"$f":"'Base de données indicateurs1'!AO23","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'Base de données indicateurs1'!AP23","v":{"v":117717.05,"d":"117,717.05"}},{"$f":"'Base de données indicateurs1'!AQ23","v":{"v":86400.63,"d":"86,400.63"}},{"$f":"'Base de données indicateurs1'!AR23","v":{"v":131814.84,"d":"131,814.84"}},{"$f":"'Base de données indicateurs1'!AS23","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'Base de données indicateurs1'!AT23","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'Base de données indicateurs1'!AU23","v":{"v":61865.32,"d":"61,865.32"}},{"$f":"'Base de données indicateurs1'!AV23","v":{"v":6982.85,"d":"6,982.85"}},{"$f":"'Base de données indicateurs1'!AW23","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'Base de données indicateurs1'!AX23","v":{"v":319181.73,"d":"319,181.73"}},{"$f":"'Base de données indicateurs1'!AY23","v":{"v":60357.01,"d":"60,357.01"}},{"$f":"'Base de données indicateurs1'!AZ23","v":{"v":146859.31,"d":"146,859.31"}},{"$f":"'Base de données indicateurs1'!BA23","v":{"v":894465.69,"d":"894,465.69"}},{"$f":"'Base de données indicateurs1'!BB23","v":{"v":49394.1,"d":"49,394.10"}},{"$f":"SUM(E25:W25)","v":{"v":5712182.849999999,"d":"5,712,182.85"}},{"$f":"SUM(X25:AI25)","v":{"v":552448.2299999999,"d":"552,448.23"}},{"$f":"SUM(AJ25:BB25)","v":{"v":2895554.77,"d":"2,895,554.77"}}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BC41","v":{"v":4386538.399999999,"d":"4,386,538.40"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":45009.97,"d":"45,009.97"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":5777.3,"d":"5,777.30"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":14139.45,"d":"14,139.45"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":10419.3,"d":"10,419.30"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":143869.39,"d":"143,869.39"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":119029.86,"d":"119,029.86"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":93488.82,"d":"93,488.82"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":1216568.37,"d":"1,216,568.37"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":48609.19,"d":"48,609.19"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":2887.7,"d":"2,887.70"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":365376.89,"d":"365,376.89"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":16780.1,"d":"16,780.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":3323.82,"d":"3,323.82"}},{"$f":"'Base de données indicateurs1'!R41","v":{"v":23030.53,"d":"23,030.53"}},{"$f":"'Base de données indicateurs1'!S41","v":{"v":20506.21,"d":"20,506.21"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":37418.67,"d":"37,418.67"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6830.66,"d":"6,830.66"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":23878.78,"d":"23,878.78"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":111238,"d":"111,238.00"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":14967.11,"d":"14,967.11"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":59922.74,"d":"59,922.74"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":270606.84,"d":"270,606.84"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":9015.47,"d":"9,015.47"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":21161.69,"d":"21,161.69"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":17361.76,"d":"17,361.76"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":65036.63,"d":"65,036.63"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":26675.11,"d":"26,675.11"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":87850.14,"d":"87,850.14"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":114884.44,"d":"114,884.44"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":16556.36,"d":"16,556.36"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":6059.38,"d":"6,059.38"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":99067.17,"d":"99,067.17"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":167097.78,"d":"167,097.78"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":66785.1,"d":"66,785.10"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42398.07,"d":"42,398.07"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":83330.15,"d":"83,330.15"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":35619.19,"d":"35,619.19"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":43776.88,"d":"43,776.88"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":28900.69,"d":"28,900.69"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":87640.2,"d":"87,640.20"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":13817.03,"d":"13,817.03"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":110807.98,"d":"110,807.98"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":35062.33,"d":"35,062.33"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":19932.69,"d":"19,932.69"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":19810.14,"d":"19,810.14"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":84105.76,"d":"84,105.76"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":21584.21,"d":"21,584.21"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":61141.37,"d":"61,141.37"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":323471.91,"d":"323,471.91"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":23909.07,"d":"23,909.07"}},{"v":2308183.0100000002,"d":"2,308,183.01"},{"v":710097.6699999999,"d":"710,097.67"},{"v":1368257.7199999997,"d":"1,368,257.72"}]
["Amortissement du patrimoine administratif","+",33,{"$f":"'Base de données indicateurs1'!BC21","v":{"v":25203082.29,"d":"25,203,082.29"}},{"$f":"'Base de données indicateurs1'!E21","v":{"v":277068,"d":"277,068.00"}},{"$f":"'Base de données indicateurs1'!F21","v":{"v":89160,"d":"89,160.00"}},{"$f":"'Base de données indicateurs1'!G21","v":{"v":83585.16,"d":"83,585.16"}},{"$f":"'Base de données indicateurs1'!H21","v":{"v":238223.4,"d":"238,223.40"}},{"$f":"'Base de données indicateurs1'!I21","v":{"v":1184075.67,"d":"1,184,075.67"}},{"$f":"'Base de données indicateurs1'!J21","v":{"v":1015735.44,"d":"1,015,735.44"}},{"$f":"'Base de données indicateurs1'!K21","v":{"v":713304.91,"d":"713,304.91"}},{"$f":"'Base de données indicateurs1'!L21","v":{"v":6406442.33,"d":"6,406,442.33"}},{"$f":"'Base de données indicateurs1'!M21","v":{"v":383425.4,"d":"383,425.40"}},{"$f":"'Base de données indicateurs1'!N21","v":{"v":50189.6,"d":"50,189.60"}},{"$f":"'Base de données indicateurs1'!O21","v":{"v":1601561.9,"d":"1,601,561.90"}},{"$f":"'Base de données indicateurs1'!P21","v":{"v":118487.03,"d":"118,487.03"}},{"$f":"'Base de données indicateurs1'!Q21","v":{"v":12885,"d":"12,885.00"}},{"$f":"'Base de données indicateurs1'!R21","v":{"v":57700,"d":"57,700.00"}},{"$f":"'Base de données indicateurs1'!S21","v":{"v":64543.64,"d":"64,543.64"}},{"$f":"'Base de données indicateurs1'!T21","v":{"v":128943.45000000001,"d":"128,943.45"}},{"$f":"'Base de données indicateurs1'!U21","v":{"v":105115.95,"d":"105,115.95"}},{"$f":"'Base de données indicateurs1'!V21","v":{"v":133572.9,"d":"133,572.90"}},{"$f":"'Base de données indicateurs1'!W21","v":{"v":1001384.95,"d":"1,001,384.95"}},{"$f":"'Base de données indicateurs1'!X21","v":{"v":82124,"d":"82,124.00"}},{"$f":"'Base de données indicateurs1'!Y21","v":{"v":326119.15,"d":"326,119.15"}},{"$f":"'Base de données indicateurs1'!Z21","v":{"v":541867.15,"d":"541,867.15"}},{"$f":"'Base de données indicateurs1'!AA21","v":{"v":13700,"d":"13,700.00"}},{"$f":"'Base de données indicateurs1'!AB21","v":{"v":107250,"d":"107,250.00"}},{"$f":"'Base de données indicateurs1'!AC21","v":{"v":255896.36,"d":"255,896.36"}},{"$f":"'Base de données indicateurs1'!AD21","v":{"v":156260,"d":"156,260.00"}},{"$f":"'Base de données indicateurs1'!AE21","v":{"v":87124,"d":"87,124.00"}},{"$f":"'Base de données indicateurs1'!AF21","v":{"v":576659.4,"d":"576,659.40"}},{"$f":"'Base de données indicateurs1'!AG21","v":{"v":814914.08,"d":"814,914.08"}},{"$f":"'Base de données indicateurs1'!AH21","v":{"v":70024.66,"d":"70,024.66"}},{"$f":"'Base de données indicateurs1'!AI21","v":{"v":16038.6,"d":"16,038.60"}},{"$f":"'Base de données indicateurs1'!AJ21","v":{"v":468794.25,"d":"468,794.25"}},{"$f":"'Base de données indicateurs1'!AK21","v":{"v":386251.1,"d":"386,251.10"}},{"$f":"'Base de données indicateurs1'!AL21","v":{"v":306489,"d":"306,489.00"}},{"$f":"'Base de données indicateurs1'!AM21","v":{"v":152516,"d":"152,516.00"}},{"$f":"'Base de données indicateurs1'!AN21","v":{"v":673505.07,"d":"673,505.07"}},{"$f":"'Base de données indicateurs1'!AO21","v":{"v":411286.26,"d":"411,286.26"}},{"$f":"'Base de données indicateurs1'!AP21","v":{"v":341284.31,"d":"341,284.31"}},{"$f":"'Base de données indicateurs1'!AQ21","v":{"v":155650,"d":"155,650.00"}},{"$f":"'Base de données indicateurs1'!AR21","v":{"v":280685.8,"d":"280,685.80"}},{"$f":"'Base de données indicateurs1'!AS21","v":{"v":70603.75,"d":"70,603.75"}},{"$f":"'Base de données indicateurs1'!AT21","v":{"v":615969,"d":"615,969.00"}},{"$f":"'Base de données indicateurs1'!AU21","v":{"v":124221.32,"d":"124,221.32"}},{"$f":"'Base de données indicateurs1'!AV21","v":{"v":50247,"d":"50,247.00"}},{"$f":"'Base de données indicateurs1'!AW21","v":{"v":96465,"d":"96,465.00"}},{"$f":"'Base de données indicateurs1'!AX21","v":{"v":592779,"d":"592,779.00"}},{"$f":"'Base de données indicateurs1'!AY21","v":{"v":51800,"d":"51,800.00"}},{"$f":"'Base de données indicateurs1'!AZ21","v":{"v":537036.59,"d":"537,036.59"}},{"$f":"'Base de données indicateurs1'!BA21","v":{"v":3081816.71,"d":"3,081,816.71"}},{"$f":"'Base de données indicateurs1'!BB21","v":{"v":92300,"d":"92,300.00"}},{"v":13665404.729999999,"d":"13,665,404.73"},{"v":3047977.4000000004,"d":"3,047,977.40"},{"v":8489700.16,"d":"8,489,700.16"}]
["Réévaluations des prêts du PA","+",364,{"$f":"'Base de données indicateurs1'!BC29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":82000,"d":"82,000.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations des participations du PA","+",365,{"$f":"'Base de données indicateurs1'!BC30","v":{"v":31102,"d":"31,102.00"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":2,"d":"2.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":13000,"d":"13,000.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"v":18100,"d":"18,100.00"},{"v":2,"d":"2.00"},{"v":13000,"d":"13,000.00"}]
["Amortissement des subventions d'investissement","+",366,{"$f":"'Base de données indicateurs1'!BC31","v":{"v":269243.13,"d":"269,243.13"}},{"$f":"'Base de données indicateurs1'!E31","v":{"v":7905.29,"d":"7,905.29"}},{"$f":"'Base de données indicateurs1'!F31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H31","v":{"v":2572.45,"d":"2,572.45"}},{"$f":"'Base de données indicateurs1'!I31","v":{"v":14968.7,"d":"14,968.70"}},{"$f":"'Base de données indicateurs1'!J31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K31","v":{"v":14467.75,"d":"14,467.75"}},{"$f":"'Base de données indicateurs1'!L31","v":{"v":78641,"d":"78,641.00"}},{"$f":"'Base de données indicateurs1'!M31","v":{"v":10700,"d":"10,700.00"}},{"$f":"'Base de données indicateurs1'!N31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O31","v":{"v":74430.89,"d":"74,430.89"}},{"$f":"'Base de données indicateurs1'!P31","v":{"v":3001.3,"d":"3,001.30"}},{"$f":"'Base de données indicateurs1'!Q31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U31","v":667.55},{"$f":"'Base de données indicateurs1'!V31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W31","v":{"v":13302.8,"d":"13,302.80"}},{"$f":"'Base de données indicateurs1'!X31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK31","v":{"v":1250,"d":"1,250.00"}},{"$f":"'Base de données indicateurs1'!AL31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ31","v":{"v":422,"d":"422.00"}},{"$f":"'Base de données indicateurs1'!AR31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS31","v":{"v":338,"d":"338.00"}},{"$f":"'Base de données indicateurs1'!AT31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU31","v":{"v":633,"d":"633.00"}},{"$f":"'Base de données indicateurs1'!AV31","v":{"v":442,"d":"442.00"}},{"$f":"'Base de données indicateurs1'!AW31","v":{"v":311,"d":"311.00"}},{"$f":"'Base de données indicateurs1'!AX31","v":{"v":1597,"d":"1,597.00"}},{"$f":"'Base de données indicateurs1'!AY31","v":{"v":319,"d":"319.00"}},{"$f":"'Base de données indicateurs1'!AZ31","v":{"v":1083.4,"d":"1,083.40"}},{"$f":"'Base de données indicateurs1'!BA31","v":{"v":41600,"d":"41,600.00"}},{"$f":"'Base de données indicateurs1'!BB31","v":{"v":590,"d":"590.00"}},{"v":220657.72999999998,"d":"220,657.73"},{"v":0,"d":"0.00"},{"v":48585.4,"d":"48,585.40"}]
[]
["Charge financière",null,null,{"$f":"SUM(D25,D27:D30)-D26","v":{"v":30359074.869999997,"d":"30,359,074.87"}},{"$f":"SUM(E25,E27:E30)-E26","v":{"v":434553.48,"d":"434,553.48"}},{"$f":"SUM(F25,F27:F30)-F26","v":{"v":112444.74,"d":"112,444.74"}},{"v":121746.00000000001,"d":"121,746.00"},{"v":294849.32,"d":"294,849.32"},{"v":1409873,"d":"1,409,873.00"},{"v":1227283.88,"d":"1,227,283.88"},{"v":815972.79,"d":"815,972.79"},{"v":8493060.940000001,"d":"8,493,060.94"},{"v":469739.77,"d":"469,739.77"},{"v":58500.2,"d":"58,500.20"},{"v":2074671.3399999999,"d":"2,074,671.34"},{"v":147274.66999999998,"d":"147,274.67"},{"v":19134.300000000003,"d":"19,134.30"},{"v":88295.87,"d":"88,295.87"},{"v":115389.18000000002,"d":"115,389.18"},{"v":142344.29000000004,"d":"142,344.29"},{"v":122977.73,"d":"122,977.73"},{"v":143656.37,"d":"143,656.37"},{"v":1098394.43,"d":"1,098,394.43"},{"v":74071.05,"d":"74,071.05"},{"v":367941.98000000004,"d":"367,941.98"},{"v":282866.24999999994,"d":"282,866.25"},{"v":10834.38,"d":"10,834.38"},{"v":149312.1,"d":"149,312.10"},{"v":314354.8,"d":"314,354.80"},{"v":141992.46,"d":"141,992.46"},{"v":62858.16,"d":"62,858.16"},{"v":534008.18,"d":"534,008.18"},{"v":863562.52,"d":"863,562.52"},{"v":74352.90000000001,"d":"74,352.90"},{"v":14175.18,"d":"14,175.18"},{"v":550767.1699999999,"d":"550,767.17"},{"v":359369.0399999999,"d":"359,369.04"},{"v":388446.49,"d":"388,446.49"},{"v":215538.81,"d":"215,538.81"},{"v":682690.11,"d":"682,690.11"},{"v":453562.7,"d":"453,562.70"},{"v":415224.48,"d":"415,224.48"},{"v":213571.94,"d":"213,571.94"},{"v":324860.44,"d":"324,860.44"},{"v":84502.85,"d":"84,502.85"},{"v":731265.22,"d":"731,265.22"},{"v":151657.31,"d":"151,657.31"},{"v":37739.16,"d":"37,739.16"},{"v":99419.67,"d":"99,419.67"},{"v":842451.97,"d":"842,451.97"},{"v":90891.80000000002,"d":"90,891.80"},{"v":623837.9299999999,"d":"623,837.93"},{"v":3694410.4899999998,"d":"3,694,410.49"},{"v":118375.03,"d":"118,375.03"},{"$f":"SUM(E32:W32)","v":{"v":17390162.3,"d":"17,390,162.30"}},{"$f":"SUM(X32:AI32)","v":{"v":2890329.96,"d":"2,890,329.96"}},{"$f":"SUM(AJ32:BB32)","v":{"v":10078582.609999998,"d":"10,078,582.61"}}]
[]
["Revenus courants",null,null,{"$f":"'Quotité d''intéret + revenus det'!D16","v":{"v":458714705.28,"d":"458,714,705.28"}},{"$f":"'Quotité d''intéret + revenus det'!E16","v":{"v":4248784.779999999,"d":"4,248,784.78"}},{"$f":"'Quotité d''intéret + revenus det'!F16","v":{"v":1248173.19,"d":"1,248,173.19"}},{"$f":"'Quotité d''intéret + revenus det'!G16","v":{"v":1606288.5199999998,"d":"1,606,288.52"}},{"$f":"'Quotité d''intéret + revenus det'!H16","v":{"v":2299079.2100000004,"d":"2,299,079.21"}},{"$f":"'Quotité d''intéret + revenus det'!I16","v":{"v":17826585.14,"d":"17,826,585.14"}},{"$f":"'Quotité d''intéret + revenus det'!J16","v":{"v":14580419.710000003,"d":"14,580,419.71"}},{"$f":"'Quotité d''intéret + revenus det'!K16","v":{"v":12895927.420000002,"d":"12,895,927.42"}},{"$f":"'Quotité d''intéret + revenus det'!L16","v":{"v":123065656.69,"d":"123,065,656.69"}},{"$f":"'Quotité d''intéret + revenus det'!M16","v":{"v":9162928.379999999,"d":"9,162,928.38"}},{"$f":"'Quotité d''intéret + revenus det'!N16","v":{"v":460648.7800000001,"d":"460,648.78"}},{"$f":"'Quotité d''intéret + revenus det'!O16","v":{"v":32705931.54,"d":"32,705,931.54"}},{"$f":"'Quotité d''intéret + revenus det'!P16","v":{"v":2005328.44,"d":"2,005,328.44"}},{"$f":"'Quotité d''intéret + revenus det'!Q16","v":{"v":377879.44,"d":"377,879.44"}},{"$f":"'Quotité d''intéret + revenus det'!R16","v":{"v":1592605.04,"d":"1,592,605.04"}},{"$f":"'Quotité d''intéret + revenus det'!S16","v":{"v":1996318.19,"d":"1,996,318.19"}},{"$f":"'Quotité d''intéret + revenus det'!T16","v":{"v":4548711.68,"d":"4,548,711.68"}},{"$f":"'Quotité d''intéret + revenus det'!U16","v":{"v":1129456.3800000001,"d":"1,129,456.38"}},{"$f":"'Quotité d''intéret + revenus det'!V16","v":{"v":3184381.9000000004,"d":"3,184,381.90"}},{"$f":"'Quotité d''intéret + revenus det'!W16","v":{"v":13245126.99,"d":"13,245,126.99"}},{"$f":"'Quotité d''intéret + revenus det'!X16","v":{"v":1519339.96,"d":"1,519,339.96"}},{"$f":"'Quotité d''intéret + revenus det'!Y16","v":{"v":7470336.52,"d":"7,470,336.52"}},{"$f":"'Quotité d''intéret + revenus det'!Z16","v":{"v":18826309.82,"d":"18,826,309.82"}},{"$f":"'Quotité d''intéret + revenus det'!AA16","v":{"v":774567.6399999999,"d":"774,567.64"}},{"$f":"'Quotité d''intéret + revenus det'!AB16","v":{"v":2699325.75,"d":"2,699,325.75"}},{"$f":"'Quotité d''intéret + revenus det'!AC16","v":{"v":3678590.8,"d":"3,678,590.80"}},{"$f":"'Quotité d''intéret + revenus det'!AD16","v":{"v":3170306.5,"d":"3,170,306.50"}},{"$f":"'Quotité d''intéret + revenus det'!AE16","v":{"v":2718197.37,"d":"2,718,197.37"}},{"$f":"'Quotité d''intéret + revenus det'!AF16","v":{"v":13625559.99,"d":"13,625,559.99"}},{"$f":"'Quotité d''intéret + revenus det'!AG16","v":{"v":14718112.549999997,"d":"14,718,112.55"}},{"$f":"'Quotité d''intéret + revenus det'!AH16","v":{"v":1184232.98,"d":"1,184,232.98"}},{"$f":"'Quotité d''intéret + revenus det'!AI16","v":{"v":763670.15,"d":"763,670.15"}},{"$f":"'Quotité d''intéret + revenus det'!AJ16","v":{"v":8595811.68,"d":"8,595,811.68"}},{"$f":"'Quotité d''intéret + revenus det'!AK16","v":{"v":5948993.140000001,"d":"5,948,993.14"}},{"$f":"'Quotité d''intéret + revenus det'!AL16","v":{"v":6093314.26,"d":"6,093,314.26"}},{"$f":"'Quotité d''intéret + revenus det'!AM16","v":{"v":5433739.01,"d":"5,433,739.01"}},{"$f":"'Quotité d''intéret + revenus det'!AN16","v":{"v":10863735.160000002,"d":"10,863,735.16"}},{"$f":"'Quotité d''intéret + revenus det'!AO16","v":{"v":3426610.710000001,"d":"3,426,610.71"}},{"$f":"'Quotité d''intéret + revenus det'!AP16","v":{"v":7156937.16,"d":"7,156,937.16"}},{"$f":"'Quotité d''intéret + revenus det'!AQ16","v":{"v":3674101.95,"d":"3,674,101.95"}},{"$f":"'Quotité d''intéret + revenus det'!AR16","v":{"v":4730701.040000001,"d":"4,730,701.04"}},{"$f":"'Quotité d''intéret + revenus det'!AS16","v":{"v":1874880.9099999997,"d":"1,874,880.91"}},{"$f":"'Quotité d''intéret + revenus det'!AT16","v":{"v":11413463.900000002,"d":"11,413,463.90"}},{"$f":"'Quotité d''intéret + revenus det'!AU16","v":{"v":3390542.58,"d":"3,390,542.58"}},{"$f":"'Quotité d''intéret + revenus det'!AV16","v":{"v":1536633.0300000003,"d":"1,536,633.03"}},{"$f":"'Quotité d''intéret + revenus det'!AW16","v":{"v":1506563.1899999997,"d":"1,506,563.19"}},{"$f":"'Quotité d''intéret + revenus det'!AX16","v":{"v":7328308.469999999,"d":"7,328,308.47"}},{"$f":"'Quotité d''intéret + revenus det'!AY16","v":{"v":2000279.7800000003,"d":"2,000,279.78"}},{"$f":"'Quotité d''intéret + revenus det'!AZ16","v":{"v":6186405.170000001,"d":"6,186,405.17"}},{"$f":"'Quotité d''intéret + revenus det'!BA16","v":{"v":45887439.88000001,"d":"45,887,439.88"}},{"$f":"'Quotité d''intéret + revenus det'!BB16","v":{"v":2337462.8100000005,"d":"2,337,462.81"}},{"$f":"SUM(E34:W34)","v":{"v":248180231.42,"d":"248,180,231.42"}},{"$f":"SUM(X34:AI34)","v":{"v":71148550.03000002,"d":"71,148,550.03"}},{"$f":"SUM(AJ34:BB34)","v":{"v":139385923.83,"d":"139,385,923.83"}}]
[]
["Quotité de la charge financière",null,null,{"$f":"IF(D34<>0,D32/D34,\"\")*100","v":{"v":6.618291177621782,"d":"6.62"}},{"$f":"IF(E34<>0,E32/E34,\"\")*100","v":{"v":10.227712216574078,"d":"10.23"}},{"$f":"IF(F34<>0,F32/F34,\"\")*100","v":{"v":9.008745012380855,"d":"9.01"}},{"v":7.579335747229273,"d":"7.58"},{"v":12.82466992513929,"d":"12.82"},{"v":7.9088226316349886,"d":"7.91"},{"v":8.41734260337009,"d":"8.42"},{"v":6.3273680397311045,"d":"6.33"},{"v":6.901243749418944,"d":"6.90"},{"v":5.126524518354906,"d":"5.13"},{"v":12.699523485115924,"d":"12.70"},{"v":6.3434100247615195,"d":"6.34"},{"v":7.344167023333095,"d":"7.34"},{"v":5.063599120396707,"d":"5.06"},{"v":5.544115947290986,"d":"5.54"},{"v":5.780099614280428,"d":"5.78"},{"v":3.1293319958234864,"d":"3.13"},{"v":10.888223058246833,"d":"10.89"},{"v":4.511279567315716,"d":"4.51"},{"v":8.292819169112398,"d":"8.29"},{"v":4.87521239157035,"d":"4.88"},{"v":4.9253735626892485,"d":"4.93"},{"v":1.5025050193293799,"d":"1.50"},{"v":1.3987648644862056,"d":"1.40"},{"v":5.531459106037869,"d":"5.53"},{"v":8.545522377754002,"d":"8.55"},{"v":4.478824366035271,"d":"4.48"},{"v":2.312494327812553,"d":"2.31"},{"v":3.919165013341958,"d":"3.92"},{"v":5.867345538134237,"d":"5.87"},{"v":6.278570286059759,"d":"6.28"},{"v":1.8561914460058442,"d":"1.86"},{"v":6.407389906894749,"d":"6.41"},{"v":6.040838029946021,"d":"6.04"},{"v":6.37496235094889,"d":"6.37"},{"v":3.9666757936539168,"d":"3.97"},{"v":6.284119595566429,"d":"6.28"},{"v":13.236481712858472,"d":"13.24"},{"v":5.801706382454809,"d":"5.80"},{"v":5.812901843945838,"d":"5.81"},{"v":6.867067634440918,"d":"6.87"},{"v":4.507104933934179,"d":"4.51"},{"v":6.407040197498675,"d":"6.41"},{"v":4.472951051981775,"d":"4.47"},{"v":2.455964388582744,"d":"2.46"},{"v":6.599103884915708,"d":"6.60"},{"v":11.495858470597378,"d":"11.50"},{"v":4.543954346226506,"d":"4.54"},{"v":10.084013459467606,"d":"10.08"},{"v":8.051027687884162,"d":"8.05"},{"v":5.064252979494461,"d":"5.06"},{"v":7.007069902586362,"d":"7.01"},{"v":4.062387720875947,"d":"4.06"},{"v":7.230703311399071,"d":"7.23"}]
["(charge financière / revenus courants*100)"]

{"sheet":"Quotité d'autofinancement","index":40,"n_rows":42,"n_cols":57,"rows_kept":42,"hidden":true,"merged":[[0,0,0,3]]}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["VII. Endettement net en francs par habitant",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Capitaux de tiers","+",20,{"$f":"'Base de données indicateurs1'!BC9","v":{"v":642751341.8300002,"d":"642,751,341.83"}},{"$f":"'Base de données indicateurs1'!E9","v":{"v":11440426.780000001,"d":"11,440,426.78"}},{"$f":"'Base de données indicateurs1'!F9","v":{"v":2047360.9500000002,"d":"2,047,360.95"}},{"$f":"'Base de données indicateurs1'!G9","v":{"v":5376702.62,"d":"5,376,702.62"}},{"$f":"'Base de données indicateurs1'!H9","v":{"v":4198049.83,"d":"4,198,049.83"}},{"$f":"'Base de données indicateurs1'!I9","v":{"v":29402944.650000002,"d":"29,402,944.65"}},{"$f":"'Base de données indicateurs1'!J9","v":{"v":22646118.72,"d":"22,646,118.72"}},{"$f":"'Base de données indicateurs1'!K9","v":{"v":12050385.06,"d":"12,050,385.06"}},{"$f":"'Base de données indicateurs1'!L9","v":{"v":174583705.87,"d":"174,583,705.87"}},{"$f":"'Base de données indicateurs1'!M9","v":{"v":9187066.37,"d":"9,187,066.37"}},{"$f":"'Base de données indicateurs1'!N9","v":{"v":718285.23,"d":"718,285.23"}},{"$f":"'Base de données indicateurs1'!O9","v":{"v":46578016.63,"d":"46,578,016.63"}},{"$f":"'Base de données indicateurs1'!P9","v":{"v":2809433.9099999997,"d":"2,809,433.91"}},{"$f":"'Base de données indicateurs1'!Q9","v":{"v":497086.74,"d":"497,086.74"}},{"$f":"'Base de données indicateurs1'!R9","v":{"v":3766884.29,"d":"3,766,884.29"}},{"$f":"'Base de données indicateurs1'!S9","v":{"v":3709459.88,"d":"3,709,459.88"}},{"$f":"'Base de données indicateurs1'!T9","v":{"v":5110561.779999999,"d":"5,110,561.78"}},{"$f":"'Base de données indicateurs1'!U9","v":{"v":1420694.98,"d":"1,420,694.98"}},{"$f":"'Base de données indicateurs1'!V9","v":{"v":3260909.31,"d":"3,260,909.31"}},{"$f":"'Base de données indicateurs1'!W9","v":{"v":15830471.360000001,"d":"15,830,471.36"}},{"$f":"'Base de données indicateurs1'!X9","v":{"v":759154.94,"d":"759,154.94"}},{"$f":"'Base de données indicateurs1'!Y9","v":{"v":8129626.609999999,"d":"8,129,626.61"}},{"$f":"'Base de données indicateurs1'!Z9","v":{"v":16734136.04,"d":"16,734,136.04"}},{"$f":"'Base de données indicateurs1'!AA9","v":{"v":976115.9,"d":"976,115.90"}},{"$f":"'Base de données indicateurs1'!AB9","v":{"v":4667045.15,"d":"4,667,045.15"}},{"$f":"'Base de données indicateurs1'!AC9","v":{"v":6886989.49,"d":"6,886,989.49"}},{"$f":"'Base de données indicateurs1'!AD9","v":{"v":3924071.1900000004,"d":"3,924,071.19"}},{"$f":"'Base de données indicateurs1'!AE9","v":{"v":809190.01,"d":"809,190.01"}},{"$f":"'Base de données indicateurs1'!AF9","v":{"v":5439424.21,"d":"5,439,424.21"}},{"$f":"'Base de données indicateurs1'!AG9","v":{"v":16344515.09,"d":"16,344,515.09"}},{"$f":"'Base de données indicateurs1'!AH9","v":{"v":1665885.63,"d":"1,665,885.63"}},{"$f":"'Base de données indicateurs1'!AI9","v":{"v":996461.35,"d":"996,461.35"}},{"$f":"'Base de données indicateurs1'!AJ9","v":{"v":15396979.19,"d":"15,396,979.19"}},{"$f":"'Base de données indicateurs1'!AK9","v":{"v":8016949.17,"d":"8,016,949.17"}},{"$f":"'Base de données indicateurs1'!AL9","v":{"v":12567683.370000001,"d":"12,567,683.37"}},{"$f":"'Base de données indicateurs1'!AM9","v":{"v":9956176.600000001,"d":"9,956,176.60"}},{"$f":"'Base de données indicateurs1'!AN9","v":{"v":8469274.040000001,"d":"8,469,274.04"}},{"$f":"'Base de données indicateurs1'!AO9","v":{"v":5472887.77,"d":"5,472,887.77"}},{"$f":"'Base de données indicateurs1'!AP9","v":{"v":10155762.06,"d":"10,155,762.06"}},{"$f":"'Base de données indicateurs1'!AQ9","v":{"v":7162570.5600000005,"d":"7,162,570.56"}},{"$f":"'Base de données indicateurs1'!AR9","v":{"v":9145389.889999999,"d":"9,145,389.89"}},{"$f":"'Base de données indicateurs1'!AS9","v":{"v":3073179.8,"d":"3,073,179.80"}},{"$f":"'Base de données indicateurs1'!AT9","v":{"v":14911681.26,"d":"14,911,681.26"}},{"$f":"'Base de données indicateurs1'!AU9","v":{"v":7001843.97,"d":"7,001,843.97"}},{"$f":"'Base de données indicateurs1'!AV9","v":{"v":788370.3,"d":"788,370.30"}},{"$f":"'Base de données indicateurs1'!AW9","v":{"v":2059743.82,"d":"2,059,743.82"}},{"$f":"'Base de données indicateurs1'!AX9","v":{"v":18547078.490000002,"d":"18,547,078.49"}},{"$f":"'Base de données indicateurs1'!AY9","v":{"v":3415273.1199999996,"d":"3,415,273.12"}},{"$f":"'Base de données indicateurs1'!AZ9","v":{"v":9975851.52,"d":"9,975,851.52"}},{"$f":"'Base de données indicateurs1'!BA9","v":{"v":70211052.72,"d":"70,211,052.72"}},{"$f":"'Base de données indicateurs1'!BB9","v":{"v":4456413.61,"d":"4,456,413.61"}},{"$f":"SUM(E5:W5)","v":{"v":354634564.9600001,"d":"354,634,564.96"}},{"$f":"SUM(X5:AI5)","v":{"v":67332615.61,"d":"67,332,615.61"}},{"$f":"SUM(AJ5:BB5)","v":{"v":220784161.26000002,"d":"220,784,161.26"}}]
["Patrimoine financier","-",10,{"$f":"'Base de données indicateurs1'!BC6","v":{"v":369990528.95000005,"d":"369,990,528.95"}},{"$f":"'Base de données indicateurs1'!E6","v":{"v":6351354.850000001,"d":"6,351,354.85"}},{"$f":"'Base de données indicateurs1'!F6","v":{"v":1052874.27,"d":"1,052,874.27"}},{"$f":"'Base de données indicateurs1'!G6","v":{"v":3130917.5300000003,"d":"3,130,917.53"}},{"$f":"'Base de données indicateurs1'!H6","v":{"v":4289253.48,"d":"4,289,253.48"}},{"$f":"'Base de données indicateurs1'!I6","v":{"v":16601882.32,"d":"16,601,882.32"}},{"$f":"'Base de données indicateurs1'!J6","v":{"v":8485476.41,"d":"8,485,476.41"}},{"$f":"'Base de données indicateurs1'!K6","v":{"v":11217211.36,"d":"11,217,211.36"}},{"$f":"'Base de données indicateurs1'!L6","v":{"v":69899899.58,"d":"69,899,899.58"}},{"$f":"'Base de données indicateurs1'!M6","v":{"v":3999167.6399999997,"d":"3,999,167.64"}},{"$f":"'Base de données indicateurs1'!N6","v":{"v":231765.28000000003,"d":"231,765.28"}},{"$f":"'Base de données indicateurs1'!O6","v":{"v":17789865.939999998,"d":"17,789,865.94"}},{"$f":"'Base de données indicateurs1'!P6","v":{"v":2217636.13,"d":"2,217,636.13"}},{"$f":"'Base de données indicateurs1'!Q6","v":{"v":443804.92999999993,"d":"443,804.93"}},{"$f":"'Base de données indicateurs1'!R6","v":{"v":1765157.9700000002,"d":"1,765,157.97"}},{"$f":"'Base de données indicateurs1'!S6","v":{"v":2854332.08,"d":"2,854,332.08"}},{"$f":"'Base de données indicateurs1'!T6","v":{"v":7396676.6,"d":"7,396,676.60"}},{"$f":"'Base de données indicateurs1'!U6","v":{"v":885634.52,"d":"885,634.52"}},{"$f":"'Base de données indicateurs1'!V6","v":{"v":1838766.0100000002,"d":"1,838,766.01"}},{"$f":"'Base de données indicateurs1'!W6","v":{"v":5380490.24,"d":"5,380,490.24"}},{"$f":"'Base de données indicateurs1'!X6","v":{"v":1956202.7599999998,"d":"1,956,202.76"}},{"$f":"'Base de données indicateurs1'!Y6","v":{"v":4356882.46,"d":"4,356,882.46"}},{"$f":"'Base de données indicateurs1'!Z6","v":{"v":37848380.42,"d":"37,848,380.42"}},{"$f":"'Base de données indicateurs1'!AA6","v":{"v":1373968.5099999998,"d":"1,373,968.51"}},{"$f":"'Base de données indicateurs1'!AB6","v":{"v":2802914.8500000006,"d":"2,802,914.85"}},{"$f":"'Base de données indicateurs1'!AC6","v":{"v":2265425.82,"d":"2,265,425.82"}},{"$f":"'Base de données indicateurs1'!AD6","v":{"v":2291914.6,"d":"2,291,914.60"}},{"$f":"'Base de données indicateurs1'!AE6","v":{"v":2920513.5999999996,"d":"2,920,513.60"}},{"$f":"'Base de données indicateurs1'!AF6","v":{"v":11316755.92,"d":"11,316,755.92"}},{"$f":"'Base de données indicateurs1'!AG6","v":{"v":13435269.61,"d":"13,435,269.61"}},{"$f":"'Base de données indicateurs1'!AH6","v":{"v":1893700.02,"d":"1,893,700.02"}},{"$f":"'Base de données indicateurs1'!AI6","v":{"v":1622362.81,"d":"1,622,362.81"}},{"$f":"'Base de données indicateurs1'!AJ6","v":{"v":5092945.1,"d":"5,092,945.10"}},{"$f":"'Base de données indicateurs1'!AK6","v":{"v":5849901.0600000005,"d":"5,849,901.06"}},{"$f":"'Base de données indicateurs1'!AL6","v":{"v":5813643.38,"d":"5,813,643.38"}},{"$f":"'Base de données indicateurs1'!AM6","v":{"v":5211999.32,"d":"5,211,999.32"}},{"$f":"'Base de données indicateurs1'!AN6","v":{"v":17066077.89,"d":"17,066,077.89"}},{"$f":"'Base de données indicateurs1'!AO6","v":{"v":3520203.14,"d":"3,520,203.14"}},{"$f":"'Base de données indicateurs1'!AP6","v":{"v":10123667.37,"d":"10,123,667.37"}},{"$f":"'Base de données indicateurs1'!AQ6","v":{"v":3221982.8099999996,"d":"3,221,982.81"}},{"$f":"'Base de données indicateurs1'!AR6","v":{"v":4321275.91,"d":"4,321,275.91"}},{"$f":"'Base de données indicateurs1'!AS6","v":{"v":3381015.49,"d":"3,381,015.49"}},{"$f":"'Base de données indicateurs1'!AT6","v":{"v":5910473.949999999,"d":"5,910,473.95"}},{"$f":"'Base de données indicateurs1'!AU6","v":{"v":2350185.63,"d":"2,350,185.63"}},{"$f":"'Base de données indicateurs1'!AV6","v":{"v":1632163.16,"d":"1,632,163.16"}},{"$f":"'Base de données indicateurs1'!AW6","v":{"v":2338527.02,"d":"2,338,527.02"}},{"$f":"'Base de données indicateurs1'!AX6","v":{"v":4046010.16,"d":"4,046,010.16"}},{"$f":"'Base de données indicateurs1'!AY6","v":{"v":3395558.92,"d":"3,395,558.92"}},{"$f":"'Base de données indicateurs1'!AZ6","v":{"v":5218331.75,"d":"5,218,331.75"}},{"$f":"'Base de données indicateurs1'!BA6","v":{"v":29170040.549999997,"d":"29,170,040.55"}},{"$f":"'Base de données indicateurs1'!BB6","v":{"v":2410067.8200000003,"d":"2,410,067.82"}},{"$f":"SUM(E6:W6)","v":{"v":165832167.14000002,"d":"165,832,167.14"}},{"$f":"SUM(X6:AI6)","v":{"v":84084291.38,"d":"84,084,291.38"}},{"$f":"SUM(AJ6:BB6)","v":{"v":120074070.42999998,"d":"120,074,070.43"}}]
[]
["Endettement net",null,null,{"$f":"D5-D6","v":{"v":272760812.8800001,"d":"272,760,812.88"}},{"$f":"E5-E6","v":{"v":5089071.930000001,"d":"5,089,071.93"}},{"$f":"F5-F6","v":{"v":994486.6800000002,"d":"994,486.68"}},{"v":2245785.09,"d":"2,245,785.09"},{"v":-91203.65000000037,"d":"-91,203.65"},{"v":12801062.330000002,"d":"12,801,062.33"},{"v":14160642.309999999,"d":"14,160,642.31"},{"v":833173.7000000011,"d":"833,173.70"},{"v":104683806.29,"d":"104,683,806.29"},{"v":5187898.7299999995,"d":"5,187,898.73"},{"v":486519.94999999995,"d":"486,519.95"},{"v":28788150.690000005,"d":"28,788,150.69"},{"v":591797.7799999998,"d":"591,797.78"},{"v":53281.810000000056,"d":"53,281.81"},{"v":2001726.3199999998,"d":"2,001,726.32"},{"v":855127.7999999998,"d":"855,127.80"},{"v":-2286114.8200000003,"d":"-2,286,114.82"},{"v":535060.46,"d":"535,060.46"},{"v":1422143.2999999998,"d":"1,422,143.30"},{"v":10449981.120000001,"d":"10,449,981.12"},{"v":-1197047.8199999998,"d":"-1,197,047.82"},{"v":3772744.1499999994,"d":"3,772,744.15"},{"v":-21114244.380000003,"d":"-21,114,244.38"},{"v":-397852.60999999975,"d":"-397,852.61"},{"v":1864130.2999999998,"d":"1,864,130.30"},{"v":4621563.67,"d":"4,621,563.67"},{"v":1632156.5900000003,"d":"1,632,156.59"},{"v":-2111323.59,"d":"-2,111,323.59"},{"v":-5877331.71,"d":"-5,877,331.71"},{"v":2909245.4800000004,"d":"2,909,245.48"},{"v":-227814.39000000013,"d":"-227,814.39"},{"v":-625901.4600000001,"d":"-625,901.46"},{"v":10304034.09,"d":"10,304,034.09"},{"v":2167048.1099999994,"d":"2,167,048.11"},{"v":6754039.990000001,"d":"6,754,039.99"},{"v":4744177.280000001,"d":"4,744,177.28"},{"v":-8596803.85,"d":"-8,596,803.85"},{"v":1952684.6299999994,"d":"1,952,684.63"},{"v":32094.69000000134,"d":"32,094.69"},{"v":3940587.750000001,"d":"3,940,587.75"},{"v":4824113.979999999,"d":"4,824,113.98"},{"v":-307835.6900000004,"d":"-307,835.69"},{"v":9001207.31,"d":"9,001,207.31"},{"v":4651658.34,"d":"4,651,658.34"},{"v":-843792.8599999999,"d":"-843,792.86"},{"v":-278783.19999999995,"d":"-278,783.20"},{"v":14501068.330000002,"d":"14,501,068.33"},{"v":19714.19999999972,"d":"19,714.20"},{"v":4757519.77,"d":"4,757,519.77"},{"v":41041012.17,"d":"41,041,012.17"},{"v":2046345.79,"d":"2,046,345.79"},{"$f":"SUM(E8:W8)","v":{"v":188802397.82000002,"d":"188,802,397.82"}},{"$f":"SUM(X8:AI8)","v":{"v":-16751675.770000003,"d":"-16,751,675.77"}},{"$f":"SUM(AJ8:BB8)","v":{"v":100710090.83,"d":"100,710,090.83"}}]
[]
["Population ",null,null,{"$f":"'Base de données indicateurs1'!BC3","v":{"v":74840,"d":"74,840"}},{"$f":"E3","v":961},{"$f":"F3","v":263},475,449,{"v":3687,"d":"3,687"},{"v":3443,"d":"3,443"},{"v":2788,"d":"2,788"},{"v":12813,"d":"12,813"},{"v":1393,"d":"1,393"},115,{"v":7453,"d":"7,453"},526,112,414,365,740,277,453,{"v":3270,"d":"3,270"},308,{"v":1244,"d":"1,244"},{"v":1627,"d":"1,627"},151,516,720,564,518,{"v":1934,"d":"1,934"},{"v":2531,"d":"2,531"},237,125,{"v":1946,"d":"1,946"},{"v":1135,"d":"1,135"},{"v":1197,"d":"1,197"},736,{"v":1170,"d":"1,170"},645,{"v":1304,"d":"1,304"},717,{"v":1083,"d":"1,083"},323,{"v":2439,"d":"2,439"},761,370,337,{"v":1632,"d":"1,632"},378,{"v":1064,"d":"1,064"},{"v":6574,"d":"6,574"},557,{"$f":"SUM(E10:W10)","v":{"v":39997,"d":"39,997.00"}},{"$f":"SUM(X10:AI10)","v":{"v":10475,"d":"10,475.00"}},{"$f":"SUM(AJ10:BB10)","v":{"v":24368,"d":"24,368.00"}}]
[]
["Endettement net en francs par habitant",null,null,{"$f":"IF(D10=\"\",\"\",D8/D10)","v":{"v":3644.585955104224,"d":"3,644.59"}},{"$f":"IF(E10=\"\",\"\",E8/E10)","v":{"v":5295.600343392301,"d":"5,295.60"}},{"$f":"IF(F10=\"\",\"\",F8/F10)","v":{"v":3781.3181749049436,"d":"3,781.32"}},{"v":4727.968610526315,"d":"4,727.97"},{"v":-203.12616926503424,"d":"-203.13"},{"v":3471.945302413887,"d":"3,471.95"},{"v":4112.8789747313385,"d":"4,112.88"},{"v":298.8427905308469,"d":"298.84"},{"v":8170.124583626005,"d":"8,170.12"},{"v":3724.263266331658,"d":"3,724.26"},{"v":4230.608260869565,"d":"4,230.61"},{"v":3862.6258808533485,"d":"3,862.63"},{"v":1125.0908365019006,"d":"1,125.09"},{"v":475.73044642857195,"d":"475.73"},{"v":4835.087729468599,"d":"4,835.09"},{"v":2342.815890410958,"d":"2,342.82"},{"v":-3089.3443513513516,"d":"-3,089.34"},{"v":1931.6262093862815,"d":"1,931.63"},{"v":3139.389183222958,"d":"3,139.39"},{"v":3195.7128807339454,"d":"3,195.71"},{"v":-3886.5188961038957,"d":"-3,886.52"},{"v":3032.7525321543403,"d":"3,032.75"},{"v":-12977.408961278428,"d":"-12,977.41"},{"v":-2634.7854966887403,"d":"-2,634.79"},{"v":3612.6556201550384,"d":"3,612.66"},{"v":6418.8384305555555,"d":"6,418.84"},{"v":2893.894663120568,"d":"2,893.89"},{"v":-4075.914266409266,"d":"-4,075.91"},{"v":-3038.951246122027,"d":"-3,038.95"},{"v":1149.4450730936392,"d":"1,149.45"},{"v":-961.2421518987347,"d":"-961.24"},{"v":-5007.21168,"d":"-5,007.21"},{"v":5294.9815467625895,"d":"5,294.98"},{"v":1909.2934889867836,"d":"1,909.29"},{"v":5642.4728404344205,"d":"5,642.47"},{"v":6445.893043478262,"d":"6,445.89"},{"v":-7347.695598290598,"d":"-7,347.70"},{"v":3027.418031007751,"d":"3,027.42"},{"v":24.61249233128937,"d":"24.61"},{"v":5495.93828451883,"d":"5,495.94"},{"v":4454.398873499537,"d":"4,454.40"},{"v":-953.0516718266266,"d":"-953.05"},{"v":3690.5319024190244,"d":"3,690.53"},{"v":6112.5602365308805,"d":"6,112.56"},{"v":-2280.5212432432427,"d":"-2,280.52"},{"v":-827.2498516320474,"d":"-827.25"},{"v":8885.458535539217,"d":"8,885.46"},{"v":52.15396825396751,"d":"52.15"},{"v":4471.353167293232,"d":"4,471.35"},{"v":6242.928532096136,"d":"6,242.93"},{"v":3673.870359066427,"d":"3,673.87"},{"v":4720.413976548241,"d":"4,720.41"},{"v":-1599.2053241050123,"d":"-1,599.21"},{"v":4132.882913246881,"d":"4,132.88"}]
["(Endettement net / population)"]
[]
["VIII. Quotité d'autofinancement (capacité)",null,"Groupe","Montant","Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
[]
["Autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D34","v":{"v":62903148.31,"d":"62,903,148.31"}},{"$f":"'Endett. net + degré d''auto.'!E34","v":{"v":462240.3,"d":"462,240.30"}},{"$f":"'Endett. net + degré d''auto.'!F34","v":{"v":164211.88,"d":"164,211.88"}},{"$f":"'Endett. net + degré d''auto.'!G34","v":{"v":32963.56000000002,"d":"32,963.56"}},{"$f":"'Endett. net + degré d''auto.'!H34","v":{"v":109856.69999999995,"d":"109,856.70"}},{"$f":"'Endett. net + degré d''auto.'!I34","v":{"v":2416580.46,"d":"2,416,580.46"}},{"$f":"'Endett. net + degré d''auto.'!J34","v":{"v":1283147.9299999997,"d":"1,283,147.93"}},{"$f":"'Endett. net + degré d''auto.'!K34","v":{"v":834698.6900000001,"d":"834,698.69"}},{"$f":"'Endett. net + degré d''auto.'!L34","v":{"v":12931859.21,"d":"12,931,859.21"}},{"$f":"'Endett. net + degré d''auto.'!M34","v":{"v":205311.86,"d":"205,311.86"}},{"$f":"'Endett. net + degré d''auto.'!N34","v":{"v":40457.07,"d":"40,457.07"}},{"$f":"'Endett. net + degré d''auto.'!O34","v":{"v":4487995.7,"d":"4,487,995.70"}},{"$f":"'Endett. net + degré d''auto.'!P34","v":{"v":279348.69,"d":"279,348.69"}},{"$f":"'Endett. net + degré d''auto.'!Q34","v":{"v":-37411.25,"d":"-37,411.25"}},{"$f":"'Endett. net + degré d''auto.'!R34","v":{"v":-15213.81999999998,"d":"-15,213.82"}},{"$f":"'Endett. net + degré d''auto.'!S34","v":{"v":591024.89,"d":"591,024.89"}},{"$f":"'Endett. net + degré d''auto.'!T34","v":{"v":1663529.55,"d":"1,663,529.55"}},{"$f":"'Endett. net + degré d''auto.'!U34","v":{"v":43210.38999999999,"d":"43,210.39"}},{"$f":"'Endett. net + degré d''auto.'!V34","v":{"v":284025.95999999996,"d":"284,025.96"}},{"$f":"'Endett. net + degré d''auto.'!W34","v":{"v":2071762.8699999999,"d":"2,071,762.87"}},{"$f":"'Endett. net + degré d''auto.'!X34","v":{"v":211554.38,"d":"211,554.38"}},{"$f":"'Endett. net + degré d''auto.'!Y34","v":{"v":1433543.3299999998,"d":"1,433,543.33"}},{"$f":"'Endett. net + degré d''auto.'!Z34","v":{"v":3314182.8000000003,"d":"3,314,182.80"}},{"$f":"'Endett. net + degré d''auto.'!AA34","v":{"v":138830.68,"d":"138,830.68"}},{"$f":"'Endett. net + degré d''auto.'!AB34","v":{"v":-22272.709999999992,"d":"-22,272.71"}},{"$f":"'Endett. net + degré d''auto.'!AC34","v":{"v":574639.05,"d":"574,639.05"}},{"$f":"'Endett. net + degré d''auto.'!AD34","v":{"v":554832.7000000001,"d":"554,832.70"}},{"$f":"'Endett. net + degré d''auto.'!AE34","v":{"v":-82692.93,"d":"-82,692.93"}},{"$f":"'Endett. net + degré d''auto.'!AF34","v":{"v":4888647.240000001,"d":"4,888,647.24"}},{"$f":"'Endett. net + degré d''auto.'!AG34","v":{"v":3826399.46,"d":"3,826,399.46"}},{"$f":"'Endett. net + degré d''auto.'!AH34","v":{"v":69587.38,"d":"69,587.38"}},{"$f":"'Endett. net + degré d''auto.'!AI34","v":{"v":127503.47,"d":"127,503.47"}},{"$f":"'Endett. net + degré d''auto.'!AJ34","v":{"v":1973659.5,"d":"1,973,659.50"}},{"$f":"'Endett. net + degré d''auto.'!AK34","v":{"v":496658.91,"d":"496,658.91"}},{"$f":"'Endett. net + degré d''auto.'!AL34","v":{"v":976426.64,"d":"976,426.64"}},{"$f":"'Endett. net + degré d''auto.'!AM34","v":{"v":384952.04,"d":"384,952.04"}},{"$f":"'Endett. net + degré d''auto.'!AN34","v":{"v":2665972.53,"d":"2,665,972.53"}},{"$f":"'Endett. net + degré d''auto.'!AO34","v":{"v":648400.0800000001,"d":"648,400.08"}},{"$f":"'Endett. net + degré d''auto.'!AP34","v":{"v":423995.7000000002,"d":"423,995.70"}},{"$f":"'Endett. net + degré d''auto.'!AQ34","v":{"v":401601.9,"d":"401,601.90"}},{"$f":"'Endett. net + degré d''auto.'!AR34","v":{"v":442790.86,"d":"442,790.86"}},{"$f":"'Endett. net + degré d''auto.'!AS34","v":{"v":509912.80999999994,"d":"509,912.81"}},{"$f":"'Endett. net + degré d''auto.'!AT34","v":{"v":1646338.31,"d":"1,646,338.31"}},{"$f":"'Endett. net + degré d''auto.'!AU34","v":{"v":-78365.03999999998,"d":"-78,365.04"}},{"$f":"'Endett. net + degré d''auto.'!AV34","v":{"v":106925.91999999998,"d":"106,925.92"}},{"$f":"'Endett. net + degré d''auto.'!AW34","v":{"v":275519.70999999996,"d":"275,519.71"}},{"$f":"'Endett. net + degré d''auto.'!AX34","v":{"v":465925.19999999995,"d":"465,925.20"}},{"$f":"'Endett. net + degré d''auto.'!AY34","v":{"v":271454.01,"d":"271,454.01"}},{"$f":"'Endett. net + degré d''auto.'!AZ34","v":{"v":811115.41,"d":"811,115.41"}},{"$f":"'Endett. net + degré d''auto.'!BA34","v":{"v":7501387.6899999995,"d":"7,501,387.69"}},{"$f":"'Endett. net + degré d''auto.'!BB34","v":{"v":94120.64,"d":"94,120.64"}},{"$f":"SUM(E17:W17)","v":{"v":27849600.640000004,"d":"27,849,600.64"}},{"$f":"SUM(X17:AI17)","v":{"v":15034754.850000001,"d":"15,034,754.85"}},{"$f":"SUM(AJ17:BB17)","v":{"v":20018792.82,"d":"20,018,792.82"}}]
[]
["Revenus courants",null,null,{"$f":"'Quotité d''intéret + revenus det'!D16","v":{"v":458714705.28,"d":"458,714,705.28"}},{"$f":"'Quotité d''intéret + revenus det'!E16","v":{"v":4248784.779999999,"d":"4,248,784.78"}},{"$f":"'Quotité d''intéret + revenus det'!F16","v":{"v":1248173.19,"d":"1,248,173.19"}},{"$f":"'Quotité d''intéret + revenus det'!G16","v":{"v":1606288.5199999998,"d":"1,606,288.52"}},{"$f":"'Quotité d''intéret + revenus det'!H16","v":{"v":2299079.2100000004,"d":"2,299,079.21"}},{"$f":"'Quotité d''intéret + revenus det'!I16","v":{"v":17826585.14,"d":"17,826,585.14"}},{"$f":"'Quotité d''intéret + revenus det'!J16","v":{"v":14580419.710000003,"d":"14,580,419.71"}},{"$f":"'Quotité d''intéret + revenus det'!K16","v":{"v":12895927.420000002,"d":"12,895,927.42"}},{"$f":"'Quotité d''intéret + revenus det'!L16","v":{"v":123065656.69,"d":"123,065,656.69"}},{"$f":"'Quotité d''intéret + revenus det'!M16","v":{"v":9162928.379999999,"d":"9,162,928.38"}},{"$f":"'Quotité d''intéret + revenus det'!N16","v":{"v":460648.7800000001,"d":"460,648.78"}},{"$f":"'Quotité d''intéret + revenus det'!O16","v":{"v":32705931.54,"d":"32,705,931.54"}},{"$f":"'Quotité d''intéret + revenus det'!P16","v":{"v":2005328.44,"d":"2,005,328.44"}},{"$f":"'Quotité d''intéret + revenus det'!Q16","v":{"v":377879.44,"d":"377,879.44"}},{"$f":"'Quotité d''intéret + revenus det'!R16","v":{"v":1592605.04,"d":"1,592,605.04"}},{"$f":"'Quotité d''intéret + revenus det'!S16","v":{"v":1996318.19,"d":"1,996,318.19"}},{"$f":"'Quotité d''intéret + revenus det'!T16","v":{"v":4548711.68,"d":"4,548,711.68"}},{"$f":"'Quotité d''intéret + revenus det'!U16","v":{"v":1129456.3800000001,"d":"1,129,456.38"}},{"$f":"'Quotité d''intéret + revenus det'!V16","v":{"v":3184381.9000000004,"d":"3,184,381.90"}},{"$f":"'Quotité d''intéret + revenus det'!W16","v":{"v":13245126.99,"d":"13,245,126.99"}},{"$f":"'Quotité d''intéret + revenus det'!X16","v":{"v":1519339.96,"d":"1,519,339.96"}},{"$f":"'Quotité d''intéret + revenus det'!Y16","v":{"v":7470336.52,"d":"7,470,336.52"}},{"$f":"'Quotité d''intéret + revenus det'!Z16","v":{"v":18826309.82,"d":"18,826,309.82"}},{"$f":"'Quotité d''intéret + revenus det'!AA16","v":{"v":774567.6399999999,"d":"774,567.64"}},{"$f":"'Quotité d''intéret + revenus det'!AB16","v":{"v":2699325.75,"d":"2,699,325.75"}},{"$f":"'Quotité d''intéret + revenus det'!AC16","v":{"v":3678590.8,"d":"3,678,590.80"}},{"$f":"'Quotité d''intéret + revenus det'!AD16","v":{"v":3170306.5,"d":"3,170,306.50"}},{"$f":"'Quotité d''intéret + revenus det'!AE16","v":{"v":2718197.37,"d":"2,718,197.37"}},{"$f":"'Quotité d''intéret + revenus det'!AF16","v":{"v":13625559.99,"d":"13,625,559.99"}},{"$f":"'Quotité d''intéret + revenus det'!AG16","v":{"v":14718112.549999997,"d":"14,718,112.55"}},{"$f":"'Quotité d''intéret + revenus det'!AH16","v":{"v":1184232.98,"d":"1,184,232.98"}},{"$f":"'Quotité d''intéret + revenus det'!AI16","v":{"v":763670.15,"d":"763,670.15"}},{"$f":"'Quotité d''intéret + revenus det'!AJ16","v":{"v":8595811.68,"d":"8,595,811.68"}},{"$f":"'Quotité d''intéret + revenus det'!AK16","v":{"v":5948993.140000001,"d":"5,948,993.14"}},{"$f":"'Quotité d''intéret + revenus det'!AL16","v":{"v":6093314.26,"d":"6,093,314.26"}},{"$f":"'Quotité d''intéret + revenus det'!AM16","v":{"v":5433739.01,"d":"5,433,739.01"}},{"$f":"'Quotité d''intéret + revenus det'!AN16","v":{"v":10863735.160000002,"d":"10,863,735.16"}},{"$f":"'Quotité d''intéret + revenus det'!AO16","v":{"v":3426610.710000001,"d":"3,426,610.71"}},{"$f":"'Quotité d''intéret + revenus det'!AP16","v":{"v":7156937.16,"d":"7,156,937.16"}},{"$f":"'Quotité d''intéret + revenus det'!AQ16","v":{"v":3674101.95,"d":"3,674,101.95"}},{"$f":"'Quotité d''intéret + revenus det'!AR16","v":{"v":4730701.040000001,"d":"4,730,701.04"}},{"$f":"'Quotité d''intéret + revenus det'!AS16","v":{"v":1874880.9099999997,"d":"1,874,880.91"}},{"$f":"'Quotité d''intéret + revenus det'!AT16","v":{"v":11413463.900000002,"d":"11,413,463.90"}},{"$f":"'Quotité d''intéret + revenus det'!AU16","v":{"v":3390542.58,"d":"3,390,542.58"}},{"$f":"'Quotité d''intéret + revenus det'!AV16","v":{"v":1536633.0300000003,"d":"1,536,633.03"}},{"$f":"'Quotité d''intéret + revenus det'!AW16","v":{"v":1506563.1899999997,"d":"1,506,563.19"}},{"$f":"'Quotité d''intéret + revenus det'!AX16","v":{"v":7328308.469999999,"d":"7,328,308.47"}},{"$f":"'Quotité d''intéret + revenus det'!AY16","v":{"v":2000279.7800000003,"d":"2,000,279.78"}},{"$f":"'Quotité d''intéret + revenus det'!AZ16","v":{"v":6186405.170000001,"d":"6,186,405.17"}},{"$f":"'Quotité d''intéret + revenus det'!BA16","v":{"v":45887439.88000001,"d":"45,887,439.88"}},{"$f":"'Quotité d''intéret + revenus det'!BB16","v":{"v":2337462.8100000005,"d":"2,337,462.81"}},{"$f":"SUM(E19:W19)","v":{"v":248180231.42,"d":"248,180,231.42"}},{"$f":"SUM(X19:AI19)","v":{"v":71148550.03000002,"d":"71,148,550.03"}},{"$f":"SUM(AJ19:BB19)","v":{"v":139385923.83,"d":"139,385,923.83"}}]
[]
["Quotité d'autofinancement (capacité)",null,null,{"$f":"IF(D19<>0,D17/D19,\"\")*100","v":{"v":13.71291296877083,"d":"13.71"}},{"$f":"IF(E19<>0,E17/E19,\"\")*100","v":{"v":10.879353131179311,"d":"10.88"}},{"$f":"IF(F19<>0,F17/F19,\"\")*100","v":{"v":13.156177469250082,"d":"13.16"}},{"v":2.052156856602575,"d":"2.05"},{"v":4.778291218596158,"d":"4.78"},{"v":13.556048121508033,"d":"13.56"},{"v":8.80048692370598,"d":"8.80"},{"v":6.472575897918631,"d":"6.47"},{"v":10.508097513000807,"d":"10.51"},{"v":2.240679523896923,"d":"2.24"},{"v":8.782628274843145,"d":"8.78"},{"v":13.722268373585669,"d":"13.72"},{"v":13.930321060025461,"d":"13.93"},{"v":-9.900313708520368,"d":"-9.90"},{"v":-0.9552789058108204,"d":"-0.96"},{"v":29.605745865592702,"d":"29.61"},{"v":36.57144411491915,"d":"36.57"},{"v":3.8257688180928238,"d":"3.83"},{"v":8.919343499597204,"d":"8.92"},{"v":15.641698804127508,"d":"15.64"},{"v":13.924097671991726,"d":"13.92"},{"v":19.189809269797127,"d":"19.19"},{"v":17.60399585307579,"d":"17.60"},{"v":17.923635436151194,"d":"17.92"},{"v":-0.825121236293915,"d":"-0.83"},{"v":15.621173466752541,"d":"15.62"},{"v":17.50091670947273,"d":"17.50"},{"v":-3.0421974104110032,"d":"-3.04"},{"v":35.87850512997522,"d":"35.88"},{"v":25.99789509015543,"d":"26.00"},{"v":5.876156227299125,"d":"5.88"},{"v":16.696144271188288,"d":"16.70"},{"v":22.96071125653139,"d":"22.96"},{"v":8.348621326532575,"d":"8.35"},{"v":16.024557381026987,"d":"16.02"},{"v":7.084477912751279,"d":"7.08"},{"v":24.54010973883129,"d":"24.54"},{"v":18.922490322806464,"d":"18.92"},{"v":5.9242618807624154,"d":"5.92"},{"v":10.930613942272343,"d":"10.93"},{"v":9.359941713839518,"d":"9.36"},{"v":27.19707727996441,"d":"27.20"},{"v":14.424528122439673,"d":"14.42"},{"v":-2.3112831693150415,"d":"-2.31"},{"v":6.9584551361622085,"d":"6.96"},{"v":18.28796241862248,"d":"18.29"},{"v":6.357881930152976,"d":"6.36"},{"v":13.570802080496957,"d":"13.57"},{"v":13.111255853938838,"d":"13.11"},{"v":16.347365879676087,"d":"16.35"},{"v":4.0266155079489785,"d":"4.03"},{"v":11.221522552644256,"d":"11.22"},{"v":21.131498595067008,"d":"21.13"},{"v":14.36213375779295,"d":"14.36"}]
["(Autofinancement/revenus courants*100)"]
[]
["IX. Quotité de la charge des intérêts nets",null,"Groupe","Montant","Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
[]
["Charges financières","+",34,{"$f":"'Base de données indicateurs1'!BC22","v":{"v":11201412.269999998,"d":"11,201,412.27"}},{"$f":"'Base de données indicateurs1'!E22","v":{"v":194590.16,"d":"194,590.16"}},{"$f":"'Base de données indicateurs1'!F22","v":{"v":36642.44,"d":"36,642.44"}},{"$f":"'Base de données indicateurs1'!G22","v":{"v":86715.09,"d":"86,715.09"}},{"$f":"'Base de données indicateurs1'!H22","v":{"v":99380.97,"d":"99,380.97"}},{"$f":"'Base de données indicateurs1'!I22","v":{"v":524625.45,"d":"524,625.45"}},{"$f":"'Base de données indicateurs1'!J22","v":{"v":348405.6,"d":"348,405.60"}},{"$f":"'Base de données indicateurs1'!K22","v":{"v":250738.45,"d":"250,738.45"}},{"$f":"'Base de données indicateurs1'!L22","v":{"v":3772016.12,"d":"3,772,016.12"}},{"$f":"'Base de données indicateurs1'!M22","v":{"v":149778.14,"d":"149,778.14"}},{"$f":"'Base de données indicateurs1'!N22","v":{"v":11198.3,"d":"11,198.30"}},{"$f":"'Base de données indicateurs1'!O22","v":{"v":740582.74,"d":"740,582.74"}},{"$f":"'Base de données indicateurs1'!P22","v":{"v":49811.94,"d":"49,811.94"}},{"$f":"'Base de données indicateurs1'!Q22","v":{"v":12092.970000000001,"d":"12,092.97"}},{"$f":"'Base de données indicateurs1'!R22","v":{"v":65635.6,"d":"65,635.60"}},{"$f":"'Base de données indicateurs1'!S22","v":{"v":75464.35,"d":"75,464.35"}},{"$f":"'Base de données indicateurs1'!T22","v":{"v":79191.46,"d":"79,191.46"}},{"$f":"'Base de données indicateurs1'!U22","v":{"v":23343.4,"d":"23,343.40"}},{"$f":"'Base de données indicateurs1'!V22","v":{"v":36697.45,"d":"36,697.45"}},{"$f":"'Base de données indicateurs1'!W22","v":{"v":207677.26,"d":"207,677.26"}},{"$f":"'Base de données indicateurs1'!X22","v":{"v":9567.21,"d":"9,567.21"}},{"$f":"'Base de données indicateurs1'!Y22","v":{"v":101745.57,"d":"101,745.57"}},{"$f":"'Base de données indicateurs1'!Z22","v":{"v":27950.239999999998,"d":"27,950.24"}},{"$f":"'Base de données indicateurs1'!AA22","v":{"v":20339.95,"d":"20,339.95"}},{"$f":"'Base de données indicateurs1'!AB22","v":{"v":81994.54000000001,"d":"81,994.54"}},{"$f":"'Base de données indicateurs1'!AC22","v":{"v":81273.8,"d":"81,273.80"}},{"$f":"'Base de données indicateurs1'!AD22","v":{"v":51019.09,"d":"51,019.09"}},{"$f":"'Base de données indicateurs1'!AE22","v":{"v":18196.72,"d":"18,196.72"}},{"$f":"'Base de données indicateurs1'!AF22","v":{"v":149523.18,"d":"149,523.18"}},{"$f":"'Base de données indicateurs1'!AG22","v":{"v":182227.73,"d":"182,227.73"}},{"$f":"'Base de données indicateurs1'!AH22","v":{"v":21255.85,"d":"21,255.85"}},{"$f":"'Base de données indicateurs1'!AI22","v":{"v":26606.91,"d":"26,606.91"}},{"$f":"'Base de données indicateurs1'!AJ22","v":{"v":195877.04,"d":"195,877.04"}},{"$f":"'Base de données indicateurs1'!AK22","v":{"v":196399.57,"d":"196,399.57"}},{"$f":"'Base de données indicateurs1'!AL22","v":{"v":174907.6,"d":"174,907.60"}},{"$f":"'Base de données indicateurs1'!AM22","v":{"v":117385.01000000001,"d":"117,385.01"}},{"$f":"'Base de données indicateurs1'!AN22","v":{"v":255151.01,"d":"255,151.01"}},{"$f":"'Base de données indicateurs1'!AO22","v":{"v":77895.63,"d":"77,895.63"}},{"$f":"'Base de données indicateurs1'!AP22","v":{"v":307870.75,"d":"307,870.75"}},{"$f":"'Base de données indicateurs1'!AQ22","v":{"v":95201.09,"d":"95,201.09"}},{"$f":"'Base de données indicateurs1'!AR22","v":{"v":184292.39,"d":"184,292.39"}},{"$f":"'Base de données indicateurs1'!AS22","v":{"v":27378.13,"d":"27,378.13"}},{"$f":"'Base de données indicateurs1'!AT22","v":{"v":226104.2,"d":"226,104.20"}},{"$f":"'Base de données indicateurs1'!AU22","v":{"v":71000.37,"d":"71,000.37"}},{"$f":"'Base de données indicateurs1'!AV22","v":{"v":16322.800000000001,"d":"16,322.80"}},{"$f":"'Base de données indicateurs1'!AW22","v":{"v":22453.81,"d":"22,453.81"}},{"$f":"'Base de données indicateurs1'!AX22","v":{"v":320036.32999999996,"d":"320,036.33"}},{"$f":"'Base de données indicateurs1'!AY22","v":{"v":61209.310000000005,"d":"61,209.31"}},{"$f":"'Base de données indicateurs1'!AZ22","v":{"v":180905.9,"d":"180,905.90"}},{"$f":"'Base de données indicateurs1'!BA22","v":{"v":1051077.75,"d":"1,051,077.75"}},{"$f":"'Base de données indicateurs1'!BB22","v":{"v":83654.9,"d":"83,654.90"}},{"$f":"SUM(E26:W26)","v":{"v":6764587.89,"d":"6,764,587.89"}},{"$f":"SUM(X26:AI26)","v":{"v":771700.79,"d":"771,700.79"}},{"$f":"SUM(AJ26:BB26)","v":{"v":3665123.5899999994,"d":"3,665,123.59"}}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BC41","v":{"v":4386538.399999999,"d":"4,386,538.40"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":45009.97,"d":"45,009.97"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":5777.3,"d":"5,777.30"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":14139.45,"d":"14,139.45"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":10419.3,"d":"10,419.30"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":143869.39,"d":"143,869.39"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":119029.86,"d":"119,029.86"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":93488.82,"d":"93,488.82"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":1216568.37,"d":"1,216,568.37"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":48609.19,"d":"48,609.19"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":2887.7,"d":"2,887.70"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":365376.89,"d":"365,376.89"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":16780.1,"d":"16,780.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":3323.82,"d":"3,323.82"}},{"$f":"'Base de données indicateurs1'!R41","v":{"v":23030.53,"d":"23,030.53"}},{"$f":"'Base de données indicateurs1'!S41","v":{"v":20506.21,"d":"20,506.21"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":37418.67,"d":"37,418.67"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6830.66,"d":"6,830.66"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":23878.78,"d":"23,878.78"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":111238,"d":"111,238.00"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":14967.11,"d":"14,967.11"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":59922.74,"d":"59,922.74"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":270606.84,"d":"270,606.84"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":9015.47,"d":"9,015.47"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":21161.69,"d":"21,161.69"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":17361.76,"d":"17,361.76"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":65036.63,"d":"65,036.63"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":26675.11,"d":"26,675.11"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":87850.14,"d":"87,850.14"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":114884.44,"d":"114,884.44"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":16556.36,"d":"16,556.36"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":6059.38,"d":"6,059.38"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":99067.17,"d":"99,067.17"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":167097.78,"d":"167,097.78"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":66785.1,"d":"66,785.10"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42398.07,"d":"42,398.07"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":83330.15,"d":"83,330.15"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":35619.19,"d":"35,619.19"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":43776.88,"d":"43,776.88"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":28900.69,"d":"28,900.69"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":87640.2,"d":"87,640.20"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":13817.03,"d":"13,817.03"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":110807.98,"d":"110,807.98"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":35062.33,"d":"35,062.33"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":19932.69,"d":"19,932.69"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":19810.14,"d":"19,810.14"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":84105.76,"d":"84,105.76"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":21584.21,"d":"21,584.21"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":61141.37,"d":"61,141.37"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":323471.91,"d":"323,471.91"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":23909.07,"d":"23,909.07"}},{"v":2308183.0100000002,"d":"2,308,183.01"},{"v":710097.6699999999,"d":"710,097.67"},{"v":1368257.7199999997,"d":"1,368,257.72"}]
["Gains réalisés PF","-",441,{"$f":"'Base de données indicateurs1'!BC42","v":{"v":323720.75,"d":"323,720.75"}},{"$f":"'Base de données indicateurs1'!E42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M42","v":{"v":127892.1,"d":"127,892.10"}},{"$f":"'Base de données indicateurs1'!N42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W42","v":{"v":53955,"d":"53,955.00"}},{"$f":"'Base de données indicateurs1'!X42","v":{"v":2260,"d":"2,260.00"}},{"$f":"'Base de données indicateurs1'!Y42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE42","v":{"v":597,"d":"597.00"}},{"$f":"'Base de données indicateurs1'!AF42","v":{"v":113662.65,"d":"113,662.65"}},{"$f":"'Base de données indicateurs1'!AG42","v":{"v":18600,"d":"18,600.00"}},{"$f":"'Base de données indicateurs1'!AH42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN42","v":{"v":-7535,"d":"-7,535.00"}},{"$f":"'Base de données indicateurs1'!AO42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS42","v":{"v":5729,"d":"5,729.00"}},{"$f":"'Base de données indicateurs1'!AT42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY42","v":{"v":3500,"d":"3,500.00"}},{"$f":"'Base de données indicateurs1'!AZ42","v":{"v":5060,"d":"5,060.00"}},{"$f":"'Base de données indicateurs1'!BA42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB42","v":{"v":0,"d":"0.00"}},{"v":181847.1,"d":"181,847.10"},{"v":135119.65,"d":"135,119.65"},{"v":6754,"d":"6,754.00"}]
["Revenus de participations PF","-",442,{"$f":"'Base de données indicateurs1'!BC43","v":{"v":506558.30000000005,"d":"506,558.30"}},{"$f":"'Base de données indicateurs1'!E43","v":-907.85},{"$f":"'Base de données indicateurs1'!F43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I43","v":{"v":10601.5,"d":"10,601.50"}},{"$f":"'Base de données indicateurs1'!J43","v":{"v":3050,"d":"3,050.00"}},{"$f":"'Base de données indicateurs1'!K43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L43","v":{"v":27253.5,"d":"27,253.50"}},{"$f":"'Base de données indicateurs1'!M43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O43","v":{"v":5907,"d":"5,907.00"}},{"$f":"'Base de données indicateurs1'!P43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q43","v":{"v":28.5,"d":"28.50"}},{"$f":"'Base de données indicateurs1'!R43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S43","v":{"v":6,"d":"6.00"}},{"$f":"'Base de données indicateurs1'!T43","v":390.04},{"$f":"'Base de données indicateurs1'!U43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W43","v":{"v":285,"d":"285.00"}},{"$f":"'Base de données indicateurs1'!X43","v":{"v":5,"d":"5.00"}},{"$f":"'Base de données indicateurs1'!Y43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC43","v":{"v":22.5,"d":"22.50"}},{"$f":"'Base de données indicateurs1'!AD43","v":{"v":112.5,"d":"112.50"}},{"$f":"'Base de données indicateurs1'!AE43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF43","v":{"v":11275,"d":"11,275.00"}},{"$f":"'Base de données indicateurs1'!AG43","v":{"v":369788.4,"d":"369,788.40"}},{"$f":"'Base de données indicateurs1'!AH43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK43","v":{"v":1326,"d":"1,326.00"}},{"$f":"'Base de données indicateurs1'!AL43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM43","v":{"v":80,"d":"80.00"}},{"$f":"'Base de données indicateurs1'!AN43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP43","v":{"v":10457.75,"d":"10,457.75"}},{"$f":"'Base de données indicateurs1'!AQ43","v":{"v":8500,"d":"8,500.00"}},{"$f":"'Base de données indicateurs1'!AR43","v":{"v":386,"d":"386.00"}},{"$f":"'Base de données indicateurs1'!AS43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT43","v":{"v":1697.5,"d":"1,697.50"}},{"$f":"'Base de données indicateurs1'!AU43","v":{"v":2847.2,"d":"2,847.20"}},{"$f":"'Base de données indicateurs1'!AV43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ43","v":946.88},{"$f":"'Base de données indicateurs1'!BA43","v":{"v":52479.88,"d":"52,479.88"}},{"$f":"'Base de données indicateurs1'!BB43","v":{"v":20,"d":"20.00"}},{"v":46613.69,"d":"46,613.69"},{"v":381203.4,"d":"381,203.40"},{"v":78741.20999999999,"d":"78,741.21"}]
["Revenus des biens fonds PF","-",443,{"$f":"'Base de données indicateurs1'!BC44","v":{"v":4862569.66,"d":"4,862,569.66"}},{"$f":"'Base de données indicateurs1'!E44","v":{"v":23511.5,"d":"23,511.50"}},{"$f":"'Base de données indicateurs1'!F44","v":{"v":22230,"d":"22,230.00"}},{"$f":"'Base de données indicateurs1'!G44","v":{"v":105524.4,"d":"105,524.40"}},{"$f":"'Base de données indicateurs1'!H44","v":{"v":77719.9,"d":"77,719.90"}},{"$f":"'Base de données indicateurs1'!I44","v":{"v":381829,"d":"381,829.00"}},{"$f":"'Base de données indicateurs1'!J44","v":{"v":137710,"d":"137,710.00"}},{"$f":"'Base de données indicateurs1'!K44","v":{"v":127831.25,"d":"127,831.25"}},{"$f":"'Base de données indicateurs1'!L44","v":{"v":1096542.59,"d":"1,096,542.59"}},{"$f":"'Base de données indicateurs1'!M44","v":{"v":17679.5,"d":"17,679.50"}},{"$f":"'Base de données indicateurs1'!N44","v":{"v":21000,"d":"21,000.00"}},{"$f":"'Base de données indicateurs1'!O44","v":{"v":106907.5,"d":"106,907.50"}},{"$f":"'Base de données indicateurs1'!P44","v":{"v":24520,"d":"24,520.00"}},{"$f":"'Base de données indicateurs1'!Q44","v":{"v":10140,"d":"10,140.00"}},{"$f":"'Base de données indicateurs1'!R44","v":{"v":28680,"d":"28,680.00"}},{"$f":"'Base de données indicateurs1'!S44","v":{"v":14480,"d":"14,480.00"}},{"$f":"'Base de données indicateurs1'!T44","v":{"v":53942.96,"d":"53,942.96"}},{"$f":"'Base de données indicateurs1'!U44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V44","v":{"v":20308,"d":"20,308.00"}},{"$f":"'Base de données indicateurs1'!W44","v":{"v":222409.35,"d":"222,409.35"}},{"$f":"'Base de données indicateurs1'!X44","v":{"v":1210,"d":"1,210.00"}},{"$f":"'Base de données indicateurs1'!Y44","v":{"v":41765,"d":"41,765.00"}},{"$f":"'Base de données indicateurs1'!Z44","v":{"v":10050,"d":"10,050.00"}},{"$f":"'Base de données indicateurs1'!AA44","v":{"v":25760,"d":"25,760.00"}},{"$f":"'Base de données indicateurs1'!AB44","v":{"v":52679.2,"d":"52,679.20"}},{"$f":"'Base de données indicateurs1'!AC44","v":{"v":80879.7,"d":"80,879.70"}},{"$f":"'Base de données indicateurs1'!AD44","v":{"v":2561,"d":"2,561.00"}},{"$f":"'Base de données indicateurs1'!AE44","v":{"v":16249,"d":"16,249.00"}},{"$f":"'Base de données indicateurs1'!AF44","v":{"v":94909.6,"d":"94,909.60"}},{"$f":"'Base de données indicateurs1'!AG44","v":{"v":52010.6,"d":"52,010.60"}},{"$f":"'Base de données indicateurs1'!AH44","v":778.04},{"$f":"'Base de données indicateurs1'!AI44","v":{"v":27760,"d":"27,760.00"}},{"$f":"'Base de données indicateurs1'!AJ44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK44","v":{"v":250289.1,"d":"250,289.10"}},{"$f":"'Base de données indicateurs1'!AL44","v":{"v":81297.6,"d":"81,297.60"}},{"$f":"'Base de données indicateurs1'!AM44","v":{"v":35943.5,"d":"35,943.50"}},{"$f":"'Base de données indicateurs1'!AN44","v":{"v":265114.3,"d":"265,114.30"}},{"$f":"'Base de données indicateurs1'!AO44","v":{"v":16068.55,"d":"16,068.55"}},{"$f":"'Base de données indicateurs1'!AP44","v":{"v":423750.03,"d":"423,750.03"}},{"$f":"'Base de données indicateurs1'!AQ44","v":{"v":29522.4,"d":"29,522.40"}},{"$f":"'Base de données indicateurs1'!AR44","v":{"v":79688.8,"d":"79,688.80"}},{"$f":"'Base de données indicateurs1'!AS44","v":{"v":40033.1,"d":"40,033.10"}},{"$f":"'Base de données indicateurs1'!AT44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU44","v":{"v":25428.55,"d":"25,428.55"}},{"$f":"'Base de données indicateurs1'!AV44","v":{"v":12901.55,"d":"12,901.55"}},{"$f":"'Base de données indicateurs1'!AW44","v":{"v":39581.8,"d":"39,581.80"}},{"$f":"'Base de données indicateurs1'!AX44","v":{"v":62397.8,"d":"62,397.80"}},{"$f":"'Base de données indicateurs1'!AY44","v":{"v":33816.7,"d":"33,816.70"}},{"$f":"'Base de données indicateurs1'!AZ44","v":{"v":98472.75,"d":"98,472.75"}},{"$f":"'Base de données indicateurs1'!BA44","v":{"v":433352.44,"d":"433,352.44"}},{"$f":"'Base de données indicateurs1'!BB44","v":{"v":35332.6,"d":"35,332.60"}},{"v":2492965.95,"d":"2,492,965.95"},{"v":406612.13999999996,"d":"406,612.14"},{"v":1962991.5700000003,"d":"1,962,991.57"}]
["Réévaluations des immobilisation du PF","-",444,{"$f":"'Base de données indicateurs1'!BC45","v":{"v":2820558.46,"d":"2,820,558.46"}},{"$f":"'Base de données indicateurs1'!E45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G45","v":{"v":19800,"d":"19,800.00"}},{"$f":"'Base de données indicateurs1'!H45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I45","v":{"v":182680.49,"d":"182,680.49"}},{"$f":"'Base de données indicateurs1'!J45","v":{"v":145681.67,"d":"145,681.67"}},{"$f":"'Base de données indicateurs1'!K45","v":{"v":21728.25,"d":"21,728.25"}},{"$f":"'Base de données indicateurs1'!L45","v":{"v":688400,"d":"688,400.00"}},{"$f":"'Base de données indicateurs1'!M45","v":{"v":40,"d":"40.00"}},{"$f":"'Base de données indicateurs1'!N45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O45","v":{"v":4028,"d":"4,028.00"}},{"$f":"'Base de données indicateurs1'!P45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q45","v":{"v":20,"d":"20.00"}},{"$f":"'Base de données indicateurs1'!R45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S45","v":{"v":530000,"d":"530,000.00"}},{"$f":"'Base de données indicateurs1'!T45","v":{"v":1119415.73,"d":"1,119,415.73"}},{"$f":"'Base de données indicateurs1'!U45","v":{"v":28200,"d":"28,200.00"}},{"$f":"'Base de données indicateurs1'!V45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W45","v":{"v":200,"d":"200.00"}},{"$f":"'Base de données indicateurs1'!X45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA45","v":{"v":280,"d":"280.00"}},{"$f":"'Base de données indicateurs1'!AB45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC45","v":{"v":20,"d":"20.00"}},{"$f":"'Base de données indicateurs1'!AD45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF45","v":{"v":2240,"d":"2,240.00"}},{"$f":"'Base de données indicateurs1'!AG45","v":{"v":880,"d":"880.00"}},{"$f":"'Base de données indicateurs1'!AH45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK45","v":{"v":420,"d":"420.00"}},{"$f":"'Base de données indicateurs1'!AL45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM45","v":{"v":34187.32,"d":"34,187.32"}},{"$f":"'Base de données indicateurs1'!AN45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO45","v":{"v":9065,"d":"9,065.00"}},{"$f":"'Base de données indicateurs1'!AP45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ45","v":{"v":7532,"d":"7,532.00"}},{"$f":"'Base de données indicateurs1'!AR45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU45","v":{"v":15680,"d":"15,680.00"}},{"$f":"'Base de données indicateurs1'!AV45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX45","v":{"v":1200,"d":"1,200.00"}},{"$f":"'Base de données indicateurs1'!AY45","v":{"v":40,"d":"40.00"}},{"$f":"'Base de données indicateurs1'!AZ45","v":{"v":820,"d":"820.00"}},{"$f":"'Base de données indicateurs1'!BA45","v":{"v":8000,"d":"8,000.00"}},{"$f":"'Base de données indicateurs1'!BB45","v":{"v":0,"d":"0.00"}},{"v":2740194.14,"d":"2,740,194.14"},{"v":3420,"d":"3,420.00"},{"v":76944.32,"d":"76,944.32"}]
[]
["Charges financières nettes",null,null,{"$f":"D26-D27-D28-D29-D30-D31","v":{"v":-1698533.3000000017,"d":"-1,698,533.30"}},{"$f":"E26-E27-E28-E29-E30-E31","v":{"v":126976.54000000001,"d":"126,976.54"}},{"$f":"F26-F27-F28-F29-F30-F31","v":{"v":8635.140000000003,"d":"8,635.14"}},{"v":-52748.759999999995,"d":"-52,748.76"},{"v":11241.770000000004,"d":"11,241.77"},{"v":-194354.93000000005,"d":"-194,354.93"},{"v":-57065.93000000002,"d":"-57,065.93"},{"v":7690.130000000005,"d":"7,690.13"},{"v":743251.6599999999,"d":"743,251.66"},{"v":-44442.649999999994,"d":"-44,442.65"},{"v":-12689.400000000001,"d":"-12,689.40"},{"v":258363.34999999998,"d":"258,363.35"},{"v":8511.840000000004,"d":"8,511.84"},{"v":-1419.3499999999985,"d":"-1,419.35"},{"v":13925.070000000007,"d":"13,925.07"},{"v":-489527.86,"d":"-489,527.86"},{"v":-1131975.94,"d":"-1,131,975.94"},{"v":-11687.259999999998,"d":"-11,687.26"},{"v":-7489.330000000002,"d":"-7,489.33"},{"v":-180410.09,"d":"-180,410.09"},{"v":-8874.900000000001,"d":"-8,874.90"},{"v":57.83000000000902,"d":"57.83"},{"v":-252706.60000000003,"d":"-252,706.60"},{"v":-14715.519999999999,"d":"-14,715.52"},{"v":8153.650000000009,"d":"8,153.65"},{"v":-17010.15999999999,"d":"-17,010.16"},{"v":-16691.04,"d":"-16,691.04"},{"v":-25324.39,"d":"-25,324.39"},{"v":-160414.21000000002,"d":"-160,414.21"},{"v":-373935.70999999996,"d":"-373,935.71"},{"v":3921.449999999998,"d":"3,921.45"},{"v":-7212.470000000001,"d":"-7,212.47"},{"v":96809.87000000001,"d":"96,809.87"},{"v":-222733.31,"d":"-222,733.31"},{"v":26824.899999999994,"d":"26,824.90"},{"v":4776.120000000003,"d":"4,776.12"},{"v":-85758.43999999997,"d":"-85,758.44"},{"v":17142.890000000003,"d":"17,142.89"},{"v":-170113.91000000003,"d":"-170,113.91"},{"v":20745.999999999993,"d":"20,746.00"},{"v":16577.390000000014,"d":"16,577.39"},{"v":-32201,"d":"-32,201.00"},{"v":113598.72000000002,"d":"113,598.72"},{"v":-8017.710000000003,"d":"-8,017.71"},{"v":-16511.439999999995,"d":"-16,511.44"},{"v":-36938.130000000005,"d":"-36,938.13"},{"v":172332.76999999996,"d":"172,332.77"},{"v":2268.4000000000087,"d":"2,268.40"},{"v":14464.899999999994,"d":"14,464.90"},{"v":233773.52000000008,"d":"233,773.52"},{"v":24393.229999999996,"d":"24,393.23"},{"$f":"SUM(E33:W33)","v":{"v":-1005216.0000000001,"d":"-1,005,216.00"}},{"$f":"SUM(X33:AI33)","v":{"v":-864752.0700000001,"d":"-864,752.07"}},{"$f":"SUM(AJ33:BB33)","v":{"v":171434.77000000008,"d":"171,434.77"}}]
[]
["Impôts sur le revenu des personnes physiques","+",400,{"$f":"'Base de données indicateurs1'!BC38","v":{"v":184998999.98,"d":"184,998,999.98"}},{"$f":"'Base de données indicateurs1'!E38","v":{"v":2527511.91,"d":"2,527,511.91"}},{"$f":"'Base de données indicateurs1'!F38","v":{"v":445844.74,"d":"445,844.74"}},{"$f":"'Base de données indicateurs1'!G38","v":{"v":1008824.81,"d":"1,008,824.81"}},{"$f":"'Base de données indicateurs1'!H38","v":{"v":831988.44,"d":"831,988.44"}},{"$f":"'Base de données indicateurs1'!I38","v":{"v":8270436.61,"d":"8,270,436.61"}},{"$f":"'Base de données indicateurs1'!J38","v":{"v":8110568.76,"d":"8,110,568.76"}},{"$f":"'Base de données indicateurs1'!K38","v":{"v":7299849.81,"d":"7,299,849.81"}},{"$f":"'Base de données indicateurs1'!L38","v":{"v":33461491.51,"d":"33,461,491.51"}},{"$f":"'Base de données indicateurs1'!M38","v":{"v":3172901.45,"d":"3,172,901.45"}},{"$f":"'Base de données indicateurs1'!N38","v":{"v":202740.95,"d":"202,740.95"}},{"$f":"'Base de données indicateurs1'!O38","v":{"v":16549304.75,"d":"16,549,304.75"}},{"$f":"'Base de données indicateurs1'!P38","v":{"v":1097677.27,"d":"1,097,677.27"}},{"$f":"'Base de données indicateurs1'!Q38","v":{"v":202819.3,"d":"202,819.30"}},{"$f":"'Base de données indicateurs1'!R38","v":{"v":796778.77,"d":"796,778.77"}},{"$f":"'Base de données indicateurs1'!S38","v":{"v":713203.25,"d":"713,203.25"}},{"$f":"'Base de données indicateurs1'!T38","v":{"v":2160801.2,"d":"2,160,801.20"}},{"$f":"'Base de données indicateurs1'!U38","v":{"v":467412.2,"d":"467,412.20"}},{"$f":"'Base de données indicateurs1'!V38","v":{"v":1101718.51,"d":"1,101,718.51"}},{"$f":"'Base de données indicateurs1'!W38","v":{"v":6922354.25,"d":"6,922,354.25"}},{"$f":"'Base de données indicateurs1'!X38","v":{"v":806141.33,"d":"806,141.33"}},{"$f":"'Base de données indicateurs1'!Y38","v":{"v":4692950.77,"d":"4,692,950.77"}},{"$f":"'Base de données indicateurs1'!Z38","v":{"v":1544364.42,"d":"1,544,364.42"}},{"$f":"'Base de données indicateurs1'!AA38","v":{"v":335319.82,"d":"335,319.82"}},{"$f":"'Base de données indicateurs1'!AB38","v":{"v":1236245.75,"d":"1,236,245.75"}},{"$f":"'Base de données indicateurs1'!AC38","v":{"v":1807492.59,"d":"1,807,492.59"}},{"$f":"'Base de données indicateurs1'!AD38","v":{"v":1647647.44,"d":"1,647,647.44"}},{"$f":"'Base de données indicateurs1'!AE38","v":{"v":1373155.03,"d":"1,373,155.03"}},{"$f":"'Base de données indicateurs1'!AF38","v":{"v":4553334.97,"d":"4,553,334.97"}},{"$f":"'Base de données indicateurs1'!AG38","v":{"v":7110629.57,"d":"7,110,629.57"}},{"$f":"'Base de données indicateurs1'!AH38","v":{"v":480998.41,"d":"480,998.41"}},{"$f":"'Base de données indicateurs1'!AI38","v":{"v":213461.52,"d":"213,461.52"}},{"$f":"'Base de données indicateurs1'!AJ38","v":{"v":5216719.4,"d":"5,216,719.40"}},{"$f":"'Base de données indicateurs1'!AK38","v":{"v":2390817.29,"d":"2,390,817.29"}},{"$f":"'Base de données indicateurs1'!AL38","v":{"v":2795194.97,"d":"2,795,194.97"}},{"$f":"'Base de données indicateurs1'!AM38","v":{"v":1738904.88,"d":"1,738,904.88"}},{"$f":"'Base de données indicateurs1'!AN38","v":{"v":5276297.44,"d":"5,276,297.44"}},{"$f":"'Base de données indicateurs1'!AO38","v":{"v":1822720.41,"d":"1,822,720.41"}},{"$f":"'Base de données indicateurs1'!AP38","v":{"v":2494021.9,"d":"2,494,021.90"}},{"$f":"'Base de données indicateurs1'!AQ38","v":{"v":1643401.21,"d":"1,643,401.21"}},{"$f":"'Base de données indicateurs1'!AR38","v":{"v":2404873.95,"d":"2,404,873.95"}},{"$f":"'Base de données indicateurs1'!AS38","v":{"v":1067152.07,"d":"1,067,152.07"}},{"$f":"'Base de données indicateurs1'!AT38","v":{"v":5394327.11,"d":"5,394,327.11"}},{"$f":"'Base de données indicateurs1'!AU38","v":{"v":1967468.88,"d":"1,967,468.88"}},{"$f":"'Base de données indicateurs1'!AV38","v":{"v":649987.62,"d":"649,987.62"}},{"$f":"'Base de données indicateurs1'!AW38","v":{"v":693721.48,"d":"693,721.48"}},{"$f":"'Base de données indicateurs1'!AX38","v":{"v":4118093.42,"d":"4,118,093.42"}},{"$f":"'Base de données indicateurs1'!AY38","v":{"v":762305.29,"d":"762,305.29"}},{"$f":"'Base de données indicateurs1'!AZ38","v":{"v":2858471.52,"d":"2,858,471.52"}},{"$f":"'Base de données indicateurs1'!BA38","v":{"v":19359411.71,"d":"19,359,411.71"}},{"$f":"'Base de données indicateurs1'!BB38","v":{"v":1199139.32,"d":"1,199,139.32"}},{"$f":"SUM(E35:W35)","v":{"v":95344228.49000001,"d":"95,344,228.49"}},{"$f":"SUM(X35:AI35)","v":{"v":25801741.619999997,"d":"25,801,741.62"}},{"$f":"SUM(AJ35:BB35)","v":{"v":63853029.87,"d":"63,853,029.87"}}]
["Impôts directs, personnes morales","+",401,{"$f":"'Base de données indicateurs1'!BC39","v":{"v":42512011.63000001,"d":"42,512,011.63"}},{"$f":"'Base de données indicateurs1'!E39","v":{"v":189924.85,"d":"189,924.85"}},{"$f":"'Base de données indicateurs1'!F39","v":{"v":50155.75,"d":"50,155.75"}},{"$f":"'Base de données indicateurs1'!G39","v":{"v":8663.45,"d":"8,663.45"}},{"$f":"'Base de données indicateurs1'!H39","v":{"v":31520.9,"d":"31,520.90"}},{"$f":"'Base de données indicateurs1'!I39","v":{"v":608325.58,"d":"608,325.58"}},{"$f":"'Base de données indicateurs1'!J39","v":{"v":681730.05,"d":"681,730.05"}},{"$f":"'Base de données indicateurs1'!K39","v":{"v":334004.05,"d":"334,004.05"}},{"$f":"'Base de données indicateurs1'!L39","v":{"v":7017666.5,"d":"7,017,666.50"}},{"$f":"'Base de données indicateurs1'!M39","v":{"v":377957.7,"d":"377,957.70"}},{"$f":"'Base de données indicateurs1'!N39","v":{"v":9732.59,"d":"9,732.59"}},{"$f":"'Base de données indicateurs1'!O39","v":{"v":2699456.95,"d":"2,699,456.95"}},{"$f":"'Base de données indicateurs1'!P39","v":{"v":23584.75,"d":"23,584.75"}},{"$f":"'Base de données indicateurs1'!Q39","v":45.15},{"$f":"'Base de données indicateurs1'!R39","v":{"v":29586.35,"d":"29,586.35"}},{"$f":"'Base de données indicateurs1'!S39","v":{"v":10559.8,"d":"10,559.80"}},{"$f":"'Base de données indicateurs1'!T39","v":{"v":31165.85,"d":"31,165.85"}},{"$f":"'Base de données indicateurs1'!U39","v":{"v":14144.2,"d":"14,144.20"}},{"$f":"'Base de données indicateurs1'!V39","v":{"v":269555.25,"d":"269,555.25"}},{"$f":"'Base de données indicateurs1'!W39","v":{"v":481979.85,"d":"481,979.85"}},{"$f":"'Base de données indicateurs1'!X39","v":{"v":-931.2,"d":"-931.20"}},{"$f":"'Base de données indicateurs1'!Y39","v":{"v":252125.35,"d":"252,125.35"}},{"$f":"'Base de données indicateurs1'!Z39","v":{"v":11577186.8,"d":"11,577,186.80"}},{"$f":"'Base de données indicateurs1'!AA39","v":{"v":5789.9,"d":"5,789.90"}},{"$f":"'Base de données indicateurs1'!AB39","v":{"v":156454.4,"d":"156,454.40"}},{"$f":"'Base de données indicateurs1'!AC39","v":{"v":90213.35,"d":"90,213.35"}},{"$f":"'Base de données indicateurs1'!AD39","v":{"v":16491.75,"d":"16,491.75"}},{"$f":"'Base de données indicateurs1'!AE39","v":{"v":52529.6,"d":"52,529.60"}},{"$f":"'Base de données indicateurs1'!AF39","v":{"v":4886974.8,"d":"4,886,974.80"}},{"$f":"'Base de données indicateurs1'!AG39","v":{"v":1149168.2,"d":"1,149,168.20"}},{"$f":"'Base de données indicateurs1'!AH39","v":{"v":48325.25,"d":"48,325.25"}},{"$f":"'Base de données indicateurs1'!AI39","v":{"v":11251.7,"d":"11,251.70"}},{"$f":"'Base de données indicateurs1'!AJ39","v":{"v":635761.1,"d":"635,761.10"}},{"$f":"'Base de données indicateurs1'!AK39","v":{"v":112498.94,"d":"112,498.94"}},{"$f":"'Base de données indicateurs1'!AL39","v":{"v":137177.86,"d":"137,177.86"}},{"$f":"'Base de données indicateurs1'!AM39","v":{"v":187628.85,"d":"187,628.85"}},{"$f":"'Base de données indicateurs1'!AN39","v":{"v":2913964.1,"d":"2,913,964.10"}},{"$f":"'Base de données indicateurs1'!AO39","v":{"v":238533.5,"d":"238,533.50"}},{"$f":"'Base de données indicateurs1'!AP39","v":{"v":228211.1,"d":"228,211.10"}},{"$f":"'Base de données indicateurs1'!AQ39","v":{"v":57851.17,"d":"57,851.17"}},{"$f":"'Base de données indicateurs1'!AR39","v":{"v":129092.35,"d":"129,092.35"}},{"$f":"'Base de données indicateurs1'!AS39","v":{"v":167435.4,"d":"167,435.40"}},{"$f":"'Base de données indicateurs1'!AT39","v":{"v":1297134.15,"d":"1,297,134.15"}},{"$f":"'Base de données indicateurs1'!AU39","v":{"v":136872.25,"d":"136,872.25"}},{"$f":"'Base de données indicateurs1'!AV39","v":{"v":14697.05,"d":"14,697.05"}},{"$f":"'Base de données indicateurs1'!AW39","v":{"v":98965.45,"d":"98,965.45"}},{"$f":"'Base de données indicateurs1'!AX39","v":{"v":360975.59,"d":"360,975.59"}},{"$f":"'Base de données indicateurs1'!AY39","v":{"v":5395.4,"d":"5,395.40"}},{"$f":"'Base de données indicateurs1'!AZ39","v":{"v":194400.1,"d":"194,400.10"}},{"$f":"'Base de données indicateurs1'!BA39","v":{"v":4359563,"d":"4,359,563.00"}},{"$f":"'Base de données indicateurs1'!BB39","v":{"v":120514.8,"d":"120,514.80"}},{"$f":"SUM(E36:W36)","v":{"v":12869759.57,"d":"12,869,759.57"}},{"$f":"SUM(X36:AI36)","v":{"v":18245579.9,"d":"18,245,579.90"}},{"$f":"SUM(AJ36:BB36)","v":{"v":11396672.16,"d":"11,396,672.16"}}]
["Autres impôts directs","+",402,{"$f":"'Base de données indicateurs1'!BC40","v":{"v":30631677.05000001,"d":"30,631,677.05"}},{"$f":"'Base de données indicateurs1'!E40","v":{"v":294456.8,"d":"294,456.80"}},{"$f":"'Base de données indicateurs1'!F40","v":{"v":138198.45,"d":"138,198.45"}},{"$f":"'Base de données indicateurs1'!G40","v":{"v":127589.65,"d":"127,589.65"}},{"$f":"'Base de données indicateurs1'!H40","v":{"v":286716.3,"d":"286,716.30"}},{"$f":"'Base de données indicateurs1'!I40","v":{"v":1786424.8,"d":"1,786,424.80"}},{"$f":"'Base de données indicateurs1'!J40","v":{"v":920669.65,"d":"920,669.65"}},{"$f":"'Base de données indicateurs1'!K40","v":{"v":1013806.25,"d":"1,013,806.25"}},{"$f":"'Base de données indicateurs1'!L40","v":{"v":5331134.76,"d":"5,331,134.76"}},{"$f":"'Base de données indicateurs1'!M40","v":{"v":359178.3,"d":"359,178.30"}},{"$f":"'Base de données indicateurs1'!N40","v":{"v":49185.34,"d":"49,185.34"}},{"$f":"'Base de données indicateurs1'!O40","v":{"v":2846557.36,"d":"2,846,557.36"}},{"$f":"'Base de données indicateurs1'!P40","v":{"v":292559.08,"d":"292,559.08"}},{"$f":"'Base de données indicateurs1'!Q40","v":{"v":33628.45,"d":"33,628.45"}},{"$f":"'Base de données indicateurs1'!R40","v":{"v":153121.2,"d":"153,121.20"}},{"$f":"'Base de données indicateurs1'!S40","v":{"v":129134.75,"d":"129,134.75"}},{"$f":"'Base de données indicateurs1'!T40","v":{"v":227086.71,"d":"227,086.71"}},{"$f":"'Base de données indicateurs1'!U40","v":{"v":71868.1,"d":"71,868.10"}},{"$f":"'Base de données indicateurs1'!V40","v":{"v":217215.55,"d":"217,215.55"}},{"$f":"'Base de données indicateurs1'!W40","v":{"v":1177371.45,"d":"1,177,371.45"}},{"$f":"'Base de données indicateurs1'!X40","v":{"v":142355,"d":"142,355.00"}},{"$f":"'Base de données indicateurs1'!Y40","v":{"v":352039.6,"d":"352,039.60"}},{"$f":"'Base de données indicateurs1'!Z40","v":{"v":591195.05,"d":"591,195.05"}},{"$f":"'Base de données indicateurs1'!AA40","v":{"v":73187.05,"d":"73,187.05"}},{"$f":"'Base de données indicateurs1'!AB40","v":{"v":189205.9,"d":"189,205.90"}},{"$f":"'Base de données indicateurs1'!AC40","v":{"v":311809.6,"d":"311,809.60"}},{"$f":"'Base de données indicateurs1'!AD40","v":{"v":276461.78,"d":"276,461.78"}},{"$f":"'Base de données indicateurs1'!AE40","v":{"v":192867.17,"d":"192,867.17"}},{"$f":"'Base de données indicateurs1'!AF40","v":{"v":947175.15,"d":"947,175.15"}},{"$f":"'Base de données indicateurs1'!AG40","v":{"v":1080085.65,"d":"1,080,085.65"}},{"$f":"'Base de données indicateurs1'!AH40","v":{"v":129774.25,"d":"129,774.25"}},{"$f":"'Base de données indicateurs1'!AI40","v":{"v":137634.15,"d":"137,634.15"}},{"$f":"'Base de données indicateurs1'!AJ40","v":{"v":853115.53,"d":"853,115.53"}},{"$f":"'Base de données indicateurs1'!AK40","v":{"v":577428.35,"d":"577,428.35"}},{"$f":"'Base de données indicateurs1'!AL40","v":{"v":381975.31,"d":"381,975.31"}},{"$f":"'Base de données indicateurs1'!AM40","v":{"v":342745.42,"d":"342,745.42"}},{"$f":"'Base de données indicateurs1'!AN40","v":{"v":528535.7,"d":"528,535.70"}},{"$f":"'Base de données indicateurs1'!AO40","v":{"v":298234.25,"d":"298,234.25"}},{"$f":"'Base de données indicateurs1'!AP40","v":{"v":669665.6,"d":"669,665.60"}},{"$f":"'Base de données indicateurs1'!AQ40","v":{"v":300650.8,"d":"300,650.80"}},{"$f":"'Base de données indicateurs1'!AR40","v":{"v":385099.34,"d":"385,099.34"}},{"$f":"'Base de données indicateurs1'!AS40","v":{"v":113070.4,"d":"113,070.40"}},{"$f":"'Base de données indicateurs1'!AT40","v":{"v":1099355.3,"d":"1,099,355.30"}},{"$f":"'Base de données indicateurs1'!AU40","v":{"v":382047.1,"d":"382,047.10"}},{"$f":"'Base de données indicateurs1'!AV40","v":{"v":152173.12,"d":"152,173.12"}},{"$f":"'Base de données indicateurs1'!AW40","v":{"v":172095.72,"d":"172,095.72"}},{"$f":"'Base de données indicateurs1'!AX40","v":{"v":644628.1,"d":"644,628.10"}},{"$f":"'Base de données indicateurs1'!AY40","v":{"v":172032.04,"d":"172,032.04"}},{"$f":"'Base de données indicateurs1'!AZ40","v":{"v":481071.72,"d":"481,071.72"}},{"$f":"'Base de données indicateurs1'!BA40","v":{"v":3009987.35,"d":"3,009,987.35"}},{"$f":"'Base de données indicateurs1'!BB40","v":{"v":188072.6,"d":"188,072.60"}},{"$f":"SUM(E37:W37)","v":{"v":15455902.95,"d":"15,455,902.95"}},{"$f":"SUM(X37:AI37)","v":{"v":4423790.35,"d":"4,423,790.35"}},{"$f":"SUM(AJ37:BB37)","v":{"v":10751983.749999998,"d":"10,751,983.75"}}]
[]
["Revenus fiscaux (impôts directs)=",null,null,{"$f":"SUM(D35:D37)","v":{"v":258142688.66000003,"d":"258,142,688.66"}},{"$f":"SUM(E35:E37)","v":{"v":3011893.56,"d":"3,011,893.56"}},{"$f":"SUM(F35:F37)","v":{"v":634198.94,"d":"634,198.94"}},{"v":1145077.91,"d":"1,145,077.91"},{"v":1150225.64,"d":"1,150,225.64"},{"v":10665186.99,"d":"10,665,186.99"},{"v":9712968.46,"d":"9,712,968.46"},{"v":8647660.11,"d":"8,647,660.11"},{"v":45810292.77,"d":"45,810,292.77"},{"v":3910037.45,"d":"3,910,037.45"},{"v":261658.88,"d":"261,658.88"},{"v":22095319.06,"d":"22,095,319.06"},{"v":1413821.1,"d":"1,413,821.10"},{"v":236492.89999999997,"d":"236,492.90"},{"v":979486.3200000001,"d":"979,486.32"},{"v":852897.8,"d":"852,897.80"},{"v":2419053.7600000002,"d":"2,419,053.76"},{"v":553424.5,"d":"553,424.50"},{"v":1588489.31,"d":"1,588,489.31"},{"v":8581705.549999999,"d":"8,581,705.55"},{"v":947565.13,"d":"947,565.13"},{"v":5297115.719999999,"d":"5,297,115.72"},{"v":13712746.270000001,"d":"13,712,746.27"},{"v":414296.77,"d":"414,296.77"},{"v":1581906.0499999998,"d":"1,581,906.05"},{"v":2209515.54,"d":"2,209,515.54"},{"v":1940600.97,"d":"1,940,600.97"},{"v":1618551.8,"d":"1,618,551.80"},{"v":10387484.92,"d":"10,387,484.92"},{"v":9339883.42,"d":"9,339,883.42"},{"v":659097.9099999999,"d":"659,097.91"},{"v":362347.37,"d":"362,347.37"},{"v":6705596.03,"d":"6,705,596.03"},{"v":3080744.58,"d":"3,080,744.58"},{"v":3314348.14,"d":"3,314,348.14"},{"v":2269279.15,"d":"2,269,279.15"},{"v":8718797.24,"d":"8,718,797.24"},{"v":2359488.16,"d":"2,359,488.16"},{"v":3391898.6,"d":"3,391,898.60"},{"v":2001903.18,"d":"2,001,903.18"},{"v":2919065.64,"d":"2,919,065.64"},{"v":1347657.8699999999,"d":"1,347,657.87"},{"v":7790816.56,"d":"7,790,816.56"},{"v":2486388.23,"d":"2,486,388.23"},{"v":816857.79,"d":"816,857.79"},{"v":964782.6499999999,"d":"964,782.65"},{"v":5123697.109999999,"d":"5,123,697.11"},{"v":939732.7300000001,"d":"939,732.73"},{"v":3533943.34,"d":"3,533,943.34"},{"v":26728962.060000002,"d":"26,728,962.06"},{"v":1507726.7200000002,"d":"1,507,726.72"},{"$f":"SUM(E39:W39)","v":{"v":123669891.00999999,"d":"123,669,891.01"}},{"$f":"SUM(X39:AI39)","v":{"v":48471111.87,"d":"48,471,111.87"}},{"$f":"SUM(AJ39:BB39)","v":{"v":86001685.77999999,"d":"86,001,685.78"}}]
[]
["Quotité de la charge des intérêts nets",null,null,{"$f":"IF(D39<>0,D33/D39,\"\")*100","v":{"v":-0.6579823386891044,"d":"-0.66"}},{"$f":"IF(E39<>0,E33/E39,\"\")*100","v":{"v":4.215837561005975,"d":"4.22"}},{"$f":"IF(F39<>0,F33/F39,\"\")*100","v":{"v":1.3615822189800575,"d":"1.36"}},{"v":-4.606565155029495,"d":"-4.61"},{"v":0.9773534521452681,"d":"0.98"},{"v":-1.822330261834444,"d":"-1.82"},{"v":-0.5875230650136386,"d":"-0.59"},{"v":0.0889272924950794,"d":"0.09"},{"v":1.6224555990760585,"d":"1.62"},{"v":-1.136629778315806,"d":"-1.14"},{"v":-4.8495965434079675,"d":"-4.85"},{"v":1.1693126010012005,"d":"1.17"},{"v":0.6020450536492915,"d":"0.60"},{"v":-0.6001660092121154,"d":"-0.60"},{"v":1.4216706977592097,"d":"1.42"},{"v":-57.39584039260037,"d":"-57.40"},{"v":-46.79416219340242,"d":"-46.79"},{"v":-2.1118074823214363,"d":"-2.11"},{"v":-0.47147500161647304,"d":"-0.47"},{"v":-2.1022638093193495,"d":"-2.10"},{"v":-0.9366005268682694,"d":"-0.94"},{"v":0.001091726196987991,"d":"0.00"},{"v":-1.8428591547183935,"d":"-1.84"},{"v":-3.551927281499201,"d":"-3.55"},{"v":0.5154320005287298,"d":"0.52"},{"v":-0.7698592606413616,"d":"-0.77"},{"v":-0.8600964473391972,"d":"-0.86"},{"v":-1.5646326549449947,"d":"-1.56"},{"v":-1.5443026992139308,"d":"-1.54"},{"v":-4.003644298164055,"d":"-4.00"},{"v":0.5949723008528427,"d":"0.59"},{"v":-1.990484986823556,"d":"-1.99"},{"v":1.4437175989559277,"d":"1.44"},{"v":-7.229853180493138,"d":"-7.23"},{"v":0.809356738245367,"d":"0.81"},{"v":0.2104685974839192,"d":"0.21"},{"v":-0.9836040182992026,"d":"-0.98"},{"v":0.726551219481432,"d":"0.73"},{"v":-5.015300575317907,"d":"-5.02"},{"v":1.036313854099577,"d":"1.04"},{"v":0.567900556014904,"d":"0.57"},{"v":-2.3894046639597035,"d":"-2.39"},{"v":1.4581105732003017,"d":"1.46"},{"v":-0.3224641229901576,"d":"-0.32"},{"v":-2.0213359292319404,"d":"-2.02"},{"v":-3.8286478306797918,"d":"-3.83"},{"v":3.3634456975150897,"d":"3.36"},{"v":0.24138778267305946,"d":"0.24"},{"v":0.40931329702643154,"d":"0.41"},{"v":0.8746075492016321,"d":"0.87"},{"v":1.6178813890092756,"d":"1.62"},{"v":-0.812821934094466,"d":"-0.81"},{"v":-1.7840565991538913,"d":"-1.78"},{"v":0.199338848355305,"d":"0.20"}]
["(Charges financières nettes / revenus fiscaux*100)"]

{"sheet":"Quotient excédent du bilan","index":41,"n_rows":13,"n_cols":57,"rows_kept":13,"hidden":true,"merged":[[1,0,1,3]]}
[]
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["X. Quotient excédent du bilan",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Excendent / Découvert du bilan","+/-",299,{"$f":"'Base de données indicateurs1'!BC15","v":{"v":124797725.57999998,"d":"124,797,725.58"}},{"$f":"'Base de données indicateurs1'!E15","v":{"v":1918833.73,"d":"1,918,833.73"}},{"$f":"'Base de données indicateurs1'!F15","v":{"v":9212.47,"d":"9,212.47"}},{"$f":"'Base de données indicateurs1'!G15","v":{"v":-44596.34999999998,"d":"-44,596.35"}},{"$f":"'Base de données indicateurs1'!H15","v":{"v":960344.73,"d":"960,344.73"}},{"$f":"'Base de données indicateurs1'!I15","v":{"v":5350914.89,"d":"5,350,914.89"}},{"$f":"'Base de données indicateurs1'!J15","v":{"v":4180820.68,"d":"4,180,820.68"}},{"$f":"'Base de données indicateurs1'!K15","v":{"v":6784787.58,"d":"6,784,787.58"}},{"$f":"'Base de données indicateurs1'!L15","v":{"v":382397.0200000005,"d":"382,397.02"}},{"$f":"'Base de données indicateurs1'!M15","v":{"v":642826.68,"d":"642,826.68"}},{"$f":"'Base de données indicateurs1'!N15","v":{"v":532909.01,"d":"532,909.01"}},{"$f":"'Base de données indicateurs1'!O15","v":{"v":1077806.83,"d":"1,077,806.83"}},{"$f":"'Base de données indicateurs1'!P15","v":{"v":613227.11,"d":"613,227.11"}},{"$f":"'Base de données indicateurs1'!Q15","v":{"v":-36825.700000000004,"d":"-36,825.70"}},{"$f":"'Base de données indicateurs1'!R15","v":{"v":164936.81,"d":"164,936.81"}},{"$f":"'Base de données indicateurs1'!S15","v":{"v":12913.5,"d":"12,913.50"}},{"$f":"'Base de données indicateurs1'!T15","v":{"v":1339743.35,"d":"1,339,743.35"}},{"$f":"'Base de données indicateurs1'!U15","v":{"v":243587.65,"d":"243,587.65"}},{"$f":"'Base de données indicateurs1'!V15","v":{"v":225936.94999999998,"d":"225,936.95"}},{"$f":"'Base de données indicateurs1'!W15","v":{"v":2100199.81,"d":"2,100,199.81"}},{"$f":"'Base de données indicateurs1'!X15","v":{"v":2531657.72,"d":"2,531,657.72"}},{"$f":"'Base de données indicateurs1'!Y15","v":{"v":5603190.01,"d":"5,603,190.01"}},{"$f":"'Base de données indicateurs1'!Z15","v":{"v":17997588.59,"d":"17,997,588.59"}},{"$f":"'Base de données indicateurs1'!AA15","v":{"v":1118811.39,"d":"1,118,811.39"}},{"$f":"'Base de données indicateurs1'!AB15","v":{"v":419739.88,"d":"419,739.88"}},{"$f":"'Base de données indicateurs1'!AC15","v":{"v":972814.9400000001,"d":"972,814.94"}},{"$f":"'Base de données indicateurs1'!AD15","v":{"v":1201909.81,"d":"1,201,909.81"}},{"$f":"'Base de données indicateurs1'!AE15","v":{"v":4470387.65,"d":"4,470,387.65"}},{"$f":"'Base de données indicateurs1'!AF15","v":{"v":10834072.95,"d":"10,834,072.95"}},{"$f":"'Base de données indicateurs1'!AG15","v":{"v":2634987.21,"d":"2,634,987.21"}},{"$f":"'Base de données indicateurs1'!AH15","v":{"v":1122370.27,"d":"1,122,370.27"}},{"$f":"'Base de données indicateurs1'!AI15","v":{"v":1372720.35,"d":"1,372,720.35"}},{"$f":"'Base de données indicateurs1'!AJ15","v":{"v":1425525.98,"d":"1,425,525.98"}},{"$f":"'Base de données indicateurs1'!AK15","v":{"v":3466091.2,"d":"3,466,091.20"}},{"$f":"'Base de données indicateurs1'!AL15","v":{"v":2704411.1999999997,"d":"2,704,411.20"}},{"$f":"'Base de données indicateurs1'!AM15","v":{"v":2594465.6,"d":"2,594,465.60"}},{"$f":"'Base de données indicateurs1'!AN15","v":{"v":9897103.049999999,"d":"9,897,103.05"}},{"$f":"'Base de données indicateurs1'!AO15","v":{"v":1339163.47,"d":"1,339,163.47"}},{"$f":"'Base de données indicateurs1'!AP15","v":{"v":7595400.57,"d":"7,595,400.57"}},{"$f":"'Base de données indicateurs1'!AQ15","v":{"v":265929.47000000003,"d":"265,929.47"}},{"$f":"'Base de données indicateurs1'!AR15","v":{"v":416747.92000000004,"d":"416,747.92"}},{"$f":"'Base de données indicateurs1'!AS15","v":{"v":3054199.05,"d":"3,054,199.05"}},{"$f":"'Base de données indicateurs1'!AT15","v":{"v":5064790.29,"d":"5,064,790.29"}},{"$f":"'Base de données indicateurs1'!AU15","v":{"v":361958.62000000005,"d":"361,958.62"}},{"$f":"'Base de données indicateurs1'!AV15","v":{"v":1634954.51,"d":"1,634,954.51"}},{"$f":"'Base de données indicateurs1'!AW15","v":{"v":196924.68,"d":"196,924.68"}},{"$f":"'Base de données indicateurs1'!AX15","v":{"v":2031293.47,"d":"2,031,293.47"}},{"$f":"'Base de données indicateurs1'!AY15","v":{"v":1496930.3299999998,"d":"1,496,930.33"}},{"$f":"'Base de données indicateurs1'!AZ15","v":{"v":3020354.7399999998,"d":"3,020,354.74"}},{"$f":"'Base de données indicateurs1'!BA15","v":{"v":632803.28,"d":"632,803.28"}},{"$f":"'Base de données indicateurs1'!BB15","v":{"v":858450.63,"d":"858,450.63"}},{"$f":"SUM(E6:W6)","v":{"v":26459976.75,"d":"26,459,976.75"}},{"$f":"SUM(X6:AI6)","v":{"v":50280250.77,"d":"50,280,250.77"}},{"$f":"SUM(AJ6:BB6)","v":{"v":48057498.059999995,"d":"48,057,498.06"}}]
[]
["Excédent / découvert au bilan",null,null,{"$f":"D6","v":{"v":124797725.57999998,"d":"124,797,725.58"}},{"$f":"E6","v":{"v":1918833.73,"d":"1,918,833.73"}},{"$f":"F6","v":{"v":9212.47,"d":"9,212.47"}},{"v":-44596.34999999998,"d":"-44,596.35"},{"v":960344.73,"d":"960,344.73"},{"v":5350914.89,"d":"5,350,914.89"},{"v":4180820.68,"d":"4,180,820.68"},{"v":6784787.58,"d":"6,784,787.58"},{"v":382397.0200000005,"d":"382,397.02"},{"v":642826.68,"d":"642,826.68"},{"v":532909.01,"d":"532,909.01"},{"v":1077806.83,"d":"1,077,806.83"},{"v":613227.11,"d":"613,227.11"},{"v":-36825.700000000004,"d":"-36,825.70"},{"v":164936.81,"d":"164,936.81"},{"v":12913.5,"d":"12,913.50"},{"v":1339743.35,"d":"1,339,743.35"},{"v":243587.65,"d":"243,587.65"},{"v":225936.94999999998,"d":"225,936.95"},{"v":2100199.81,"d":"2,100,199.81"},{"v":2531657.72,"d":"2,531,657.72"},{"v":5603190.01,"d":"5,603,190.01"},{"v":17997588.59,"d":"17,997,588.59"},{"v":1118811.39,"d":"1,118,811.39"},{"v":419739.88,"d":"419,739.88"},{"v":972814.9400000001,"d":"972,814.94"},{"v":1201909.81,"d":"1,201,909.81"},{"v":4470387.65,"d":"4,470,387.65"},{"v":10834072.95,"d":"10,834,072.95"},{"v":2634987.21,"d":"2,634,987.21"},{"v":1122370.27,"d":"1,122,370.27"},{"v":1372720.35,"d":"1,372,720.35"},{"v":1425525.98,"d":"1,425,525.98"},{"v":3466091.2,"d":"3,466,091.20"},{"v":2704411.1999999997,"d":"2,704,411.20"},{"v":2594465.6,"d":"2,594,465.60"},{"v":9897103.049999999,"d":"9,897,103.05"},{"v":1339163.47,"d":"1,339,163.47"},{"v":7595400.57,"d":"7,595,400.57"},{"v":265929.47000000003,"d":"265,929.47"},{"v":416747.92000000004,"d":"416,747.92"},{"v":3054199.05,"d":"3,054,199.05"},{"v":5064790.29,"d":"5,064,790.29"},{"v":361958.62000000005,"d":"361,958.62"},{"v":1634954.51,"d":"1,634,954.51"},{"v":196924.68,"d":"196,924.68"},{"v":2031293.47,"d":"2,031,293.47"},{"v":1496930.3299999998,"d":"1,496,930.33"},{"v":3020354.7399999998,"d":"3,020,354.74"},{"v":632803.28,"d":"632,803.28"},{"v":858450.63,"d":"858,450.63"},{"$f":"SUM(E8:W8)","v":{"v":26459976.75,"d":"26,459,976.75"}},{"$f":"SUM(X8:AI8)","v":{"v":50280250.77,"d":"50,280,250.77"}},{"$f":"SUM(AJ8:BB8)","v":{"v":48057498.059999995,"d":"48,057,498.06"}}]
[]
["Impôts directs PP et PM et péréquation financière",null,null,{"$f":"'Endett. net + degré d''auto.'!D15","v":{"v":238697423.65,"d":"238,697,423.65"}},{"$f":"'Endett. net + degré d''auto.'!E15","v":{"v":2717436.7600000002,"d":"2,717,436.76"}},{"$f":"'Endett. net + degré d''auto.'!F15","v":{"v":767646.49,"d":"767,646.49"}},{"$f":"'Endett. net + degré d''auto.'!G15","v":{"v":1017488.26,"d":"1,017,488.26"}},{"$f":"'Endett. net + degré d''auto.'!H15","v":{"v":1019499.34,"d":"1,019,499.34"}},{"$f":"'Endett. net + degré d''auto.'!I15","v":{"v":10008164.19,"d":"10,008,164.19"}},{"$f":"'Endett. net + degré d''auto.'!J15","v":{"v":8967482.81,"d":"8,967,482.81"}},{"$f":"'Endett. net + degré d''auto.'!K15","v":{"v":7633853.859999999,"d":"7,633,853.86"}},{"$f":"'Endett. net + degré d''auto.'!L15","v":{"v":41284686.050000004,"d":"41,284,686.05"}},{"$f":"'Endett. net + degré d''auto.'!M15","v":{"v":3542594.1500000004,"d":"3,542,594.15"}},{"$f":"'Endett. net + degré d''auto.'!N15","v":{"v":300203.54000000004,"d":"300,203.54"}},{"$f":"'Endett. net + degré d''auto.'!O15","v":{"v":20485285.7,"d":"20,485,285.70"}},{"$f":"'Endett. net + degré d''auto.'!P15","v":{"v":1364444.02,"d":"1,364,444.02"}},{"$f":"'Endett. net + degré d''auto.'!Q15","v":{"v":228590.44999999998,"d":"228,590.45"}},{"$f":"'Endett. net + degré d''auto.'!R15","v":{"v":946277.12,"d":"946,277.12"}},{"$f":"'Endett. net + degré d''auto.'!S15","v":{"v":894041.05,"d":"894,041.05"}},{"$f":"'Endett. net + degré d''auto.'!T15","v":{"v":2160688.0500000003,"d":"2,160,688.05"}},{"$f":"'Endett. net + degré d''auto.'!U15","v":{"v":689727.4,"d":"689,727.40"}},{"$f":"'Endett. net + degré d''auto.'!V15","v":{"v":1371273.76,"d":"1,371,273.76"}},{"$f":"'Endett. net + degré d''auto.'!W15","v":{"v":8475868.1,"d":"8,475,868.10"}},{"$f":"'Endett. net + degré d''auto.'!X15","v":{"v":815134.13,"d":"815,134.13"}},{"$f":"'Endett. net + degré d''auto.'!Y15","v":{"v":4945076.119999999,"d":"4,945,076.12"}},{"$f":"'Endett. net + degré d''auto.'!Z15","v":{"v":13151056.22,"d":"13,151,056.22"}},{"$f":"'Endett. net + degré d''auto.'!AA15","v":{"v":427053.72000000003,"d":"427,053.72"}},{"$f":"'Endett. net + degré d''auto.'!AB15","v":{"v":1403320.15,"d":"1,403,320.15"}},{"$f":"'Endett. net + degré d''auto.'!AC15","v":{"v":1986457.9400000002,"d":"1,986,457.94"}},{"$f":"'Endett. net + degré d''auto.'!AD15","v":{"v":1859593.19,"d":"1,859,593.19"}},{"$f":"'Endett. net + degré d''auto.'!AE15","v":{"v":1425684.6300000001,"d":"1,425,684.63"}},{"$f":"'Endett. net + degré d''auto.'!AF15","v":{"v":9440309.77,"d":"9,440,309.77"}},{"$f":"'Endett. net + degré d''auto.'!AG15","v":{"v":8594483.77,"d":"8,594,483.77"}},{"$f":"'Endett. net + degré d''auto.'!AH15","v":{"v":636615.6599999999,"d":"636,615.66"}},{"$f":"'Endett. net + degré d''auto.'!AI15","v":{"v":306375.22,"d":"306,375.22"}},{"$f":"'Endett. net + degré d''auto.'!AJ15","v":{"v":5852480.5,"d":"5,852,480.50"}},{"$f":"'Endett. net + degré d''auto.'!AK15","v":{"v":3014094.23,"d":"3,014,094.23"}},{"$f":"'Endett. net + degré d''auto.'!AL15","v":{"v":3586184.83,"d":"3,586,184.83"}},{"$f":"'Endett. net + degré d''auto.'!AM15","v":{"v":2506230.73,"d":"2,506,230.73"}},{"$f":"'Endett. net + degré d''auto.'!AN15","v":{"v":8190261.540000001,"d":"8,190,261.54"}},{"$f":"'Endett. net + degré d''auto.'!AO15","v":{"v":2201677.91,"d":"2,201,677.91"}},{"$f":"'Endett. net + degré d''auto.'!AP15","v":{"v":3255557,"d":"3,255,557.00"}},{"$f":"'Endett. net + degré d''auto.'!AQ15","v":{"v":2001800.38,"d":"2,001,800.38"}},{"$f":"'Endett. net + degré d''auto.'!AR15","v":{"v":2756010.3000000003,"d":"2,756,010.30"}},{"$f":"'Endett. net + degré d''auto.'!AS15","v":{"v":1234587.47,"d":"1,234,587.47"}},{"$f":"'Endett. net + degré d''auto.'!AT15","v":{"v":6732747.26,"d":"6,732,747.26"}},{"$f":"'Endett. net + degré d''auto.'!AU15","v":{"v":2104341.13,"d":"2,104,341.13"}},{"$f":"'Endett. net + degré d''auto.'!AV15","v":{"v":873804.67,"d":"873,804.67"}},{"$f":"'Endett. net + degré d''auto.'!AW15","v":{"v":949764.9299999999,"d":"949,764.93"}},{"$f":"'Endett. net + degré d''auto.'!AX15","v":{"v":4862218.01,"d":"4,862,218.01"}},{"$f":"'Endett. net + degré d''auto.'!AY15","v":{"v":1051745.69,"d":"1,051,745.69"}},{"$f":"'Endett. net + degré d''auto.'!AZ15","v":{"v":3052871.62,"d":"3,052,871.62"}},{"$f":"'Endett. net + degré d''auto.'!BA15","v":{"v":24159243.71,"d":"24,159,243.71"}},{"$f":"'Endett. net + degré d''auto.'!BB15","v":{"v":1445390.12,"d":"1,445,390.12"}},{"$f":"SUM(E10:W10)","v":{"v":113875251.10000002,"d":"113,875,251.10"}},{"$f":"SUM(X10:AI10)","v":{"v":44991160.519999996,"d":"44,991,160.52"}},{"$f":"SUM(AJ10:BB10)","v":{"v":79831012.03,"d":"79,831,012.03"}}]
[]
["Quotient de l'excédent du bilan",null,null,{"$f":"IF(D10<>0,D8/D10,\"\")*100","v":{"v":52.28281213583177,"d":"52.28"}},{"$f":"IF(E10<>0,E8/E10,\"\")*100","v":{"v":70.61190009073108,"d":"70.61"}},{"$f":"IF(F10<>0,F8/F10,\"\")*100","v":{"v":1.200092766658778,"d":"1.20"}},{"v":-4.382984232171876,"d":"-4.38"},{"v":94.197680402618,"d":"94.20"},{"v":53.4654986510568,"d":"53.47"},{"v":46.62200941537127,"d":"46.62"},{"v":88.87761940991624,"d":"88.88"},{"v":0.926244224158271,"d":"0.93"},{"v":18.145648436753614,"d":"18.15"},{"v":177.51589804703832,"d":"177.52"},{"v":5.261370750616381,"d":"5.26"},{"v":44.94336894818154,"d":"44.94"},{"v":-16.109903104001067,"d":"-16.11"},{"v":17.430074817829265,"d":"17.43"},{"v":1.4443967645557214,"d":"1.44"},{"v":62.00540378792764,"d":"62.01"},{"v":35.3165105518499,"d":"35.32"},{"v":16.476429185081173,"d":"16.48"},{"v":24.778580615241054,"d":"24.78"},{"v":310.5817345668007,"d":"310.58"},{"v":113.30846834365819,"d":"113.31"},{"v":136.85279941720148,"d":"136.85"},{"v":261.98375932657837,"d":"261.98"},{"v":29.910486213712534,"d":"29.91"},{"v":48.97234018455986,"d":"48.97"},{"v":64.63294318689132,"d":"64.63"},{"v":313.56076624042726,"d":"313.56"},{"v":114.76395599251612,"d":"114.76"},{"v":30.659051555809736,"d":"30.66"},{"v":176.30264860276924,"d":"176.30"},{"v":448.05201608667966,"d":"448.05"},{"v":24.357637415451446,"d":"24.36"},{"v":114.99611277912835,"d":"115.00"},{"v":75.41193017650458,"d":"75.41"},{"v":103.520620385977,"d":"103.52"},{"v":120.83989017522873,"d":"120.84"},{"v":60.82467666671552,"d":"60.82"},{"v":233.3057160418325,"d":"233.31"},{"v":13.284514912520901,"d":"13.28"},{"v":15.121420990335196,"d":"15.12"},{"v":247.38620180553102,"d":"247.39"},{"v":75.22620550589329,"d":"75.23"},{"v":17.200567666517074,"d":"17.20"},{"v":187.10755002030373,"d":"187.11"},{"v":20.734044159748034,"d":"20.73"},{"v":41.77709567572434,"d":"41.78"},{"v":142.3281639499754,"d":"142.33"},{"v":98.93487561720659,"d":"98.93"},{"v":2.6193008671793394,"d":"2.62"},{"v":59.392313405324785,"d":"59.39"},{"v":23.235932737275867,"d":"23.24"},{"v":111.7558431231149,"d":"111.76"},{"v":60.19903398185693,"d":"60.20"}]
["(Excédent, découvert au bilan/impôts directs PP et PM et PF*100)"]

{"sheet":"Récapitulatif","index":42,"n_rows":41,"n_cols":58,"rows_kept":41,"hidden":true,"merged":[[5,0,5,3],[7,0,7,3]]}
[]
["Commune de : Ensemble des communes jurassiennes"]
[]
["Exercice 2023"]
[]
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["RECAPITULATIF",{"$nulls":3},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Basse-Vendline","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux-Lugnez","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
[{"$nulls":4},{"$f":"'4.1 Comptes 2024 natures'!E3","v":961},{"$f":"'4.1 Comptes 2024 natures'!F3","v":263},{"$f":"'4.1 Comptes 2024 natures'!G3","v":475},{"$f":"'4.1 Comptes 2024 natures'!H3","v":449},{"$f":"'4.1 Comptes 2024 natures'!I3","v":{"v":3687,"d":"3,687"}},{"$f":"'4.1 Comptes 2024 natures'!J3","v":{"v":3443,"d":"3,443"}},{"$f":"'4.1 Comptes 2024 natures'!K3","v":{"v":2788,"d":"2,788"}},{"$f":"'4.1 Comptes 2024 natures'!L3","v":{"v":12813,"d":"12,813"}},{"$f":"'4.1 Comptes 2024 natures'!M3","v":{"v":1393,"d":"1,393"}},{"$f":"'4.1 Comptes 2024 natures'!N3","v":115},{"$f":"'4.1 Comptes 2024 natures'!O3","v":{"v":7453,"d":"7,453"}},{"$f":"'4.1 Comptes 2024 natures'!P3","v":526},{"$f":"'4.1 Comptes 2024 natures'!Q3","v":112},{"$f":"'4.1 Comptes 2024 natures'!R3","v":414},{"$f":"'4.1 Comptes 2024 natures'!S3","v":365},{"$f":"'4.1 Comptes 2024 natures'!T3","v":740},{"$f":"'4.1 Comptes 2024 natures'!U3","v":277},{"$f":"'4.1 Comptes 2024 natures'!V3","v":453},{"$f":"'4.1 Comptes 2024 natures'!W3","v":{"v":3270,"d":"3,270"}},{"$f":"'4.1 Comptes 2024 natures'!X3","v":308},{"$f":"'4.1 Comptes 2024 natures'!Y3","v":{"v":1244,"d":"1,244"}},{"$f":"'4.1 Comptes 2024 natures'!Z3","v":{"v":1627,"d":"1,627"}},{"$f":"'4.1 Comptes 2024 natures'!AA3","v":151},{"$f":"'4.1 Comptes 2024 natures'!AB3","v":516},{"$f":"'4.1 Comptes 2024 natures'!AC3","v":720},{"$f":"'4.1 Comptes 2024 natures'!AD3","v":564},{"$f":"'4.1 Comptes 2024 natures'!AE3","v":518},{"$f":"'4.1 Comptes 2024 natures'!AF3","v":{"v":1934,"d":"1,934"}},{"$f":"'4.1 Comptes 2024 natures'!AG3","v":{"v":2531,"d":"2,531"}},{"$f":"'4.1 Comptes 2024 natures'!AH3","v":237},{"$f":"'4.1 Comptes 2024 natures'!AI3","v":125},{"$f":"'4.1 Comptes 2024 natures'!AJ3","v":{"v":1946,"d":"1,946"}},{"$f":"'4.1 Comptes 2024 natures'!AK3","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2024 natures'!AL3","v":{"v":1197,"d":"1,197"}},{"$f":"'4.1 Comptes 2024 natures'!AM3","v":736},{"$f":"'4.1 Comptes 2024 natures'!AN3","v":{"v":1170,"d":"1,170"}},{"$f":"'4.1 Comptes 2024 natures'!#REF!","v":{"$error":"#REF!"}},{"$f":"'4.1 Comptes 2024 natures'!AO3","v":645},{"$f":"'4.1 Comptes 2024 natures'!AP3","v":{"v":1304,"d":"1,304"}},{"$f":"'4.1 Comptes 2024 natures'!AQ3","v":717},{"$f":"'4.1 Comptes 2024 natures'!AR3","v":{"v":1083,"d":"1,083"}},{"$f":"'4.1 Comptes 2024 natures'!AS3","v":323},{"$f":"'4.1 Comptes 2024 natures'!AT3","v":{"v":2439,"d":"2,439"}},{"$f":"'4.1 Comptes 2024 natures'!AU3","v":761},{"$f":"'4.1 Comptes 2024 natures'!AV3","v":370},{"$f":"'4.1 Comptes 2024 natures'!AW3","v":337},{"$f":"'4.1 Comptes 2024 natures'!AX3","v":{"v":1632,"d":"1,632"}},{"$f":"'4.1 Comptes 2024 natures'!AY3","v":378},{"$f":"'4.1 Comptes 2024 natures'!AZ3","v":{"v":1064,"d":"1,064"}},{"$f":"'4.1 Comptes 2024 natures'!BA3","v":{"v":6574,"d":"6,574"}},{"$f":"'4.1 Comptes 2024 natures'!BB3","v":557},{"$f":"'4.1 Comptes 2024 natures'!BD3","v":{"v":39997,"d":"39,997"}},{"$f":"'4.1 Comptes 2024 natures'!BE3","v":{"v":10475,"d":"10,475"}},{"$f":"'4.1 Comptes 2024 natures'!BF3","v":{"v":24368,"d":"24,368"}}]
[]
["I. Quotient d'endettement net"]
[]
["Endettement brut",null,null,{"$f":"'Quotité d''intéret + revenus det'!D29","v":{"v":605067089.88,"d":"605,067,089.88"}},{"$f":"'Quotité d''intéret + revenus det'!E29","v":{"v":10930227.52,"d":"10,930,227.52"}},{"$f":"'Quotité d''intéret + revenus det'!F29","v":{"v":1952625.9000000001,"d":"1,952,625.90"}},{"$f":"'Quotité d''intéret + revenus det'!G29","v":{"v":5018449.04,"d":"5,018,449.04"}},{"$f":"'Quotité d''intéret + revenus det'!H29","v":{"v":3797319.02,"d":"3,797,319.02"}},{"$f":"'Quotité d''intéret + revenus det'!I29","v":{"v":28924911.009999998,"d":"28,924,911.01"}},{"$f":"'Quotité d''intéret + revenus det'!J29","v":{"v":21544701.19,"d":"21,544,701.19"}},{"$f":"'Quotité d''intéret + revenus det'!K29","v":{"v":11068661.01,"d":"11,068,661.01"}},{"$f":"'Quotité d''intéret + revenus det'!L29","v":{"v":170599073.43,"d":"170,599,073.43"}},{"$f":"'Quotité d''intéret + revenus det'!M29","v":{"v":8618233.44,"d":"8,618,233.44"}},{"$f":"'Quotité d''intéret + revenus det'!N29","v":{"v":676568.9,"d":"676,568.90"}},{"$f":"'Quotité d''intéret + revenus det'!O29","v":{"v":44686423.379999995,"d":"44,686,423.38"}},{"$f":"'Quotité d''intéret + revenus det'!P29","v":{"v":2620488.17,"d":"2,620,488.17"}},{"$f":"'Quotité d''intéret + revenus det'!Q29","v":{"v":439742.88,"d":"439,742.88"}},{"$f":"'Quotité d''intéret + revenus det'!R29","v":{"v":3589788.34,"d":"3,589,788.34"}},{"$f":"'Quotité d''intéret + revenus det'!S29","v":{"v":3541130.23,"d":"3,541,130.23"}},{"$f":"'Quotité d''intéret + revenus det'!T29","v":{"v":4523824.93,"d":"4,523,824.93"}},{"$f":"'Quotité d''intéret + revenus det'!U29","v":{"v":1212010.65,"d":"1,212,010.65"}},{"$f":"'Quotité d''intéret + revenus det'!V29","v":{"v":3188184.92,"d":"3,188,184.92"}},{"$f":"'Quotité d''intéret + revenus det'!W29","v":{"v":15127618.85,"d":"15,127,618.85"}},{"$f":"'Quotité d''intéret + revenus det'!X29","v":{"v":615190.3400000001,"d":"615,190.34"}},{"$f":"'Quotité d''intéret + revenus det'!Y29","v":{"v":7821093.75,"d":"7,821,093.75"}},{"$f":"'Quotité d''intéret + revenus det'!Z29","v":{"v":3931094.92,"d":"3,931,094.92"}},{"$f":"'Quotité d''intéret + revenus det'!AA29","v":{"v":818296.58,"d":"818,296.58"}},{"$f":"'Quotité d''intéret + revenus det'!AB29","v":{"v":4232087.62,"d":"4,232,087.62"}},{"$f":"'Quotité d''intéret + revenus det'!AC29","v":{"v":6341420.25,"d":"6,341,420.25"}},{"$f":"'Quotité d''intéret + revenus det'!AD29","v":{"v":3656827.17,"d":"3,656,827.17"}},{"$f":"'Quotité d''intéret + revenus det'!AE29","v":{"v":244855.34,"d":"244,855.34"}},{"$f":"'Quotité d''intéret + revenus det'!AF29","v":{"v":4868702.029999999,"d":"4,868,702.03"}},{"$f":"'Quotité d''intéret + revenus det'!AG29","v":{"v":15064998.39,"d":"15,064,998.39"}},{"$f":"'Quotité d''intéret + revenus det'!AH29","v":{"v":1464954.4500000002,"d":"1,464,954.45"}},{"$f":"'Quotité d''intéret + revenus det'!AI29","v":{"v":894721.75,"d":"894,721.75"}},{"$f":"'Quotité d''intéret + revenus det'!AJ29","v":{"v":15141978.54,"d":"15,141,978.54"}},{"$f":"'Quotité d''intéret + revenus det'!AK29","v":{"v":7495785.15,"d":"7,495,785.15"}},{"$f":"'Quotité d''intéret + revenus det'!AL29","v":{"v":12350988.07,"d":"12,350,988.07"}},{"$f":"'Quotité d''intéret + revenus det'!AM29","v":{"v":9259149.35,"d":"9,259,149.35"}},{"$f":"'Quotité d''intéret + revenus det'!AN29","v":{"v":7968849.29,"d":"7,968,849.29"}},{"$f":"'Quotité d''intéret + revenus det'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''intéret + revenus det'!AO29","v":{"v":4826180.1,"d":"4,826,180.10"}},{"$f":"'Quotité d''intéret + revenus det'!AP29","v":{"v":9873177.01,"d":"9,873,177.01"}},{"$f":"'Quotité d''intéret + revenus det'!AQ29","v":{"v":6993157.64,"d":"6,993,157.64"}},{"$f":"'Quotité d''intéret + revenus det'!AR29","v":{"v":9093023.97,"d":"9,093,023.97"}},{"$f":"'Quotité d''intéret + revenus det'!AS29","v":{"v":2933853.4,"d":"2,933,853.40"}},{"$f":"'Quotité d''intéret + revenus det'!AT29","v":{"v":14521033.98,"d":"14,521,033.98"}},{"$f":"'Quotité d''intéret + revenus det'!AU29","v":{"v":6563068.53,"d":"6,563,068.53"}},{"$f":"'Quotité d''intéret + revenus det'!AV29","v":{"v":613779.75,"d":"613,779.75"}},{"$f":"'Quotité d''intéret + revenus det'!AW29","v":{"v":1920047.68,"d":"1,920,047.68"}},{"$f":"'Quotité d''intéret + revenus det'!AX29","v":{"v":17947929.67,"d":"17,947,929.67"}},{"$f":"'Quotité d''intéret + revenus det'!AY29","v":{"v":3188916.17,"d":"3,188,916.17"}},{"$f":"'Quotité d''intéret + revenus det'!AZ29","v":{"v":9920096.870000001,"d":"9,920,096.87"}},{"$f":"'Quotité d''intéret + revenus det'!BA29","v":{"v":68138832.8,"d":"68,138,832.80"}},{"$f":"'Quotité d''intéret + revenus det'!BB29","v":{"v":4303016.51,"d":"4,303,016.51"}},{"$f":"SUM(E13:W13)","v":{"v":342059982.81000006,"d":"342,059,982.81"}},{"$f":"SUM(X13:AI13)","v":{"v":49954242.59,"d":"49,954,242.59"}},{"$f":"SUM(AJ13:BC13)","v":{"$error":"#REF!"}}]
[]
["Endettement net",null,null,{"$f":"'Endett. net + degré d''auto.'!D8","v":{"v":272760812.8800001,"d":"272,760,812.88"}},{"$f":"'Endett. net + degré d''auto.'!E8","v":{"v":5089071.930000001,"d":"5,089,071.93"}},{"$f":"'Endett. net + degré d''auto.'!F8","v":{"v":994486.6800000002,"d":"994,486.68"}},{"$f":"'Endett. net + degré d''auto.'!G8","v":{"v":2245785.09,"d":"2,245,785.09"}},{"$f":"'Endett. net + degré d''auto.'!H8","v":{"v":-91203.65000000037,"d":"-91,203.65 "}},{"$f":"'Endett. net + degré d''auto.'!I8","v":{"v":12801062.330000002,"d":"12,801,062.33"}},{"$f":"'Endett. net + degré d''auto.'!J8","v":{"v":14160642.309999999,"d":"14,160,642.31"}},{"$f":"'Endett. net + degré d''auto.'!K8","v":{"v":833173.7000000011,"d":"833,173.70"}},{"$f":"'Endett. net + degré d''auto.'!L8","v":{"v":104683806.29,"d":"104,683,806.29"}},{"$f":"'Endett. net + degré d''auto.'!M8","v":{"v":5187898.7299999995,"d":"5,187,898.73"}},{"$f":"'Endett. net + degré d''auto.'!N8","v":{"v":486519.94999999995,"d":"486,519.95"}},{"$f":"'Endett. net + degré d''auto.'!O8","v":{"v":28788150.690000005,"d":"28,788,150.69"}},{"$f":"'Endett. net + degré d''auto.'!P8","v":{"v":591797.7799999998,"d":"591,797.78"}},{"$f":"'Endett. net + degré d''auto.'!Q8","v":{"v":53281.810000000056,"d":"53,281.81"}},{"$f":"'Endett. net + degré d''auto.'!R8","v":{"v":2001726.3199999998,"d":"2,001,726.32"}},{"$f":"'Endett. net + degré d''auto.'!S8","v":{"v":855127.7999999998,"d":"855,127.80"}},{"$f":"'Endett. net + degré d''auto.'!T8","v":{"v":-2286114.8200000003,"d":"-2,286,114.82 "}},{"$f":"'Endett. net + degré d''auto.'!U8","v":{"v":535060.46,"d":"535,060.46"}},{"$f":"'Endett. net + degré d''auto.'!V8","v":{"v":1422143.2999999998,"d":"1,422,143.30"}},{"$f":"'Endett. net + degré d''auto.'!W8","v":{"v":10449981.120000001,"d":"10,449,981.12"}},{"$f":"'Endett. net + degré d''auto.'!X8","v":{"v":-1197047.8199999998,"d":"-1,197,047.82 "}},{"$f":"'Endett. net + degré d''auto.'!Y8","v":{"v":3772744.1499999994,"d":"3,772,744.15"}},{"$f":"'Endett. net + degré d''auto.'!Z8","v":{"v":-21114244.380000003,"d":"-21,114,244.38 "}},{"$f":"'Endett. net + degré d''auto.'!AA8","v":{"v":-397852.60999999975,"d":"-397,852.61 "}},{"$f":"'Endett. net + degré d''auto.'!AB8","v":{"v":1864130.2999999998,"d":"1,864,130.30"}},{"$f":"'Endett. net + degré d''auto.'!AC8","v":{"v":4621563.67,"d":"4,621,563.67"}},{"$f":"'Endett. net + degré d''auto.'!AD8","v":{"v":1632156.5900000003,"d":"1,632,156.59"}},{"$f":"'Endett. net + degré d''auto.'!AE8","v":{"v":-2111323.59,"d":"-2,111,323.59 "}},{"$f":"'Endett. net + degré d''auto.'!AF8","v":{"v":-5877331.71,"d":"-5,877,331.71 "}},{"$f":"'Endett. net + degré d''auto.'!AG8","v":{"v":2909245.4800000004,"d":"2,909,245.48"}},{"$f":"'Endett. net + degré d''auto.'!AH8","v":{"v":-227814.39000000013,"d":"-227,814.39 "}},{"$f":"'Endett. net + degré d''auto.'!AI8","v":{"v":-625901.4600000001,"d":"-625,901.46 "}},{"$f":"'Endett. net + degré d''auto.'!AJ8","v":{"v":10304034.09,"d":"10,304,034.09"}},{"$f":"'Endett. net + degré d''auto.'!AK8","v":{"v":2167048.1099999994,"d":"2,167,048.11"}},{"$f":"'Endett. net + degré d''auto.'!AL8","v":{"v":6754039.990000001,"d":"6,754,039.99"}},{"$f":"'Endett. net + degré d''auto.'!AM8","v":{"v":4744177.280000001,"d":"4,744,177.28"}},{"$f":"'Endett. net + degré d''auto.'!AN8","v":{"v":-8596803.85,"d":"-8,596,803.85 "}},{"$f":"'Endett. net + degré d''auto.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Endett. net + degré d''auto.'!AO8","v":{"v":1952684.6299999994,"d":"1,952,684.63"}},{"$f":"'Endett. net + degré d''auto.'!AP8","v":{"v":32094.69000000134,"d":"32,094.69"}},{"$f":"'Endett. net + degré d''auto.'!AQ8","v":{"v":3940587.750000001,"d":"3,940,587.75"}},{"$f":"'Endett. net + degré d''auto.'!AR8","v":{"v":4824113.979999999,"d":"4,824,113.98"}},{"$f":"'Endett. net + degré d''auto.'!AS8","v":{"v":-307835.6900000004,"d":"-307,835.69 "}},{"$f":"'Endett. net + degré d''auto.'!AT8","v":{"v":9001207.31,"d":"9,001,207.31"}},{"$f":"'Endett. net + degré d''auto.'!AU8","v":{"v":4651658.34,"d":"4,651,658.34"}},{"$f":"'Endett. net + degré d''auto.'!AV8","v":{"v":-843792.8599999999,"d":"-843,792.86 "}},{"$f":"'Endett. net + degré d''auto.'!AW8","v":{"v":-278783.19999999995,"d":"-278,783.20 "}},{"$f":"'Endett. net + degré d''auto.'!AX8","v":{"v":14501068.330000002,"d":"14,501,068.33"}},{"$f":"'Endett. net + degré d''auto.'!AY8","v":{"v":19714.19999999972,"d":"19,714.20"}},{"$f":"'Endett. net + degré d''auto.'!AZ8","v":{"v":4757519.77,"d":"4,757,519.77"}},{"$f":"'Endett. net + degré d''auto.'!BA8","v":{"v":41041012.17,"d":"41,041,012.17"}},{"$f":"'Endett. net + degré d''auto.'!BB8","v":{"v":2046345.79,"d":"2,046,345.79"}},{"$f":"SUM(E15:W15)","v":{"v":188802397.82000002,"d":"188,802,397.82"}},{"$f":"SUM(X15:AI15)","v":{"v":-16751675.770000003,"d":"-16,751,675.77 "}},{"$f":"SUM(AJ15:BC15)","v":{"$error":"#REF!"}}]
[]
["Quotient d'endettement net",null,null,{"$f":"'Endett. net + degré d''auto.'!D17","v":{"v":114.27053074521112,"d":"114.27"}},{"$f":"'Endett. net + degré d''auto.'!E17","v":{"v":187.2747143525062,"d":"187.27"}},{"$f":"'Endett. net + degré d''auto.'!F17","v":{"v":129.55008496163387,"d":"129.55"}},{"$f":"'Endett. net + degré d''auto.'!G17","v":{"v":220.71852602997106,"d":"220.72"}},{"$f":"'Endett. net + degré d''auto.'!H17","v":{"v":-8.945925359794776,"d":"-8.95 "}},{"$f":"'Endett. net + degré d''auto.'!I17","v":{"v":127.90619824953133,"d":"127.91"}},{"$f":"'Endett. net + degré d''auto.'!J17","v":{"v":157.9110059091376,"d":"157.91"}},{"$f":"'Endett. net + degré d''auto.'!K17","v":{"v":10.91419504852823,"d":"10.91"}},{"$f":"'Endett. net + degré d''auto.'!L17","v":{"v":253.56570754399618,"d":"253.57"}},{"$f":"'Endett. net + degré d''auto.'!M17","v":{"v":146.44349621590155,"d":"146.44"}},{"$f":"'Endett. net + degré d''auto.'!N17","v":{"v":162.06336207760904,"d":"162.06"}},{"$f":"'Endett. net + degré d''auto.'!O17","v":{"v":140.53087231290118,"d":"140.53"}},{"$f":"'Endett. net + degré d''auto.'!P17","v":{"v":43.37281495799291,"d":"43.37"}},{"$f":"'Endett. net + degré d''auto.'!Q17","v":{"v":23.30885214146088,"d":"23.31"}},{"$f":"'Endett. net + degré d''auto.'!R17","v":{"v":211.53700936994017,"d":"211.54"}},{"$f":"'Endett. net + degré d''auto.'!S17","v":{"v":95.64748732734361,"d":"95.65"}},{"$f":"'Endett. net + degré d''auto.'!T17","v":{"v":-105.80494579030047,"d":"-105.80 "}},{"$f":"'Endett. net + degré d''auto.'!U17","v":{"v":77.57564220299207,"d":"77.58"}},{"$f":"'Endett. net + degré d''auto.'!V17","v":{"v":103.7096560500071,"d":"103.71"}},{"$f":"'Endett. net + degré d''auto.'!W17","v":{"v":123.29098325633454,"d":"123.29"}},{"$f":"'Endett. net + degré d''auto.'!X17","v":{"v":-146.8528645708897,"d":"-146.85 "}},{"$f":"'Endett. net + degré d''auto.'!Y17","v":{"v":76.29294389911232,"d":"76.29"}},{"$f":"'Endett. net + degré d''auto.'!Z17","v":{"v":-160.55170038654128,"d":"-160.55 "}},{"$f":"'Endett. net + degré d''auto.'!AA17","v":{"v":-93.16219280328473,"d":"-93.16 "}},{"$f":"'Endett. net + degré d''auto.'!AB17","v":{"v":132.83713627285977,"d":"132.84"}},{"$f":"'Endett. net + degré d''auto.'!AC17","v":{"v":232.65348724171827,"d":"232.65"}},{"$f":"'Endett. net + degré d''auto.'!AD17","v":{"v":87.76955082310236,"d":"87.77"}},{"$f":"'Endett. net + degré d''auto.'!AE17","v":{"v":-148.09190935866368,"d":"-148.09 "}},{"$f":"'Endett. net + degré d''auto.'!AF17","v":{"v":-62.2578268424766,"d":"-62.26 "}},{"$f":"'Endett. net + degré d''auto.'!AG17","v":{"v":33.8501480467628,"d":"33.85"}},{"$f":"'Endett. net + degré d''auto.'!AH17","v":{"v":-35.78523186187411,"d":"-35.79 "}},{"$f":"'Endett. net + degré d''auto.'!AI17","v":{"v":-204.2924555060295,"d":"-204.29 "}},{"$f":"'Endett. net + degré d''auto.'!AJ17","v":{"v":176.0626812853114,"d":"176.06"}},{"$f":"'Endett. net + degré d''auto.'!AK17","v":{"v":71.89715863660969,"d":"71.90"}},{"$f":"'Endett. net + degré d''auto.'!AL17","v":{"v":188.33496627110546,"d":"188.33"}},{"$f":"'Endett. net + degré d''auto.'!AM17","v":{"v":189.2953120082444,"d":"189.30"}},{"$f":"'Endett. net + degré d''auto.'!AN17","v":{"v":-104.9637280569675,"d":"-104.96 "}},{"$f":"'Endett. net + degré d''auto.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Endett. net + degré d''auto.'!AO17","v":{"v":88.69074904784775,"d":"88.69"}},{"$f":"'Endett. net + degré d''auto.'!AP17","v":{"v":0.9858432827316904,"d":"0.99"}},{"$f":"'Endett. net + degré d''auto.'!AQ17","v":{"v":196.8521831332653,"d":"196.85"}},{"$f":"'Endett. net + degré d''auto.'!AR17","v":{"v":175.0397659979717,"d":"175.04"}},{"$f":"'Endett. net + degré d''auto.'!AS17","v":{"v":-24.93429566395975,"d":"-24.93 "}},{"$f":"'Endett. net + degré d''auto.'!AT17","v":{"v":133.69293339551263,"d":"133.69"}},{"$f":"'Endett. net + degré d''auto.'!AU17","v":{"v":221.05058318182472,"d":"221.05"}},{"$f":"'Endett. net + degré d''auto.'!AV17","v":{"v":-96.56538686157397,"d":"-96.57 "}},{"$f":"'Endett. net + degré d''auto.'!AW17","v":{"v":-29.352863134249436,"d":"-29.35 "}},{"$f":"'Endett. net + degré d''auto.'!AX17","v":{"v":298.23978069630004,"d":"298.24"}},{"$f":"'Endett. net + degré d''auto.'!AY17","v":{"v":1.8744265070389516,"d":"1.87"}},{"$f":"'Endett. net + degré d''auto.'!AZ17","v":{"v":155.83753141902505,"d":"155.84"}},{"$f":"'Endett. net + degré d''auto.'!BA17","v":{"v":169.87705684268707,"d":"169.88"}},{"$f":"'Endett. net + degré d''auto.'!BB17","v":{"v":141.57740264614512,"d":"141.58"}},{"$f":"SUM(E17:W17)","v":{"v":2100.5697368576925,"d":"2,100.57"}},{"$f":"SUM(X17:AI17)","v":{"v":-287.59091504620415,"d":"-287.59 "}},{"$f":"SUM(AJ17:BC17)","v":{"$error":"#REF!"}}]
[]
[]
["II. Degré d'autofinancement"]
[]
["Autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D34","v":{"v":62903148.31,"d":"62,903,148.31"}},{"$f":"'Endett. net + degré d''auto.'!E34","v":{"v":462240.3,"d":"462,240.30"}},{"$f":"'Endett. net + degré d''auto.'!F34","v":{"v":164211.88,"d":"164,211.88"}},{"$f":"'Endett. net + degré d''auto.'!G34","v":{"v":32963.56000000002,"d":"32,963.56"}},{"$f":"'Endett. net + degré d''auto.'!H34","v":{"v":109856.69999999995,"d":"109,856.70"}},{"$f":"'Endett. net + degré d''auto.'!I34","v":{"v":2416580.46,"d":"2,416,580.46"}},{"$f":"'Endett. net + degré d''auto.'!J34","v":{"v":1283147.9299999997,"d":"1,283,147.93"}},{"$f":"'Endett. net + degré d''auto.'!K34","v":{"v":834698.6900000001,"d":"834,698.69"}},{"$f":"'Endett. net + degré d''auto.'!L34","v":{"v":12931859.21,"d":"12,931,859.21"}},{"$f":"'Endett. net + degré d''auto.'!M34","v":{"v":205311.86,"d":"205,311.86"}},{"$f":"'Endett. net + degré d''auto.'!N34","v":{"v":40457.07,"d":"40,457.07"}},{"$f":"'Endett. net + degré d''auto.'!O34","v":{"v":4487995.7,"d":"4,487,995.70"}},{"$f":"'Endett. net + degré d''auto.'!P34","v":{"v":279348.69,"d":"279,348.69"}},{"$f":"'Endett. net + degré d''auto.'!Q34","v":{"v":-37411.25,"d":"-37,411.25 "}},{"$f":"'Endett. net + degré d''auto.'!R34","v":{"v":-15213.81999999998,"d":"-15,213.82 "}},{"$f":"'Endett. net + degré d''auto.'!S34","v":{"v":591024.89,"d":"591,024.89"}},{"$f":"'Endett. net + degré d''auto.'!T34","v":{"v":1663529.55,"d":"1,663,529.55"}},{"$f":"'Endett. net + degré d''auto.'!U34","v":{"v":43210.38999999999,"d":"43,210.39"}},{"$f":"'Endett. net + degré d''auto.'!V34","v":{"v":284025.95999999996,"d":"284,025.96"}},{"$f":"'Endett. net + degré d''auto.'!W34","v":{"v":2071762.8699999999,"d":"2,071,762.87"}},{"$f":"'Endett. net + degré d''auto.'!X34","v":{"v":211554.38,"d":"211,554.38"}},{"$f":"'Endett. net + degré d''auto.'!Y34","v":{"v":1433543.3299999998,"d":"1,433,543.33"}},{"$f":"'Endett. net + degré d''auto.'!Z34","v":{"v":3314182.8000000003,"d":"3,314,182.80"}},{"$f":"'Endett. net + degré d''auto.'!AA34","v":{"v":138830.68,"d":"138,830.68"}},{"$f":"'Endett. net + degré d''auto.'!AB34","v":{"v":-22272.709999999992,"d":"-22,272.71 "}},{"$f":"'Endett. net + degré d''auto.'!AC34","v":{"v":574639.05,"d":"574,639.05"}},{"$f":"'Endett. net + degré d''auto.'!AD34","v":{"v":554832.7000000001,"d":"554,832.70"}},{"$f":"'Endett. net + degré d''auto.'!AE34","v":{"v":-82692.93,"d":"-82,692.93 "}},{"$f":"'Endett. net + degré d''auto.'!AF34","v":{"v":4888647.240000001,"d":"4,888,647.24"}},{"$f":"'Endett. net + degré d''auto.'!AG34","v":{"v":3826399.46,"d":"3,826,399.46"}},{"$f":"'Endett. net + degré d''auto.'!AH34","v":{"v":69587.38,"d":"69,587.38"}},{"$f":"'Endett. net + degré d''auto.'!AI34","v":{"v":127503.47,"d":"127,503.47"}},{"$f":"'Endett. net + degré d''auto.'!AJ34","v":{"v":1973659.5,"d":"1,973,659.50"}},{"$f":"'Endett. net + degré d''auto.'!AK34","v":{"v":496658.91,"d":"496,658.91"}},{"$f":"'Endett. net + degré d''auto.'!AL34","v":{"v":976426.64,"d":"976,426.64"}},{"$f":"'Endett. net + degré d''auto.'!AM34","v":{"v":384952.04,"d":"384,952.04"}},{"$f":"'Endett. net + degré d''auto.'!AN34","v":{"v":2665972.53,"d":"2,665,972.53"}},{"$f":"'Endett. net + degré d''auto.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Endett. net + degré d''auto.'!AO34","v":{"v":648400.0800000001,"d":"648,400.08"}},{"$f":"'Endett. net + degré d''auto.'!AP34","v":{"v":423995.7000000002,"d":"423,995.70"}},{"$f":"'Endett. net + degré d''auto.'!AQ34","v":{"v":401601.9,"d":"401,601.90"}},{"$f":"'Endett. net + degré d''auto.'!AR34","v":{"v":442790.86,"d":"442,790.86"}},{"$f":"'Endett. net + degré d''auto.'!AS34","v":{"v":509912.80999999994,"d":"509,912.81"}},{"$f":"'Endett. net + degré d''auto.'!AT34","v":{"v":1646338.31,"d":"1,646,338.31"}},{"$f":"'Endett. net + degré d''auto.'!AU34","v":{"v":-78365.03999999998,"d":"-78,365.04 "}},{"$f":"'Endett. net + degré d''auto.'!AV34","v":{"v":106925.91999999998,"d":"106,925.92"}},{"$f":"'Endett. net + degré d''auto.'!AW34","v":{"v":275519.70999999996,"d":"275,519.71"}},{"$f":"'Endett. net + degré d''auto.'!AX34","v":{"v":465925.19999999995,"d":"465,925.20"}},{"$f":"'Endett. net + degré d''auto.'!AY34","v":{"v":271454.01,"d":"271,454.01"}},{"$f":"'Endett. net + degré d''auto.'!AZ34","v":{"v":811115.41,"d":"811,115.41"}},{"$f":"'Endett. net + degré d''auto.'!BA34","v":{"v":7501387.6899999995,"d":"7,501,387.69"}},{"$f":"'Endett. net + degré d''auto.'!BB34","v":{"v":94120.64,"d":"94,120.64"}},{"$f":"SUM(E22:W22)","v":{"v":27849600.640000004,"d":"27,849,600.64"}},{"$f":"SUM(X22:AI22)","v":{"v":15034754.850000001,"d":"15,034,754.85"}},{"$f":"SUM(AJ22:BC22)","v":{"$error":"#REF!"}}]
[]
["Degré d'autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D41","v":{"v":190.50739072093148,"d":"190.51"}},{"$f":"'Endett. net + degré d''auto.'!E41","v":{"v":175.6396371256446,"d":"175.64"}},{"$f":"'Endett. net + degré d''auto.'!F41","v":{"v":976.0776050381457,"d":"976.08"}},{"$f":"'Endett. net + degré d''auto.'!G41","v":{"v":19.033831348787615,"d":"19.03"}},{"$f":"'Endett. net + degré d''auto.'!H41","v":{"v":79.52433089804167,"d":"79.52"}},{"$f":"'Endett. net + degré d''auto.'!I41","v":{"v":479.34798229385393,"d":"479.35"}},{"$f":"'Endett. net + degré d''auto.'!J41","v":{"v":-234.37720907702752,"d":"-234.38 "}},{"$f":"'Endett. net + degré d''auto.'!K41","v":{"v":36.03994710793759,"d":"36.04"}},{"$f":"'Endett. net + degré d''auto.'!L41","v":{"v":283.5621347842424,"d":"283.56"}},{"$f":"'Endett. net + degré d''auto.'!M41","v":{"v":18.792551560812488,"d":"18.79"}},{"$f":"'Endett. net + degré d''auto.'!N41","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!O41","v":{"v":192.43997463203058,"d":"192.44"}},{"$f":"'Endett. net + degré d''auto.'!P41","v":{"v":-413.5723581063375,"d":"-413.57 "}},{"$f":"'Endett. net + degré d''auto.'!Q41","v":{"v":-834.3648244792364,"d":"-834.36 "}},{"$f":"'Endett. net + degré d''auto.'!R41","v":{"v":-7.013280999089506,"d":"-7.01 "}},{"$f":"'Endett. net + degré d''auto.'!S41","v":{"v":-3648.4774575565984,"d":"-3,648.48 "}},{"$f":"'Endett. net + degré d''auto.'!T41","v":{"v":1275.9645153936806,"d":"1,275.96"}},{"$f":"'Endett. net + degré d''auto.'!U41","v":{"v":30.251379624784057,"d":"30.25"}},{"$f":"'Endett. net + degré d''auto.'!V41","v":{"v":-4066.168845113169,"d":"-4,066.17 "}},{"$f":"'Endett. net + degré d''auto.'!W41","v":{"v":132.99065511749419,"d":"132.99"}},{"$f":"'Endett. net + degré d''auto.'!X41","v":{"v":97.07453109337708,"d":"97.07"}},{"$f":"'Endett. net + degré d''auto.'!Y41","v":{"v":259.9316510120074,"d":"259.93"}},{"$f":"'Endett. net + degré d''auto.'!Z41","v":{"v":426.8953449205283,"d":"426.90"}},{"$f":"'Endett. net + degré d''auto.'!AA41","v":{"v":279.129300993927,"d":"279.13"}},{"$f":"'Endett. net + degré d''auto.'!AB41","v":{"v":-21.257453997098562,"d":"-21.26 "}},{"$f":"'Endett. net + degré d''auto.'!AC41","v":{"v":-5484.583888101473,"d":"-5,484.58 "}},{"$f":"'Endett. net + degré d''auto.'!AD41","v":{"v":336.2162928642177,"d":"336.22"}},{"$f":"'Endett. net + degré d''auto.'!AE41","v":{"v":-70.17408394624222,"d":"-70.17 "}},{"$f":"'Endett. net + degré d''auto.'!AF41","v":{"v":316.9434231698406,"d":"316.94"}},{"$f":"'Endett. net + degré d''auto.'!AG41","v":{"v":265.45180730915524,"d":"265.45"}},{"$f":"'Endett. net + degré d''auto.'!AH41","v":{"v":-190.63312084112943,"d":"-190.63 "}},{"$f":"'Endett. net + degré d''auto.'!AI41","v":{"v":21.246824727631452,"d":"21.25"}},{"$f":"'Endett. net + degré d''auto.'!AJ41","v":{"v":135.14572372817847,"d":"135.15"}},{"$f":"'Endett. net + degré d''auto.'!AK41","v":{"v":315.80608271090483,"d":"315.81"}},{"$f":"'Endett. net + degré d''auto.'!AL41","v":{"v":167.19133245151045,"d":"167.19"}},{"$f":"'Endett. net + degré d''auto.'!AM41","v":{"v":13.82581853107934,"d":"13.83"}},{"$f":"'Endett. net + degré d''auto.'!AN41","v":{"v":240.06486410554317,"d":"240.06"}},{"$f":"'Endett. net + degré d''auto.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Endett. net + degré d''auto.'!AO41","v":{"v":141.98844011899962,"d":"141.99"}},{"$f":"'Endett. net + degré d''auto.'!AP41","v":{"v":55.21196825305675,"d":"55.21"}},{"$f":"'Endett. net + degré d''auto.'!AQ41","v":{"v":48.10703890094528,"d":"48.11"}},{"$f":"'Endett. net + degré d''auto.'!AR41","v":{"v":967.3604365883017,"d":"967.36"}},{"$f":"'Endett. net + degré d''auto.'!AS41","v":{"v":39.1309922526956,"d":"39.13"}},{"$f":"'Endett. net + degré d''auto.'!AT41","v":{"v":967.5887981413888,"d":"967.59"}},{"$f":"'Endett. net + degré d''auto.'!AU41","v":{"v":-4.373394170871549,"d":"-4.37 "}},{"$f":"'Endett. net + degré d''auto.'!AV41","v":{"v":4731.968225167626,"d":"4,731.97"}},{"$f":"'Endett. net + degré d''auto.'!AW41","v":{"v":113.41282145809721,"d":"113.41"}},{"$f":"'Endett. net + degré d''auto.'!AX41","v":{"v":560.7638203534582,"d":"560.76"}},{"$f":"'Endett. net + degré d''auto.'!AY41","v":{"v":227.0563435192536,"d":"227.06"}},{"$f":"'Endett. net + degré d''auto.'!AZ41","v":{"v":503.0960567099,"d":"503.10"}},{"$f":"'Endett. net + degré d''auto.'!BA41","v":{"v":286.91037371684615,"d":"286.91"}},{"$f":"'Endett. net + degré d''auto.'!BB41","v":{"v":-3427.7165342860067,"d":"-3,427.72 "}},{"$f":"SUM(E24:W24)","v":{"$error":"#VALUE!"}},{"$f":"SUM(X24:AI24)","v":{"v":-3763.7593707952583,"d":"-3,763.76 "}},{"$f":"SUM(AJ24:BC24)","v":{"$error":"#REF!"}}]
[]
[]
["III. Quotité de la charge des intérêts",null,null,{"$f":"'Quotité d''intéret + revenus det'!D18","v":{"v":1.0406571655657206,"d":"1.04"}},{"$f":"'Quotité d''intéret + revenus det'!E18","v":{"v":3.520540525001599,"d":"3.52"}},{"$f":"'Quotité d''intéret + revenus det'!F18","v":{"v":1.8655055393394566,"d":"1.87"}},{"$f":"'Quotité d''intéret + revenus det'!G18","v":{"v":2.37571516728514,"d":"2.38"}},{"$f":"'Quotité d''intéret + revenus det'!H18","v":{"v":2.3510921139598313,"d":"2.35"}},{"$f":"'Quotité d''intéret + revenus det'!I18","v":{"v":1.1826641409124081,"d":"1.18"}},{"$f":"'Quotité d''intéret + revenus det'!J18","v":{"v":1.4509077530526038,"d":"1.45"}},{"$f":"'Quotité d''intéret + revenus det'!K18","v":{"v":0.6839378598177625,"d":"0.68"}},{"$f":"'Quotité d''intéret + revenus det'!L18","v":{"v":1.631631166652819,"d":"1.63"}},{"$f":"'Quotité d''intéret + revenus det'!M18","v":{"v":0.8252205721158328,"d":"0.83"}},{"$f":"'Quotité d''intéret + revenus det'!N18","v":{"v":1.8041076761345156,"d":"1.80"}},{"$f":"'Quotité d''intéret + revenus det'!O18","v":{"v":0.9376848038250372,"d":"0.94"}},{"$f":"'Quotité d''intéret + revenus det'!P18","v":{"v":1.2858911032050193,"d":"1.29"}},{"$f":"'Quotité d''intéret + revenus det'!Q18","v":{"v":1.65378142827776,"d":"1.65"}},{"$f":"'Quotité d''intéret + revenus det'!R18","v":{"v":1.9211210081314323,"d":"1.92"}},{"$f":"'Quotité d''intéret + revenus det'!S18","v":{"v":2.546965721932334,"d":"2.55"}},{"$f":"'Quotité d''intéret + revenus det'!T18","v":{"v":0.29460737331234865,"d":"0.29"}},{"$f":"'Quotité d''intéret + revenus det'!U18","v":{"v":0.8051864738680744,"d":"0.81"}},{"$f":"'Quotité d''intéret + revenus det'!V18","v":{"v":0.3166539164162439,"d":"0.32"}},{"$f":"'Quotité d''intéret + revenus det'!W18","v":{"v":0.6319809546801484,"d":"0.63"}},{"$f":"'Quotité d''intéret + revenus det'!X18","v":{"v":-0.5301611365503742,"d":"-0.53 "}},{"$f":"'Quotité d''intéret + revenus det'!Y18","v":{"v":0.5598520212313007,"d":"0.56"}},{"$f":"'Quotité d''intéret + revenus det'!Z18","v":{"v":-1.3757390719494704,"d":"-1.38 "}},{"$f":"'Quotité d''intéret + revenus det'!AA18","v":{"v":-0.3699638162007387,"d":"-0.37 "}},{"$f":"'Quotité d''intéret + revenus det'!AB18","v":{"v":1.5582446838807804,"d":"1.56"}},{"$f":"'Quotité d''intéret + revenus det'!AC18","v":{"v":1.5891531072170357,"d":"1.59"}},{"$f":"'Quotité d''intéret + revenus det'!AD18","v":{"v":-0.4500366131791989,"d":"-0.45 "}},{"$f":"'Quotité d''intéret + revenus det'!AE18","v":{"v":-0.892718103100806,"d":"-0.89 "}},{"$f":"'Quotité d''intéret + revenus det'!AF18","v":{"v":-0.3130236117363423,"d":"-0.31 "}},{"$f":"'Quotité d''intéret + revenus det'!AG18","v":{"v":0.3305345018577128,"d":"0.33"}},{"$f":"'Quotité d''intéret + revenus det'!AH18","v":{"v":0.3654888922279464,"d":"0.37"}},{"$f":"'Quotité d''intéret + revenus det'!AI18","v":{"v":-0.24400848979104395,"d":"-0.24 "}},{"$f":"'Quotité d''intéret + revenus det'!AJ18","v":{"v":0.9536379233473389,"d":"0.95"}},{"$f":"'Quotité d''intéret + revenus det'!AK18","v":{"v":-0.4728877532375167,"d":"-0.47 "}},{"$f":"'Quotité d''intéret + revenus det'!AL18","v":{"v":1.3450396041119335,"d":"1.35"}},{"$f":"'Quotité d''intéret + revenus det'!AM18","v":{"v":1.159842419446642,"d":"1.16"}},{"$f":"'Quotité d''intéret + revenus det'!AN18","v":{"v":0.08454771645961229,"d":"0.08"}},{"$f":"'Quotité d''intéret + revenus det'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''intéret + revenus det'!AO18","v":{"v":1.2337683961771073,"d":"1.23"}},{"$f":"'Quotité d''intéret + revenus det'!AP18","v":{"v":1.0331258797862632,"d":"1.03"}},{"$f":"'Quotité d''intéret + revenus det'!AQ18","v":{"v":1.5650066542111059,"d":"1.57"}},{"$f":"'Quotité d''intéret + revenus det'!AR18","v":{"v":0.933786337933542,"d":"0.93"}},{"$f":"'Quotité d''intéret + revenus det'!AS18","v":{"v":0.7233046071176864,"d":"0.72"}},{"$f":"'Quotité d''intéret + revenus det'!AT18","v":{"v":1.0101772871949943,"d":"1.01"}},{"$f":"'Quotité d''intéret + revenus det'!AU18","v":{"v":0.7905221470482166,"d":"0.79"}},{"$f":"'Quotité d''intéret + revenus det'!AV18","v":{"v":-0.8427412236479127,"d":"-0.84 "}},{"$f":"'Quotité d''intéret + revenus det'!AW18","v":{"v":0.17547687462083833,"d":"0.18"}},{"$f":"'Quotité d''intéret + revenus det'!AX18","v":{"v":3.207779407244302,"d":"3.21"}},{"$f":"'Quotité d''intéret + revenus det'!AY18","v":{"v":1.9383688415827507,"d":"1.94"}},{"$f":"'Quotité d''intéret + revenus det'!AZ18","v":{"v":1.385585613041895,"d":"1.39"}},{"$f":"'Quotité d''intéret + revenus det'!BA18","v":{"v":1.2443356646027817,"d":"1.24"}},{"$f":"'Quotité d''intéret + revenus det'!BB18","v":{"v":1.090286009726931,"d":"1.09"}},{"$f":"SUM(E27:W27)","v":{"v":28.085195297920365,"d":"28.09"}},{"$f":"SUM(X27:AI27)","v":{"v":0.22762236390680152,"d":"0.23"}},{"$f":"SUM(AJ27:BC27)","v":{"$error":"#REF!"}}]
[]
["IV. Dettes brutes par rapport aux revenus",null,null,{"$f":"'Quotité d''intéret + revenus det'!D33","v":{"v":131.90488181770112,"d":"131.90"}},{"$f":"'Quotité d''intéret + revenus det'!E33","v":{"v":257.2553820906881,"d":"257.26"}},{"$f":"'Quotité d''intéret + revenus det'!F33","v":{"v":156.43869902381098,"d":"156.44"}},{"$f":"'Quotité d''intéret + revenus det'!G33","v":{"v":312.42513269035885,"d":"312.43"}},{"$f":"'Quotité d''intéret + revenus det'!H33","v":{"v":165.1669504679658,"d":"165.17"}},{"$f":"'Quotité d''intéret + revenus det'!I33","v":{"v":162.25716132865588,"d":"162.26"}},{"$f":"'Quotité d''intéret + revenus det'!J33","v":{"v":147.7646159611135,"d":"147.76"}},{"$f":"'Quotité d''intéret + revenus det'!K33","v":{"v":85.83067079637765,"d":"85.83"}},{"$f":"'Quotité d''intéret + revenus det'!L33","v":{"v":138.62443675877486,"d":"138.62"}},{"$f":"'Quotité d''intéret + revenus det'!M33","v":{"v":94.05544911614818,"d":"94.06"}},{"$f":"'Quotité d''intéret + revenus det'!N33","v":{"v":146.87304718358308,"d":"146.87"}},{"$f":"'Quotité d''intéret + revenus det'!O33","v":{"v":136.63094514017317,"d":"136.63"}},{"$f":"'Quotité d''intéret + revenus det'!P33","v":{"v":130.67625819938004,"d":"130.68"}},{"$f":"'Quotité d''intéret + revenus det'!Q33","v":{"v":116.3712108814388,"d":"116.37"}},{"$f":"'Quotité d''intéret + revenus det'!R33","v":{"v":225.40355265986096,"d":"225.40"}},{"$f":"'Quotité d''intéret + revenus det'!S33","v":{"v":177.38305685628202,"d":"177.38"}},{"$f":"'Quotité d''intéret + revenus det'!T33","v":{"v":99.45288354701786,"d":"99.45"}},{"$f":"'Quotité d''intéret + revenus det'!U33","v":{"v":107.30920391985389,"d":"107.31"}},{"$f":"'Quotité d''intéret + revenus det'!V33","v":{"v":100.11942725839509,"d":"100.12"}},{"$f":"'Quotité d''intéret + revenus det'!W33","v":{"v":114.21271280691587,"d":"114.21"}},{"$f":"'Quotité d''intéret + revenus det'!X33","v":{"v":40.49063120804116,"d":"40.49"}},{"$f":"'Quotité d''intéret + revenus det'!Y33","v":{"v":104.69533372507294,"d":"104.70"}},{"$f":"'Quotité d''intéret + revenus det'!Z33","v":{"v":20.880857468009097,"d":"20.88"}},{"$f":"'Quotité d''intéret + revenus det'!AA33","v":{"v":105.64559345649917,"d":"105.65"}},{"$f":"'Quotité d''intéret + revenus det'!AB33","v":{"v":156.78313815959413,"d":"156.78"}},{"$f":"'Quotité d''intéret + revenus det'!AC33","v":{"v":172.3872155065467,"d":"172.39"}},{"$f":"'Quotité d''intéret + revenus det'!AD33","v":{"v":115.34617141907258,"d":"115.35"}},{"$f":"'Quotité d''intéret + revenus det'!AE33","v":{"v":9.008004448183245,"d":"9.01"}},{"$f":"'Quotité d''intéret + revenus det'!AF33","v":{"v":35.732124283869524,"d":"35.73"}},{"$f":"'Quotité d''intéret + revenus det'!AG33","v":{"v":102.35686361835847,"d":"102.36"}},{"$f":"'Quotité d''intéret + revenus det'!AH33","v":{"v":123.70491911144039,"d":"123.70"}},{"$f":"'Quotité d''intéret + revenus det'!AI33","v":{"v":117.16075978614589,"d":"117.16"}},{"$f":"'Quotité d''intéret + revenus det'!AJ33","v":{"v":176.15530799995375,"d":"176.16"}},{"$f":"'Quotité d''intéret + revenus det'!AK33","v":{"v":126.00090424713449,"d":"126.00"}},{"$f":"'Quotité d''intéret + revenus det'!AL33","v":{"v":202.69737523762643,"d":"202.70"}},{"$f":"'Quotité d''intéret + revenus det'!AM33","v":{"v":170.40106882130138,"d":"170.40"}},{"$f":"'Quotité d''intéret + revenus det'!AN33","v":{"v":73.35275734022954,"d":"73.35"}},{"$f":"'Quotité d''intéret + revenus det'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''intéret + revenus det'!AO33","v":{"v":140.8441316638504,"d":"140.84"}},{"$f":"'Quotité d''intéret + revenus det'!AP33","v":{"v":137.95254575073002,"d":"137.95"}},{"$f":"'Quotité d''intéret + revenus det'!AQ33","v":{"v":190.33651583892492,"d":"190.34"}},{"$f":"'Quotité d''intéret + revenus det'!AR33","v":{"v":192.2130333985341,"d":"192.21"}},{"$f":"'Quotité d''intéret + revenus det'!AS33","v":{"v":156.4821202430399,"d":"156.48"}},{"$f":"'Quotité d''intéret + revenus det'!AT33","v":{"v":127.22723011372558,"d":"127.23"}},{"$f":"'Quotité d''intéret + revenus det'!AU33","v":{"v":193.56986013725273,"d":"193.57"}},{"$f":"'Quotité d''intéret + revenus det'!AV33","v":{"v":39.94315741084909,"d":"39.94"}},{"$f":"'Quotité d''intéret + revenus det'!AW33","v":{"v":127.4455457789328,"d":"127.45"}},{"$f":"'Quotité d''intéret + revenus det'!AX33","v":{"v":244.9123115310129,"d":"244.91"}},{"$f":"'Quotité d''intéret + revenus det'!AY33","v":{"v":159.4235067456413,"d":"159.42"}},{"$f":"'Quotité d''intéret + revenus det'!AZ33","v":{"v":160.35317114543275,"d":"160.35"}},{"$f":"'Quotité d''intéret + revenus det'!BA33","v":{"v":148.49124940983737,"d":"148.49"}},{"$f":"'Quotité d''intéret + revenus det'!BB33","v":{"v":184.08919669613903,"d":"184.09"}},{"$f":"SUM(E29:W29)","v":{"v":2874.250796686795,"d":"2,874.25"}},{"$f":"SUM(X29:AI29)","v":{"v":1104.1916121908332,"d":"1,104.19"}},{"$f":"SUM(AJ29:BC29)","v":{"$error":"#REF!"}}]
[]
["V. Quotité d'investissement",null,null,{"$f":"'Quotité d''invest + fin.'!D19","v":{"v":10.358576970352336,"d":"10.36"}},{"$f":"'Quotité d''invest + fin.'!E19","v":{"v":6.76917823813084,"d":"6.77"}},{"$f":"'Quotité d''invest + fin.'!F19","v":{"v":3.337762818009364,"d":"3.34"}},{"$f":"'Quotité d''invest + fin.'!G19","v":{"v":13.655176777964828,"d":"13.66"}},{"$f":"'Quotité d''invest + fin.'!H19","v":{"v":6.569131911298742,"d":"6.57"}},{"$f":"'Quotité d''invest + fin.'!I19","v":{"v":8.693765403145925,"d":"8.69"}},{"$f":"'Quotité d''invest + fin.'!J19","v":{"v":6.622558830341915,"d":"6.62"}},{"$f":"'Quotité d''invest + fin.'!K19","v":{"v":19.5330740527379,"d":"19.53"}},{"$f":"'Quotité d''invest + fin.'!L19","v":{"v":4.803357293194687,"d":"4.80"}},{"$f":"'Quotité d''invest + fin.'!M19","v":{"v":20.6484642264079,"d":"20.65"}},{"$f":"'Quotité d''invest + fin.'!N19","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!O19","v":{"v":9.813858619944982,"d":"9.81"}},{"$f":"'Quotité d''invest + fin.'!P19","v":{"v":0.07271659836944769,"d":"0.07"}},{"$f":"'Quotité d''invest + fin.'!Q19","v":{"v":1.096553091812367,"d":"1.10"}},{"$f":"'Quotité d''invest + fin.'!R19","v":{"v":21.12068031497657,"d":"21.12"}},{"$f":"'Quotité d''invest + fin.'!S19","v":{"v":1.7149250882492517,"d":"1.71"}},{"$f":"'Quotité d''invest + fin.'!T19","v":{"v":7.1575109891216275,"d":"7.16"}},{"$f":"'Quotité d''invest + fin.'!U19","v":{"v":12.223492608418713,"d":"12.22"}},{"$f":"'Quotité d''invest + fin.'!V19","v":{"v":0.03490293135066617,"d":"0.03"}},{"$f":"'Quotité d''invest + fin.'!W19","v":{"v":17.784910264320786,"d":"17.78"}},{"$f":"'Quotité d''invest + fin.'!X19","v":{"v":16.43420426879501,"d":"16.43"}},{"$f":"'Quotité d''invest + fin.'!Y19","v":{"v":9.297047843792846,"d":"9.30"}},{"$f":"'Quotité d''invest + fin.'!Z19","v":{"v":4.778134540728206,"d":"4.78"}},{"$f":"'Quotité d''invest + fin.'!AA19","v":{"v":7.0351935852429035,"d":"7.04"}},{"$f":"'Quotité d''invest + fin.'!AB19","v":{"v":3.7213099023642378,"d":"3.72"}},{"$f":"'Quotité d''invest + fin.'!AC19","v":{"v":3.54581788943391,"d":"3.55"}},{"$f":"'Quotité d''invest + fin.'!AD19","v":{"v":5.941487976980708,"d":"5.94"}},{"$f":"'Quotité d''invest + fin.'!AE19","v":{"v":4.222295172391082,"d":"4.22"}},{"$f":"'Quotité d''invest + fin.'!AF19","v":{"v":15.940583318727652,"d":"15.94"}},{"$f":"'Quotité d''invest + fin.'!AG19","v":{"v":14.341591694209283,"d":"14.34"}},{"$f":"'Quotité d''invest + fin.'!AH19","v":{"v":6.99169253710859,"d":"6.99"}},{"$f":"'Quotité d''invest + fin.'!AI19","v":{"v":56.711597714062776,"d":"56.71"}},{"$f":"'Quotité d''invest + fin.'!AJ19","v":{"v":18.868036898185544,"d":"18.87"}},{"$f":"'Quotité d''invest + fin.'!AK19","v":{"v":5.947192098243416,"d":"5.95"}},{"$f":"'Quotité d''invest + fin.'!AL19","v":{"v":21.763004527775603,"d":"21.76"}},{"$f":"'Quotité d''invest + fin.'!AM19","v":{"v":37.07623363928906,"d":"37.08"}},{"$f":"'Quotité d''invest + fin.'!AN19","v":{"v":14.455125732316876,"d":"14.46"}},{"$f":"'Quotité d''invest + fin.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''invest + fin.'!AO19","v":{"v":14.195947022626074,"d":"14.20"}},{"$f":"'Quotité d''invest + fin.'!AP19","v":{"v":14.345904562734038,"d":"14.35"}},{"$f":"'Quotité d''invest + fin.'!AQ19","v":{"v":27.114999802144297,"d":"27.11"}},{"$f":"'Quotité d''invest + fin.'!AR19","v":{"v":3.3721078171077004,"d":"3.37"}},{"$f":"'Quotité d''invest + fin.'!AS19","v":{"v":54.066829139042774,"d":"54.07"}},{"$f":"'Quotité d''invest + fin.'!AT19","v":{"v":3.689923808391042,"d":"3.69"}},{"$f":"'Quotité d''invest + fin.'!AU19","v":{"v":34.49513648907392,"d":"34.50"}},{"$f":"'Quotité d''invest + fin.'!AV19","v":{"v":5.188694067685402,"d":"5.19"}},{"$f":"'Quotité d''invest + fin.'!AW19","v":{"v":16.508516411298142,"d":"16.51"}},{"$f":"'Quotité d''invest + fin.'!AX19","v":{"v":2.4238376601592275,"d":"2.42"}},{"$f":"'Quotité d''invest + fin.'!AY19","v":{"v":11.784156163330357,"d":"11.78"}},{"$f":"'Quotité d''invest + fin.'!AZ19","v":{"v":4.1224505545479655,"d":"4.12"}},{"$f":"'Quotité d''invest + fin.'!BA19","v":{"v":7.995363835318001,"d":"8.00"}},{"$f":"'Quotité d''invest + fin.'!BB19","v":{"v":9.733908426254873,"d":"9.73"}},{"$f":"SUM(E31:W31)","v":{"v":161.65202005779653,"d":"161.65"}},{"$f":"SUM(X31:AI31)","v":{"v":148.9609564438372,"d":"148.96"}},{"$f":"SUM(AJ31:BC31)","v":{"$error":"#REF!"}}]
[]
["VI. Quotité de la charge financière",null,null,{"$f":"'Quotité d''invest + fin.'!D36","v":{"v":6.618291177621782,"d":"6.62"}},{"$f":"'Quotité d''invest + fin.'!E36","v":{"v":10.227712216574078,"d":"10.23"}},{"$f":"'Quotité d''invest + fin.'!F36","v":{"v":9.008745012380855,"d":"9.01"}},{"$f":"'Quotité d''invest + fin.'!G36","v":{"v":7.579335747229273,"d":"7.58"}},{"$f":"'Quotité d''invest + fin.'!H36","v":{"v":12.82466992513929,"d":"12.82"}},{"$f":"'Quotité d''invest + fin.'!I36","v":{"v":7.9088226316349886,"d":"7.91"}},{"$f":"'Quotité d''invest + fin.'!J36","v":{"v":8.41734260337009,"d":"8.42"}},{"$f":"'Quotité d''invest + fin.'!K36","v":{"v":6.3273680397311045,"d":"6.33"}},{"$f":"'Quotité d''invest + fin.'!L36","v":{"v":6.901243749418944,"d":"6.90"}},{"$f":"'Quotité d''invest + fin.'!M36","v":{"v":5.126524518354906,"d":"5.13"}},{"$f":"'Quotité d''invest + fin.'!N36","v":{"v":12.699523485115924,"d":"12.70"}},{"$f":"'Quotité d''invest + fin.'!O36","v":{"v":6.3434100247615195,"d":"6.34"}},{"$f":"'Quotité d''invest + fin.'!P36","v":{"v":7.344167023333095,"d":"7.34"}},{"$f":"'Quotité d''invest + fin.'!Q36","v":{"v":5.063599120396707,"d":"5.06"}},{"$f":"'Quotité d''invest + fin.'!R36","v":{"v":5.544115947290986,"d":"5.54"}},{"$f":"'Quotité d''invest + fin.'!S36","v":{"v":5.780099614280428,"d":"5.78"}},{"$f":"'Quotité d''invest + fin.'!T36","v":{"v":3.1293319958234864,"d":"3.13"}},{"$f":"'Quotité d''invest + fin.'!U36","v":{"v":10.888223058246833,"d":"10.89"}},{"$f":"'Quotité d''invest + fin.'!V36","v":{"v":4.511279567315716,"d":"4.51"}},{"$f":"'Quotité d''invest + fin.'!W36","v":{"v":8.292819169112398,"d":"8.29"}},{"$f":"'Quotité d''invest + fin.'!X36","v":{"v":4.87521239157035,"d":"4.88"}},{"$f":"'Quotité d''invest + fin.'!Y36","v":{"v":4.9253735626892485,"d":"4.93"}},{"$f":"'Quotité d''invest + fin.'!Z36","v":{"v":1.5025050193293799,"d":"1.50"}},{"$f":"'Quotité d''invest + fin.'!AA36","v":{"v":1.3987648644862056,"d":"1.40"}},{"$f":"'Quotité d''invest + fin.'!AB36","v":{"v":5.531459106037869,"d":"5.53"}},{"$f":"'Quotité d''invest + fin.'!AC36","v":{"v":8.545522377754002,"d":"8.55"}},{"$f":"'Quotité d''invest + fin.'!AD36","v":{"v":4.478824366035271,"d":"4.48"}},{"$f":"'Quotité d''invest + fin.'!AE36","v":{"v":2.312494327812553,"d":"2.31"}},{"$f":"'Quotité d''invest + fin.'!AF36","v":{"v":3.919165013341958,"d":"3.92"}},{"$f":"'Quotité d''invest + fin.'!AG36","v":{"v":5.867345538134237,"d":"5.87"}},{"$f":"'Quotité d''invest + fin.'!AH36","v":{"v":6.278570286059759,"d":"6.28"}},{"$f":"'Quotité d''invest + fin.'!AI36","v":{"v":1.8561914460058442,"d":"1.86"}},{"$f":"'Quotité d''invest + fin.'!AJ36","v":{"v":6.407389906894749,"d":"6.41"}},{"$f":"'Quotité d''invest + fin.'!AK36","v":{"v":6.040838029946021,"d":"6.04"}},{"$f":"'Quotité d''invest + fin.'!AL36","v":{"v":6.37496235094889,"d":"6.37"}},{"$f":"'Quotité d''invest + fin.'!AM36","v":{"v":3.9666757936539168,"d":"3.97"}},{"$f":"'Quotité d''invest + fin.'!AN36","v":{"v":6.284119595566429,"d":"6.28"}},{"$f":"'Quotité d''invest + fin.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''invest + fin.'!AO36","v":{"v":13.236481712858472,"d":"13.24"}},{"$f":"'Quotité d''invest + fin.'!AP36","v":{"v":5.801706382454809,"d":"5.80"}},{"$f":"'Quotité d''invest + fin.'!AQ36","v":{"v":5.812901843945838,"d":"5.81"}},{"$f":"'Quotité d''invest + fin.'!AR36","v":{"v":6.867067634440918,"d":"6.87"}},{"$f":"'Quotité d''invest + fin.'!AS36","v":{"v":4.507104933934179,"d":"4.51"}},{"$f":"'Quotité d''invest + fin.'!AT36","v":{"v":6.407040197498675,"d":"6.41"}},{"$f":"'Quotité d''invest + fin.'!AU36","v":{"v":4.472951051981775,"d":"4.47"}},{"$f":"'Quotité d''invest + fin.'!AV36","v":{"v":2.455964388582744,"d":"2.46"}},{"$f":"'Quotité d''invest + fin.'!AW36","v":{"v":6.599103884915708,"d":"6.60"}},{"$f":"'Quotité d''invest + fin.'!AX36","v":{"v":11.495858470597378,"d":"11.50"}},{"$f":"'Quotité d''invest + fin.'!AY36","v":{"v":4.543954346226506,"d":"4.54"}},{"$f":"'Quotité d''invest + fin.'!AZ36","v":{"v":10.084013459467606,"d":"10.08"}},{"$f":"'Quotité d''invest + fin.'!BA36","v":{"v":8.051027687884162,"d":"8.05"}},{"$f":"'Quotité d''invest + fin.'!BB36","v":{"v":5.064252979494461,"d":"5.06"}},{"$f":"SUM(E33:W33)","v":{"v":143.9183334495106,"d":"143.92"}},{"$f":"SUM(X33:AI33)","v":{"v":51.49142829925668,"d":"51.49"}},{"$f":"SUM(AJ33:BC33)","v":{"$error":"#REF!"}}]
[]
["VII. Endettement net en francs par habitant",null,null,{"$f":"'Quotité d''autofinancement'!D12","v":{"v":3644.585955104224,"d":"3,644.59"}},{"$f":"'Quotité d''autofinancement'!E12","v":{"v":5295.600343392301,"d":"5,295.60"}},{"$f":"'Quotité d''autofinancement'!F12","v":{"v":3781.3181749049436,"d":"3,781.32"}},{"$f":"'Quotité d''autofinancement'!G12","v":{"v":4727.968610526315,"d":"4,727.97"}},{"$f":"'Quotité d''autofinancement'!H12","v":{"v":-203.12616926503424,"d":"-203.13 "}},{"$f":"'Quotité d''autofinancement'!I12","v":{"v":3471.945302413887,"d":"3,471.95"}},{"$f":"'Quotité d''autofinancement'!J12","v":{"v":4112.8789747313385,"d":"4,112.88"}},{"$f":"'Quotité d''autofinancement'!K12","v":{"v":298.8427905308469,"d":"298.84"}},{"$f":"'Quotité d''autofinancement'!L12","v":{"v":8170.124583626005,"d":"8,170.12"}},{"$f":"'Quotité d''autofinancement'!M12","v":{"v":3724.263266331658,"d":"3,724.26"}},{"$f":"'Quotité d''autofinancement'!N12","v":{"v":4230.608260869565,"d":"4,230.61"}},{"$f":"'Quotité d''autofinancement'!O12","v":{"v":3862.6258808533485,"d":"3,862.63"}},{"$f":"'Quotité d''autofinancement'!P12","v":{"v":1125.0908365019006,"d":"1,125.09"}},{"$f":"'Quotité d''autofinancement'!Q12","v":{"v":475.73044642857195,"d":"475.73"}},{"$f":"'Quotité d''autofinancement'!R12","v":{"v":4835.087729468599,"d":"4,835.09"}},{"$f":"'Quotité d''autofinancement'!S12","v":{"v":2342.815890410958,"d":"2,342.82"}},{"$f":"'Quotité d''autofinancement'!T12","v":{"v":-3089.3443513513516,"d":"-3,089.34 "}},{"$f":"'Quotité d''autofinancement'!U12","v":{"v":1931.6262093862815,"d":"1,931.63"}},{"$f":"'Quotité d''autofinancement'!V12","v":{"v":3139.389183222958,"d":"3,139.39"}},{"$f":"'Quotité d''autofinancement'!W12","v":{"v":3195.7128807339454,"d":"3,195.71"}},{"$f":"'Quotité d''autofinancement'!X12","v":{"v":-3886.5188961038957,"d":"-3,886.52 "}},{"$f":"'Quotité d''autofinancement'!Y12","v":{"v":3032.7525321543403,"d":"3,032.75"}},{"$f":"'Quotité d''autofinancement'!Z12","v":{"v":-12977.408961278428,"d":"-12,977.41 "}},{"$f":"'Quotité d''autofinancement'!AA12","v":{"v":-2634.7854966887403,"d":"-2,634.79 "}},{"$f":"'Quotité d''autofinancement'!AB12","v":{"v":3612.6556201550384,"d":"3,612.66"}},{"$f":"'Quotité d''autofinancement'!AC12","v":{"v":6418.8384305555555,"d":"6,418.84"}},{"$f":"'Quotité d''autofinancement'!AD12","v":{"v":2893.894663120568,"d":"2,893.89"}},{"$f":"'Quotité d''autofinancement'!AE12","v":{"v":-4075.914266409266,"d":"-4,075.91 "}},{"$f":"'Quotité d''autofinancement'!AF12","v":{"v":-3038.951246122027,"d":"-3,038.95 "}},{"$f":"'Quotité d''autofinancement'!AG12","v":{"v":1149.4450730936392,"d":"1,149.45"}},{"$f":"'Quotité d''autofinancement'!AH12","v":{"v":-961.2421518987347,"d":"-961.24 "}},{"$f":"'Quotité d''autofinancement'!AI12","v":{"v":-5007.21168,"d":"-5,007.21 "}},{"$f":"'Quotité d''autofinancement'!AJ12","v":{"v":5294.9815467625895,"d":"5,294.98"}},{"$f":"'Quotité d''autofinancement'!AK12","v":{"v":1909.2934889867836,"d":"1,909.29"}},{"$f":"'Quotité d''autofinancement'!AL12","v":{"v":5642.4728404344205,"d":"5,642.47"}},{"$f":"'Quotité d''autofinancement'!AM12","v":{"v":6445.893043478262,"d":"6,445.89"}},{"$f":"'Quotité d''autofinancement'!AN12","v":{"v":-7347.695598290598,"d":"-7,347.70 "}},{"$f":"'Quotité d''autofinancement'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''autofinancement'!AO12","v":{"v":3027.418031007751,"d":"3,027.42"}},{"$f":"'Quotité d''autofinancement'!AP12","v":{"v":24.61249233128937,"d":"24.61"}},{"$f":"'Quotité d''autofinancement'!AQ12","v":{"v":5495.93828451883,"d":"5,495.94"}},{"$f":"'Quotité d''autofinancement'!AR12","v":{"v":4454.398873499537,"d":"4,454.40"}},{"$f":"'Quotité d''autofinancement'!AS12","v":{"v":-953.0516718266266,"d":"-953.05 "}},{"$f":"'Quotité d''autofinancement'!AT12","v":{"v":3690.5319024190244,"d":"3,690.53"}},{"$f":"'Quotité d''autofinancement'!AU12","v":{"v":6112.5602365308805,"d":"6,112.56"}},{"$f":"'Quotité d''autofinancement'!AV12","v":{"v":-2280.5212432432427,"d":"-2,280.52 "}},{"$f":"'Quotité d''autofinancement'!AW12","v":{"v":-827.2498516320474,"d":"-827.25 "}},{"$f":"'Quotité d''autofinancement'!AX12","v":{"v":8885.458535539217,"d":"8,885.46"}},{"$f":"'Quotité d''autofinancement'!AY12","v":{"v":52.15396825396751,"d":"52.15"}},{"$f":"'Quotité d''autofinancement'!AZ12","v":{"v":4471.353167293232,"d":"4,471.35"}},{"$f":"'Quotité d''autofinancement'!BA12","v":{"v":6242.928532096136,"d":"6,242.93"}},{"$f":"'Quotité d''autofinancement'!BB12","v":{"v":3673.870359066427,"d":"3,673.87"}},{"$f":"SUM(E35:W35)","v":{"v":55429.158843717036,"d":"55,429.16"}},{"$f":"SUM(X35:AI35)","v":{"v":-15474.446379421952,"d":"-15,474.45 "}},{"$f":"SUM(AJ35:BC35)","v":{"$error":"#REF!"}}]
[]
["VIII. Quotité d'autofinancement (capacité)",null,null,{"$f":"'Quotité d''autofinancement'!D21","v":{"v":13.71291296877083,"d":"13.71"}},{"$f":"'Quotité d''autofinancement'!E21","v":{"v":10.879353131179311,"d":"10.88"}},{"$f":"'Quotité d''autofinancement'!F21","v":{"v":13.156177469250082,"d":"13.16"}},{"$f":"'Quotité d''autofinancement'!G21","v":{"v":2.052156856602575,"d":"2.05"}},{"$f":"'Quotité d''autofinancement'!H21","v":{"v":4.778291218596158,"d":"4.78"}},{"$f":"'Quotité d''autofinancement'!I21","v":{"v":13.556048121508033,"d":"13.56"}},{"$f":"'Quotité d''autofinancement'!J21","v":{"v":8.80048692370598,"d":"8.80"}},{"$f":"'Quotité d''autofinancement'!K21","v":{"v":6.472575897918631,"d":"6.47"}},{"$f":"'Quotité d''autofinancement'!L21","v":{"v":10.508097513000807,"d":"10.51"}},{"$f":"'Quotité d''autofinancement'!M21","v":{"v":2.240679523896923,"d":"2.24"}},{"$f":"'Quotité d''autofinancement'!N21","v":{"v":8.782628274843145,"d":"8.78"}},{"$f":"'Quotité d''autofinancement'!O21","v":{"v":13.722268373585669,"d":"13.72"}},{"$f":"'Quotité d''autofinancement'!P21","v":{"v":13.930321060025461,"d":"13.93"}},{"$f":"'Quotité d''autofinancement'!Q21","v":{"v":-9.900313708520368,"d":"-9.90 "}},{"$f":"'Quotité d''autofinancement'!R21","v":{"v":-0.9552789058108204,"d":"-0.96 "}},{"$f":"'Quotité d''autofinancement'!S21","v":{"v":29.605745865592702,"d":"29.61"}},{"$f":"'Quotité d''autofinancement'!T21","v":{"v":36.57144411491915,"d":"36.57"}},{"$f":"'Quotité d''autofinancement'!U21","v":{"v":3.8257688180928238,"d":"3.83"}},{"$f":"'Quotité d''autofinancement'!V21","v":{"v":8.919343499597204,"d":"8.92"}},{"$f":"'Quotité d''autofinancement'!W21","v":{"v":15.641698804127508,"d":"15.64"}},{"$f":"'Quotité d''autofinancement'!X21","v":{"v":13.924097671991726,"d":"13.92"}},{"$f":"'Quotité d''autofinancement'!Y21","v":{"v":19.189809269797127,"d":"19.19"}},{"$f":"'Quotité d''autofinancement'!Z21","v":{"v":17.60399585307579,"d":"17.60"}},{"$f":"'Quotité d''autofinancement'!AA21","v":{"v":17.923635436151194,"d":"17.92"}},{"$f":"'Quotité d''autofinancement'!AB21","v":{"v":-0.825121236293915,"d":"-0.83 "}},{"$f":"'Quotité d''autofinancement'!AC21","v":{"v":15.621173466752541,"d":"15.62"}},{"$f":"'Quotité d''autofinancement'!AD21","v":{"v":17.50091670947273,"d":"17.50"}},{"$f":"'Quotité d''autofinancement'!AE21","v":{"v":-3.0421974104110032,"d":"-3.04 "}},{"$f":"'Quotité d''autofinancement'!AF21","v":{"v":35.87850512997522,"d":"35.88"}},{"$f":"'Quotité d''autofinancement'!AG21","v":{"v":25.99789509015543,"d":"26.00"}},{"$f":"'Quotité d''autofinancement'!AH21","v":{"v":5.876156227299125,"d":"5.88"}},{"$f":"'Quotité d''autofinancement'!AI21","v":{"v":16.696144271188288,"d":"16.70"}},{"$f":"'Quotité d''autofinancement'!AJ21","v":{"v":22.96071125653139,"d":"22.96"}},{"$f":"'Quotité d''autofinancement'!AK21","v":{"v":8.348621326532575,"d":"8.35"}},{"$f":"'Quotité d''autofinancement'!AL21","v":{"v":16.024557381026987,"d":"16.02"}},{"$f":"'Quotité d''autofinancement'!AM21","v":{"v":7.084477912751279,"d":"7.08"}},{"$f":"'Quotité d''autofinancement'!AN21","v":{"v":24.54010973883129,"d":"24.54"}},{"$f":"'Quotité d''autofinancement'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''autofinancement'!AO21","v":{"v":18.922490322806464,"d":"18.92"}},{"$f":"'Quotité d''autofinancement'!AP21","v":{"v":5.9242618807624154,"d":"5.92"}},{"$f":"'Quotité d''autofinancement'!AQ21","v":{"v":10.930613942272343,"d":"10.93"}},{"$f":"'Quotité d''autofinancement'!AR21","v":{"v":9.359941713839518,"d":"9.36"}},{"$f":"'Quotité d''autofinancement'!AS21","v":{"v":27.19707727996441,"d":"27.20"}},{"$f":"'Quotité d''autofinancement'!AT21","v":{"v":14.424528122439673,"d":"14.42"}},{"$f":"'Quotité d''autofinancement'!AU21","v":{"v":-2.3112831693150415,"d":"-2.31 "}},{"$f":"'Quotité d''autofinancement'!AV21","v":{"v":6.9584551361622085,"d":"6.96"}},{"$f":"'Quotité d''autofinancement'!AW21","v":{"v":18.28796241862248,"d":"18.29"}},{"$f":"'Quotité d''autofinancement'!AX21","v":{"v":6.357881930152976,"d":"6.36"}},{"$f":"'Quotité d''autofinancement'!AY21","v":{"v":13.570802080496957,"d":"13.57"}},{"$f":"'Quotité d''autofinancement'!AZ21","v":{"v":13.111255853938838,"d":"13.11"}},{"$f":"'Quotité d''autofinancement'!BA21","v":{"v":16.347365879676087,"d":"16.35"}},{"$f":"'Quotité d''autofinancement'!BB21","v":{"v":4.0266155079489785,"d":"4.03"}},{"$f":"SUM(E37:W37)","v":{"v":192.587492852111,"d":"192.59"}},{"$f":"SUM(X37:AI37)","v":{"v":182.34501047915427,"d":"182.35"}},{"$f":"SUM(AJ37:BC37)","v":{"$error":"#REF!"}}]
[]
["IX. Quotité de la charge des intérêts nets",null,null,{"$f":"'Quotité d''autofinancement'!D41","v":{"v":-0.6579823386891044,"d":"-0.66"}},{"$f":"'Quotité d''autofinancement'!E41","v":{"v":4.215837561005975,"d":"4.22"}},{"$f":"'Quotité d''autofinancement'!F41","v":{"v":1.3615822189800575,"d":"1.36"}},{"$f":"'Quotité d''autofinancement'!G41","v":{"v":-4.606565155029495,"d":"-4.61 "}},{"$f":"'Quotité d''autofinancement'!H41","v":{"v":0.9773534521452681,"d":"0.98"}},{"$f":"'Quotité d''autofinancement'!I41","v":{"v":-1.822330261834444,"d":"-1.82 "}},{"$f":"'Quotité d''autofinancement'!J41","v":{"v":-0.5875230650136386,"d":"-0.59 "}},{"$f":"'Quotité d''autofinancement'!K41","v":{"v":0.0889272924950794,"d":"0.09"}},{"$f":"'Quotité d''autofinancement'!L41","v":{"v":1.6224555990760585,"d":"1.62"}},{"$f":"'Quotité d''autofinancement'!M41","v":{"v":-1.136629778315806,"d":"-1.14 "}},{"$f":"'Quotité d''autofinancement'!N41","v":{"v":-4.8495965434079675,"d":"-4.85 "}},{"$f":"'Quotité d''autofinancement'!O41","v":{"v":1.1693126010012005,"d":"1.17"}},{"$f":"'Quotité d''autofinancement'!P41","v":{"v":0.6020450536492915,"d":"0.60"}},{"$f":"'Quotité d''autofinancement'!Q41","v":{"v":-0.6001660092121154,"d":"-0.60 "}},{"$f":"'Quotité d''autofinancement'!R41","v":{"v":1.4216706977592097,"d":"1.42"}},{"$f":"'Quotité d''autofinancement'!S41","v":{"v":-57.39584039260037,"d":"-57.40 "}},{"$f":"'Quotité d''autofinancement'!T41","v":{"v":-46.79416219340242,"d":"-46.79 "}},{"$f":"'Quotité d''autofinancement'!U41","v":{"v":-2.1118074823214363,"d":"-2.11 "}},{"$f":"'Quotité d''autofinancement'!V41","v":{"v":-0.47147500161647304,"d":"-0.47 "}},{"$f":"'Quotité d''autofinancement'!W41","v":{"v":-2.1022638093193495,"d":"-2.10 "}},{"$f":"'Quotité d''autofinancement'!X41","v":{"v":-0.9366005268682694,"d":"-0.94 "}},{"$f":"'Quotité d''autofinancement'!Y41","v":{"v":0.001091726196987991,"d":"0.00"}},{"$f":"'Quotité d''autofinancement'!Z41","v":{"v":-1.8428591547183935,"d":"-1.84 "}},{"$f":"'Quotité d''autofinancement'!AA41","v":{"v":-3.551927281499201,"d":"-3.55 "}},{"$f":"'Quotité d''autofinancement'!AB41","v":{"v":0.5154320005287298,"d":"0.52"}},{"$f":"'Quotité d''autofinancement'!AC41","v":{"v":-0.7698592606413616,"d":"-0.77 "}},{"$f":"'Quotité d''autofinancement'!AD41","v":{"v":-0.8600964473391972,"d":"-0.86 "}},{"$f":"'Quotité d''autofinancement'!AE41","v":{"v":-1.5646326549449947,"d":"-1.56 "}},{"$f":"'Quotité d''autofinancement'!AF41","v":{"v":-1.5443026992139308,"d":"-1.54 "}},{"$f":"'Quotité d''autofinancement'!AG41","v":{"v":-4.003644298164055,"d":"-4.00 "}},{"$f":"'Quotité d''autofinancement'!AH41","v":{"v":0.5949723008528427,"d":"0.59"}},{"$f":"'Quotité d''autofinancement'!AI41","v":{"v":-1.990484986823556,"d":"-1.99 "}},{"$f":"'Quotité d''autofinancement'!AJ41","v":{"v":1.4437175989559277,"d":"1.44"}},{"$f":"'Quotité d''autofinancement'!AK41","v":{"v":-7.229853180493138,"d":"-7.23 "}},{"$f":"'Quotité d''autofinancement'!AL41","v":{"v":0.809356738245367,"d":"0.81"}},{"$f":"'Quotité d''autofinancement'!AM41","v":{"v":0.2104685974839192,"d":"0.21"}},{"$f":"'Quotité d''autofinancement'!AN41","v":{"v":-0.9836040182992026,"d":"-0.98 "}},{"$f":"'Quotité d''autofinancement'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotité d''autofinancement'!AO41","v":{"v":0.726551219481432,"d":"0.73"}},{"$f":"'Quotité d''autofinancement'!AP41","v":{"v":-5.015300575317907,"d":"-5.02 "}},{"$f":"'Quotité d''autofinancement'!AQ41","v":{"v":1.036313854099577,"d":"1.04"}},{"$f":"'Quotité d''autofinancement'!AR41","v":{"v":0.567900556014904,"d":"0.57"}},{"$f":"'Quotité d''autofinancement'!AS41","v":{"v":-2.3894046639597035,"d":"-2.39 "}},{"$f":"'Quotité d''autofinancement'!AT41","v":{"v":1.4581105732003017,"d":"1.46"}},{"$f":"'Quotité d''autofinancement'!AU41","v":{"v":-0.3224641229901576,"d":"-0.32 "}},{"$f":"'Quotité d''autofinancement'!AV41","v":{"v":-2.0213359292319404,"d":"-2.02 "}},{"$f":"'Quotité d''autofinancement'!AW41","v":{"v":-3.8286478306797918,"d":"-3.83 "}},{"$f":"'Quotité d''autofinancement'!AX41","v":{"v":3.3634456975150897,"d":"3.36"}},{"$f":"'Quotité d''autofinancement'!AY41","v":{"v":0.24138778267305946,"d":"0.24"}},{"$f":"'Quotité d''autofinancement'!AZ41","v":{"v":0.40931329702643154,"d":"0.41"}},{"$f":"'Quotité d''autofinancement'!BA41","v":{"v":0.8746075492016321,"d":"0.87"}},{"$f":"'Quotité d''autofinancement'!BB41","v":{"v":1.6178813890092756,"d":"1.62"}},{"$f":"SUM(E39:W39)","v":{"v":-111.01917521596138,"d":"-111.02 "}},{"$f":"SUM(X39:AI39)","v":{"v":-15.9529112826344,"d":"-15.95 "}},{"$f":"SUM(AJ39:BC39)","v":{"$error":"#REF!"}}]
[]
["X. Quotient de l'excédent du bilan",null,null,{"$f":"'Quotient excédent du bilan'!D12","v":{"v":52.28281213583177,"d":"52.28"}},{"$f":"'Quotient excédent du bilan'!E12","v":{"v":70.61190009073108,"d":"70.61"}},{"$f":"'Quotient excédent du bilan'!F12","v":{"v":1.200092766658778,"d":"1.20"}},{"$f":"'Quotient excédent du bilan'!G12","v":{"v":-4.382984232171876,"d":"-4.38 "}},{"$f":"'Quotient excédent du bilan'!H12","v":{"v":94.197680402618,"d":"94.20"}},{"$f":"'Quotient excédent du bilan'!I12","v":{"v":53.4654986510568,"d":"53.47"}},{"$f":"'Quotient excédent du bilan'!J12","v":{"v":46.62200941537127,"d":"46.62"}},{"$f":"'Quotient excédent du bilan'!K12","v":{"v":88.87761940991624,"d":"88.88"}},{"$f":"'Quotient excédent du bilan'!L12","v":{"v":0.926244224158271,"d":"0.93"}},{"$f":"'Quotient excédent du bilan'!M12","v":{"v":18.145648436753614,"d":"18.15"}},{"$f":"'Quotient excédent du bilan'!N12","v":{"v":177.51589804703832,"d":"177.52"}},{"$f":"'Quotient excédent du bilan'!O12","v":{"v":5.261370750616381,"d":"5.26"}},{"$f":"'Quotient excédent du bilan'!P12","v":{"v":44.94336894818154,"d":"44.94"}},{"$f":"'Quotient excédent du bilan'!Q12","v":{"v":-16.109903104001067,"d":"-16.11 "}},{"$f":"'Quotient excédent du bilan'!R12","v":{"v":17.430074817829265,"d":"17.43"}},{"$f":"'Quotient excédent du bilan'!S12","v":{"v":1.4443967645557214,"d":"1.44"}},{"$f":"'Quotient excédent du bilan'!T12","v":{"v":62.00540378792764,"d":"62.01"}},{"$f":"'Quotient excédent du bilan'!U12","v":{"v":35.3165105518499,"d":"35.32"}},{"$f":"'Quotient excédent du bilan'!V12","v":{"v":16.476429185081173,"d":"16.48"}},{"$f":"'Quotient excédent du bilan'!W12","v":{"v":24.778580615241054,"d":"24.78"}},{"$f":"'Quotient excédent du bilan'!X12","v":{"v":310.5817345668007,"d":"310.58"}},{"$f":"'Quotient excédent du bilan'!Y12","v":{"v":113.30846834365819,"d":"113.31"}},{"$f":"'Quotient excédent du bilan'!Z12","v":{"v":136.85279941720148,"d":"136.85"}},{"$f":"'Quotient excédent du bilan'!AA12","v":{"v":261.98375932657837,"d":"261.98"}},{"$f":"'Quotient excédent du bilan'!AB12","v":{"v":29.910486213712534,"d":"29.91"}},{"$f":"'Quotient excédent du bilan'!AC12","v":{"v":48.97234018455986,"d":"48.97"}},{"$f":"'Quotient excédent du bilan'!AD12","v":{"v":64.63294318689132,"d":"64.63"}},{"$f":"'Quotient excédent du bilan'!AE12","v":{"v":313.56076624042726,"d":"313.56"}},{"$f":"'Quotient excédent du bilan'!AF12","v":{"v":114.76395599251612,"d":"114.76"}},{"$f":"'Quotient excédent du bilan'!AG12","v":{"v":30.659051555809736,"d":"30.66"}},{"$f":"'Quotient excédent du bilan'!AH12","v":{"v":176.30264860276924,"d":"176.30"}},{"$f":"'Quotient excédent du bilan'!AI12","v":{"v":448.05201608667966,"d":"448.05"}},{"$f":"'Quotient excédent du bilan'!AJ12","v":{"v":24.357637415451446,"d":"24.36"}},{"$f":"'Quotient excédent du bilan'!AK12","v":{"v":114.99611277912835,"d":"115.00"}},{"$f":"'Quotient excédent du bilan'!AL12","v":{"v":75.41193017650458,"d":"75.41"}},{"$f":"'Quotient excédent du bilan'!AM12","v":{"v":103.520620385977,"d":"103.52"}},{"$f":"'Quotient excédent du bilan'!AN12","v":{"v":120.83989017522873,"d":"120.84"}},{"$f":"'Quotient excédent du bilan'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Quotient excédent du bilan'!AO12","v":{"v":60.82467666671552,"d":"60.82"}},{"$f":"'Quotient excédent du bilan'!AP12","v":{"v":233.3057160418325,"d":"233.31"}},{"$f":"'Quotient excédent du bilan'!AQ12","v":{"v":13.284514912520901,"d":"13.28"}},{"$f":"'Quotient excédent du bilan'!AR12","v":{"v":15.121420990335196,"d":"15.12"}},{"$f":"'Quotient excédent du bilan'!AS12","v":{"v":247.38620180553102,"d":"247.39"}},{"$f":"'Quotient excédent du bilan'!AT12","v":{"v":75.22620550589329,"d":"75.23"}},{"$f":"'Quotient excédent du bilan'!AU12","v":{"v":17.200567666517074,"d":"17.20"}},{"$f":"'Quotient excédent du bilan'!AV12","v":{"v":187.10755002030373,"d":"187.11"}},{"$f":"'Quotient excédent du bilan'!AW12","v":{"v":20.734044159748034,"d":"20.73"}},{"$f":"'Quotient excédent du bilan'!AX12","v":{"v":41.77709567572434,"d":"41.78"}},{"$f":"'Quotient excédent du bilan'!AY12","v":{"v":142.3281639499754,"d":"142.33"}},{"$f":"'Quotient excédent du bilan'!AZ12","v":{"v":98.93487561720659,"d":"98.93"}},{"$f":"'Quotient excédent du bilan'!BA12","v":{"v":2.6193008671793394,"d":"2.62"}},{"$f":"'Quotient excédent du bilan'!BB12","v":{"v":59.392313405324785,"d":"59.39"}},{"$f":"SUM(E41:W41)","v":{"v":738.725839529412,"d":"738.73"}},{"$f":"SUM(X41:AI41)","v":{"v":2049.5809697176046,"d":"2,049.58"}},{"$f":"SUM(AJ41:BC41)","v":{"$error":"#REF!"}}]

{"sheet":"Indicateurs 2020-2024","index":43,"n_rows":2070,"n_cols":7,"rows_kept":2070,"hidden":true,"merged":[[1703,1,1703,3]]}
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1+1","v":2024},"Variation / moyenne"]
["Boécourt","Boécourt","Boécourt","Boécourt","Boécourt","Boécourt","Boécourt"]
[null,923,947,951,961,961,{"$f":"F3-B3","v":38}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":7362387.07,"d":"7,362,387.07"},{"v":10352456.36,"d":"10,352,456.36"},{"v":10231693.5,"d":"10,231,693.50"},{"v":11146300.15,"d":"11,146,300.15"},{"v":10930227.52,"d":"10,930,227.52"},{"$f":"F7-B7","v":{"v":3567840.4499999993,"d":"3,567,840.45"}}]
[]
["1.2 Endettement net (Fr.)",{"v":1981542.2999999998,"d":"1,981,542.30"},{"v":4381758.710000001,"d":"4,381,758.71"},{"v":4350117.61,"d":"4,350,117.61"},{"v":5290418.489999998,"d":"5,290,418.49"},{"v":5089071.930000001,"d":"5,089,071.93"},{"$f":"F9-B9","v":{"v":3107529.630000001,"d":"3,107,529.63"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":73.96142819361773,"d":"73.96"},{"v":200.14400062156773,"d":"200.14"},{"v":185.098448884171,"d":"185.10"},{"v":197.7305605065472,"d":"197.73"},{"v":188.94076920921287,"d":"188.94"},{"$f":"AVERAGE(B11:F11)","v":{"v":169.17504148302334,"d":"169.18"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":832459.8300000001,"d":"832,459.83"},{"v":297260.18999999994,"d":"297,260.19"},{"v":79219.32999999997,"d":"79,219.33"},{"v":566192.2600000001,"d":"566,192.26"},{"v":462240.3,"d":"462,240.30"},{"$f":"F16-B16","v":{"v":-370219.5300000001,"d":"-370,219.53 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":140.17718914924,"d":"140.18"},{"v":19.851003906483545,"d":"19.85"},{"v":21.31256944567937,"d":"21.31"},{"v":37.525855382814235,"d":"37.53"},{"v":175.6396371256446,"d":"175.64"},{"$f":"AVERAGE(B18:F18)","v":{"v":78.90125100197235,"d":"78.90"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.07655360165564855,"d":"0.08"},{"v":0.8484797919802296,"d":"0.85"},{"v":1.2908947330016323,"d":"1.29"},{"v":2.761736783158881,"d":"2.76"},{"v":3.520540525001599,"d":"3.52"},{"$f":"AVERAGE(B21:F21)","v":{"v":1.699641086959598,"d":"1.70"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":222.00231094004522,"d":"222.00"},{"v":416.6567853894984,"d":"416.66"},{"v":392.7387334402905,"d":"392.74"},{"v":267.55125516673445,"d":"267.55"},{"v":257.2553820906881,"d":"257.26"},{"$f":"AVERAGE(B23:F23)","v":{"v":311.2408934054513,"d":"311.24"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":17.330990228691572,"d":"17.33"},{"v":35.50236392527679,"d":"35.50"},{"v":9.750544865574074,"d":"9.75"},{"v":33.2499151867034,"d":"33.25"},{"v":6.76917823813084,"d":"6.77"},{"$f":"AVERAGE(B25:F25)","v":{"v":20.52059848887533,"d":"20.52"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.784702324106608,"d":"14.78"},{"v":12.20343586232491,"d":"12.20"},{"v":12.090169250054204,"d":"12.09"},{"v":9.47974196703729,"d":"9.48"},{"v":10.227712216574078,"d":"10.23"},{"$f":"AVERAGE(B27:F27)","v":{"v":11.757152324019419,"d":"11.76"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":2146.8497291440954,"d":"2,146.85"},{"v":4626.989134107709,"d":"4,626.99"},{"v":4574.256161934806,"d":"4,574.26"},{"v":5505.118095733609,"d":"5,505.12"},{"v":5295.600343392301,"d":"5,295.60"},{"$f":"F29-B29","v":{"v":3148.7506142482052,"d":"3,148.75"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":25.10164220756695,"d":"25.10"},{"v":11.963873199043508,"d":"11.96"},{"v":3.04079665093451,"d":"3.04"},{"v":13.590648716622805,"d":"13.59"},{"v":10.879353131179311,"d":"10.88"},{"$f":"AVERAGE(B31:F31)","v":{"v":12.91526278106942,"d":"12.92"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.6183550445900726,"d":"-0.62 "},{"v":-2.4964074522437216,"d":"-2.50 "},{"v":-0.0306917126070655,"d":"-0.03 "},{"v":3.145518949869204,"d":"3.15"},{"v":4.215837561005975,"d":"4.22"},{"$f":"AVERAGE(B33:F33)","v":{"v":0.8431804602868638,"d":"0.84"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":75.86725686987248,"d":"75.87"},{"v":94.50717341301836,"d":"94.51"},{"v":79.26810239524235,"d":"79.27"},{"v":70.49379648697291,"d":"70.49"},{"v":71.24008579905905,"d":"71.24"},{"$f":"AVERAGE(B35:F35)","v":{"v":78.27528299283303,"d":"78.28"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E38+1","v":2024},"Variation / moyenne"]
["Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon","Bourrignon",{"$f":"C39","v":"Bourrignon"}]
[null,270,265,258,261,263,{"$f":"F40-B40","v":{"v":-7,"d":"-7 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1694059.85,"d":"1,694,059.85"},{"v":2474314.7,"d":"2,474,314.70"},{"v":2396649.5500000003,"d":"2,396,649.55"},{"v":2269482.25,"d":"2,269,482.25"},{"v":1952625.9000000001,"d":"1,952,625.90"},{"$f":"F44-B44","v":{"v":258566.05000000005,"d":"258,566.05"}}]
[]
["1.2 Endettement net (Fr.)",{"v":347500.05000000005,"d":"347,500.05"},{"v":1334174.0200000003,"d":"1,334,174.02"},{"v":1350274.5500000003,"d":"1,350,274.55"},{"v":1141874.9100000001,"d":"1,141,874.91"},{"v":994486.6800000002,"d":"994,486.68"},{"$f":"F46-B46","v":{"v":646986.6300000001,"d":"646,986.63"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":45.63760685354619,"d":"45.64"},{"v":218.6681711609517,"d":"218.67"},{"v":256.53690311963345,"d":"256.54"},{"v":155.10168762874207,"d":"155.10"},{"v":128.46217198224076,"d":"128.46"},{"$f":"AVERAGE(B48:F48)","v":{"v":160.88130814902283,"d":"160.88"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":205445.28,"d":"205,445.28"},{"v":48899.030000000006,"d":"48,899.03"},{"v":-125472.41999999998,"d":"-125,472.42 "},{"v":274358.81,"d":"274,358.81"},{"v":164211.88,"d":"164,211.88"},{"$f":"F53-B53","v":{"v":-41233.399999999994,"d":"-41,233.40 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-96.05996860737666,"d":"-96.06 "},{"v":33.12225660653108,"d":"33.12"},{"v":-563.8753718800276,"d":"-563.88 "},{"v":415.95261612679974,"d":"415.95"},{"v":976.0776050381457,"d":"976.08"},{"$f":"AVERAGE(B55:F55)","v":{"v":153.04342745681447,"d":"153.04"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.862309213919795,"d":"2.86"},{"v":2.2895168611785346,"d":"2.29"},{"v":2.3957581975040663,"d":"2.40"},{"v":2.0369224751219632,"d":"2.04"},{"v":1.8655055393394566,"d":"1.87"},{"$f":"AVERAGE(B58:F58)","v":{"v":2.290002457412763,"d":"2.29"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":239.11209636368235,"d":"239.11"},{"v":239.78296412777854,"d":"239.78"},{"v":232.7104452321183,"d":"232.71"},{"v":185.5054776489122,"d":"185.51"},{"v":156.43869902381098,"d":"156.44"},{"$f":"AVERAGE(B60:F60)","v":{"v":210.70993647926048,"d":"210.71"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0.6479176097781802,"d":"0.65"},{"v":26.20057794230907,"d":"26.20"},{"v":2.6409926983838217,"d":"2.64"},{"v":6.4844388714952945,"d":"6.48"},{"v":3.337762818009364,"d":"3.34"},{"$f":"AVERAGE(B62:F62)","v":{"v":7.862337987995147,"d":"7.86"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.968938262365187,"d":"9.97"},{"v":10.278100069656135,"d":"10.28"},{"v":10.458213181547814,"d":"10.46"},{"v":9.322738766584825,"d":"9.32"},{"v":9.008745012380855,"d":"9.01"},{"$f":"AVERAGE(B64:F64)","v":{"v":9.807347058506965,"d":"9.81"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1287.0372222222225,"d":"1,287.04"},{"v":5034.618943396227,"d":"5,034.62"},{"v":5233.622286821706,"d":"5,233.62"},{"v":4374.999655172414,"d":"4,375.00"},{"v":3781.3181749049436,"d":"3,781.32"},{"$f":"F66-B66","v":{"v":2494.2809526827214,"d":"2,494.28"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":28.99806142552974,"d":"29.00"},{"v":4.738748210311795,"d":"4.74"},{"v":-12.183150733302387,"d":"-12.18 "},{"v":22.42584717119385,"d":"22.43"},{"v":13.156177469250082,"d":"13.16"},{"$f":"AVERAGE(B68:F68)","v":{"v":11.427136708596617,"d":"11.43"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":2.647909903421591,"d":"2.65"},{"v":0.9996945893117041,"d":"1.00"},{"v":18.52684261571547,"d":"18.53"},{"v":1.8353463258836182,"d":"1.84"},{"v":1.3615822189800575,"d":"1.36"},{"$f":"AVERAGE(B70:F70)","v":{"v":5.074275130662489,"d":"5.07"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":34.10268171135879,"d":"34.10"},{"v":20.895479823559445,"d":"20.90"},{"v":-43.8744205107238,"d":"-43.87 "},{"v":1.5460904184333144,"d":"1.55"},{"v":1.1900148381285844,"d":"1.19"},{"$f":"AVERAGE(B72:F72)","v":{"v":2.771969256151267,"d":"2.77"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E75+1","v":2024},"Variation / moyenne"]
["Châtillon","Châtillon","Châtillon","Châtillon","Châtillon","Châtillon","Châtillon"]
[null,485,469,471,494,475,{"$f":"F77-B77","v":{"v":-10,"d":"-10 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5594890.3,"d":"5,594,890.30"},{"v":5522808.4,"d":"5,522,808.40"},{"v":5213780.85,"d":"5,213,780.85"},{"v":5113397.15,"d":"5,113,397.15"},{"v":5018449.04,"d":"5,018,449.04"},{"$f":"F81-B81","v":{"v":-576441.2599999998,"d":"-576,441.26 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":2113085.3899999997,"d":"2,113,085.39"},{"v":2494295.3,"d":"2,494,295.30"},{"v":2310199.3900000006,"d":"2,310,199.39"},{"v":2106738.2499999995,"d":"2,106,738.25"},{"v":2245785.09,"d":"2,245,785.09"},{"$f":"F83-B83","v":{"v":132699.7000000002,"d":"132,699.70"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":190.50927029513406,"d":"190.51"},{"v":239.76364333687908,"d":"239.76"},{"v":193.22210516333735,"d":"193.22"},{"v":237.94900312449928,"d":"237.95"},{"v":224.20514913335418,"d":"224.21"},{"$f":"AVERAGE(B85:F85)","v":{"v":217.12983421064078,"d":"217.13"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-61794.95999999999,"d":"-61,794.96 "},{"v":-36646.299999999996,"d":"-36,646.30 "},{"v":360193.97000000003,"d":"360,193.97"},{"v":241724.71999999997,"d":"241,724.72"},{"v":32963.56000000002,"d":"32,963.56"},{"$f":"F90-B90","v":{"v":94758.52000000002,"d":"94,758.52"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-3.64255434030569,"d":"-3.64 "},{"v":-61.47861175499144,"d":"-61.48 "},{"v":203.28533679785812,"d":"203.29"},{"v":612.6293150531477,"d":"612.63"},{"v":19.033831348787615,"d":"19.03"},{"$f":"AVERAGE(B92:F92)","v":{"v":153.96546342089928,"d":"153.97"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":4.74844175936371,"d":"4.75"},{"v":3.6775254911153814,"d":"3.68"},{"v":2.4147212680793815,"d":"2.41"},{"v":2.171431768351615,"d":"2.17"},{"v":2.37571516728514,"d":"2.38"},{"$f":"AVERAGE(B95:F95)","v":{"v":3.077567090839046,"d":"3.08"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":485.98382992820933,"d":"485.98"},{"v":359.85012774503724,"d":"359.85"},{"v":277.48469582830523,"d":"277.48"},{"v":297.8085578429964,"d":"297.81"},{"v":312.42513269035885,"d":"312.43"},{"$f":"AVERAGE(B97:F97)","v":{"v":346.7104688069814,"d":"346.71"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":63.32646939958592,"d":"63.33"},{"v":16.37222975556418,"d":"16.37"},{"v":13.761586149996905,"d":"13.76"},{"v":2.5776838375043054,"d":"2.58"},{"v":13.655176777964828,"d":"13.66"},{"v":21.938629184123226,"d":"21.94"}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":7.0494444170828885,"d":"7.05"},{"v":8.620889709908774,"d":"8.62"},{"v":6.593407166560089,"d":"6.59"},{"v":6.74422025013941,"d":"6.74"},{"v":7.579335747229273,"d":"7.58"},{"v":7.317459458184087,"d":"7.32"}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":4356.877092783505,"d":"4,356.88"},{"v":5318.326865671642,"d":"5,318.33"},{"v":4904.881932059449,"d":"4,904.88"},{"v":4264.652327935221,"d":"4,264.65"},{"v":4727.968610526315,"d":"4,727.97"},{"$f":"F103-B103","v":{"v":371.09151774281054,"d":"371.09"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-5.36763899214619,"d":"-5.37 "},{"v":-2.387766292305733,"d":"-2.39 "},{"v":19.170025952402607,"d":"19.17"},{"v":14.078251335944461,"d":"14.08"},{"v":2.052156856602575,"d":"2.05"},{"$f":"AVERAGE(B105:F105)","v":{"v":5.509005772099544,"d":"5.51"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.4743508994393003,"d":"-0.47 "},{"v":-1.4334158854397732,"d":"-1.43 "},{"v":-12.58268480306597,"d":"-12.58 "},{"v":-30.63443643763715,"d":"-30.63 "},{"v":-4.606565155029495,"d":"-4.61 "},{"v":-9.946290636122338,"d":"-9.95 "}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":27.659675117735922,"d":"27.66"},{"v":-13.423240399201308,"d":"-13.42 "},{"v":8.068303856569374,"d":"8.07"},{"v":16.6627012984402,"d":"16.66"},{"v":-4.452220894633001,"d":"-4.45 "},{"v":6.903043795782239,"d":"6.90"}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E112+1","v":2024},"Variation / moyenne"]
["Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix","Courchapoix"]
[null,446,439,441,445,449,{"$f":"F114-B114","v":3}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":4325953.65,"d":"4,325,953.65"},{"v":4432305.86,"d":"4,432,305.86"},{"v":4171946.5700000003,"d":"4,171,946.57"},{"v":4102182.16,"d":"4,102,182.16"},{"v":3797319.02,"d":"3,797,319.02"},{"$f":"F118-B118","v":{"v":-528634.6300000004,"d":"-528,634.63 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":333820.8800000008,"d":"333,820.88"},{"v":153665.83999999985,"d":"153,665.84"},{"v":29580.799999999814,"d":"29,580.80"},{"v":-134688.73000000045,"d":"-134,688.73 "},{"v":-91203.65000000037,"d":"-91,203.65 "},{"$f":"F120-B120","v":{"v":-425024.5300000012,"d":"-425,024.53 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":29.836936326213404,"d":"29.84"},{"v":14.928072178323184,"d":"14.93"},{"v":2.7593527658838797,"d":"2.76"},{"v":-12.637082298458635,"d":"-12.64 "},{"v":-8.945925359794776,"d":"-8.95 "},{"$f":"AVERAGE(B122:F122)","v":{"v":5.188270722433411,"d":"5.19"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":189395.1,"d":"189,395.10"},{"v":203822.79,"d":"203,822.79"},{"v":38274.29,"d":"38,274.29"},{"v":218392.13,"d":"218,392.13"},{"v":109856.69999999995,"d":"109,856.70"},{"$f":"F127-B127","v":{"v":-79538.40000000005,"d":"-79,538.40 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-256.5750409968482,"d":"-256.58 "},{"v":166.68148750273954,"d":"166.68"},{"v":-29.03067600064775,"d":"-29.03 "},{"v":521.4263578106944,"d":"521.43"},{"v":59.98435642239841,"d":"59.98"},{"$f":"AVERAGE(B129:F129)","v":{"v":92.4972969476673,"d":"92.50"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":5.298039741605961,"d":"5.30"},{"v":2.241152527877243,"d":"2.24"},{"v":2.623165980097176,"d":"2.62"},{"v":2.4496366588771887,"d":"2.45"},{"v":2.3510921139598313,"d":"2.35"},{"$f":"AVERAGE(B132:F132)","v":{"v":2.9926174044834797,"d":"2.99"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":419.4877569062767,"d":"419.49"},{"v":228.54248661754878,"d":"228.54"},{"v":221.4166941632183,"d":"221.42"},{"v":187.2076908185505,"d":"187.21"},{"v":165.1669504679658,"d":"165.17"},{"$f":"AVERAGE(B134:F134)","v":{"v":244.364315794712,"d":"244.36"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":14.518359270190329,"d":"14.52"},{"v":6.583192852840493,"d":"6.58"},{"v":3.2902520228469214,"d":"3.29"},{"v":2.1222353464429013,"d":"2.12"},{"v":8.5265739746255,"d":"8.53"},{"$f":"AVERAGE(B136:F136)","v":{"v":7.008122693389228,"d":"7.01"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.397705224171869,"d":"14.40"},{"v":7.27936222566211,"d":"7.28"},{"v":7.5679703955083,"d":"7.57"},{"v":8.76683299816643,"d":"8.77"},{"v":12.82466992513929,"d":"12.82"},{"$f":"AVERAGE(B138:F138)","v":{"v":10.1673081537296,"d":"10.17"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":748.4773094170422,"d":"748.48"},{"v":350.03608200455545,"d":"350.04"},{"v":67.07664399092928,"d":"67.08"},{"v":-302.67130337078754,"d":"-302.67 "},{"v":-203.12616926503424,"d":"-203.13 "},{"$f":"F140-B140","v":{"v":-951.6034786820765,"d":"-951.60 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":18.36564422460697,"d":"18.37"},{"v":10.509691507599715,"d":"10.51"},{"v":2.0313219790934003,"d":"2.03"},{"v":9.96657017060517,"d":"9.97"},{"v":4.778291218596158,"d":"4.78"},{"$f":"AVERAGE(B142:F142)","v":{"v":9.130303820100282,"d":"9.13"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.34443921149836265,"d":"-0.34 "},{"v":-0.9703093961244068,"d":"-0.97 "},{"v":6.896900873150952,"d":"6.90"},{"v":-0.9364381328700152,"d":"-0.94 "},{"v":0.9773534521452681,"d":"0.98"},{"$f":"AVERAGE(B144:F144)","v":{"v":1.124613516960687,"d":"1.12"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":11.78298195268746,"d":"11.78"},{"v":113.88572121696605,"d":"113.89"},{"v":93.6930839999358,"d":"93.69"},{"v":88.39327980479132,"d":"88.39"},{"v":94.19768040261802,"d":"94.20"},{"$f":"AVERAGE(B146:F146)","v":{"v":80.39054947539972,"d":"80.39"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E149+1","v":2024},"Variation / moyenne"]
["Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin","Courrendlin"]
[null,{"v":3631,"d":"3,631"},{"v":3728,"d":"3,728"},{"v":3686,"d":"3,686"},{"v":3667,"d":"3,667"},{"v":3686,"d":"3,686"},{"$f":"F151-B151","v":55}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":22913378,"d":"22,913,378.00"},{"v":24113626,"d":"24,113,626.00"},{"v":26026874,"d":"26,026,874.00"},{"v":30134936.36,"d":"30,134,936.36"},{"v":28924911.009999998,"d":"28,924,911.01"},{"$f":"F155-B155","v":{"v":6011533.009999998,"d":"6,011,533.01"}}]
[]
["1.2 Endettement net (Fr.)",{"v":11170167,"d":"11,170,167.00"},{"v":9596524,"d":"9,596,524.00"},{"v":10596402,"d":"10,596,402.00"},{"v":14712211.869999997,"d":"14,712,211.87"},{"v":12801062.330000002,"d":"12,801,062.33"},{"$f":"F157-B157","v":{"v":1630895.330000002,"d":"1,630,895.33"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":138.1989225594058,"d":"138.20"},{"v":103.28475146768594,"d":"103.28"},{"v":112.33235461457396,"d":"112.33"},{"v":157.89201244655368,"d":"157.89"},{"v":125.94878885391884,"d":"125.95"},{"$f":"AVERAGE(B159:F159)","v":{"v":127.53136598842764,"d":"127.53"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":164.30999999999767,"d":"164.31"},{"v":2000296.57,"d":"2,000,296.57"},{"v":1324905.95,"d":"1,324,905.95"},{"v":1565310.1100000003,"d":"1,565,310.11"},{"v":2416580.46,"d":"2,416,580.46"},{"$f":"F164-B164","v":{"v":2416416.15,"d":"2,416,416.15"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0.00772843108756808,"d":"0.01"},{"v":466.128106755101,"d":"466.13"},{"v":61.208832186463255,"d":"61.21"},{"v":27.35739891061595,"d":"27.36"},{"v":498.4140298558317,"d":"498.41"},{"$f":"AVERAGE(B166:F166)","v":{"v":210.6232192278199,"d":"210.62"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.138289938260042,"d":"2.14"},{"v":1.8879462245960814,"d":"1.89"},{"v":1.7190633935252566,"d":"1.72"},{"v":1.0310368438926032,"d":"1.03"},{"v":1.1826641409124081,"d":"1.18"},{"$f":"AVERAGE(B169:F169)","v":{"v":1.5918001082372781,"d":"1.59"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":305.26757401214337,"d":"305.27"},{"v":155.00324872924162,"d":"155.00"},{"v":159.0233170358135,"d":"159.02"},{"v":174.61682330183223,"d":"174.62"},{"v":162.25716132865588,"d":"162.26"},{"$f":"AVERAGE(B171:F171)","v":{"v":191.23362488153734,"d":"191.23"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":17.413025207451863,"d":"17.41"},{"v":4.141209996162331,"d":"4.14"},{"v":14.037696959038893,"d":"14.04"},{"v":28.3565808956448,"d":"28.36"},{"v":8.586722744553445,"d":"8.59"},{"$f":"AVERAGE(B173:F173)","v":{"v":14.507047160570266,"d":"14.51"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.762285841269875,"d":"8.76"},{"v":8.10565016624186,"d":"8.11"},{"v":6.976243168828811,"d":"6.98"},{"v":7.830564245576825,"d":"7.83"},{"v":7.9088226316349886,"d":"7.91"},{"$f":"AVERAGE(B175:F175)","v":{"v":7.916713210710472,"d":"7.92"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3076.3335169374827,"d":"3,076.33"},{"v":2574.1748927038625,"d":"2,574.17"},{"v":2874.7699403147044,"d":"2,874.77"},{"v":4012.056686664848,"d":"4,012.06"},{"v":3472.887230059686,"d":"3,472.89"},{"$f":"F177-B177","v":{"v":396.55371312220313,"d":"396.55"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":0.002189049344271044,"d":"0.00"},{"v":12.857977757968001,"d":"12.86"},{"v":8.09513039981235,"d":"8.10"},{"v":9.070186033418974,"d":"9.07"},{"v":13.556048121508033,"d":"13.56"},{"$f":"AVERAGE(B179:F179)","v":{"v":8.716306272410325,"d":"8.72"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-5.397780237581193,"d":"-5.40 "},{"v":-0.20929052935674172,"d":"-0.21 "},{"v":-0.530654338184835,"d":"-0.53 "},{"v":-0.8993205690365139,"d":"-0.90 "},{"v":-1.822330261834444,"d":"-1.82 "},{"$f":"AVERAGE(B181:F181)","v":{"v":-1.7718751871987457,"d":"-1.77 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":60.29272741826869,"d":"60.29"},{"v":52.760902721430426,"d":"52.76"},{"v":56.11095738497316,"d":"56.11"},{"v":57.200801070202225,"d":"57.20"},{"v":52.64729069215463,"d":"52.65"},{"$f":"AVERAGE(B183:F183)","v":{"v":55.802535857405836,"d":"55.80"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E186+1","v":2024},"Variation / moyenne"]
["Courroux","Courroux","Courroux","Courroux","Courroux","Courroux","Courroux"]
[null,{"v":3313,"d":"3,313"},{"v":3345,"d":"3,345"},{"v":3313,"d":"3,313"},{"v":3396,"d":"3,396"},{"v":3441,"d":"3,441"},{"$f":"F188-B188","v":128}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":20840155.5,"d":"20,840,155.50"},{"v":23596343.5,"d":"23,596,343.50"},{"v":23189435.62,"d":"23,189,435.62"},{"v":22968901.04,"d":"22,968,901.04"},{"v":21544701.19,"d":"21,544,701.19"},{"$f":"F192-B192","v":{"v":704545.6900000013,"d":"704,545.69"}}]
[]
["1.2 Endettement net (Fr.)",{"v":13112482.930000002,"d":"13,112,482.93"},{"v":16136631.519999998,"d":"16,136,631.52"},{"v":16567735.970000003,"d":"16,567,735.97"},{"v":15893779.779999997,"d":"15,893,779.78"},{"v":14160642.309999999,"d":"14,160,642.31"},{"$f":"F194-B194","v":{"v":1048159.3799999971,"d":"1,048,159.38"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":146.21275852351943,"d":"146.21"},{"v":197.61626625166227,"d":"197.62"},{"v":203.9099897177168,"d":"203.91"},{"v":172.40732768110118,"d":"172.41"},{"v":155.46374955598367,"d":"155.46"},{"$f":"AVERAGE(B196:F196)","v":{"v":175.12201834599665,"d":"175.12"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1876600.28,"d":"1,876,600.28"},{"v":1383163.64,"d":"1,383,163.64"},{"v":1125365.67,"d":"1,125,365.67"},{"v":1598762.2299999997,"d":"1,598,762.23"},{"v":1283147.9299999997,"d":"1,283,147.93"},{"$f":"F201-B201","v":{"v":-593452.3500000003,"d":"-593,452.35 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":122.73924254567692,"d":"122.74"},{"v":255.005257778063,"d":"255.01"},{"v":73.50191471013663,"d":"73.50"},{"v":184.40657581610023,"d":"184.41"},{"v":-234.37720907702752,"d":"-234.38 "},{"$f":"AVERAGE(B203:F203)","v":{"v":80.25515635458984,"d":"80.26"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.077990760940342,"d":"1.08"},{"v":1.0907719262434497,"d":"1.09"},{"v":0.7644384795828849,"d":"0.76"},{"v":1.5084344656928534,"d":"1.51"},{"v":1.4509077530526038,"d":"1.45"},{"$f":"AVERAGE(B206:F206)","v":{"v":1.178508677102427,"d":"1.18"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":222.0316908347264,"d":"222.03"},{"v":175.39145208217815,"d":"175.39"},{"v":163.45145336118424,"d":"163.45"},{"v":151.76606612101807,"d":"151.77"},{"v":147.7646159611135,"d":"147.76"},{"$f":"AVERAGE(B208:F208)","v":{"v":172.08105567204407,"d":"172.08"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":17.794638352713417,"d":"17.79"},{"v":13.314910652804981,"d":"13.31"},{"v":14.573239071511567,"d":"14.57"},{"v":8.210913447063618,"d":"8.21"},{"v":6.622558830341915,"d":"6.62"},{"$f":"AVERAGE(B210:F210)","v":{"v":12.103252070887098,"d":"12.10"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.965881473538545,"d":"9.97"},{"v":8.75822431946857,"d":"8.76"},{"v":8.440892187872008,"d":"8.44"},{"v":8.295089345578157,"d":"8.30"},{"v":8.41734260337009,"d":"8.42"},{"$f":"AVERAGE(B212:F212)","v":{"v":8.775485985965473,"d":"8.78"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3957.8879957742233,"d":"3,957.89"},{"v":4824.10508819133,"d":"4,824.11"},{"v":5000.8258285541815,"d":"5,000.83"},{"v":4680.1471672555945,"d":"4,680.15"},{"v":4115.269488520778,"d":"4,115.27"},{"$f":"B214-F214","v":{"v":-157.38149274655507,"d":"-157.38 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":19.99336008741974,"d":"19.99"},{"v":10.281045420739494,"d":"10.28"},{"v":7.932174691032124,"d":"7.93"},{"v":10.563755483443291,"d":"10.56"},{"v":8.80048692370598,"d":"8.80"},{"$f":"AVERAGE(B216:F216)","v":{"v":11.514164521268127,"d":"11.51"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.9912174955592508,"d":"0.99"},{"v":0.7726820743171368,"d":"0.77"},{"v":-0.07881563381687097,"d":"-0.08 "},{"v":1.303659643757508,"d":"1.30"},{"v":-0.5875230650136386,"d":"-0.59 "},{"$f":"AVERAGE(B218:F218)","v":{"v":0.4802441029606772,"d":"0.48"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":16.41085529758004,"d":"16.41"},{"v":25.900610591628002,"d":"25.90"},{"v":26.769771902389582,"d":"26.77"},{"v":28.919555460583286,"d":"28.92"},{"v":45.89947580802903,"d":"45.90"},{"$f":"AVERAGE(B220:F220)","v":{"v":28.780053812041984,"d":"28.78"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E223+1","v":2024},"Variation / moyenne"]
["Courtételle","Courtételle","Courtételle","Courtételle","Courtételle","Courtételle","Courtételle"]
[null,{"v":2644,"d":"2,644"},{"v":2652,"d":"2,652"},{"v":2654,"d":"2,654"},{"v":2724,"d":"2,724"},{"v":2788,"d":"2,788"},{"$f":"F225-B225","v":144}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":6817290.69,"d":"6,817,290.69"},{"v":10561501.98,"d":"10,561,501.98"},{"v":10340912.19,"d":"10,340,912.19"},{"v":9978141.26,"d":"9,978,141.26"},{"v":11068661.01,"d":"11,068,661.01"},{"$f":"F229-B229","v":{"v":4251370.319999999,"d":"4,251,370.32"}}]
[]
["1.2 Endettement net (Fr.)",{"v":1024849.9699999988,"d":"1,024,849.97"},{"v":613443.4900000002,"d":"613,443.49"},{"v":-429317.41000000015,"d":"-429,317.41 "},{"v":-643488.3599999994,"d":"-643,488.36 "},{"v":833173.7000000011,"d":"833,173.70"},{"$f":"F231-B231","v":{"v":-191676.2699999977,"d":"-191,676.27 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":16.242072064674066,"d":"16.24"},{"v":9.592209690190124,"d":"9.59"},{"v":-5.75873905056326,"d":"-5.76 "},{"v":-8.632862037350106,"d":"-8.63 "},{"v":11.508793773677548,"d":"11.51"},{"$f":"AVERAGE(B233:F233)","v":{"v":4.590294888125674,"d":"4.59"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":486979.0900000001,"d":"486,979.09"},{"v":1028696.82,"d":"1,028,696.82"},{"v":1180036.82,"d":"1,180,036.82"},{"v":1671700.55,"d":"1,671,700.55"},{"v":834698.6900000001,"d":"834,698.69"},{"$f":"F238-B238","v":{"v":347719.6,"d":"347,719.60"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":38.4498892421939,"d":"38.45"},{"v":167.10987986976662,"d":"167.11"},{"v":192.09903418549607,"d":"192.10"},{"v":112.07048240846301,"d":"112.07"},{"v":36.03994710793759,"d":"36.04"},{"$f":"AVERAGE(B240:F240)","v":{"v":109.15384656277145,"d":"109.15"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.7497984416249074,"d":"0.75"},{"v":0.4161348325151748,"d":"0.42"},{"v":0.7893764757558861,"d":"0.79"},{"v":0.8022331200480969,"d":"0.80"},{"v":0.6839378598177625,"d":"0.68"},{"$f":"AVERAGE(B243:F243)","v":{"v":0.6882961459523655,"d":"0.69"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":96.36206086158504,"d":"96.36"},{"v":102.1184803768173,"d":"102.12"},{"v":87.58455690186054,"d":"87.58"},{"v":85.02586100620134,"d":"85.03"},{"v":85.83067079637765,"d":"85.83"},{"$f":"AVERAGE(B245:F245)","v":{"v":91.38432598856838,"d":"91.38"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":13.40904168518921,"d":"13.41"},{"v":9.871324890399938,"d":"9.87"},{"v":8.880088733564895,"d":"8.88"},{"v":13.397147008629172,"d":"13.40"},{"v":19.5330740527379,"d":"19.53"},{"$f":"AVERAGE(B247:F247)","v":{"v":13.018135274104225,"d":"13.02"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":6.922445450723763,"d":"6.92"},{"v":5.326006208930072,"d":"5.33"},{"v":6.14661672098453,"d":"6.15"},{"v":5.906064838714644,"d":"5.91"},{"v":6.3273680397311045,"d":"6.33"},{"$f":"AVERAGE(B249:F249)","v":{"v":6.125700251816823,"d":"6.13"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":387.61345310136113,"d":"387.61"},{"v":231.31353318250385,"d":"231.31"},{"v":-161.76240015071596,"d":"-161.76 "},{"v":-236.22920704845794,"d":"-236.23 "},{"v":298.8427905308469,"d":"298.84"},{"$f":"B251-F251","v":{"v":88.77066257051422,"d":"88.77"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":6.883424932683822,"d":"6.88"},{"v":9.946403099274365,"d":"9.95"},{"v":9.99457302301883,"d":"9.99"},{"v":14.244915451145893,"d":"14.24"},{"v":6.472575897918631,"d":"6.47"},{"$f":"AVERAGE(B253:F253)","v":{"v":9.508378480808307,"d":"9.51"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.2747593172898947,"d":"0.27"},{"v":-0.18509044143047937,"d":"-0.19 "},{"v":0.35183059619100315,"d":"0.35"},{"v":0.40037645576501674,"d":"0.40"},{"v":0.0889272924950794,"d":"0.09"},{"$f":"AVERAGE(B255:F255)","v":{"v":0.18616064406210292,"d":"0.19"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":44.57816234527191,"d":"44.58"},{"v":45.631305615684866,"d":"45.63"},{"v":87.55632322751966,"d":"87.56"},{"v":87.77866691828125,"d":"87.78"},{"v":93.71961819777636,"d":"93.72"},{"$f":"AVERAGE(B257:F257)","v":{"v":71.85281526090681,"d":"71.85"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E260+1","v":2024},"Variation / moyenne"]
["Delémont","Delémont","Delémont","Delémont","Delémont","Delémont",{"$f":"C261","v":"Delémont"}]
[null,{"v":12618,"d":"12,618"},{"v":12479,"d":"12,479"},{"v":12636,"d":"12,636"},{"v":12739,"d":"12,739"},{"v":12808,"d":"12,808"},{"$f":"F262-B262","v":190}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":132652302,"d":"132,652,302.00"},{"v":142369124.54000002,"d":"142,369,124.54"},{"v":166457137.64,"d":"166,457,137.64"},{"v":171926276.57999998,"d":"171,926,276.58"},{"v":170599073.43,"d":"170,599,073.43"},{"$f":"F266-B266","v":{"v":37946771.43000001,"d":"37,946,771.43"}}]
[]
["1.2 Endettement net (Fr.)",{"v":70522811.37,"d":"70,522,811.37"},{"v":95429893.1,"d":"95,429,893.10"},{"v":103469664.55000001,"d":"103,469,664.55"},{"v":110066288.14999999,"d":"110,066,288.15"},{"v":104683806.29,"d":"104,683,806.29"},{"$f":"F268-B268","v":{"v":34160994.92,"d":"34,160,994.92"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":205.94207770344184,"d":"205.94"},{"v":264.5831038213967,"d":"264.58"},{"v":306.1634324656074,"d":"306.16"},{"v":304.2155164991878,"d":"304.22"},{"v":252.166874693763,"d":"252.17"},{"$f":"AVERAGE(B270:F270)","v":{"v":266.61420103667933,"d":"266.61"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1468726.6999999997,"d":"1,468,726.70"},{"v":4282459.75,"d":"4,282,459.75"},{"v":2391598.3299999996,"d":"2,391,598.33"},{"v":4493827.61,"d":"4,493,827.61"},{"v":12931859.21,"d":"12,931,859.21"},{"$f":"F275-B275","v":{"v":11463132.510000002,"d":"11,463,132.51"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":14.795729268374016,"d":"14.80"},{"v":35.27105109546238,"d":"35.27"},{"v":22.649256583754063,"d":"22.65"},{"v":40.11780172198549,"d":"40.12"},{"v":283.5621347842424,"d":"283.56"},{"$f":"AVERAGE(B277:F277)","v":{"v":79.27919469076366,"d":"79.28"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.5789341065068223,"d":"0.58"},{"v":0.7834205334669824,"d":"0.78"},{"v":0.8853052696677025,"d":"0.89"},{"v":1.278272830185868,"d":"1.28"},{"v":1.631631166652819,"d":"1.63"},{"$f":"AVERAGE(B280:F280)","v":{"v":1.0315127812960387,"d":"1.03"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":329.5567878055179,"d":"329.56"},{"v":145.45424888235004,"d":"145.45"},{"v":164.97048895484664,"d":"164.97"},{"v":149.6182931463621,"d":"149.62"},{"v":138.62443675877486,"d":"138.62"},{"$f":"AVERAGE(B282:F282)","v":{"v":185.6448511095703,"d":"185.64"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":14.348159730024273,"d":"14.35"},{"v":13.199076852414121,"d":"13.20"},{"v":10.88412375159731,"d":"10.88"},{"v":11.845270716448269,"d":"11.85"},{"v":4.803357293194687,"d":"4.80"},{"$f":"AVERAGE(B284:F284)","v":{"v":11.015997668735732,"d":"11.02"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.38164103670395,"d":"9.38"},{"v":6.532279910875309,"d":"6.53"},{"v":6.79965226778495,"d":"6.80"},{"v":7.354029810689355,"d":"7.35"},{"v":6.901243749418944,"d":"6.90"},{"$f":"AVERAGE(B286:F286)","v":{"v":7.393769355094501,"d":"7.39"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":5589.064144079886,"d":"5,589.06"},{"v":7647.238809199454,"d":"7,647.24"},{"v":8188.482474675531,"d":"8,188.48"},{"v":8640.104258576026,"d":"8,640.10"},{"v":8173.314045128045,"d":"8,173.31"},{"$f":"F288-B288","v":{"v":2584.249901048159,"d":"2,584.25"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":4.059812884699114,"d":"4.06"},{"v":4.375260214022992,"d":"4.38"},{"v":2.3702386781213347,"d":"2.37"},{"v":3.9107391265426306,"d":"3.91"},{"v":10.508097513000807,"d":"10.51"},{"$f":"AVERAGE(B290:F290)","v":{"v":5.044829683277376,"d":"5.04"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.43029233393941796,"d":"-0.43 "},{"v":1.0357422298970582,"d":"1.04"},{"v":1.0425414310839916,"d":"1.04"},{"v":-2.531236247191573,"d":"-2.53 "},{"v":1.6224555990760585,"d":"1.62"},{"$f":"AVERAGE(B292:F292)","v":{"v":0.14784213578522348,"d":"0.15"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":9.833650858759633,"d":"9.83"},{"v":10.09658669841382,"d":"10.10"},{"v":-7.756164813253257,"d":"-7.76 "},{"v":-13.254706580046266,"d":"-13.25 "},{"v":0.9211344604578047,"d":"0.92"},{"$f":"AVERAGE(B294:F294)","v":{"v":-0.03189987513365313,"d":"-0.03 "}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E297+1","v":2024},"Variation / moyenne"]
["Develier","Develier","Develier","Develier","Develier","Develier",{"$f":"C298","v":"Develier"}]
[null,{"v":1371,"d":"1,371"},{"v":1359,"d":"1,359"},{"v":1360,"d":"1,360"},{"v":1372,"d":"1,372"},{"v":1393,"d":"1,393"},{"$f":"F299-B299","v":22}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5654444.48,"d":"5,654,444.48"},{"v":6715713.52,"d":"6,715,713.52"},{"v":7684406.99,"d":"7,684,406.99"},{"v":7728877.57,"d":"7,728,877.57"},{"v":8618233.44,"d":"8,618,233.44"},{"$f":"F303-B303","v":{"v":2963788.959999999,"d":"2,963,788.96"}}]
[]
["1.2 Endettement net (Fr.)",{"v":2124903.9499999997,"d":"2,124,903.95"},{"v":3276821.49,"d":"3,276,821.49"},{"v":4117624.07,"d":"4,117,624.07"},{"v":4317931.23,"d":"4,317,931.23"},{"v":5187898.7299999995,"d":"5,187,898.73"},{"$f":"F305-B305","v":{"v":3062994.78,"d":"3,062,994.78"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":66.6259448252541,"d":"66.63"},{"v":100.8978255669706,"d":"100.90"},{"v":126.48004633044894,"d":"126.48"},{"v":117.98537216574123,"d":"117.99"},{"v":146.44349621590155,"d":"146.44"},{"$f":"AVERAGE(B307:F307)","v":{"v":111.68653702086328,"d":"111.69"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":45022.16999999999,"d":"45,022.17"},{"v":577330.0700000001,"d":"577,330.07"},{"v":-98287.84000000003,"d":"-98,287.84 "},{"v":465099.48999999993,"d":"465,099.49"},{"v":205311.86,"d":"205,311.86"},{"$f":"F312-B312","v":{"v":160289.69,"d":"160,289.69"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":24.410668281676422,"d":"24.41"},{"v":72.50519424998578,"d":"72.51"},{"v":-10.50684795042532,"d":"-10.51 "},{"v":68.11200519707909,"d":"68.11"},{"v":18.792551560812488,"d":"18.79"},{"$f":"AVERAGE(B314:F314)","v":{"v":34.66271426782569,"d":"34.66"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.3556992448713735,"d":"0.36"},{"v":0.032723052074910094,"d":"0.03"},{"v":0.10082281196327897,"d":"0.10"},{"v":0.17057832854614213,"d":"0.17"},{"v":0.8252205721158328,"d":"0.83"},{"$f":"AVERAGE(B317:F317)","v":{"v":0.2970088019143075,"d":"0.30"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":167.34657871202828,"d":"167.35"},{"v":87.48597422505314,"d":"87.49"},{"v":98.42228821024798,"d":"98.42"},{"v":90.90676649941105,"d":"90.91"},{"v":94.05544911614818,"d":"94.06"},{"$f":"AVERAGE(B319:F319)","v":{"v":107.64341135257773,"d":"107.64"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":3.7572009362153644,"d":"3.76"},{"v":12.063696546930395,"d":"12.06"},{"v":20.801080816594002,"d":"20.80"},{"v":22.59804188158275,"d":"22.60"},{"v":20.6484642264079,"d":"20.65"},{"$f":"AVERAGE(B321:F321)","v":{"v":15.973696881546081,"d":"15.97"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":6.065279041669465,"d":"6.07"},{"v":3.1081503664685335,"d":"3.11"},{"v":8.09136139598899,"d":"8.09"},{"v":5.100299598233363,"d":"5.10"},{"v":5.126524518354906,"d":"5.13"},{"$f":"AVERAGE(B323:F323)","v":{"v":5.498322984143051,"d":"5.50"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1549.8934719183076,"d":"1,549.89"},{"v":2411.2005077262693,"d":"2,411.20"},{"v":3027.6647573529413,"d":"3,027.66"},{"v":3147.1801967930032,"d":"3,147.18"},{"v":3724.263266331658,"d":"3,724.26"},{"$f":"F325-B325","v":{"v":2174.3697944133505,"d":"2,174.37"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":1.3324573514410587,"d":"1.33"},{"v":7.520910990760686,"d":"7.52"},{"v":-1.2588758154834199,"d":"-1.26 "},{"v":5.470482661096824,"d":"5.47"},{"v":2.240679523896923,"d":"2.24"},{"$f":"AVERAGE(B327:F327)","v":{"v":3.061130942342414,"d":"3.06"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.041171688210509934,"d":"0.04"},{"v":-4.084108902037118,"d":"-4.08 "},{"v":-0.09570041068760718,"d":"-0.10 "},{"v":0.29426107333063795,"d":"0.29"},{"v":-1.136629778315806,"d":"-1.14 "},{"$f":"AVERAGE(B329:F329)","v":{"v":-0.9962012658998767,"d":"-1.00 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":30.993305987848057,"d":"30.99"},{"v":33.20442371988124,"d":"33.20"},{"v":24.247073455870847,"d":"24.25"},{"v":22.40278534291102,"d":"22.40"},{"v":18.145648436753614,"d":"18.15"},{"$f":"AVERAGE(B331:F331)","v":{"v":25.798647388652956,"d":"25.80"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E334+1","v":2024},"Variation / moyenne"]
["Ederswiler","Ederswiler","Ederswiler","Ederswiler","Ederswiler","Ederswiler",{"$f":"C335","v":"Ederswiler"}]
[null,118,117,112,117,115,{"$f":"F336-C336","v":{"v":-2,"d":"-2 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":0,"d":"0.00"},{"v":858438.48,"d":"858,438.48"},{"v":962560.3300000001,"d":"962,560.33"},{"v":714480.9,"d":"714,480.90"},{"v":676568.9,"d":"676,568.90"},{"$f":"F340-C340","v":{"v":-181869.57999999996,"d":"-181,869.58 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":0,"d":"0.00"},{"v":657021.74,"d":"657,021.74"},{"v":779330.5699999998,"d":"779,330.57"},{"v":570673.89,"d":"570,673.89"},{"v":486519.94999999995,"d":"486,519.95"},{"$f":"F342-C342","v":{"v":-170501.79000000004,"d":"-170,501.79 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":0,"d":"0.00"},{"v":220.24779235711813,"d":"220.25"},{"v":236.83485384279783,"d":"236.83"},{"v":157.2143792034456,"d":"157.21"},{"v":162.06336207760904,"d":"162.06"},{"$f":"AVERAGE(C344:F344)","v":{"v":194.09009687024263,"d":"194.09"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":0,"d":"0.00"},{"v":51065.55,"d":"51,065.55"},{"v":74900.3,"d":"74,900.30"},{"v":60176.340000000004,"d":"60,176.34"},{"v":40457.07,"d":"40,457.07"},{"$f":"F349-C349","v":{"v":-10608.480000000003,"d":"-10,608.48 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":123.74202615844092,"d":"123.74"},{"v":181.49838554319052,"d":"181.50"},{"v":145.8192898813238,"d":"145.82"},{"v":0,"d":"0.00"},{"$f":"AVERAGE(C351:F351)","v":{"v":112.76492539573881,"d":"112.76"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0,"d":"0.00"},{"v":1.4581143829227574,"d":"1.46"},{"v":1.0311858785160979,"d":"1.03"},{"v":1.084786979176079,"d":"1.08"},{"v":1.8041076761345156,"d":"1.80"},{"$f":"AVERAGE(C354:F354)","v":{"v":1.3445487291873626,"d":"1.34"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":0,"d":"0.00"},{"v":165.77905527670643,"d":"165.78"},{"v":210.4200264813128,"d":"210.42"},{"v":139.4380766562632,"d":"139.44"},{"v":146.87304718358308,"d":"146.87"},{"$f":"AVERAGE(C356:F356)","v":{"v":165.62755139946637,"d":"165.63"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":7.982299798683044,"d":"7.98"},{"v":9.537950876204585,"d":"9.54"},{"v":8.209284879188624,"d":"8.21"},{"v":0,"d":"0.00"},{"$f":"AVERAGE(C358:F358)","v":{"v":6.4323838885190625,"d":"6.43"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":0,"d":"0.00"},{"v":11.268007507538853,"d":"11.27"},{"v":12.13612651307383,"d":"12.14"},{"v":12.998370765472467,"d":"13.00"},{"v":12.699523485115924,"d":"12.70"},{"$f":"AVERAGE(C360:F360)","v":{"v":12.275507067800268,"d":"12.28"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":0,"d":"0.00"},{"v":5615.570427350427,"d":"5,615.57"},{"v":6958.308660714284,"d":"6,958.31"},{"v":4877.554615384615,"d":"4,877.55"},{"v":4230.608260869565,"d":"4,230.61"},{"$f":"F362-C362","v":{"v":-1384.962166480862,"d":"-1,384.96 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":0,"d":"0.00"},{"v":9.861625303871998,"d":"9.86"},{"v":16.37354316218109,"d":"16.37"},{"v":11.74401318469585,"d":"11.74"},{"v":8.782628274843145,"d":"8.78"},{"$f":"AVERAGE(C364:F364)","v":{"v":11.690452481398022,"d":"11.69"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0,"d":"0.00"},{"v":-6.716151350325644,"d":"-6.72 "},{"v":-7.158025698704715,"d":"-7.16 "},{"v":-6.019444981247338,"d":"-6.02 "},{"v":-4.8495965434079675,"d":"-4.85 "},{"$f":"AVERAGE(C366:F366)","v":{"v":-6.185804643421417,"d":"-6.19 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":0,"d":"0.00"},{"v":182.8364697491957,"d":"182.84"},{"v":165.14240409582715,"d":"165.14"},{"v":146.73004199278824,"d":"146.73"},{"v":177.51589804703832,"d":"177.52"},{"$f":"AVERAGE(C368:F368)","v":{"v":168.05620347121234,"d":"168.06"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E371+1","v":2024},"Variation / moyenne"]
["Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne","Haute-Sorne",{"$f":"C372","v":"Haute-Sorne"}]
[null,{"v":7167,"d":"7,167"},{"v":7261,"d":"7,261"},{"v":7319,"d":"7,319"},{"v":7362,"d":"7,362"},{"v":7451,"d":"7,451"},{"$f":"F373-B373","v":284}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":38037365.76,"d":"38,037,365.76"},{"v":44141873.29,"d":"44,141,873.29"},{"v":45615798.69,"d":"45,615,798.69"},{"v":46501562.57,"d":"46,501,562.57"},{"v":44686423.379999995,"d":"44,686,423.38"},{"$f":"F377-B377","v":{"v":6649057.619999997,"d":"6,649,057.62"}}]
[]
["1.2 Endettement net (Fr.)",{"v":21593781.700000003,"d":"21,593,781.70"},{"v":27130950.97,"d":"27,130,950.97"},{"v":29090469.220000003,"d":"29,090,469.22"},{"v":30964330.889999993,"d":"30,964,330.89"},{"v":28788150.690000005,"d":"28,788,150.69"},{"$f":"F379-B379","v":{"v":7194368.990000002,"d":"7,194,368.99"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":136.50038563613555,"d":"136.50"},{"v":152.73987401867893,"d":"152.74"},{"v":154.86203390124382,"d":"154.86"},{"v":171.4302612183432,"d":"171.43"},{"v":138.87354458206985,"d":"138.87"},{"$f":"AVERAGE(B381:F381)","v":{"v":150.88121987129426,"d":"150.88"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-408267.07000000007,"d":"-408,267.07 "},{"v":2657075.1500000004,"d":"2,657,075.15"},{"v":2800717.16,"d":"2,800,717.16"},{"v":1439832.8000000003,"d":"1,439,832.80"},{"v":4487995.7,"d":"4,487,995.70"},{"$f":"F386-B386","v":{"v":4896262.7700000005,"d":"4,896,262.77"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-22.938461812471182,"d":"-22.94 "},{"v":92.11804546845167,"d":"92.12"},{"v":62.17408940280473,"d":"62.17"},{"v":43.229700648618696,"d":"43.23"},{"v":192.43997463203058,"d":"192.44"},{"$f":"AVERAGE(B388:F388)","v":{"v":73.4046696678869,"d":"73.40"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.8876701830287868,"d":"0.89"},{"v":0.4527074770330623,"d":"0.45"},{"v":0.3196624025122375,"d":"0.32"},{"v":0.9209670849171409,"d":"0.92"},{"v":0.9376848038250372,"d":"0.94"},{"$f":"AVERAGE(B91:F391)","v":{"v":3598435.7313927934,"d":"3,598,435.73"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":231.80936233037005,"d":"231.81"},{"v":161.83567681894064,"d":"161.84"},{"v":159.62819613428326,"d":"159.63"},{"v":163.2476640978063,"d":"163.25"},{"v":136.63094514017317,"d":"136.63"},{"$f":"AVERAGE(B393:F393)","v":{"v":170.6303689043147,"d":"170.63"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":8.784052903437058,"d":"8.78"},{"v":12.643522838198418,"d":"12.64"},{"v":18.014278705230616,"d":"18.01"},{"v":18.063015615255836,"d":"18.06"},{"v":9.813858619944982,"d":"9.81"},{"$f":"AVERAGE(B395:F395)","v":{"v":13.463745736413381,"d":"13.46"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":7.367990432655276,"d":"7.37"},{"v":4.964769270713326,"d":"4.96"},{"v":5.409970136419791,"d":"5.41"},{"v":6.449737934025637,"d":"6.45"},{"v":6.3434100247615195,"d":"6.34"},{"$f":"AVERAGE(B397:F397)","v":{"v":6.10717555971511,"d":"6.11"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3012.9456815962053,"d":"3,012.95"},{"v":3736.53091447459,"d":"3,736.53"},{"v":3974.6508020221345,"d":"3,974.65"},{"v":4205.967249388752,"d":"4,205.97"},{"v":3863.6626882297687,"d":"3,863.66"},{"$f":"F399-B399","v":{"v":850.7170066335634,"d":"850.72"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-2.488083158921375,"d":"-2.49 "},{"v":9.741533904417546,"d":"9.74"},{"v":9.800846219341574,"d":"9.80"},{"v":5.054654689024227,"d":"5.05"},{"v":13.722268373585669,"d":"13.72"},{"$f":"AVERAGE(B401:F401)","v":{"v":7.166244005489529,"d":"7.17"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.6891921189226727,"d":"0.69"},{"v":0.39669751274013126,"d":"0.40"},{"v":0.24299554384908176,"d":"0.24"},{"v":-0.40609236273776256,"d":"-0.41 "},{"v":1.1693126010012005,"d":"1.17"},{"$f":"AVERAGE(B403:F403)","v":{"v":0.4184210827550647,"d":"0.42"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":-4.710515369325079,"d":"-4.71 "},{"v":1.8498164163999706,"d":"1.85"},{"v":3.790370111655988,"d":"3.79"},{"v":0.5631421687493744,"d":"0.56"},{"v":5.199321639957151,"d":"5.20"},{"$f":"AVERAGE(B405:F405)","v":{"v":1.3384269934874808,"d":"1.34"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E408+1","v":2024},"Variation / moyenne"]
["Mervelier","Mervelier","Mervelier","Mervelier","Mervelier","Mervelier",{"$f":"C409","v":"Mervelier"}]
[null,528,538,522,535,526,{"$f":"F410-B410","v":{"v":-2,"d":"-2 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":3153128.1900000004,"d":"3,153,128.19"},{"v":3093787.24,"d":"3,093,787.24"},{"v":2811349.0100000002,"d":"2,811,349.01"},{"v":2637865.54,"d":"2,637,865.54"},{"v":2620488.17,"d":"2,620,488.17"},{"$f":"F414-B414","v":{"v":-532640.0200000005,"d":"-532,640.02 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":1367293.8899999997,"d":"1,367,293.89"},{"v":1159598.6800000002,"d":"1,159,598.68"},{"v":1290983.73,"d":"1,290,983.73"},{"v":888016.6099999999,"d":"888,016.61"},{"v":591797.7799999998,"d":"591,797.78"},{"$f":"F416-B416","v":{"v":-775496.1099999999,"d":"-775,496.11 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":102.20765484411167,"d":"102.21"},{"v":92.40606183180644,"d":"92.41"},{"v":97.69596117611951,"d":"97.70"},{"v":62.36010258971957,"d":"62.36"},{"v":43.37281495799291,"d":"43.37"},{"$f":"AVERAGE(B418:F418)","v":{"v":79.60851907995001,"d":"79.61"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":66001.91,"d":"66,001.91"},{"v":215465.19,"d":"215,465.19"},{"v":6750.079999999998,"d":"6,750.08"},{"v":323619.8,"d":"323,619.80"},{"v":279348.69,"d":"279,348.69"},{"$f":"F423-B423","v":{"v":213346.78,"d":"213,346.78"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":212.77739647309096,"d":"212.78"},{"v":176.2094439150038,"d":"176.21"},{"v":-5.124929495092614,"d":"-5.12 "},{"v":398.3423767275936,"d":"398.34"},{"v":-413.5723581063375,"d":"-413.57 "},{"$f":"AVERAGE(B425:F425)","v":{"v":73.72638590285166,"d":"73.73"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.4626782377352914,"d":"2.46"},{"v":1.671008731250679,"d":"1.67"},{"v":2.170171703069586,"d":"2.17"},{"v":1.4865234676225696,"d":"1.49"},{"v":1.2858911032050193,"d":"1.29"},{"$f":"AVERAGE(B428:F428)","v":{"v":1.815254648576629,"d":"1.82"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":257.63861219080337,"d":"257.64"},{"v":166.68640425448302,"d":"166.69"},{"v":241.65913047673038,"d":"241.66"},{"v":128.80122708611665,"d":"128.80"},{"v":130.67625819938004,"d":"130.68"},{"$f":"AVERAGE(B430:F430)","v":{"v":185.0923264415027,"d":"185.09"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":8.870814148302092,"d":"8.87"},{"v":7.625800120397066,"d":"7.63"},{"v":2.678098011117427,"d":"2.68"},{"v":4.542409025745546,"d":"4.54"},{"v":0.07271659836944769,"d":"0.07"},{"$f":"AVERAGE(B432:F432)","v":{"v":4.757967580786316,"d":"4.76"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":13.663169798432333,"d":"13.66"},{"v":7.980259007107633,"d":"7.98"},{"v":12.719036784970644,"d":"12.72"},{"v":7.929041984377498,"d":"7.93"},{"v":7.344167023333095,"d":"7.34"},{"$f":"AVERAGE(B434:F434)","v":{"v":9.92713491964424,"d":"9.93"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":2589.5717613636357,"d":"2,589.57"},{"v":2155.3878810408924,"d":"2,155.39"},{"v":2473.148908045977,"d":"2,473.15"},{"v":1659.8441308411213,"d":"1,659.84"},{"v":1125.0908365019006,"d":"1,125.09"},{"$f":"F436-B436","v":{"v":-1464.480924861735,"d":"-1,464.48 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":5.3929429663759745,"d":"5.39"},{"v":11.608787216767043,"d":"11.61"},{"v":0.5802262393057942,"d":"0.58"},{"v":15.80164974950302,"d":"15.80"},{"v":13.930321060025461,"d":"13.93"},{"$f":"AVERAGE(B438:F438)","v":{"v":9.46278544639546,"d":"9.46"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.0524828364752012,"d":"1.05"},{"v":1.024461524181471,"d":"1.02"},{"v":0.8952158500924826,"d":"0.90"},{"v":0.9123064243210521,"d":"0.91"},{"v":0.6020450536492915,"d":"0.60"},{"$f":"AVERAGE(B440:F440)","v":{"v":0.8973023377438997,"d":"0.90"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":20.429333122533304,"d":"20.43"},{"v":69.34414252798601,"d":"69.34"},{"v":59.28930294672667,"d":"59.29"},{"v":27.929375105946118,"d":"27.93"},{"v":44.94336894818154,"d":"44.94"},{"$f":"AVERAGE(B442:F442)","v":{"v":44.38710453027473,"d":"44.39"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E445+1","v":2024},"Variation / moyenne"]
["Mettembert","Mettembert","Mettembert","Mettembert","Mettembert","Mettembert",{"$f":"C446","v":"Mettembert"}]
[null,108,111,106,112,112,{"$f":"F447-B447","v":4}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":536394.25,"d":"536,394.25"},{"v":497395.93,"d":"497,395.93"},{"v":472998.96,"d":"472,998.96"},{"v":471574.19,"d":"471,574.19"},{"v":439742.88,"d":"439,742.88"},{"$f":"F451-B451","v":{"v":-96651.37,"d":"-96,651.37 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":245034.5,"d":"245,034.50"},{"v":41207.310000000056,"d":"41,207.31"},{"v":-17354.15000000008,"d":"-17,354.15 "},{"v":11386.76000000001,"d":"11,386.76"},{"v":53281.810000000056,"d":"53,281.81"},{"$f":"F453-B453","v":{"v":-191752.68999999994,"d":"-191,752.69 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":118.6202773387294,"d":"118.62"},{"v":16.719602004486976,"d":"16.72"},{"v":-6.266669959944098,"d":"-6.27 "},{"v":4.328172637937519,"d":"4.33"},{"v":22.951413619917627,"d":"22.95"},{"$f":"AVERAGE(B455:F455)","v":{"v":31.270559128225482,"d":"31.27"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-73417.52,"d":"-73,417.52 "},{"v":7855.189999999999,"d":"7,855.19"},{"v":39958.61,"d":"39,958.61"},{"v":-2619.860000000003,"d":"-2,619.86 "},{"v":-37411.25,"d":"-37,411.25 "},{"$f":"F460-B460","v":{"v":36006.270000000004,"d":"36,006.27"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":367.5802526906878,"d":"367.58"},{"v":1826.136690811873,"d":"1,826.14"},{"v":-10.029688699344026,"d":"-10.03 "},{"v":-834.3648244792364,"d":"-834.36 "},{"$f":"AVERAGE(B462:F462)","v":{"v":269.86448606479604,"d":"269.86"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.5978853826449186,"d":"2.60"},{"v":1.2272053234414815,"d":"1.23"},{"v":1.1791159550166586,"d":"1.18"},{"v":1.7317775367336035,"d":"1.73"},{"v":1.65378142827776,"d":"1.65"},{"$f":"AVERAGE(B465:F465)","v":{"v":1.6779531252228843,"d":"1.68"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":285.8395721526178,"d":"285.84"},{"v":118.19444414081059,"d":"118.19"},{"v":110.97438161325479,"d":"110.97"},{"v":122.41030728356013,"d":"122.41"},{"v":116.3712108814388,"d":"116.37"},{"$f":"AVERAGE(B467:F467)","v":{"v":150.7579832143364,"d":"150.76"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":0.5148028958951709,"d":"0.51"},{"v":0.5639467380056777,"d":"0.56"},{"v":6.348323361454726,"d":"6.35"},{"v":1.096553091812367,"d":"1.10"},{"$f":"AVERAGE(B469:F469)","v":{"v":1.7047252174335885,"d":"1.70"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.442867975766255,"d":"9.44"},{"v":4.2120315419686865,"d":"4.21"},{"v":4.141176522480363,"d":"4.14"},{"v":5.815978529157585,"d":"5.82"},{"v":5.063599120396707,"d":"5.06"},{"$f":"AVERAGE(B471:F471)","v":{"v":5.735130737953918,"d":"5.74"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":2268.837962962963,"d":"2,268.84"},{"v":371.2370270270275,"d":"371.24"},{"v":-163.71839622641588,"d":"-163.72 "},{"v":101.66750000000009,"d":"101.67"},{"v":475.73044642857195,"d":"475.73"},{"$f":"F473-B473","v":{"v":-1793.1075165343912,"d":"-1,793.11 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-39.12352249358799,"d":"-39.12 "},{"v":1.8666011514618823,"d":"1.87"},{"v":9.375035486072145,"d":"9.38"},{"v":-0.6800581423676053,"d":"-0.68 "},{"v":-9.900313708520368,"d":"-9.90 "},{"$f":"AVERAGE(B475:F475)","v":{"v":-7.6924515413883885,"d":"-7.69 "}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-2.490133215709639,"d":"-2.49 "},{"v":-10.665580161136228,"d":"-10.67 "},{"v":-1.0444596952281555,"d":"-1.04 "},{"v":-0.6292975475557266,"d":"-0.63 "},{"v":-0.6001660092121154,"d":"-0.60 "},{"$f":"AVERAGE(B477:F477)","v":{"v":-3.085927325768373,"d":"-3.09 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":39.487816508165494,"d":"39.49"},{"v":22.515572134779745,"d":"22.52"},{"v":20.74587099929086,"d":"20.75"},{"v":6.369184524983779,"d":"6.37"},{"v":-15.862859624006761,"d":"-15.86 "},{"$f":"AVERAGE(B479:F479)","v":{"v":14.651116908642624,"d":"14.65"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E482+1","v":2024},"Variation / moyenne"]
["Movelier","Movelier","Movelier","Movelier","Movelier","Movelier",{"$f":"C483","v":"Movelier"}]
[null,415,421,425,420,414,{"$f":"F484-B484","v":{"v":-1,"d":"-1 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":3313530.66,"d":"3,313,530.66"},{"v":3083781.92,"d":"3,083,781.92"},{"v":3177943.3000000003,"d":"3,177,943.30"},{"v":3469622.55,"d":"3,469,622.55"},{"v":3589788.34,"d":"3,589,788.34"},{"$f":"F488-B488","v":{"v":276257.6799999997,"d":"276,257.68"}}]
[]
["1.2 Endettement net (Fr.)",{"v":1875498.62,"d":"1,875,498.62"},{"v":1753942.15,"d":"1,753,942.15"},{"v":1642738.42,"d":"1,642,738.42"},{"v":1770576.3899999997,"d":"1,770,576.39"},{"v":2001726.3199999998,"d":"2,001,726.32"},{"$f":"F490-B490","v":{"v":126227.69999999972,"d":"126,227.70"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":183.28367780200932,"d":"183.28"},{"v":159.41766804305732,"d":"159.42"},{"v":143.83810759113757,"d":"143.84"},{"v":175.509857930181,"d":"175.51"},{"v":211.53700936994017,"d":"211.54"},{"$f":"AVERAGE(B492:F492)","v":{"v":174.71726414726507,"d":"174.72"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":64471.42,"d":"64,471.42"},{"v":138817.89,"d":"138,817.89"},{"v":53775.94,"d":"53,775.94"},{"v":316823.20999999996,"d":"316,823.21"},{"v":-15213.81999999998,"d":"-15,213.82 "},{"$f":"F497-B497","v":{"v":-79685.23999999998,"d":"-79,685.24 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":407.68572151258377,"d":"407.69"},{"v":389.9696604498682,"d":"389.97"},{"v":125.8659849698395,"d":"125.87"},{"v":71.07818447040636,"d":"71.08"},{"v":-7.013280999089506,"d":"-7.01 "},{"$f":"AVERAGE(B499:F499)","v":{"v":197.51725408072164,"d":"197.52"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":3.7120647031162552,"d":"3.71"},{"v":4.68028023298056,"d":"4.68"},{"v":3.6427835964789845,"d":"3.64"},{"v":0.4242454550982337,"d":"0.42"},{"v":1.9211210081314323,"d":"1.92"},{"$f":"AVERAGE(B502:F502)","v":{"v":2.8760989991610932,"d":"2.88"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":334.9766253987573,"d":"334.98"},{"v":320.1990009313112,"d":"320.20"},{"v":298.6916545773339,"d":"298.69"},{"v":196.12611442205554,"d":"196.13"},{"v":225.40355265986096,"d":"225.40"},{"$f":"AVERAGE(B504:F504)","v":{"v":275.0793895978638,"d":"275.08"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":1.20553711873869,"d":"1.21"},{"v":2.543782382897621,"d":"2.54"},{"v":2.8342129746356326,"d":"2.83"},{"v":28.540752441319473,"d":"28.54"},{"v":21.12068031497657,"d":"21.12"},{"$f":"AVERAGE(B506:F506)","v":{"v":11.248993046513599,"d":"11.25"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":11.920862138049024,"d":"11.92"},{"v":14.534052638644521,"d":"14.53"},{"v":11.880917840001617,"d":"11.88"},{"v":4.206975038382862,"d":"4.21"},{"v":5.544115947290986,"d":"5.54"},{"$f":"AVERAGE(B508:F508)","v":{"v":9.617384720473803,"d":"9.62"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":4519.27378313253,"d":"4,519.27"},{"v":4166.133372921615,"d":"4,166.13"},{"v":3865.266870588235,"d":"3,865.27"},{"v":4215.658071428571,"d":"4,215.66"},{"v":4835.087729468599,"d":"4,835.09"},{"$f":"F510-B510","v":{"v":315.8139463360685,"d":"315.81"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":6.517645654217651,"d":"6.52"},{"v":14.41390826021597,"d":"14.41"},{"v":5.05434583903729,"d":"5.05"},{"v":17.908952412135704,"d":"17.91"},{"v":-0.9552789058108204,"d":"-0.96 "},{"$f":"AVERAGE(B512:F512)","v":{"v":8.587914651959158,"d":"8.59"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.9721450060534239,"d":"0.97"},{"v":2.47099866968967,"d":"2.47"},{"v":12.248394674906171,"d":"12.25"},{"v":-20.440115670117464,"d":"-20.44 "},{"v":1.4216706977592097,"d":"1.42"},{"$f":"AVERAGE(B514:F514)","v":{"v":-0.6653813243417978,"d":"-0.67 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":21.332483579216717,"d":"21.33"},{"v":22.89154522870678,"d":"22.89"},{"v":23.55128480885946,"d":"23.55"},{"v":31.71737774070163,"d":"31.72"},{"v":17.430074817829265,"d":"17.43"},{"$f":"AVERAGE(B516:F516)","v":{"v":23.384553235062768,"d":"23.38"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E519+1","v":2024},"Variation / moyenne"]
["Pleigne","Pleigne","Pleigne","Pleigne","Pleigne","Pleigne",{"$f":"C520","v":"Pleigne"}]
[null,349,346,350,349,365,{"$f":"F521-B521","v":16}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":4204776.53,"d":"4,204,776.53"},{"v":4101271.21,"d":"4,101,271.21"},{"v":4143084.9,"d":"4,143,084.90"},{"v":3813815.98,"d":"3,813,815.98"},{"v":3541130.23,"d":"3,541,130.23"},{"$f":"F525-B525","v":{"v":-663646.3000000003,"d":"-663,646.30 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":2154227.6300000004,"d":"2,154,227.63"},{"v":1749151.46,"d":"1,749,151.46"},{"v":1514124.1099999999,"d":"1,514,124.11"},{"v":1463169.71,"d":"1,463,169.71"},{"v":855127.7999999998,"d":"855,127.80"},{"$f":"F527-B527","v":{"v":-1299099.8300000005,"d":"-1,299,099.83 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":278.4172565822117,"d":"278.42"},{"v":193.09502738024815,"d":"193.10"},{"v":174.7283629412086,"d":"174.73"},{"v":179.60410640050011,"d":"179.60"},{"v":95.64748732734361,"d":"95.65"},{"$f":"AVERAGE(B529:F529)","v":{"v":184.29844812630242,"d":"184.30"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":54478.63,"d":"54,478.63"},{"v":110915.18,"d":"110,915.18"},{"v":2693.319999999978,"d":"2,693.32"},{"v":68813.6,"d":"68,813.60"},{"v":591024.89,"d":"591,024.89"},{"$f":"F534-B534","v":{"v":536546.26,"d":"536,546.26"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":31.81480955893217,"d":"31.81"},{"v":-155.41532880415934,"d":"-155.42 "},{"v":-1.2176458554437644,"d":"-1.22 "},{"v":367.0616600389926,"d":"367.06"},{"v":-3648.4774575565984,"d":"-3,648.48 "},{"$f":"AVERAGE(B536:F536)","v":{"v":-681.2467925236554,"d":"-681.25 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":7.027477795792183,"d":"7.03"},{"v":7.763346731867641,"d":"7.76"},{"v":4.530805194167654,"d":"4.53"},{"v":4.0194990230548235,"d":"4.02"},{"v":2.546965721932334,"d":"2.55"},{"$f":"AVERAGE(B539:F539)","v":{"v":5.1776188933629275,"d":"5.18"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":581.6466052476995,"d":"581.65"},{"v":489.9152999509054,"d":"489.92"},{"v":289.8895016061949,"d":"289.89"},{"v":269.10275682899186,"d":"269.10"},{"v":177.38305685628202,"d":"177.38"},{"$f":"AVERAGE(B541:F541)","v":{"v":361.58744409801477,"d":"361.59"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":11.76691154371936,"d":"11.77"},{"v":1.0611970319045687,"d":"1.06"},{"v":0.015481099297879436,"d":"0.02"},{"v":1.4276039262136855,"d":"1.43"},{"v":1.7149250882492517,"d":"1.71"},{"$f":"AVERAGE(B543:F543)","v":{"v":3.197223737876949,"d":"3.20"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":16.37166717283908,"d":"16.37"},{"v":20.570183084208384,"d":"20.57"},{"v":11.924375333286504,"d":"11.92"},{"v":9.388460373462092,"d":"9.39"},{"v":5.780099614280428,"d":"5.78"},{"$f":"AVERAGE(B545:F545)","v":{"v":12.8069571156153,"d":"12.81"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":6172.57200573066,"d":"6,172.57"},{"v":5055.351040462428,"d":"5,055.35"},{"v":4326.068885714285,"d":"4,326.07"},{"v":4192.46335243553,"d":"4,192.46"},{"v":2342.815890410958,"d":"2,342.82"},{"$f":"F547-B547","v":{"v":-3829.7561153197016,"d":"-3,829.76 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":7.536027175752305,"d":"7.54"},{"v":13.249317320521376,"d":"13.25"},{"v":0.18845020348629363,"d":"0.19"},{"v":4.855485834774734,"d":"4.86"},{"v":29.605745865592702,"d":"29.61"},{"$f":"AVERAGE(B549:F549)","v":{"v":11.087005280025483,"d":"11.09"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":6.3342830510079144,"d":"6.33"},{"v":6.016647871070055,"d":"6.02"},{"v":6.570967257671663,"d":"6.57"},{"v":-3.3822496474824444,"d":"-3.38 "},{"v":-57.39584039260037,"d":"-57.40 "},{"$f":"AVERAGE(B551:F551)","v":{"v":-8.371238372066637,"d":"-8.37 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":12.832901254903614,"d":"12.83"},{"v":-25.95998556405713,"d":"-25.96 "},{"v":0.06585357629370957,"d":"0.07"},{"v":-3.5424636006920354,"d":"-3.54 "},{"v":1.4443967645557214,"d":"1.44"},{"$f":"AVERAGE(B553:F553)","v":{"v":-3.0318595137992244,"d":"-3.03 "}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E556+1","v":2024},"Variation / moyenne"]
["Rossemaison","Rossemaison","Rossemaison","Rossemaison","Rossemaison","Rossemaison",{"$f":"C557","v":"Rossemaison"}]
[null,687,710,733,733,739,{"$f":"F558-B558","v":52}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5505378.57,"d":"5,505,378.57"},{"v":5096463.18,"d":"5,096,463.18"},{"v":5163639.42,"d":"5,163,639.42"},{"v":4826208.1,"d":"4,826,208.10"},{"v":4523824.93,"d":"4,523,824.93"},{"$f":"F562-B562","v":{"v":-981553.6400000006,"d":"-981,553.64 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":212642.52999999933,"d":"212,642.53"},{"v":-208385.77000000048,"d":"-208,385.77 "},{"v":-451715.3599999994,"d":"-451,715.36 "},{"v":-743512.4500000002,"d":"-743,512.45 "},{"v":-2286114.8200000003,"d":"-2,286,114.82 "},{"$f":"F564-B564","v":{"v":-2498757.3499999996,"d":"-2,498,757.35 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":11.83959301771869,"d":"11.84"},{"v":-11.170312928471954,"d":"-11.17 "},{"v":-22.111467080953336,"d":"-22.11 "},{"v":-38.224038892429135,"d":"-38.22 "},{"v":-104.29512706406787,"d":"-104.30 "},{"$f":"AVERAGE(B566:F566)","v":{"v":-32.79227058964072,"d":"-32.79 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":181886.19,"d":"181,886.19"},{"v":662656.43,"d":"662,656.43"},{"v":336712.27999999997,"d":"336,712.28"},{"v":314911.34,"d":"314,911.34"},{"v":1663529.55,"d":"1,663,529.55"},{"$f":"F571-B571","v":{"v":1481643.36,"d":"1,481,643.36"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":83.4427782912108,"d":"83.44"},{"v":268.36710497982705,"d":"268.37"},{"v":224.59283943831824,"d":"224.59"},{"v":935.1556878670222,"d":"935.16"},{"v":1275.9645153936806,"d":"1,275.96"},{"$f":"AVERAGE(B573:F573)","v":{"v":557.5045851940118,"d":"557.50"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.6720419265770625,"d":"1.67"},{"v":0.918430132020468,"d":"0.92"},{"v":0.7248233460208231,"d":"0.72"},{"v":0.3254537167369393,"d":"0.33"},{"v":0.29460737331234865,"d":"0.29"},{"$f":"AVERAGE(B576:F576)","v":{"v":0.7870712989335283,"d":"0.79"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":275.41460905746095,"d":"275.41"},{"v":168.83040624821382,"d":"168.83"},{"v":151.93619764148482,"d":"151.94"},{"v":142.00795283218264,"d":"142.01"},{"v":99.45288354701786,"d":"99.45"},{"$f":"AVERAGE(B578:F578)","v":{"v":167.528409865272,"d":"167.53"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":9.446254106951125,"d":"9.45"},{"v":9.491875744909068,"d":"9.49"},{"v":6.483895985878915,"d":"6.48"},{"v":1.303428332567748,"d":"1.30"},{"v":7.1575109891216275,"d":"7.16"},{"$f":"AVERAGE(B580:F580)","v":{"v":6.776593031885696,"d":"6.78"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":6.802755817689768,"d":"6.80"},{"v":4.785570451703325,"d":"4.79"},{"v":5.693762008310731,"d":"5.69"},{"v":4.475047895163315,"d":"4.48"},{"v":3.1293319958234864,"d":"3.13"},{"$f":"AVERAGE(B582:F582)","v":{"v":4.9772936337381255,"d":"4.98"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":309.52333333333235,"d":"309.52"},{"v":-293.50108450704295,"d":"-293.50 "},{"v":-616.2556070941329,"d":"-616.26 "},{"v":-1014.341678035471,"d":"-1,014.34 "},{"v":-3093.5247902571045,"d":"-3,093.52 "},{"$f":"E584-F584","v":{"v":2079.1831122216336,"d":"2,079.18"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":9.099122480836238,"d":"9.10"},{"v":21.951802716622606,"d":"21.95"},{"v":9.90750502915538,"d":"9.91"},{"v":9.266056040360017,"d":"9.27"},{"v":36.57144411491915,"d":"36.57"},{"$f":"AVERAGE(B586:F586)","v":{"v":17.359186076378677,"d":"17.36"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.6065951956240987,"d":"1.61"},{"v":0.13484448905300334,"d":"0.13"},{"v":-0.41965263386556095,"d":"-0.42 "},{"v":-0.5188170458335583,"d":"-0.52 "},{"v":-46.79416219340242,"d":"-46.79 "},{"$f":"AVERAGE(B588:F588)","v":{"v":-9.198238437684887,"d":"-9.20 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":36.730811787259235,"d":"36.73"},{"v":51.980358075538206,"d":"51.98"},{"v":52.39260161861008,"d":"52.39"},{"v":58.15052699373698,"d":"58.15"},{"v":61.12059713671334,"d":"61.12"},{"$f":"AVERAGE(B590:F590)","v":{"v":52.074979122371566,"d":"52.07"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E593+1","v":2024},"Variation / moyenne"]
["Saulcy","Saulcy","Saulcy","Saulcy","Saulcy","Saulcy","Saulcy"]
[null,255,269,270,273,277,{"$f":"F595-B595","v":22}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":653720.47,"d":"653,720.47"},{"v":937461.24,"d":"937,461.24"},{"v":1238569.5,"d":"1,238,569.50"},{"v":1265824,"d":"1,265,824.00"},{"v":1212010.65,"d":"1,212,010.65"},{"$f":"F599-B599","v":{"v":558290.1799999999,"d":"558,290.18"}}]
[]
["1.2 Endettement net (Fr.)",{"v":292787.20999999985,"d":"292,787.21"},{"v":295523.7200000001,"d":"295,523.72"},{"v":448146.76,"d":"448,146.76"},{"v":444901.06999999983,"d":"444,901.07"},{"v":535060.46,"d":"535,060.46"},{"$f":"F601-B601","v":{"v":242273.25000000012,"d":"242,273.25"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":45.15041814151493,"d":"45.15"},{"v":50.81475827571423,"d":"50.81"},{"v":79.6322691513749,"d":"79.63"},{"v":61.141566229047626,"d":"61.14"},{"v":77.0689093921837,"d":"77.07"},{"$f":"AVERAGE(B603:F603)","v":{"v":62.76158423796708,"d":"62.76"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":31257.25,"d":"31,257.25"},{"v":39591.53999999999,"d":"39,591.54"},{"v":-44233.19,"d":"-44,233.19 "},{"v":101340.59999999999,"d":"101,340.60"},{"v":43210.38999999999,"d":"43,210.39"},{"$f":"F608-B608","v":{"v":11953.139999999992,"d":"11,953.14"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":47.5055853610347,"d":"47.51"},{"v":57.32114081862233,"d":"57.32"},{"v":-40.80934700066473,"d":"-40.81 "},{"v":102.59309757240291,"d":"102.59"},{"v":30.251379624784057,"d":"30.25"},{"$f":"AVERAGE(B610:F610)","v":{"v":39.37237127523585,"d":"39.37"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-0.1842280128633232,"d":"-0.18 "},{"v":0.4114868188366685,"d":"0.41"},{"v":-0.021163097292421044,"d":"-0.02 "},{"v":1.0129073801924398,"d":"1.01"},{"v":0.8051864738680744,"d":"0.81"},{"$f":"AVERAGE(B613:F613)","v":{"v":0.4048379125482877,"d":"0.40"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":109.58373732375289,"d":"109.58"},{"v":99.08606318092183,"d":"99.09"},{"v":133.59819995884524,"d":"133.60"},{"v":118.1803701309511,"d":"118.18"},{"v":107.30920391985389,"d":"107.31"},{"$f":"AVERAGE(B615:F615)","v":{"v":113.55151490286498,"d":"113.55"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":9.13810207188817,"d":"9.14"},{"v":34.437065475522274,"d":"34.44"},{"v":10.490281425874342,"d":"10.49"},{"v":9.254445401469793,"d":"9.25"},{"v":12.223492608418713,"d":"12.22"},{"$f":"AVERAGE(B617:F617)","v":{"v":15.108677396634658,"d":"15.11"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":4.708246835799518,"d":"4.71"},{"v":4.691093058745393,"d":"4.69"},{"v":5.255308337428694,"d":"5.26"},{"v":5.612953256609914,"d":"5.61"},{"v":10.888223058246833,"d":"10.89"},{"$f":"AVERAGE(B619:F619)","v":{"v":6.23116490936607,"d":"6.23"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1148.1851372549013,"d":"1,148.19"},{"v":1098.6011895910783,"d":"1,098.60"},{"v":1659.8028148148148,"d":"1,659.80"},{"v":1629.6742490842485,"d":"1,629.67"},{"v":1931.6262093862815,"d":"1,931.63"},{"$f":"F621-BF621","v":{"v":1931.6262093862815,"d":"1,931.63"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":5.239680307797116,"d":"5.24"},{"v":4.184674167296765,"d":"4.18"},{"v":-4.771209498084357,"d":"-4.77 "},{"v":9.461401914715365,"d":"9.46"},{"v":3.8257688180928238,"d":"3.83"},{"$f":"AVERAGE(B623:F623)","v":{"v":3.5880631419635427,"d":"3.59"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.7733384657406683,"d":"-1.77 "},{"v":0.8620945342738588,"d":"0.86"},{"v":1.0209443719198514,"d":"1.02"},{"v":-0.34990690837497174,"d":"-0.35 "},{"v":-2.1118074823214363,"d":"-2.11 "},{"$f":"AVERAGE(B625:F625)","v":{"v":-0.47040279004867325,"d":"-0.47 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":0.5155854008196052,"d":"0.52"},{"v":63.58230595027449,"d":"63.58"},{"v":49.49636468022566,"d":"49.50"},{"v":39.60136042062658,"d":"39.60"},{"v":35.08581913697184,"d":"35.09"},{"$f":"AVERAGE(B627:F627)","v":{"v":37.656287117783634,"d":"37.66"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E630+1","v":2024},"Variation / moyenne"]
["Soyhières","Soyhières","Soyhières","Soyhières","Soyhières","Soyhières",{"$f":"C631","v":"Soyhières"}]
[null,436,440,417,431,453,{"$f":"F632-B632","v":17}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":2744898.29,"d":"2,744,898.29"},{"v":3792930.42,"d":"3,792,930.42"},{"v":3504832.67,"d":"3,504,832.67"},{"v":3294471.8600000003,"d":"3,294,471.86"},{"v":3188184.92,"d":"3,188,184.92"},{"$f":"F636-B636","v":{"v":443286.6299999999,"d":"443,286.63"}}]
[]
["1.2 Endettement net (Fr.)",{"v":439211.7000000002,"d":"439,211.70"},{"v":1952635.5100000002,"d":"1,952,635.51"},{"v":1914576.7700000003,"d":"1,914,576.77"},{"v":1713154.3600000003,"d":"1,713,154.36"},{"v":1422143.2999999998,"d":"1,422,143.30"},{"$f":"F638-B638","v":{"v":982931.5999999996,"d":"982,931.60"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":35.1531739541129,"d":"35.15"},{"v":184.84668256600702,"d":"184.85"},{"v":145.03159884188145,"d":"145.03"},{"v":129.64134529135836,"d":"129.64"},{"v":106.2480990081103,"d":"106.25"},{"$f":"AVERAGE(B640:F640)","v":{"v":120.184179932294,"d":"120.18"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-3983.610000000015,"d":"-3,983.61 "},{"v":-176839.62000000002,"d":"-176,839.62 "},{"v":104905.87000000001,"d":"104,905.87"},{"v":214946.96,"d":"214,946.96"},{"v":284025.95999999996,"d":"284,025.96"},{"$f":"F645-B645","v":{"v":288009.56999999995,"d":"288,009.57"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":4.19245328729885,"d":"4.19"},{"v":186.1105495250983,"d":"186.11"},{"v":170.60084238600143,"d":"170.60"},{"v":1589.3095149191656,"d":"1,589.31"},{"v":-4066.168845113169,"d":"-4,066.17 "},{"$f":"AVERAGE(B647:F647)","v":{"v":-423.191096999121,"d":"-423.19 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":3.374580514866201,"d":"3.37"},{"v":1.1040882074781166,"d":"1.10"},{"v":0.9449545090446841,"d":"0.94"},{"v":0.6975537402305438,"d":"0.70"},{"v":0.3166539164162439,"d":"0.32"},{"$f":"AVERAGE(B650:F650)","v":{"v":1.2875661776071579,"d":"1.29"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":211.38321866941078,"d":"211.38"},{"v":175.74118839038806,"d":"175.74"},{"v":155.8090812588531,"d":"155.81"},{"v":135.60598111413427,"d":"135.61"},{"v":100.11942725839509,"d":"100.12"},{"$f":"AVERAGE(B652:F652)","v":{"v":155.73177933823627,"d":"155.73"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":13.15956336409573,"d":"13.16"},{"v":2.845307423740333,"d":"2.85"},{"v":2.9805417210258622,"d":"2.98"},{"v":0.6117923462724008,"d":"0.61"},{"v":0.03490293135066617,"d":"0.03"},{"$f":"AVERAGE(B654:F654)","v":{"v":3.9264215572969983,"d":"3.93"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.895935727879264,"d":"14.90"},{"v":8.317571589379783,"d":"8.32"},{"v":7.159470797485754,"d":"7.16"},{"v":6.119844209974004,"d":"6.12"},{"v":4.511279567315716,"d":"4.51"},{"$f":"AVERAGE(B656:F656)","v":{"v":8.200820378406904,"d":"8.20"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1007.3662844036702,"d":"1,007.37"},{"v":4437.807977272728,"d":"4,437.81"},{"v":4591.311199040768,"d":"4,591.31"},{"v":3974.836102088168,"d":"3,974.84"},{"v":3139.389183222958,"d":"3,139.39"},{"$f":"F658-B658","v":{"v":2132.0228988192875,"d":"2,132.02"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-0.30677577627973046,"d":"-0.31 "},{"v":-8.193665986971792,"d":"-8.19 "},{"v":4.663642679226874,"d":"4.66"},{"v":8.84757698258214,"d":"8.85"},{"v":8.919343499597204,"d":"8.92"},{"$f":"AVERAGE(B660:F660)","v":{"v":2.786024279630939,"d":"2.79"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":2.222638855124384,"d":"2.22"},{"v":1.1271616942025855,"d":"1.13"},{"v":0.8091264502495835,"d":"0.81"},{"v":0.3743972023987691,"d":"0.37"},{"v":-0.47147500161647304,"d":"-0.47 "},{"$f":"AVERAGE(B662:F662)","v":{"v":0.8123698400717698,"d":"0.81"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":22.94704689990401,"d":"22.95"},{"v":21.80977287824225,"d":"21.81"},{"v":11.10107415359578,"d":"11.10"},{"v":13.03873431987133,"d":"13.04"},{"v":16.87971348118749,"d":"16.88"},{"$f":"AVERAGE(B664:F664)","v":{"v":17.15526834656017,"d":"17.16"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E667+1","v":2024},"Variation / moyenne"]
["Val Terbi","Val Terbi","Val Terbi","Val Terbi","Val Terbi","Val Terbi",{"$f":"C668","v":"Val Terbi"}]
[null,{"v":3190,"d":"3,190"},{"v":3229,"d":"3,229"},{"v":3285,"d":"3,285"},{"v":3269,"d":"3,269"},{"v":3270,"d":"3,270"},{"$f":"F669-B669","v":80}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":14833017.120000001,"d":"14,833,017.12"},{"v":16447939.57,"d":"16,447,939.57"},{"v":15800389.75,"d":"15,800,389.75"},{"v":15597037.95,"d":"15,597,037.95"},{"v":15127618.85,"d":"15,127,618.85"},{"$f":"F673-B673","v":{"v":294601.7299999986,"d":"294,601.73"}}]
[]
["1.2 Endettement net (Fr.)",{"v":10418227.84,"d":"10,418,227.84"},{"v":10826918.77,"d":"10,826,918.77"},{"v":11431295.44,"d":"11,431,295.44"},{"v":10958343.489999998,"d":"10,958,343.49"},{"v":10449981.120000001,"d":"10,449,981.12"},{"$f":"F675-B675","v":{"v":31753.280000001192,"d":"31,753.28"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":129.976758086374,"d":"129.98"},{"v":126.01518839510939,"d":"126.02"},{"v":137.97383884231579,"d":"137.97"},{"v":133.80356894484225,"d":"133.80"},{"v":123.29098325633454,"d":"123.29"},{"$f":"AVERAGE(B677:F677)","v":{"v":130.21206750499522,"d":"130.21"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1099927.62,"d":"1,099,927.62"},{"v":2175452.23,"d":"2,175,452.23"},{"v":1940810.4300000002,"d":"1,940,810.43"},{"v":1628037.58,"d":"1,628,037.58"},{"v":2071762.8699999999,"d":"2,071,762.87"},{"$f":"F682-B682","v":{"v":971835.2499999998,"d":"971,835.25"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":339.1891888974841,"d":"339.19"},{"v":99.73148330204106,"d":"99.73"},{"v":76.02737887579192,"d":"76.03"},{"v":165.54966742469986,"d":"165.55"},{"v":132.99065511749419,"d":"132.99"},{"$f":"AVERAGE(B684:F684)","v":{"v":162.6976747235022,"d":"162.70"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.5586797969178576,"d":"1.56"},{"v":0.8051439965997838,"d":"0.81"},{"v":0.549580714368158,"d":"0.55"},{"v":0.845109983072752,"d":"0.85"},{"v":0.6319809546801484,"d":"0.63"},{"$f":"AVERAGE(B687:F687)","v":{"v":0.8780990891277399,"d":"0.88"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":201.5348262151357,"d":"201.53"},{"v":131.21916680799492,"d":"131.22"},{"v":125.53878746554095,"d":"125.54"},{"v":122.43971933888974,"d":"122.44"},{"v":114.21271280691587,"d":"114.21"},{"$f":"AVERAGE(B689:F689)","v":{"v":138.98904252689545,"d":"138.99"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":9.640615560969136,"d":"9.64"},{"v":26.264154431136827,"d":"26.26"},{"v":31.875328997529813,"d":"31.88"},{"v":14.028710356676067,"d":"14.03"},{"v":17.784910264320786,"d":"17.78"},{"$f":"AVERAGE(B691:F691)","v":{"v":19.918743922126527,"d":"19.92"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":13.107220296447972,"d":"13.11"},{"v":8.304712077887052,"d":"8.30"},{"v":10.359433869311674,"d":"10.36"},{"v":8.54454433798788,"d":"8.54"},{"v":8.292819169112398,"d":"8.29"},{"$f":"AVERAGE(B693:F693)","v":{"v":9.721745950149394,"d":"9.72"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3265.902144200627,"d":"3,265.90"},{"v":3353.0253236296066,"d":"3,353.03"},{"v":3479.8464048706237,"d":"3,479.85"},{"v":3352.2005169776685,"d":"3,352.20"},{"v":3195.7128807339454,"d":"3,195.71"},{"$f":"B695-F695","v":{"v":70.1892634666815,"d":"70.19"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":14.944614433636403,"d":"14.94"},{"v":17.3554278842231,"d":"17.36"},{"v":15.42031506423284,"d":"15.42"},{"v":12.780405164582245,"d":"12.78"},{"v":15.641698804127508,"d":"15.64"},{"$f":"AVERAGE(B697:F697)","v":{"v":15.228492270160421,"d":"15.23"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.1368104852848662,"d":"-1.14 "},{"v":-0.05326713673420919,"d":"-0.05 "},{"v":-1.0028932668794555,"d":"-1.00 "},{"v":-0.4050419353536887,"d":"-0.41 "},{"v":-2.1022638093193495,"d":"-2.10 "},{"$f":"AVERAGE(B699:F699)","v":{"v":-0.9400553267143138,"d":"-0.94 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":20.22611493974618,"d":"20.23"},{"v":19.8058456494987,"d":"19.81"},{"v":23.90996115751186,"d":"23.91"},{"v":24.884050350646184,"d":"24.88"},{"v":24.778580615241054,"d":"24.78"},{"$f":"AVERAGE(B701:F701)","v":{"v":22.72091054252879,"d":"22.72"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E704+1","v":2024},"Variation / moyenne"]
["Le Bémont","Le Bémont","Le Bémont","Le Bémont","Le Bémont","Le Bémont",{"$f":"C705","v":"Le Bémont"}]
[null,324,310,308,305,308,{"$f":"F706-B706","v":{"v":-16,"d":"-16 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":567706,"d":"567,706.00"},{"v":602341,"d":"602,341.00"},{"v":484046.2,"d":"484,046.20"},{"v":454326.2,"d":"454,326.20"},{"v":615190.3400000001,"d":"615,190.34"},{"$f":"F710-B710","v":{"v":47484.340000000084,"d":"47,484.34"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-1080510,"d":"-1,080,510.00 "},{"v":-1258764,"d":"-1,258,764.00 "},{"v":-1095128.52,"d":"-1,095,128.52 "},{"v":-1203423.29,"d":"-1,203,423.29 "},{"v":-1197047.8199999998,"d":"-1,197,047.82 "},{"$f":"F712-B712","v":{"v":-116537.81999999983,"d":"-116,537.82 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-142.35555754642158,"d":"-142.36 "},{"v":-169.8770725818256,"d":"-169.88 "},{"v":-139.2632490728477,"d":"-139.26 "},{"v":-133.68682783649376,"d":"-133.69 "},{"v":-146.8528645708897,"d":"-146.85 "},{"$f":"AVERAGE(B714:F714)","v":{"v":-146.40711432169567,"d":"-146.41 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":151103,"d":"151,103.00"},{"v":242104.85,"d":"242,104.85"},{"v":101563.76999999999,"d":"101,563.77"},{"v":193922.57,"d":"193,922.57"},{"v":211554.38,"d":"211,554.38"},{"$f":"F719-B719","v":{"v":60451.380000000005,"d":"60,451.38"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":230.41598332376464,"d":"230.42"},{"v":400.5612874619053,"d":"400.56"},{"v":30.910992823565376,"d":"30.91"},{"v":226.47150808499111,"d":"226.47"},{"v":97.07453109337708,"d":"97.07"},{"$f":"AVERAGE(B721:F721)","v":{"v":197.0868605575207,"d":"197.09"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-0.2643698067060865,"d":"-0.26 "},{"v":0.3577262836282504,"d":"0.36"},{"v":0.1639945486845014,"d":"0.16"},{"v":-0.33772612890802706,"d":"-0.34 "},{"v":-0.5301611365503742,"d":"-0.53 "},{"$f":"AVERAGE(B724:F724)","v":{"v":-0.1221072479703472,"d":"-0.12 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":66.88249798836254,"d":"66.88"},{"v":73.24337070408171,"d":"73.24"},{"v":24.94694769985069,"d":"24.95"},{"v":29.47530539712583,"d":"29.48"},{"v":40.49063120804116,"d":"40.49"},{"$f":"AVERAGE(B726:F726)","v":{"v":47.00775059949238,"d":"47.01"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":5.046160099112833,"d":"5.05"},{"v":8.890349830092138,"d":"8.89"},{"v":19.657985500322585,"d":"19.66"},{"v":5.861348247136672,"d":"5.86"},{"v":16.43420426879501,"d":"16.43"},{"$f":"AVERAGE(B728:F728)","v":{"v":11.178009589091848,"d":"11.18"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":5.8230866470863365,"d":"5.82"},{"v":5.284263185608807,"d":"5.28"},{"v":3.248887557366705,"d":"3.25"},{"v":5.045375241915665,"d":"5.05"},{"v":4.87521239157035,"d":"4.88"},{"$f":"AVERAGE(B730:F730)","v":{"v":4.855365004709573,"d":"4.86"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-3334.9074074074074,"d":"-3,334.91 "},{"v":-4060.5290322580645,"d":"-4,060.53 "},{"v":-3555.612077922078,"d":"-3,555.61 "},{"v":-3945.6501311475413,"d":"-3,945.65 "},{"v":-3886.5188961038957,"d":"-3,886.52 "},{"$f":"B732-F732","v":{"v":551.6114886964883,"d":"551.61"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":17.801725001207572,"d":"17.80"},{"v":29.439429289731393,"d":"29.44"},{"v":5.234430222548311,"d":"5.23"},{"v":12.581107966358779,"d":"12.58"},{"v":13.924097671991726,"d":"13.92"},{"$f":"AVERAGE(B734:F734)","v":{"v":15.796158030367556,"d":"15.80"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.02670096147957621,"d":"0.03"},{"v":-16.27009277755618,"d":"-16.27 "},{"v":6.721247400204322,"d":"6.72"},{"v":-0.38673117610020763,"d":"-0.39 "},{"v":-0.9366005268682694,"d":"-0.94 "},{"$f":"AVERAGE(B736:F736)","v":{"v":-2.1690952237681516,"d":"-2.17 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":255.2879890174461,"d":"255.29"},{"v":321.5491936532823,"d":"321.55"},{"v":312.0543846275486,"d":"312.05"},{"v":277.42158714987175,"d":"277.42"},{"v":310.5817345668007,"d":"310.58"},{"$f":"AVERAGE(B738:F738)","v":{"v":295.3789778029899,"d":"295.38"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E741+1","v":2024},"Variation / moyenne"]
["Les Bois","Les Bois","Les Bois","Les Bois","Les Bois","Les Bois",{"$f":"C742","v":"Les Bois"}]
[null,{"v":1246,"d":"1,246"},{"v":1270,"d":"1,270"},{"v":1258,"d":"1,258"},{"v":1252,"d":"1,252"},{"v":1244,"d":"1,244"},{"$f":"F743-B743","v":{"v":-2,"d":"-2 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":12076989.98,"d":"12,076,989.98"},{"v":10692583.64,"d":"10,692,583.64"},{"v":9591959.379999999,"d":"9,591,959.38"},{"v":8070627.1899999995,"d":"8,070,627.19"},{"v":7821093.75,"d":"7,821,093.75"},{"$f":"F747-B747","v":{"v":-4255896.23,"d":"-4,255,896.23 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":7786577.920000001,"d":"7,786,577.92"},{"v":6440242.959999999,"d":"6,440,242.96"},{"v":5704163.36,"d":"5,704,163.36"},{"v":4654764.13,"d":"4,654,764.13"},{"v":3772744.1499999994,"d":"3,772,744.15"},{"$f":"F749-B749","v":{"v":-4013833.7700000014,"d":"-4,013,833.77 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":221.9467773048997,"d":"221.95"},{"v":123.89593428090369,"d":"123.90"},{"v":127.32867601411854,"d":"127.33"},{"v":108.6427233823335,"d":"108.64"},{"v":77.4461931487712,"d":"77.45"},{"$f":"AVERAGE(B751:F751)","v":{"v":131.85206082620533,"d":"131.85"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":308378.78,"d":"308,378.78"},{"v":2039633.56,"d":"2,039,633.56"},{"v":1050199.27,"d":"1,050,199.27"},{"v":1395777.6800000004,"d":"1,395,777.68"},{"v":1433543.3299999998,"d":"1,433,543.33"},{"$f":"F756-B756","v":{"v":1125164.5499999998,"d":"1,125,164.55"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-29.73231745424485,"d":"-29.73 "},{"v":551.7174709866873,"d":"551.72"},{"v":239.0933819443164,"d":"239.09"},{"v":395.90055129990805,"d":"395.90"},{"v":259.9316510120074,"d":"259.93"},{"$f":"AVERAGE(B758:F758)","v":{"v":283.38214755773487,"d":"283.38"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":3.2033339174429494,"d":"3.20"},{"v":1.5793460617008144,"d":"1.58"},{"v":1.7794608368789897,"d":"1.78"},{"v":1.0031189846687212,"d":"1.00"},{"v":0.5598520212313007,"d":"0.56"},{"$f":"AVERAGE(B761:F761)","v":{"v":1.6250223643845552,"d":"1.63"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":321.31633746844506,"d":"321.32"},{"v":142.21131952391028,"d":"142.21"},{"v":197.9020106904676,"d":"197.90"},{"v":110.01275930243138,"d":"110.01"},{"v":104.69533372507294,"d":"104.70"},{"$f":"AVERAGE(B763:F763)","v":{"v":175.22755214206546,"d":"175.23"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":2.6080903238253303,"d":"2.61"},{"v":16.500842170970888,"d":"16.50"},{"v":8.9501730862461,"d":"8.95"},{"v":6.766952931817388,"d":"6.77"},{"v":9.297047843792846,"d":"9.30"},{"$f":"AVERAGE(B765:F765)","v":{"v":8.82462127133051,"d":"8.82"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.971894167659853,"d":"8.97"},{"v":5.233351049725991,"d":"5.23"},{"v":7.894228684994578,"d":"7.89"},{"v":5.273516491778671,"d":"5.27"},{"v":4.9253735626892485,"d":"4.93"},{"$f":"AVERAGE(B767:F767)","v":{"v":6.45967279136967,"d":"6.46"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":6249.259967897272,"d":"6,249.26"},{"v":5071.057448818897,"d":"5,071.06"},{"v":4534.311096979332,"d":"4,534.31"},{"v":3717.8627236421726,"d":"3,717.86"},{"v":3032.7525321543403,"d":"3,032.75"},{"$f":"F769-B769","v":{"v":-3216.5074357429316,"d":"-3,216.51 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":8.204622203602042,"d":"8.20"},{"v":27.127118167003704,"d":"27.13"},{"v":21.66778850127504,"d":"21.67"},{"v":19.026198377718167,"d":"19.03"},{"v":19.189809269797127,"d":"19.19"},{"$f":"AVERAGE(B771:F771)","v":{"v":19.043107303879218,"d":"19.04"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":2.0713462472600286,"d":"2.07"},{"v":1.374281497143977,"d":"1.37"},{"v":0.8887998154615819,"d":"0.89"},{"v":0.6281600127160195,"d":"0.63"},{"v":0.001091726196987991,"d":"0.00"},{"$f":"AVERAGE(B773:F773)","v":{"v":0.992735859755719,"d":"0.99"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":31.975437782323723,"d":"31.98"},{"v":57.975008547246496,"d":"57.98"},{"v":84.28315974918308,"d":"84.28"},{"v":109.96125144367358,"d":"109.96"},{"v":115.02124673991617,"d":"115.02"},{"$f":"AVERAGE(B775:F775)","v":{"v":79.8432208524686,"d":"79.84"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E778+1","v":2024},"Variation / moyenne"]
["Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux","Les Breuleux",{"$f":"C779","v":"Les Breuleux"}]
[null,{"v":1528,"d":"1,528"},{"v":1506,"d":"1,506"},{"v":1524,"d":"1,524"},{"v":1642,"d":"1,642"},{"v":1627,"d":"1,627"},{"$f":"F780-B780","v":99}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":8118224.96,"d":"8,118,224.96"},{"v":8479268.85,"d":"8,479,268.85"},{"v":4910683.17,"d":"4,910,683.17"},{"v":3570934.01,"d":"3,570,934.01"},{"v":3931094.92,"d":"3,931,094.92"},{"$f":"F784-B784","v":{"v":-4187130.04,"d":"-4,187,130.04 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-8985276.89,"d":"-8,985,276.89 "},{"v":-10380295.780000001,"d":"-10,380,295.78 "},{"v":-13726562.160000002,"d":"-13,726,562.16 "},{"v":-18897615.36,"d":"-18,897,615.36 "},{"v":-21114244.380000003,"d":"-21,114,244.38 "},{"$f":"F786-B786","v":{"v":-12128967.490000002,"d":"-12,128,967.49 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-127.61722038559849,"d":"-127.62 "},{"v":-249.03301842861882,"d":"-249.03 "},{"v":-137.4979058872772,"d":"-137.50 "},{"v":-200.77073926260817,"d":"-200.77 "},{"v":-331.76884381932564,"d":"-331.77 "},{"$f":"AVERAGE(B788:F788)","v":{"v":-209.33754555668565,"d":"-209.34 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":3612940.13,"d":"3,612,940.13"},{"v":1586040.23,"d":"1,586,040.23"},{"v":3351462.38,"d":"3,351,462.38"},{"v":6708579.9799999995,"d":"6,708,579.98"},{"v":3314182.8000000003,"d":"3,314,182.80"},{"$f":"F793-B793","v":{"v":-298757.3299999996,"d":"-298,757.33 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":717.3892780752157,"d":"717.39"},{"v":352.7585519481953,"d":"352.76"},{"v":1295.8320947748555,"d":"1,295.83"},{"v":429.5933614480911,"d":"429.59"},{"v":426.8953449205283,"d":"426.90"},{"$f":"AVERAGE(B795:F795)","v":{"v":644.4937262333772,"d":"644.49"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-0.25376604648103745,"d":"-0.25 "},{"v":-0.2017795786817914,"d":"-0.20 "},{"v":-0.23254188116699,"d":"-0.23 "},{"v":-0.8186177302183139,"d":"-0.82 "},{"v":-1.3757390719494704,"d":"-1.38 "},{"$f":"AVERAGE(B798:F798)","v":{"v":-0.5764888616995206,"d":"-0.58 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":85.30625510274731,"d":"85.31"},{"v":76.93412072009475,"d":"76.93"},{"v":49.624278342064876,"d":"49.62"},{"v":19.02606629054197,"d":"19.03"},{"v":20.880857468009097,"d":"20.88"},{"$f":"AVERAGE(B800:F800)","v":{"v":50.3543155846916,"d":"50.35"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":5.1170033647591895,"d":"5.12"},{"v":1.784643204918278,"d":"1.78"},{"v":3.0131895696140614,"d":"3.01"},{"v":11.480716343538987,"d":"11.48"},{"v":4.778134540728206,"d":"4.78"},{"$f":"AVERAGE(B802:F802)","v":{"v":5.234737404711745,"d":"5.23"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":2.5676302079888136,"d":"2.57"},{"v":3.0133852887150465,"d":"3.01"},{"v":4.807855797058398,"d":"4.81"},{"v":1.9043234768866035,"d":"1.90"},{"v":1.5025050193293799,"d":"1.50"},{"$f":"AVERAGE(B804:F804)","v":{"v":2.759139957995648,"d":"2.76"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-5880.416812827226,"d":"-5,880.42 "},{"v":-6892.62667994688,"d":"-6,892.63 "},{"v":-9006.930551181104,"d":"-9,006.93 "},{"v":-11508.9009500609,"d":"-11,508.90 "},{"v":-12977.408961278428,"d":"-12,977.41 "},{"$f":"F806-B806","v":{"v":-7096.992148451202,"d":"-7,096.99 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":37.964751398159464,"d":"37.96"},{"v":14.390463692131528,"d":"14.39"},{"v":33.86777282112444,"d":"33.87"},{"v":35.74355814401698,"d":"35.74"},{"v":17.60399585307579,"d":"17.60"},{"$f":"AVERAGE(B808:F808)","v":{"v":27.91410838170164,"d":"27.91"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.03414019261482707,"d":"0.03"},{"v":-4.209270842071748,"d":"-4.21 "},{"v":-0.2416370128795601,"d":"-0.24 "},{"v":-3.0050301362985974,"d":"-3.01 "},{"v":-1.8428591547183935,"d":"-1.84 "},{"$f":"AVERAGE(B810:F810)","v":{"v":-1.8529313906706946,"d":"-1.85 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":149.65503784841806,"d":"149.66"},{"v":279.3073877047352,"d":"279.31"},{"v":130.84253803511024,"d":"130.84"},{"v":166.4288326767091,"d":"166.43"},{"v":282.79672483549166,"d":"282.80"},{"$f":"AVERAGE(B812:F812)","v":{"v":201.80610422009286,"d":"201.81"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E815+1","v":2024},"Variation / moyenne"]
["La Chaux-des-Breuleux","La Chaux-des-Breuleux","La Chaux-des-Breuleux","La Chaux-des-Breuleux","Fusion",null,"La Chaux-des-Breuleux"]
[null,96,96,87,null,null,{"$f":"D817-B817","v":{"v":-9,"d":"-9 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":644147,"d":"644,147.00"},{"v":835119.4,"d":"835,119.40"},{"v":1134572.45,"d":"1,134,572.45"},null,null,{"$f":"D821-C821","v":{"v":299453.04999999993,"d":"299,453.05"}}]
[]
["1.2 Endettement net (Fr.)",{"v":135991,"d":"135,991.00"},{"v":74018.90000000002,"d":"74,018.90"},{"v":89722.54999999993,"d":"89,722.55"},null,null,{"$f":"D823-C823","v":{"v":15703.649999999907,"d":"15,703.65"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":54.353786631281075,"d":"54.35"},{"v":25.25663056118188,"d":"25.26"},{"v":43.22215057808943,"d":"43.22"},null,null,{"$f":"AVERAGE(B825:D825)","v":{"v":40.9441892568508,"d":"40.94"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":44754.25,"d":"44,754.25"},{"v":58926.51,"d":"58,926.51"},{"v":-5526.000000000009,"d":"-5,526.00 "},null,null,{"$f":"D830-B830","v":{"v":-50280.25000000001,"d":"-50,280.25 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":32.572342050299696,"d":"32.57"},{"v":-1.6267644256117393,"d":"-1.63 "},null,null,{"$f":"AVERAGE(B832:D832)","v":{"v":10.315192541562652,"d":"10.32"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":8.429193985316633,"d":"8.43"},{"v":0.4180597008357499,"d":"0.42"},{"v":4.799301267538924,"d":"4.80"},null,null,{"$f":"AVERAGE(B835:D835)","v":{"v":4.548851651230436,"d":"4.55"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":1264.471359585411,"d":"1,264.47"},{"v":173.34539838542403,"d":"173.35"},{"v":1972.0462692987905,"d":"1,972.05"},null,null,{"$f":"AVERAGE(B837:D837)","v":{"v":1136.621009089875,"d":"1,136.62"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":31.08916386240233,"d":"31.09"},{"v":45.08929285474651,"d":"45.09"},null,null,{"$f":"AVERAGE(B839:D839)","v":{"v":25.39281890571628,"d":"25.39"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":87.41509952494995,"d":"87.42"},{"v":10.505942177918199,"d":"10.51"},{"v":176.47482520825093,"d":"176.47"},null,null,{"$f":"AVERAGE(B841:D841)","v":{"v":91.46528897037302,"d":"91.47"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1416.5729166666667,"d":"1,416.57"},{"v":771.0302083333336,"d":"771.03"},{"v":1031.2936781609187,"d":"1,031.29"},null,null,{"$f":"D843-B843","v":{"v":-385.279238505748,"d":"-385.28 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":87.85334301754936,"d":"87.85"},{"v":12.231352009560158,"d":"12.23"},{"v":-9.60496412912647,"d":"-9.60 "},null,null,{"$f":"AVERAGE(B845:D845)","v":{"v":30.15991029932768,"d":"30.16"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-4.328936953602334,"d":"-4.33 "},{"v":-4.918848954073802,"d":"-4.92 "},{"v":-5.01851660983408,"d":"-5.02 "},null,null,{"$f":"AVERAGE(B847:D847)","v":{"v":-4.7554341725034055,"d":"-4.76 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":142.80524069129802,"d":"142.81"},{"v":122.67753948582441,"d":"122.68"},{"v":118.36582329184743,"d":"118.37"},null,null,{"$f":"AVERAGE(B849:D849)","v":{"v":127.94953448965663,"d":"127.95"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E852+1","v":2024},"Variation / moyenne"]
["Les Enfers","Les Enfers","Les Enfers","Les Enfers","Les Enfers","Les Enfers",{"$f":"C853","v":"Les Enfers"}]
[null,149,148,156,149,150,{"$f":"F854-B854","v":1}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1231444.13,"d":"1,231,444.13"},{"v":1218430.55,"d":"1,218,430.55"},{"v":1304927.81,"d":"1,304,927.81"},{"v":1221246.05,"d":"1,221,246.05"},{"v":818296.58,"d":"818,296.58"},{"$f":"F858-B858","v":{"v":-413147.54999999993,"d":"-413,147.55 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":159244.26,"d":"159,244.26"},{"v":-323523.3700000001,"d":"-323,523.37 "},{"v":-211024.80999999982,"d":"-211,024.81 "},{"v":-311705.8300000003,"d":"-311,705.83 "},{"v":-397852.60999999975,"d":"-397,852.61 "},{"$f":"F860-B860","v":{"v":-557096.8699999998,"d":"-557,096.87 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":50.18734974768327,"d":"50.19"},{"v":-94.76340955500592,"d":"-94.76 "},{"v":-57.176629191295845,"d":"-57.18 "},{"v":-91.37144329678425,"d":"-91.37 "},{"v":-93.16219280328473,"d":"-93.16 "},{"$f":"AVERAGE(B862:F862)","v":{"v":-57.257265019737495,"d":"-57.26 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-9198.24,"d":"-9,198.24 "},{"v":9582.990000000005,"d":"9,582.99"},{"v":75351.45999999996,"d":"75,351.46"},{"v":35068.82000000001,"d":"35,068.82"},{"v":138830.68,"d":"138,830.68"},{"$f":"F867-B867","v":{"v":148028.91999999998,"d":"148,028.92"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":10.222555383233022,"d":"10.22"},{"v":2.224024197631319,"d":"2.22"},{"v":42.27059669947925,"d":"42.27"},{"v":-41.17191879689893,"d":"-41.17 "},{"v":279.129300993927,"d":"279.13"},{"$f":"AVERAGE(B869:F869)","v":{"v":58.53491169547434,"d":"58.53"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.2143901341405806,"d":"0.21"},{"v":-0.027837609535714916,"d":"-0.03 "},{"v":0.0973593951041216,"d":"0.10"},{"v":-0.018927914161279133,"d":"-0.02 "},{"v":-0.3699638162007387,"d":"-0.37 "},{"$f":"AVERAGE(B872:F872)","v":{"v":-0.020995962130606106,"d":"-0.02 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":430.2631555041242,"d":"430.26"},{"v":178.6578556612394,"d":"178.66"},{"v":141.45408031636822,"d":"141.45"},{"v":172.9565312697427,"d":"172.96"},{"v":105.64559345649917,"d":"105.65"},{"$f":"AVERAGE(B874:F874)","v":{"v":205.79544324159474,"d":"205.80"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":10.712666501868693,"d":"10.71"},{"v":48.25834832357804,"d":"48.26"},{"v":20.216477427538667,"d":"20.22"},{"v":20.774959659648708,"d":"20.77"},{"v":7.0351935852429035,"d":"7.04"},{"$f":"AVERAGE(B876:F876)","v":{"v":21.3995290995754,"d":"21.40"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":0.458968188081921,"d":"0.46"},{"v":0.07480303663231454,"d":"0.07"},{"v":17.779222821081234,"d":"17.78"},{"v":1.9309758098141314,"d":"1.93"},{"v":1.3987648644862056,"d":"1.40"},{"$f":"AVERAGE(B878:F878)","v":{"v":4.328546944019162,"d":"4.33"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1068.753422818792,"d":"1,068.75"},{"v":-2185.9687162162168,"d":"-2,185.97 "},{"v":-1352.72314102564,"d":"-1,352.72 "},{"v":-2091.9854362416127,"d":"-2,091.99 "},{"v":-2652.350733333332,"d":"-2,652.35 "},{"$f":"F880-B880","v":{"v":-3721.104156152124,"d":"-3,721.10 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-3.213839484121993,"d":"-3.21 "},{"v":1.4051489797453793,"d":"1.41"},{"v":8.168092819476046,"d":"8.17"},{"v":4.966551550298139,"d":"4.97"},{"v":17.923635436151194,"d":"17.92"},{"$f":"AVERAGE(B882:F882)","v":{"v":5.849917860309754,"d":"5.85"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-4.4624582205118255,"d":"-4.46 "},{"v":-5.287609373494672,"d":"-5.29 "},{"v":-4.786806837596251,"d":"-4.79 "},{"v":-6.712883140733396,"d":"-6.71 "},{"v":-3.551927281499201,"d":"-3.55 "},{"$f":"AVERAGE(B884:F884)","v":{"v":-4.960336970767069,"d":"-4.96 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":325.11937298376677,"d":"325.12"},{"v":320.34232456451883,"d":"320.34"},{"v":297.94239002020424,"d":"297.94"},{"v":319.70156012428976,"d":"319.70"},{"v":261.98375932657837,"d":"261.98"},{"$f":"AVERAGE(B886:F886)","v":{"v":305.0178814038716,"d":"305.02"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E889+1","v":2024},"Variation / moyenne"]
["Les Genevez","Les Genevez","Les Genevez","Les Genevez","Les Genevez","Les Genevez",{"$f":"C890","v":"Les Genevez"}]
[null,516,518,510,510,516,{"$f":"F891-B891","v":0}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":3067383.23,"d":"3,067,383.23"},{"v":4296735.43,"d":"4,296,735.43"},{"v":4608813.35,"d":"4,608,813.35"},{"v":4313052.78,"d":"4,313,052.78"},{"v":4232087.62,"d":"4,232,087.62"},{"$f":"F895-B895","v":{"v":1164704.3900000001,"d":"1,164,704.39"}}]
[]
["1.2 Endettement net (Fr.)",{"v":261711.1499999999,"d":"261,711.15"},{"v":1349453.5100000002,"d":"1,349,453.51"},{"v":1427041.88,"d":"1,427,041.88"},{"v":1602894.2400000002,"d":"1,602,894.24"},{"v":1864130.2999999998,"d":"1,864,130.30"},{"$f":"F897-B897","v":{"v":1602419.15,"d":"1,602,419.15"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":23.987434492782,"d":"23.99"},{"v":108.46635380768521,"d":"108.47"},{"v":99.84449204468451,"d":"99.84"},{"v":137.70787819473182,"d":"137.71"},{"v":132.83713627285977,"d":"132.84"},{"$f":"AVERAGE(B899:F899)","v":{"v":100.56865896254867,"d":"100.57"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-278712.08999999997,"d":"-278,712.09 "},{"v":-343294.52999999997,"d":"-343,294.53 "},{"v":113794.14,"d":"113,794.14"},{"v":-91559.11000000002,"d":"-91,559.11 "},{"v":-22272.709999999992,"d":"-22,272.71 "},{"$f":"F904-B904","v":{"v":256439.37999999998,"d":"256,439.38"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-300.3563707920141,"d":"-300.36 "},{"v":-56.267705125318926,"d":"-56.27 "},{"v":37.34849449590064,"d":"37.35"},{"v":-106.98894927557402,"d":"-106.99 "},{"v":-21.257453997098562,"d":"-21.26 "},{"$f":"AVERAGE(B906:F906)","v":{"v":-89.50439693882099,"d":"-89.50 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.510197475809069,"d":"2.51"},{"v":3.7873171196141064,"d":"3.79"},{"v":2.1434124801845176,"d":"2.14"},{"v":1.8427966437882335,"d":"1.84"},{"v":1.5582446838807804,"d":"1.56"},{"$f":"AVERAGE(B909:F909)","v":{"v":2.368393680655341,"d":"2.37"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":357.5451156644491,"d":"357.55"},{"v":391.24667918381044,"d":"391.25"},{"v":175.62243412339194,"d":"175.62"},{"v":178.4328949812434,"d":"178.43"},{"v":156.78313815959413,"d":"156.78"},{"$f":"AVERAGE(B911:F911)","v":{"v":251.92605242249778,"d":"251.93"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":4.587200809948231,"d":"4.59"},{"v":22.97984646825131,"d":"22.98"},{"v":12.888613291764942,"d":"12.89"},{"v":3.9634498071673003,"d":"3.96"},{"v":3.7213099023642378,"d":"3.72"},{"$f":"AVERAGE(B913:F913)","v":{"v":9.628084055899205,"d":"9.63"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.451184596432993,"d":"9.45"},{"v":11.862496579226287,"d":"11.86"},{"v":5.716206735600788,"d":"5.72"},{"v":6.032206193189747,"d":"6.03"},{"v":5.531459106037869,"d":"5.53"},{"$f":"AVERAGE(B915:F915)","v":{"v":7.718710642097537,"d":"7.72"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":507.19215116279054,"d":"507.19"},{"v":2605.1226061776065,"d":"2,605.12"},{"v":2798.121333333333,"d":"2,798.12"},{"v":3142.9298823529416,"d":"3,142.93"},{"v":3612.6556201550384,"d":"3,612.66"},{"$f":"F917-B917","v":{"v":3105.4634689922477,"d":"3,105.46"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-32.4876740152649,"d":"-32.49 "},{"v":-31.259277428786667,"d":"-31.26 "},{"v":4.336214625783889,"d":"4.34"},{"v":-3.7878407458779386,"d":"-3.79 "},{"v":-0.825121236293915,"d":"-0.83 "},{"$f":"AVERAGE(B919:F919)","v":{"v":-12.804739760087907,"d":"-12.80 "}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.32256309814869116,"d":"0.32"},{"v":2.9637614330045343,"d":"2.96"},{"v":1.8725209581339952,"d":"1.87"},{"v":0.042142677093119335,"d":"0.04"},{"v":0.5154320005287298,"d":"0.52"},{"$f":"AVERAGE(B921:F921)","v":{"v":1.143284033381814,"d":"1.14"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":53.11129021739783,"d":"53.11"},{"v":65.87858731769147,"d":"65.88"},{"v":57.87522743341068,"d":"57.88"},{"v":47.357919800633255,"d":"47.36"},{"v":29.910486213712534,"d":"29.91"},{"$f":"AVERAGE(B923:F923)","v":{"v":50.82670219656916,"d":"50.83"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E926+1","v":2024},"Variation / moyenne"]
["Lajoux","Lajoux","Lajoux","Lajoux","Lajoux","Lajoux",{"$f":"C927","v":"Lajoux"}]
[null,671,701,705,710,719,{"$f":"F928-B928","v":48}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":7698969.84,"d":"7,698,969.84"},{"v":7161605.159999999,"d":"7,161,605.16"},{"v":7610270.85,"d":"7,610,270.85"},{"v":6837332.45,"d":"6,837,332.45"},{"v":6341420.25,"d":"6,341,420.25"},{"$f":"F932-B932","v":{"v":-1357549.5899999999,"d":"-1,357,549.59 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":6603345.23,"d":"6,603,345.23"},{"v":4615930.29,"d":"4,615,930.29"},{"v":5732641.09,"d":"5,732,641.09"},{"v":5212767.07,"d":"5,212,767.07"},{"v":4621563.67,"d":"4,621,563.67"},{"$f":"F934-B934","v":{"v":-1981781.5600000005,"d":"-1,981,781.56 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":464.32733048948006,"d":"464.33"},{"v":257.76245486394544,"d":"257.76"},{"v":299.4744205693936,"d":"299.47"},{"v":240.8248679894587,"d":"240.82"},{"v":232.65348724171827,"d":"232.65"},{"$f":"AVERAGE(B936:F936)","v":{"v":299.0085122307992,"d":"299.01"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-199633.86,"d":"-199,633.86 "},{"v":197837.72999999998,"d":"197,837.73"},{"v":252975.03999999998,"d":"252,975.04"},{"v":686429.99,"d":"686,429.99"},{"v":574639.05,"d":"574,639.05"},{"$f":"F941-B941","v":{"v":774272.91,"d":"774,272.91"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-171.4140064078731,"d":"-171.41 "},{"v":-130.19280390898774,"d":"-130.19 "},{"v":18.391310523541478,"d":"18.39"},{"v":318.8752918076183,"d":"318.88"},{"v":-5484.583888101473,"d":"-5,484.58 "},{"$f":"AVERAGE(B943:F943)","v":{"v":-1089.784819217435,"d":"-1,089.78 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-1.5861619756923973,"d":"-1.59 "},{"v":1.977710047931445,"d":"1.98"},{"v":2.485231191684159,"d":"2.49"},{"v":1.4285214036845992,"d":"1.43"},{"v":1.5891531072170357,"d":"1.59"},{"$f":"AVERAGE(B946:F946)","v":{"v":1.1788907549649683,"d":"1.18"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":658.8376728091818,"d":"658.84"},{"v":213.63163139769048,"d":"213.63"},{"v":403.30637826951914,"d":"403.31"},{"v":170.36128320673188,"d":"170.36"},{"v":172.3872155065467,"d":"172.39"},{"$f":"AVERAGE(B948:F948)","v":{"v":323.70483623793405,"d":"323.70"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":4.9097294138664385,"d":"4.91"},{"v":7.033457963296154,"d":"7.03"},{"v":31.350452333907313,"d":"31.35"},{"v":19.650798538058893,"d":"19.65"},{"v":3.54581788943391,"d":"3.55"},{"$f":"AVERAGE(B950:F950)","v":{"v":13.298051227712543,"d":"13.30"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.543752953132275,"d":"8.54"},{"v":7.638060334169612,"d":"7.64"},{"v":17.455134371709075,"d":"17.46"},{"v":9.99583264288086,"d":"10.00"},{"v":8.545522377754002,"d":"8.55"},{"$f":"AVERAGE(B952:F952)","v":{"v":10.435660535929163,"d":"10.44"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":9841.051013412818,"d":"9,841.05"},{"v":6584.7793009985735,"d":"6,584.78"},{"v":8131.405801418439,"d":"8,131.41"},{"v":7341.925450704226,"d":"7,341.93"},{"v":6427.7658831710705,"d":"6,427.77"},{"$f":"F954-B954","v":{"v":-3413.2851302417475,"d":"-3,413.29 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-17.08362423411104,"d":"-17.08 "},{"v":5.901525714930061,"d":"5.90"},{"v":13.40641472372652,"d":"13.41"},{"v":17.103321329356177,"d":"17.10"},{"v":15.621173466752541,"d":"15.62"},{"$f":"AVERAGE(B956:F956)","v":{"v":6.989762200130852,"d":"6.99"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-4.893337771805655,"d":"-4.89 "},{"v":-2.2803126913958844,"d":"-2.28 "},{"v":-2.801917172079718,"d":"-2.80 "},{"v":-1.8083404606689617,"d":"-1.81 "},{"v":-0.7698592606413616,"d":"-0.77 "},{"$f":"AVERAGE(B958:F958)","v":{"v":-2.510753471318316,"d":"-2.51 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":62.22777710781317,"d":"62.23"},{"v":39.94686562208082,"d":"39.95"},{"v":30.22495207312615,"d":"30.22"},{"v":26.871582044396884,"d":"26.87"},{"v":48.97234018455986,"d":"48.97"},{"$f":"AVERAGE(B960:F960)","v":{"v":41.64870340639538,"d":"41.65"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E963+1","v":2024},"Variation / moyenne"]
["Montfaucon","Montfaucon","Montfaucon","Montfaucon","Montfaucon","Montfaucon","Montfaucon"]
[null,572,564,551,566,564,{"$f":"F965-B965","v":{"v":-8,"d":"-8 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":3837428.94,"d":"3,837,428.94"},{"v":3750609.31,"d":"3,750,609.31"},{"v":3693005.05,"d":"3,693,005.05"},{"v":3801987.73,"d":"3,801,987.73"},{"v":3656827.17,"d":"3,656,827.17"},{"$f":"F969-B969","v":{"v":-180601.77000000002,"d":"-180,601.77 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":1285721.0299999998,"d":"1,285,721.03"},{"v":1426544.4700000002,"d":"1,426,544.47"},{"v":2011074.1099999999,"d":"2,011,074.11"},{"v":2044065.0999999996,"d":"2,044,065.10"},{"v":1632156.5900000003,"d":"1,632,156.59"},{"$f":"F971-B971","v":{"v":346435.5600000005,"d":"346,435.56"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":97.98970663815861,"d":"97.99"},{"v":107.58363533553049,"d":"107.58"},{"v":140.05991279011397,"d":"140.06"},{"v":140.60363165000035,"d":"140.60"},{"v":87.76955082310236,"d":"87.77"},{"$f":"AVERAGE(B973:F973)","v":{"v":114.80128744738116,"d":"114.80"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-49418.24000000001,"d":"-49,418.24 "},{"v":-99355.38999999998,"d":"-99,355.39 "},{"v":-119609.33999999998,"d":"-119,609.34 "},{"v":149830.56000000003,"d":"149,830.56"},{"v":554832.7000000001,"d":"554,832.70"},{"$f":"F978-B978","v":{"v":604250.9400000001,"d":"604,250.94"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-122.31087174968694,"d":"-122.31 "},{"v":-221.99915763319513,"d":"-222.00 "},{"v":-24.766668985772284,"d":"-24.77 "},{"v":81.31854629055736,"d":"81.32"},{"v":336.2162928642177,"d":"336.22"},{"$f":"AVERAGE(B980:F980)","v":{"v":9.691628157224136,"d":"9.69"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.2598289132293403,"d":"2.26"},{"v":1.215894063705025,"d":"1.22"},{"v":0.7839692652834452,"d":"0.78"},{"v":0.9365039139940367,"d":"0.94"},{"v":-0.4500366131791989,"d":"-0.45 "},{"$f":"AVERAGE(B983:F983)","v":{"v":0.9492319086065297,"d":"0.95"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":311.9441831087328,"d":"311.94"},{"v":152.3246835010326,"d":"152.32"},{"v":143.14501755376847,"d":"143.15"},{"v":145.1372380657114,"d":"145.14"},{"v":115.34617141907258,"d":"115.35"},{"$f":"AVERAGE(B985:F985)","v":{"v":173.57945872966354,"d":"173.58"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":1.6051701513612948,"d":"1.61"},{"v":17.96330701852977,"d":"17.96"},{"v":15.23442233576161,"d":"15.23"},{"v":7.123488119995495,"d":"7.12"},{"v":5.941487976980708,"d":"5.94"},{"$f":"AVERAGE(B987:F987)","v":{"v":9.573575120525776,"d":"9.57"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":11.437457691151657,"d":"11.44"},{"v":7.147027898400006,"d":"7.15"},{"v":5.617808651545118,"d":"5.62"},{"v":7.192427690205359,"d":"7.19"},{"v":4.478824366035271,"d":"4.48"},{"$f":"AVERAGE(B989:F989)","v":{"v":7.174709259467482,"d":"7.17"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":2247.764038461538,"d":"2,247.76"},{"v":2529.334166666667,"d":"2,529.33"},{"v":3649.8622686025406,"d":"3,649.86"},{"v":3611.4224381625436,"d":"3,611.42"},{"v":2893.894663120568,"d":"2,893.89"},{"$f":"F991-B991","v":{"v":646.1306246590302,"d":"646.13"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-4.01720337978983,"d":"-4.02 "},{"v":-4.035151913989052,"d":"-4.04 "},{"v":-4.63619216385709,"d":"-4.64 "},{"v":5.719638042135096,"d":"5.72"},{"v":17.50091670947273,"d":"17.50"},{"$f":"AVERAGE(B993:F993)","v":{"v":2.1064014587943705,"d":"2.11"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.614874686712894,"d":"-1.61 "},{"v":1.8929037261041406,"d":"1.89"},{"v":1.3169566536910902,"d":"1.32"},{"v":1.3767240199295028,"d":"1.38"},{"v":-0.8600964473391972,"d":"-0.86 "},{"$f":"AVERAGE(B995:F995)","v":{"v":0.42232265313452844,"d":"0.42"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":100.75331717778255,"d":"100.75"},{"v":88.68959064582927,"d":"88.69"},{"v":71.83593386081161,"d":"71.84"},{"v":71.02129691286976,"d":"71.02"},{"v":64.63294318689132,"d":"64.63"},{"$f":"AVERAGE(B997:F997)","v":{"v":79.38661635683691,"d":"79.39"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1000+1","v":2024},"Variation / moyenne"]
["Muriaux","Muriaux","Muriaux","Muriaux","Muriaux","Muriaux",{"$f":"C1001","v":"Muriaux"}]
[null,490,525,511,508,518,{"$f":"F1002-B1002","v":28}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1162741.5,"d":"1,162,741.50"},{"v":1159077.9300000002,"d":"1,159,077.93"},{"v":972078.6699999999,"d":"972,078.67"},{"v":382520.72,"d":"382,520.72"},{"v":244855.34,"d":"244,855.34"},{"$f":"F1006-B1006","v":{"v":-917886.16,"d":"-917,886.16 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-3100962.9499999997,"d":"-3,100,962.95 "},{"v":-2814009.3600000003,"d":"-2,814,009.36 "},{"v":-2267097.36,"d":"-2,267,097.36 "},{"v":-2310653.7200000007,"d":"-2,310,653.72 "},{"v":-2111323.59,"d":"-2,111,323.59 "},{"$f":"F1008-B1008","v":{"v":989639.3599999999,"d":"989,639.36"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-178.5485053739654,"d":"-178.55 "},{"v":-226.41033315300757,"d":"-226.41 "},{"v":-177.77147192299773,"d":"-177.77 "},{"v":-145.9959866632551,"d":"-146.00 "},{"v":-151.4863364302387,"d":"-151.49 "},{"$f":"AVERAGE(B1010:F1010)","v":{"v":-176.04252670869292,"d":"-176.04 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":460433.87,"d":"460,433.87"},{"v":166718.19,"d":"166,718.19"},{"v":-108373.7,"d":"-108,373.70 "},{"v":619489.3099999999,"d":"619,489.31"},{"v":-82692.93,"d":"-82,692.93 "},{"$f":"F1015-B1015","v":{"v":-543126.8,"d":"-543,126.80 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":179.59152175066228,"d":"179.59"},{"v":44.26434159528593,"d":"44.26"},{"v":-19.918783322778165,"d":"-19.92 "},{"v":497.4141724936858,"d":"497.41"},{"v":-70.17408394624222,"d":"-70.17 "},{"$f":"AVERAGE(B1017:F1017)","v":{"v":126.2354337141227,"d":"126.24"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.19454663339817824,"d":"0.19"},{"v":0.3298951857107915,"d":"0.33"},{"v":0.5218519483662809,"d":"0.52"},{"v":-0.13693555440777702,"d":"-0.14 "},{"v":-0.892718103100806,"d":"-0.89 "},{"$f":"AVERAGE(B1020:F1020)","v":{"v":3.3280219933335075E-3,"d":"0.00"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":92.84876424797761,"d":"92.85"},{"v":42.90809809948638,"d":"42.91"},{"v":34.35823621876051,"d":"34.36"},{"v":10.522922285614248,"d":"10.52"},{"v":9.008004448183245,"d":"9.01"},{"$f":"AVERAGE(B1022:F1022)","v":{"v":37.9292050600044,"d":"37.93"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":22.430143125738912,"d":"22.43"},{"v":18.97302458784815,"d":"18.97"},{"v":17.52091782545915,"d":"17.52"},{"v":8.09249806895315,"d":"8.09"},{"v":4.222295172391082,"d":"4.22"},{"$f":"AVERAGE(B1024:F1024)","v":{"v":14.24777575607809,"d":"14.25"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":3.8759082665869418,"d":"3.88"},{"v":3.5445525512676204,"d":"3.54"},{"v":4.131470100307363,"d":"4.13"},{"v":2.7907985201055627,"d":"2.79"},{"v":2.312494327812553,"d":"2.31"},{"$f":"AVERAGE(B1026:F1026)","v":{"v":3.331044753216008,"d":"3.33"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-6328.49581632653,"d":"-6,328.50 "},{"v":-5360.017828571429,"d":"-5,360.02 "},{"v":-4436.589745596869,"d":"-4,436.59 "},{"v":-4548.530944881891,"d":"-4,548.53 "},{"v":-4075.914266409266,"d":"-4,075.91 "},{"$f":"F1028-B1028","v":{"v":2252.581549917264,"d":"2,252.58"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":36.76717124779151,"d":"36.77"},{"v":6.17176832233257,"d":"6.17"},{"v":-3.8304813174237085,"d":"-3.83 "},{"v":17.041790222236312,"d":"17.04"},{"v":-3.0421974104110032,"d":"-3.04 "},{"$f":"AVERAGE(B1030:F1030)","v":{"v":10.621610212905134,"d":"10.62"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-2.3795868196753434,"d":"-2.38 "},{"v":-7.363852273642369,"d":"-7.36 "},{"v":0.7870498734343399,"d":"0.79"},{"v":-20.377384492520065,"d":"-20.38 "},{"v":-1.5646326549449947,"d":"-1.56 "},{"$f":"AVERAGE(B1032:F1032)","v":{"v":-6.1796812734696855,"d":"-6.18 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":275.4223600674865,"d":"275.42"},{"v":372.0517101780045,"d":"372.05"},{"v":350.4862260470679,"d":"350.49"},{"v":285.5278824495396,"d":"285.53"},{"v":320.7479188547712,"d":"320.75"},{"$f":"AVERAGE(B1034:F1034)","v":{"v":320.847219519374,"d":"320.85"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1037+1","v":2024},"Variation / moyenne"]
["Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont","Le Noirmont",{"$f":"C1038","v":"Le Noirmont"}]
[null,{"v":1914,"d":"1,914"},{"v":1909,"d":"1,909"},{"v":1902,"d":"1,902"},{"v":1957,"d":"1,957"},{"v":1933,"d":"1,933"},{"$f":"F1039-B1039","v":19}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":7078615.39,"d":"7,078,615.39"},{"v":6404302.0600000005,"d":"6,404,302.06"},{"v":5453381.37,"d":"5,453,381.37"},{"v":5158320.07,"d":"5,158,320.07"},{"v":4868702.029999999,"d":"4,868,702.03"},{"$f":"F1043-B1043","v":{"v":-2209913.3600000003,"d":"-2,209,913.36 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-1077667.79,"d":"-1,077,667.79 "},{"v":-1433431.5899999999,"d":"-1,433,431.59 "},{"v":-2397710.830000001,"d":"-2,397,710.83 "},{"v":-2526301.2300000014,"d":"-2,526,301.23 "},{"v":-5877331.71,"d":"-5,877,331.71 "},{"$f":"F1045-B1045","v":{"v":-4799663.92,"d":"-4,799,663.92 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-18.717430543287268,"d":"-18.72 "},{"v":-23.95502888876218,"d":"-23.96 "},{"v":-42.12448102305447,"d":"-42.12 "},{"v":-37.213960408525345,"d":"-37.21 "},{"v":-63.961741536370766,"d":"-63.96 "},{"$f":"AVERAGE(B1047:F1047)","v":{"v":-37.19452848000001,"d":"-37.19 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1326940.22,"d":"1,326,940.22"},{"v":1722719.7,"d":"1,722,719.70"},{"v":1155426.28,"d":"1,155,426.28"},{"v":2191838.39,"d":"2,191,838.39"},{"v":4888647.240000001,"d":"4,888,647.24"},{"$f":"F1052-B1052","v":{"v":3561707.0200000014,"d":"3,561,707.02"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":329.4671677507875,"d":"329.47"},{"v":170.4015067408075,"d":"170.40"},{"v":147.00305826583187,"d":"147.00"},{"v":105.9818204760331,"d":"105.98"},{"v":316.9434231698406,"d":"316.94"},{"$f":"AVERAGE(B1054:F1054)","v":{"v":213.95939528066015,"d":"213.96"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.8415064868419244,"d":"0.84"},{"v":0.3153963203563626,"d":"0.32"},{"v":0.15040278486034397,"d":"0.15"},{"v":-0.10013782918423643,"d":"-0.10 "},{"v":-0.3130236117363423,"d":"-0.31 "},{"$f":"AVERAGE(B1057:F1057)","v":{"v":0.17882883022761042,"d":"0.18"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":102.36560756179199,"d":"102.37"},{"v":65.80638102065463,"d":"65.81"},{"v":54.89213329809852,"d":"54.89"},{"v":46.26104589155293,"d":"46.26"},{"v":35.732124283869524,"d":"35.73"},{"$f":"AVERAGE(B1059:F1059)","v":{"v":61.01145841119351,"d":"61.01"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":9.192852069183417,"d":"9.19"},{"v":12.364190844295104,"d":"12.36"},{"v":9.236201914434242,"d":"9.24"},{"v":19.774576973986818,"d":"19.77"},{"v":15.940583318727652,"d":"15.94"},{"$f":"AVERAGE(B1061:F1061)","v":{"v":13.301681024125447,"d":"13.30"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":7.197788655479778,"d":"7.20"},{"v":6.647238581294166,"d":"6.65"},{"v":6.298659082084761,"d":"6.30"},{"v":4.479246209058895,"d":"4.48"},{"v":3.919165013341958,"d":"3.92"},{"$f":"AVERAGE(B1063:F1063)","v":{"v":5.708419508251912,"d":"5.71"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-563.0448223615465,"d":"-563.04 "},{"v":-750.880874803562,"d":"-750.88 "},{"v":-1260.6260935857,"d":"-1,260.63 "},{"v":-1290.9050740930002,"d":"-1,290.91 "},{"v":-3040.523388515261,"d":"-3,040.52 "},{"$f":"F1065-B1065","v":{"v":-2477.4785661537144,"d":"-2,477.48 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":19.189210648507622,"d":"19.19"},{"v":17.701530612999818,"d":"17.70"},{"v":11.630181180210785,"d":"11.63"},{"v":19.65692996376192,"d":"19.66"},{"v":35.87850512997522,"d":"35.88"},{"$f":"AVERAGE(B1067:F1067)","v":{"v":20.81127150709107,"d":"20.81"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.011482295441985918,"d":"0.01"},{"v":-1.3146719419748425,"d":"-1.31 "},{"v":-1.016229861899397,"d":"-1.02 "},{"v":-0.1417488600247326,"d":"-0.14 "},{"v":-1.5443026992139308,"d":"-1.54 "},{"$f":"AVERAGE(B1069:F1069)","v":{"v":-0.8010942135341834,"d":"-0.80 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":55.87262241948857,"d":"55.87"},{"v":66.54260444447773,"d":"66.54"},{"v":110.4361592494397,"d":"110.44"},{"v":113.21645213260297,"d":"113.22"},{"v":117.90489426265272,"d":"117.90"},{"$f":"AVERAGE(B1071:F1071)","v":{"v":92.79454650173233,"d":"92.79"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1074+1","v":2024},"Variation / moyenne"]
["Saignelégier","Saignelégier","Saignelégier","Saignelégier","Saignelégier","Saignelégier",{"$f":"C1075","v":"Saignelégier"}]
[null,{"v":2615,"d":"2,615"},{"v":2580,"d":"2,580"},{"v":2575,"d":"2,575"},{"v":2568,"d":"2,568"},{"v":2529,"d":"2,529"},{"$f":"F1076-B1076","v":{"v":-86,"d":"-86 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":19272498,"d":"19,272,498.00"},{"v":16877793.98,"d":"16,877,793.98"},{"v":16154715.8,"d":"16,154,715.80"},{"v":15539252.22,"d":"15,539,252.22"},{"v":15064998.39,"d":"15,064,998.39"},{"$f":"F1080-B1080","v":{"v":-4207499.609999999,"d":"-4,207,499.61 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":10187147,"d":"10,187,147.00"},{"v":8313209.229999999,"d":"8,313,209.23"},{"v":7074721.76,"d":"7,074,721.76"},{"v":5308249.070000002,"d":"5,308,249.07"},{"v":2909245.4800000004,"d":"2,909,245.48"},{"$f":"F1082-B1082","v":{"v":-7277901.52,"d":"-7,277,901.52 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":146.15831700129414,"d":"146.16"},{"v":115.03076812952706,"d":"115.03"},{"v":100.14129905585263,"d":"100.14"},{"v":69.30527979758295,"d":"69.31"},{"v":33.8501480467628,"d":"33.85"},{"$f":"AVERAGE(B1084:F1084)","v":{"v":92.89716240620392,"d":"92.90"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1154249,"d":"1,154,249.00"},{"v":2295968.11,"d":"2,295,968.11"},{"v":1288993.95,"d":"1,288,993.95"},{"v":2434914.7800000003,"d":"2,434,914.78"},{"v":3826399.46,"d":"3,826,399.46"},{"$f":"F1089-B1089","v":{"v":2672150.46,"d":"2,672,150.46"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-688.7212394117036,"d":"-688.72 "},{"v":519.9199615579971,"d":"519.92"},{"v":277.27918916559065,"d":"277.28"},{"v":337.1918310197402,"d":"337.19"},{"v":266.3757820995672,"d":"266.38"},{"$f":"AVERAGE(B1091:F1091)","v":{"v":142.4091048862383,"d":"142.41"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.9035812338406615,"d":"1.90"},{"v":0.9167706654061364,"d":"0.92"},{"v":0.6559141387533763,"d":"0.66"},{"v":0.3348654090784951,"d":"0.33"},{"v":0.3305345018577128,"d":"0.33"},{"$f":"AVERAGE(B1094:F1094)","v":{"v":0.8283331897872765,"d":"0.83"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":251.07795800415377,"d":"251.08"},{"v":133.1412052891438,"d":"133.14"},{"v":129.97080593555052,"d":"129.97"},{"v":114.24106013959525,"d":"114.24"},{"v":102.35686361835847,"d":"102.36"},{"$f":"AVERAGE(B1096:F1096)","v":{"v":146.15757859736036,"d":"146.16"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":3.774373818253581,"d":"3.77"},{"v":4.4508532492310575,"d":"4.45"},{"v":9.853189200659825,"d":"9.85"},{"v":7.713651890369501,"d":"7.71"},{"v":14.341591694209283,"d":"14.34"},{"$f":"AVERAGE(B1098:F1098)","v":{"v":8.026731970544649,"d":"8.03"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.492134344602107,"d":"14.49"},{"v":6.980946181804644,"d":"6.98"},{"v":6.895756169352245,"d":"6.90"},{"v":6.598126730806858,"d":"6.60"},{"v":5.867345538134237,"d":"5.87"},{"$f":"AVERAGE(B1100:F1100)","v":{"v":8.166861792940018,"d":"8.17"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3895.6585086042064,"d":"3,895.66"},{"v":3222.174120155038,"d":"3,222.17"},{"v":2747.4647611650485,"d":"2,747.46"},{"v":2067.075183021808,"d":"2,067.08"},{"v":1150.3540846184264,"d":"1,150.35"},{"$f":"F1102-B1102","v":{"v":-2745.30442398578,"d":"-2,745.30 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":15.0373076675549,"d":"15.04"},{"v":18.111843398081195,"d":"18.11"},{"v":10.370444432550691,"d":"10.37"},{"v":17.90094155616771,"d":"17.90"},{"v":25.99789509015543,"d":"26.00"},{"$f":"AVERAGE(B1104:F1104)","v":{"v":17.483686428901983,"d":"17.48"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.5738540142859764,"d":"0.57"},{"v":0.22932602985961703,"d":"0.23"},{"v":0.7300530620160837,"d":"0.73"},{"v":-0.4063194185500484,"d":"-0.41 "},{"v":-4.003644298164055,"d":"-4.00 "},{"$f":"AVERAGE(B1106:F1106)","v":{"v":-0.5753461221104852,"d":"-0.58 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":29.58201935741197,"d":"29.58"},{"v":26.316209619240677,"d":"26.32"},{"v":28.19035623727576,"d":"28.19"},{"v":28.844404756833224,"d":"28.84"},{"v":30.659051555809736,"d":"30.66"},{"$f":"AVERAGE(B1108:F1108)","v":{"v":28.718408305314274,"d":"28.72"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1111+1","v":2024},"Variation / moyenne"]
["Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais","Saint-Brais",{"$f":"C1112","v":"Saint-Brais"}]
[null,227,222,228,239,237,{"$f":"F1113-B1113","v":10}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":885057.5,"d":"885,057.50"},{"v":1682030.3399999999,"d":"1,682,030.34"},{"v":1609646,"d":"1,609,646.00"},{"v":1622719.02,"d":"1,622,719.02"},{"v":1464954.4500000002,"d":"1,464,954.45"},{"$f":"F1117-B1117","v":{"v":579896.9500000002,"d":"579,896.95"}}]
[]
["1.2 Endettement net (Fr.)",{"v":122013,"d":"122,013.00"},{"v":-88268.13000000012,"d":"-88,268.13 "},{"v":-234773.05000000005,"d":"-234,773.05 "},{"v":-121150.15999999992,"d":"-121,150.16 "},{"v":-227814.39000000013,"d":"-227,814.39 "},{"$f":"F1119-B1119","v":{"v":-349827.39000000013,"d":"-349,827.39 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":17.856693351285692,"d":"17.86"},{"v":-14.969769396730292,"d":"-14.97 "},{"v":-39.42373117586212,"d":"-39.42 "},{"v":-19.80669735242925,"d":"-19.81 "},{"v":-35.78523186187411,"d":"-35.79 "},{"$f":"AVERAGE(B1121:F1121)","v":{"v":-18.425747287122014,"d":"-18.43 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":199878,"d":"199,878.00"},{"v":30873.7,"d":"30,873.70"},{"v":112597.11,"d":"112,597.11"},{"v":102961.27999999998,"d":"102,961.28"},{"v":69587.38,"d":"69,587.38"},{"$f":"F1126-B1126","v":{"v":-130290.62,"d":"-130,290.62 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":27.46095665815927,"d":"27.46"},{"v":539.5463094516468,"d":"539.55"},{"v":45.84922907145199,"d":"45.85"},{"v":-190.63312084112943,"d":"-190.63 "},{"$f":"AVERAGE(B1128:F1128)","v":{"v":84.44467486802573,"d":"84.44"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.4236422582452585,"d":"0.42"},{"v":2.1728813101457582,"d":"2.17"},{"v":0,"d":"0.00"},{"v":0.49312626099755974,"d":"0.49"},{"v":0.3654888922279464,"d":"0.37"},{"$f":"AVERAGE(B1131:F1131)","v":{"v":0.6910277443233046,"d":"0.69"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":169.74103324531347,"d":"169.74"},{"v":154.2375163373509,"d":"154.24"},{"v":199.190194222214,"d":"199.19"},{"v":148.59288255302928,"d":"148.59"},{"v":123.70491911144039,"d":"123.70"},{"$f":"AVERAGE(B1133:F1133)","v":{"v":159.09330909386964,"d":"159.09"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":16.901466133995687,"d":"16.90"},{"v":2.652519327579422,"d":"2.65"},{"v":20.16586306194112,"d":"20.17"},{"v":6.99169253710859,"d":"6.99"},{"$f":"AVERAGE(B1135:F1135)","v":{"v":9.342308212124966,"d":"9.34"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.47475851112072,"d":"9.47"},{"v":7.081158729796454,"d":"7.08"},{"v":7.783243306789424,"d":"7.78"},{"v":7.068689443810457,"d":"7.07"},{"v":6.278570286059759,"d":"6.28"},{"$f":"AVERAGE(B1137:F1137)","v":{"v":7.537284055515363,"d":"7.54"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":537.5022026431718,"d":"537.50"},{"v":-397.60418918918975,"d":"-397.60 "},{"v":-1029.706359649123,"d":"-1,029.71 "},{"v":-506.9044351464432,"d":"-506.90 "},{"v":-961.2421518987347,"d":"-961.24 "},{"$f":"F1139-B1139","v":{"v":-1498.7443545419064,"d":"-1,498.74 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":38.333665601395126,"d":"38.33"},{"v":2.8310326484030433,"d":"2.83"},{"v":13.933647652813097,"d":"13.93"},{"v":9.428196254549086,"d":"9.43"},{"v":5.876156227299125,"d":"5.88"},{"$f":"AVERAGE(B1141:F1141)","v":{"v":14.080539676891894,"d":"14.08"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.6242109830556417,"d":"1.62"},{"v":2.74793682489901,"d":"2.75"},{"v":0,"d":"0.00"},{"v":1.233209751071309,"d":"1.23"},{"v":0.5949723008528427,"d":"0.59"},{"$f":"AVERAGE(B1143:F1143)","v":{"v":1.2400659719757605,"d":"1.24"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":162.9758960324313,"d":"162.98"},{"v":191.06840237360754,"d":"191.07"},{"v":191.64164618009377,"d":"191.64"},{"v":183.43216178331,"d":"183.43"},{"v":176.30264860276924,"d":"176.30"},{"$f":"AVERAGE(B1145:F1145)","v":{"v":181.08415099444238,"d":"181.08"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1148+1","v":2024},"Variation / moyenne"]
["Soubey","Soubey","Soubey","Soubey","Soubey","Soubey",{"$f":"C1149","v":"Soubey"}]
[null,131,129,118,125,125,{"$f":"F1150-B1150","v":{"v":-6,"d":"-6 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":719026.05,"d":"719,026.05"},{"v":1032153.5,"d":"1,032,153.50"},{"v":863363.16,"d":"863,363.16"},{"v":726096.01,"d":"726,096.01"},{"v":894721.75,"d":"894,721.75"},{"$f":"F1154-B1154","v":{"v":175695.69999999995,"d":"175,695.70"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-1131039.05,"d":"-1,131,039.05 "},{"v":-1005628.1900000002,"d":"-1,005,628.19 "},{"v":-1178728.11,"d":"-1,178,728.11 "},{"v":-1098503.99,"d":"-1,098,503.99 "},{"v":-625901.4600000001,"d":"-625,901.46 "},{"$f":"F1156-B1156","v":{"v":505137.58999999997,"d":"505,137.59"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-373.1717730210743,"d":"-373.17 "},{"v":-332.66357775007504,"d":"-332.66 "},{"v":-355.9920133086556,"d":"-355.99 "},{"v":-353.24561276009206,"d":"-353.25 "},{"v":-204.2924555060295,"d":"-204.29 "},{"$f":"AVERAGE(B1158:F1158)","v":{"v":-323.8730864691853,"d":"-323.87 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-34242.9,"d":"-34,242.90 "},{"v":100077.05,"d":"100,077.05"},{"v":131867.22999999998,"d":"131,867.23"},{"v":196793.93,"d":"196,793.93"},{"v":127503.47,"d":"127,503.47"},{"$f":"F1163-B1163","v":{"v":161746.37,"d":"161,746.37"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":425.48590281306014,"d":"425.49"},{"v":229.44264987728982,"d":"229.44"},{"v":71.04011092417983,"d":"71.04"},{"v":21.246824727631452,"d":"21.25"},{"$f":"AVERAGE(B1165:F1165)","v":{"v":149.44309766843224,"d":"149.44"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.1640019719850316,"d":"0.16"},{"v":0.402817830120684,"d":"0.40"},{"v":0.22696931685952693,"d":"0.23"},{"v":0.22930189049558358,"d":"0.23"},{"v":-0.24400848979104395,"d":"-0.24 "},{"$f":"AVERAGE(B1168:F1168)","v":{"v":0.15581650393395644,"d":"0.16"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":240.56813845650186,"d":"240.57"},{"v":144.11282836624554,"d":"144.11"},{"v":85.53262155148471,"d":"85.53"},{"v":103.49158230106053,"d":"103.49"},{"v":117.16075978614589,"d":"117.16"},{"$f":"AVERAGE(B1170:F1170)","v":{"v":138.17318609228772,"d":"138.17"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":26.86451115777546,"d":"26.86"},{"v":9.650549606565981,"d":"9.65"},{"v":63.29057266704322,"d":"63.29"},{"v":56.711597714062776,"d":"56.71"},{"$f":"AVERAGE(B1172:F1172)","v":{"v":31.30344622908949,"d":"31.30"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":1.7431959573972269,"d":"1.74"},{"v":8.036143316150946,"d":"8.04"},{"v":15.882005121179601,"d":"15.88"},{"v":2.3913115053881904,"d":"2.39"},{"v":1.8561914460058442,"d":"1.86"},{"$f":"AVERAGE(B1174:F1174)","v":{"v":5.981769469224362,"d":"5.98"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-8633.885877862596,"d":"-8,633.89 "},{"v":-7795.567364341086,"d":"-7,795.57 "},{"v":-9989.221271186441,"d":"-9,989.22 "},{"v":-8788.03192,"d":"-8,788.03 "},{"v":-5007.21168,"d":"-5,007.21 "},{"$f":"F1176-B1176","v":{"v":3626.674197862596,"d":"3,626.67"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-11.456818161667643,"d":"-11.46 "},{"v":13.973102576361146,"d":"13.97"},{"v":13.063969371397071,"d":"13.06"},{"v":28.04934185348869,"d":"28.05"},{"v":16.696144271188288,"d":"16.70"},{"$f":"AVERAGE(B1178:F1178)","v":{"v":12.06514798215351,"d":"12.07"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.0041697415242847,"d":"-1.00 "},{"v":-6.078960493000479,"d":"-6.08 "},{"v":-56.561695321638325,"d":"-56.56 "},{"v":-2.109023548665196,"d":"-2.11 "},{"v":-1.990484986823556,"d":"-1.99 "},{"$f":"AVERAGE(B1180:F1180)","v":{"v":-13.54886681833037,"d":"-13.55 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":192.44536694864743,"d":"192.45"},{"v":449.37872286371123,"d":"449.38"},{"v":411.5829071492467,"d":"411.58"},{"v":439.6566169271209,"d":"439.66"},{"v":448.05201608667966,"d":"448.05"},{"$f":"AVERAGE(B1182:F1182)","v":{"v":388.2231259950812,"d":"388.22"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1185+1","v":2024},"Variation / moyenne"]
["Alle","Alle","Alle","Alle","Alle","Alle",{"$f":"C1186","v":"Alle"}]
[null,{"v":1895,"d":"1,895"},{"v":1891,"d":"1,891"},{"v":1882,"d":"1,882"},{"v":1907,"d":"1,907"},{"v":1946,"d":"1,946"},{"$f":"F1187-B1187","v":51}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":17180810.02,"d":"17,180,810.02"},{"v":18004708.1,"d":"18,004,708.10"},{"v":17609687.1,"d":"17,609,687.10"},{"v":16904412.78,"d":"16,904,412.78"},{"v":15141978.54,"d":"15,141,978.54"},{"$f":"F1191-B1191","v":{"v":-2038831.4800000004,"d":"-2,038,831.48 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":11365852.559999999,"d":"11,365,852.56"},{"v":12776514.86,"d":"12,776,514.86"},{"v":11642148.41,"d":"11,642,148.41"},{"v":10810326.440000001,"d":"10,810,326.44"},{"v":10304034.09,"d":"10,304,034.09"},{"$f":"F1193-B1193","v":{"v":-1061818.4699999988,"d":"-1,061,818.47 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":224.44528056848463,"d":"224.45"},{"v":234.3115536964376,"d":"234.31"},{"v":209.7512224568622,"d":"209.75"},{"v":207.538864059253,"d":"207.54"},{"v":177.8499999697946,"d":"177.85"},{"$f":"AVERAGE(B1195:F1195)","v":{"v":210.77938415016644,"d":"210.78"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":78262.3,"d":"78,262.30"},{"v":1736024.4900000002,"d":"1,736,024.49"},{"v":1410963.8900000001,"d":"1,410,963.89"},{"v":1414753.92,"d":"1,414,753.92"},{"v":1973659.5,"d":"1,973,659.50"},{"$f":"F1200-B1200","v":{"v":1895397.2,"d":"1,895,397.20"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":3.9731846247777045,"d":"3.97"},{"v":112.14585383215096,"d":"112.15"},{"v":525.8914778204532,"d":"525.89"},{"v":242.42089514106593,"d":"242.42"},{"v":3267.9944563662375,"d":"3,267.99"},{"$f":"AVERAGE(B1202:F1202)","v":{"v":830.4851735569371,"d":"830.49"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.6873837315713867,"d":"0.69"},{"v":-0.7828986762355556,"d":"-0.78 "},{"v":1.2161204573964297,"d":"1.22"},{"v":1.1104016009216284,"d":"1.11"},{"v":0.9536379233473389,"d":"0.95"},{"$f":"AVERAGE(B1205:F1205)","v":{"v":0.6369290074002455,"d":"0.64"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":316.57774476041084,"d":"316.58"},{"v":310.81255340208327,"d":"310.81"},{"v":204.0066165630257,"d":"204.01"},{"v":198.06399283610756,"d":"198.06"},{"v":176.15530799995375,"d":"176.16"},{"$f":"AVERAGE(B1207:F1207)","v":{"v":241.12324311231617,"d":"241.12"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":23.82095917957941,"d":"23.82"},{"v":27.3728326865681,"d":"27.37"},{"v":9.11295318457866,"d":"9.11"},{"v":7.992905617645974,"d":"7.99"},{"v":2.0435247220916155,"d":"2.04"},{"$f":"AVERAGE(B1209:F1209)","v":{"v":14.06863507809275,"d":"14.07"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":0.6873837315713867,"d":"0.69"},{"v":11.343976391742308,"d":"11.34"},{"v":6.123936680462058,"d":"6.12"},{"v":6.246493578750266,"d":"6.25"},{"v":6.407389906894749,"d":"6.41"},{"$f":"AVERAGE(B1211:F1211)","v":{"v":6.161836057884154,"d":"6.16"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":5997.811377308706,"d":"5,997.81"},{"v":6756.485912215759,"d":"6,756.49"},{"v":6186.051227417641,"d":"6,186.05"},{"v":5668.760587309912,"d":"5,668.76"},{"v":5294.9815467625895,"d":"5,294.98"},{"$f":"F1213-B1213","v":{"v":-702.8298305461167,"d":"-702.83 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":1.4420799953506909,"d":"1.44"},{"v":29.968728263106325,"d":"29.97"},{"v":16.34588778647323,"d":"16.35"},{"v":16.576252243867355,"d":"16.58"},{"v":22.96071125653139,"d":"22.96"},{"$f":"AVERAGE(B1215:F1215)","v":{"v":17.4587319090658,"d":"17.46"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.7780488706639779,"d":"1.78"},{"v":-0.45070889207795234,"d":"-0.45 "},{"v":2.0867952028255,"d":"2.09"},{"v":1.7996895805161184,"d":"1.80"},{"v":1.4437175989559277,"d":"1.44"},{"$f":"AVERAGE(B1217:F1217)","v":{"v":1.3315084721767145,"d":"1.33"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":6.352824994776585,"d":"6.35"},{"v":13.666500690444819,"d":"13.67"},{"v":21.53346594575119,"d":"21.53"},{"v":23.967931179994558,"d":"23.97"},{"v":24.60490651384689,"d":"24.60"},{"$f":"AVERAGE(B1219:F1219)","v":{"v":18.02512586496281,"d":"18.03"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1222+1","v":2024},"Variation / moyenne"]
["La Baroche","La Baroche","La Baroche","La Baroche","La Baroche","La Baroche","La Baroche"]
[null,{"v":1135,"d":"1,135"},{"v":1126,"d":"1,126"},{"v":1114,"d":"1,114"},{"v":1134,"d":"1,134"},{"v":1135,"d":"1,135"},{"$f":"F1224-B1224","v":0}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":6479125,"d":"6,479,125.00"},{"v":9560475.89,"d":"9,560,475.89"},{"v":9727418.600000001,"d":"9,727,418.60"},{"v":7843797.9399999995,"d":"7,843,797.94"},{"v":7495785.15,"d":"7,495,785.15"},{"$f":"F1228-B1228","v":{"v":1016660.1500000004,"d":"1,016,660.15"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-3382369,"d":"-3,382,369.00 "},{"v":4295688.82,"d":"4,295,688.82"},{"v":3685340.0500000007,"d":"3,685,340.05"},{"v":2588368.83,"d":"2,588,368.83"},{"v":2167048.1099999994,"d":"2,167,048.11"},{"$f":"F1230-B1230","v":{"v":5549417.109999999,"d":"5,549,417.11"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-145.1922234909297,"d":"-145.19 "},{"v":200.23618114110263,"d":"200.24"},{"v":138.0432794108999,"d":"138.04"},{"v":92.58945121874748,"d":"92.59"},{"v":71.89715863660969,"d":"71.90"},{"$f":"AVERAGE(B1232:F1232)","v":{"v":71.514769383286,"d":"71.51"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":351169,"d":"351,169.00"},{"v":452191.84,"d":"452,191.84"},{"v":439840,"d":"439,840.00"},{"v":1256881.57,"d":"1,256,881.57"},{"v":496658.91,"d":"496,658.91"},{"$f":"F1237-B1237","v":{"v":145489.90999999997,"d":"145,489.91"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":93.92810335143231,"d":"93.93"},{"v":140.75966767418623,"d":"140.76"},{"v":295.2643846062963,"d":"295.26"},{"v":2538.0523005159375,"d":"2,538.05"},{"v":315.80608271090483,"d":"315.81"},{"$f":"AVERAGE(B1239:F1239)","v":{"v":676.7621077717515,"d":"676.76"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":3.5327958258023857,"d":"3.53"},{"v":1.2602300235410073,"d":"1.26"},{"v":0.7323392144552198,"d":"0.73"},{"v":0.06579609756821737,"d":"0.07"},{"v":-0.4728877532375167,"d":"-0.47 "},{"$f":"AVERAGE(B1242:F1242)","v":{"v":1.0236546816258625,"d":"1.02"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":261.0325900334354,"d":"261.03"},{"v":171.20282424039692,"d":"171.20"},{"v":175.59639370457973,"d":"175.60"},{"v":129.70116071192896,"d":"129.70"},{"v":126.00090424713449,"d":"126.00"},{"$f":"AVERAGE(B1244:F1244)","v":{"v":172.7067745874951,"d":"172.71"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":23.06504011874606,"d":"23.07"},{"v":11.66202939788054,"d":"11.66"},{"v":4.916818037390469,"d":"4.92"},{"v":2.5375040474875625,"d":"2.54"},{"v":5.947192098243416,"d":"5.95"},{"$f":"AVERAGE(B1246:F1246)","v":{"v":9.62571673994961,"d":"9.63"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":13.080989561863055,"d":"13.08"},{"v":8.584319819608481,"d":"8.58"},{"v":7.83138489354735,"d":"7.83"},{"v":5.917129296890101,"d":"5.92"},{"v":6.040838029946021,"d":"6.04"},{"$f":"AVERAGE(B1248:F1248)","v":{"v":8.290932320371002,"d":"8.29"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-2980.0607929515418,"d":"-2,980.06 "},{"v":3814.998952042629,"d":"3,815.00"},{"v":3308.204712746859,"d":"3,308.20"},{"v":2282.512195767196,"d":"2,282.51"},{"v":1909.2934889867836,"d":"1,909.29"},{"$f":"F1250-B1250","v":{"v":4889.354281938326,"d":"4,889.35"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":14.147983502317283,"d":"14.15"},{"v":8.097559263492029,"d":"8.10"},{"v":7.939857528802382,"d":"7.94"},{"v":20.78317159027067,"d":"20.78"},{"v":8.348621326532575,"d":"8.35"},{"$f":"AVERAGE(B1252:F1252)","v":{"v":11.863438642282988,"d":"11.86"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-5.732777554373877,"d":"-5.73 "},{"v":-0.937023934048916,"d":"-0.94 "},{"v":-1.5757603479775026,"d":"-1.58 "},{"v":-30.245215401096605,"d":"-30.25 "},{"v":-7.229853180493138,"d":"-7.23 "},{"$f":"AVERAGE(B1254:F1254)","v":{"v":-9.144126083598007,"d":"-9.14 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":-1.409009349324771,"d":"-1.41 "},{"v":157.9717537457273,"d":"157.97"},{"v":128.53638294054872,"d":"128.54"},{"v":123.47722304623122,"d":"123.48"},{"v":114.99611277912835,"d":"115.00"},{"$f":"AVERAGE(B1256:F1256)","v":{"v":104.71449263246215,"d":"104.71"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1259+1","v":2024},"Variation / moyenne"]
["Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine","Basse-Allaine",{"$f":"C1260","v":"Basse-Allaine"}]
[null,{"v":1241,"d":"1,241"},{"v":1225,"d":"1,225"},{"v":1217,"d":"1,217"},{"v":1203,"d":"1,203"},{"v":1197,"d":"1,197"},{"$f":"F1261-B1261","v":{"v":-44,"d":"-44 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":11423868.66,"d":"11,423,868.66"},{"v":10907361.99,"d":"10,907,361.99"},{"v":11587493.5,"d":"11,587,493.50"},{"v":12263659.08,"d":"12,263,659.08"},{"v":12350988.07,"d":"12,350,988.07"},{"$f":"F1265-B1265","v":{"v":927119.4100000001,"d":"927,119.41"}}]
[]
["1.2 Endettement net (Fr.)",{"v":6847039.95,"d":"6,847,039.95"},{"v":6419097.73,"d":"6,419,097.73"},{"v":6512358.33,"d":"6,512,358.33"},{"v":7182883.38,"d":"7,182,883.38"},{"v":6754039.990000001,"d":"6,754,039.99"},{"$f":"F1267-B1267","v":{"v":-92999.95999999903,"d":"-92,999.96 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":226.3063313809362,"d":"226.31"},{"v":194.7590807686106,"d":"194.76"},{"v":216.39161882292032,"d":"216.39"},{"v":221.43885305944798,"d":"221.44"},{"v":188.33496627110546,"d":"188.33"},{"$f":"AVERAGE(B1269:F1269)","v":{"v":209.44617006060412,"d":"209.45"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":74800,"d":"74,800.00"},{"v":378064.78,"d":"378,064.78"},{"v":228942.06,"d":"228,942.06"},{"v":457121.82,"d":"457,121.82"},{"v":976426.64,"d":"976,426.64"},{"$f":"F1274-B1274","v":{"v":901626.64,"d":"901,626.64"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":31.893118825105255,"d":"31.89"},{"v":171.96123111513765,"d":"171.96"},{"v":62.47285495103699,"d":"62.47"},{"v":39.36474076352085,"d":"39.36"},{"v":167.19133245151045,"d":"167.19"},{"$f":"AVERAGE(B1276:F1276)","v":{"v":94.57665562126223,"d":"94.58"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.2483690909752845,"d":"2.25"},{"v":1.8495151193136445,"d":"1.85"},{"v":1.6572495346730565,"d":"1.66"},{"v":1.5529202183343074,"d":"1.55"},{"v":1.3450396041119335,"d":"1.35"},{"$f":"AVERAGE(B1279:F1279)","v":{"v":1.730618713481645,"d":"1.73"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":385.80890000849035,"d":"385.81"},{"v":201.54663662847435,"d":"201.55"},{"v":224.19473000016654,"d":"224.19"},{"v":224.69209607585907,"d":"224.69"},{"v":202.69737523762643,"d":"202.70"},{"$f":"AVERAGE(B1281:F1281)","v":{"v":247.78794759012334,"d":"247.79"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":6.497259516088513,"d":"6.50"},{"v":6.895844106862249,"d":"6.90"},{"v":8.613865982537709,"d":"8.61"},{"v":21.8396206122019,"d":"21.84"},{"v":21.763004527775603,"d":"21.76"},{"$f":"AVERAGE(B1283:F1283)","v":{"v":13.121918949093196,"d":"13.12"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.075082571281076,"d":"8.08"},{"v":6.6981519849277165,"d":"6.70"},{"v":6.899200971275382,"d":"6.90"},{"v":7.114772166461698,"d":"7.11"},{"v":6.37496235094889,"d":"6.37"},{"$f":"AVERAGE(B1285:F1285)","v":{"v":7.032434008978953,"d":"7.03"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":5517.356929895246,"d":"5,517.36"},{"v":5240.079779591837,"d":"5,240.08"},{"v":5351.157214461791,"d":"5,351.16"},{"v":5970.809127182045,"d":"5,970.81"},{"v":5642.4728404344205,"d":"5,642.47"},{"$f":"F1287-B1287","v":{"v":125.11591053917437,"d":"125.12"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":2.5261587453015304,"d":"2.53"},{"v":6.985894931014762,"d":"6.99"},{"v":4.429569114958462,"d":"4.43"},{"v":8.375286627570828,"d":"8.38"},{"v":16.024557381026987,"d":"16.02"},{"$f":"AVERAGE(B1289:F1289)","v":{"v":7.6682933599745144,"d":"7.67"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.4904041699502613,"d":"1.49"},{"v":2.0808811227256716,"d":"2.08"},{"v":1.2447147520176456,"d":"1.24"},{"v":1.6173439074706462,"d":"1.62"},{"v":0.809356738245367,"d":"0.81"},{"$f":"AVERAGE(B1291:F1291)","v":{"v":1.4485401380819183,"d":"1.45"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":76.50295166581739,"d":"76.50"},{"v":79.94100209512554,"d":"79.94"},{"v":85.57110432891704,"d":"85.57"},{"v":80.8307507629637,"d":"80.83"},{"v":75.41193017650458,"d":"75.41"},{"$f":"AVERAGE(B1293:F1293)","v":{"v":79.65154780586565,"d":"79.65"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1296+1","v":2024},"Variation / moyenne"]
["Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Beurnevésin","Fusion",{"$f":"C1297","v":"Beurnevésin"}]
[null,119,117,117,112,null,{"$f":"E1298-B1298","v":{"v":-7,"d":"-7 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1630726.94,"d":"1,630,726.94"},{"v":1609835.59,"d":"1,609,835.59"},{"v":1403451.52,"d":"1,403,451.52"},{"v":1401513.22,"d":"1,401,513.22"},null,{"$f":"E1302-B1302","v":{"v":-229213.71999999997,"d":"-229,213.72 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-517907.81999999995,"d":"-517,907.82 "},{"v":-68973.1399999999,"d":"-68,973.14 "},{"v":881755.3600000001,"d":"881,755.36"},{"v":-74131.52000000002,"d":"-74,131.52 "},null,{"$f":"E1304-B1304","v":{"v":443776.29999999993,"d":"443,776.30"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-157.1847569811331,"d":"-157.18 "},{"v":-20.1900796138481,"d":"-20.19 "},{"v":266.54112582901575,"d":"266.54"},{"v":-20.84798927052236,"d":"-20.85 "},null,{"$f":"AVERAGE(B1306:E1306)","v":{"v":17.07957499087805,"d":"17.08"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":33942.740000000005,"d":"33,942.74"},{"v":36118.969999999994,"d":"36,118.97"},{"v":40757.96,"d":"40,757.96"},{"v":31070.819999999996,"d":"31,070.82"},null,{"$f":"E1311-B1311","v":{"v":-2871.920000000009,"d":"-2,871.92 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":6.031541312900487,"d":"6.03"},{"v":-4.952714148981861,"d":"-4.95 "},{"v":207.3510543586091,"d":"207.35"},{"v":104.92715741697565,"d":"104.93"},null,{"$f":"AVERAGE(B1313:E1313)","v":{"v":78.33925973487584,"d":"78.34"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-2.053575898990959,"d":"-2.05 "},{"v":4.334173911704978,"d":"4.33"},{"v":2.135498718440243,"d":"2.14"},{"v":1.7046123171684995,"d":"1.70"},null,{"$f":"AVERAGE(B1316:E1316)","v":{"v":1.5301772620806904,"d":"1.53"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":487.4529903492957,"d":"487.45"},{"v":478.3741764957837,"d":"478.37"},{"v":234.38130641722447,"d":"234.38"},{"v":213.55376953589058,"d":"213.55"},null,{"$f":"AVERAGE(B1318:E1318)","v":{"v":353.4405606995486,"d":"353.44"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":52.961794650704185,"d":"52.96"},{"v":2.7301015572762677,"d":"2.73"},{"v":3.7911921713487318,"d":"3.79"},{"v":4.709408736037655,"d":"4.71"},null,{"$f":"AVERAGE(B1320:E1320)","v":{"v":16.048124278841712,"d":"16.05"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":3.50629154300819,"d":"3.51"},{"v":14.456535505258996,"d":"14.46"},{"v":9.302453630352831,"d":"9.30"},{"v":8.243882473608608,"d":"8.24"},null,{"$f":"AVERAGE(B1322:E1322)","v":{"v":8.877290788057156,"d":"8.88"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-4352.166554621848,"d":"-4,352.17 "},{"v":-589.5140170940163,"d":"-589.51 "},{"v":7536.370598290599,"d":"7,536.37"},{"v":-661.8885714285716,"d":"-661.89 "},null,{"$f":"E1324-B1324","v":{"v":3690.2779831932767,"d":"3,690.28"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":10.146082527862486,"d":"10.15"},{"v":10.7330106483892,"d":"10.73"},{"v":6.806721696878405,"d":"6.81"},{"v":4.734376129232045,"d":"4.73"},null,{"$f":"AVERAGE(B1326:E1326)","v":{"v":8.105047750590535,"d":"8.11"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":3.412622559626107,"d":"3.41"},{"v":2.0470168115738883,"d":"2.05"},{"v":1.7702364258550745,"d":"1.77"},{"v":0.9263132552659776,"d":"0.93"},null,{"$f":"AVERAGE(B1328:E1328)","v":{"v":2.0390472630802616,"d":"2.04"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":2.658722264130443,"d":"2.66"},{"v":150.37838941960365,"d":"150.38"},{"v":311.53750445869883,"d":"311.54"},{"v":293.5082863644487,"d":"293.51"},null,{"$f":"AVERAGE(B1330:E1330)","v":{"v":189.52072562672038,"d":"189.52"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1333+1","v":2024},"Variation / moyenne"]
["Basse-Vendline","Fusion","Fusion","Fusion","Fusion","Basse-Vendline","Basse-Vendline"]
[{"$nulls":5},735,{"$f":"F1335","v":735}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"$nulls":4},{"v":9259149.35,"d":"9,259,149.35"},{"$f":"F1339","v":{"v":9259149.35,"d":"9,259,149.35"}}]
[]
["1.2 Endettement net (Fr.)",{"$nulls":4},{"v":4744177.280000001,"d":"4,744,177.28"},{"$f":"F1341","v":{"v":4744177.280000001,"d":"4,744,177.28"}}]
[]
["1.3 Quotient d'endettement net (%)",{"$nulls":4},{"v":189.2953120082444,"d":"189.30"},{"$f":"F1343","v":{"v":189.2953120082444,"d":"189.30"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"$nulls":4},{"v":384952.04,"d":"384,952.04"},{"$f":"F1348","v":{"v":384952.04,"d":"384,952.04"}}]
[]
["2.2 Degré d'autofinancement (%)",{"$nulls":4},{"v":13.82581853107934,"d":"13.83"},{"$f":"F1350","v":{"v":13.82581853107934,"d":"13.83"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"$nulls":4},{"v":1.159842419446642,"d":"1.16"},{"$f":"F1353","v":{"v":1.159842419446642,"d":"1.16"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"$nulls":4},{"v":170.40106882130138,"d":"170.40"},{"$f":"F1355","v":{"v":170.40106882130138,"d":"170.40"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"$nulls":4},{"v":37.07623363928906,"d":"37.08"},{"$f":"F1357","v":{"v":37.07623363928906,"d":"37.08"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"$nulls":4},{"v":3.9666757936539168,"d":"3.97"},{"$f":"F1359","v":{"v":3.9666757936539168,"d":"3.97"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"$nulls":4},{"v":6454.662965986397,"d":"6,454.66"},{"$f":"F1361","v":{"v":6454.662965986397,"d":"6,454.66"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"$nulls":4},{"v":7.084477912751279,"d":"7.08"},{"$f":"F1363","v":{"v":7.084477912751279,"d":"7.08"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"$nulls":4},{"v":0.2104685974839192,"d":"0.21"},{"$f":"F1365","v":{"v":0.2104685974839192,"d":"0.21"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"$nulls":4},{"v":103.520620385977,"d":"103.52"},{"$f":"F1367","v":{"v":103.520620385977,"d":"103.52"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1370+1","v":2024},"Variation / moyenne"]
["Boncourt","Boncourt","Boncourt","Boncourt","Boncourt","Boncourt","Boncourt"]
[null,{"v":1195,"d":"1,195"},{"v":1185,"d":"1,185"},{"v":1205,"d":"1,205"},{"v":1171,"d":"1,171"},{"v":1170,"d":"1,170"},{"$f":"F1372-B1372","v":{"v":-25,"d":"-25 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":10097839.1,"d":"10,097,839.10"},{"v":9467167.86,"d":"9,467,167.86"},{"v":8994469.76,"d":"8,994,469.76"},{"v":8616546.51,"d":"8,616,546.51"},{"v":7968849.29,"d":"7,968,849.29"},{"$f":"F1376-B1376","v":{"v":-2128989.8099999996,"d":"-2,128,989.81 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-3843093.0299999993,"d":"-3,843,093.03 "},{"v":-4253300.640000001,"d":"-4,253,300.64 "},{"v":-5341469.129999999,"d":"-5,341,469.13 "},{"v":-7028953.07,"d":"-7,028,953.07 "},{"v":-8596803.85,"d":"-8,596,803.85 "},{"$f":"F1378-B1378","v":{"v":-4753710.82,"d":"-4,753,710.82 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-82.96102042477646,"d":"-82.96 "},{"v":-60.90630640939578,"d":"-60.91 "},{"v":-85.77044846107704,"d":"-85.77 "},{"v":-108.26238285262733,"d":"-108.26 "},{"v":-141.06766378811068,"d":"-141.07 "},{"$f":"AVERAGE(B1380:F1380)","v":{"v":-95.79356438719745,"d":"-95.79 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":654861.09,"d":"654,861.09"},{"v":1608872.89,"d":"1,608,872.89"},{"v":2553182.71,"d":"2,553,182.71"},{"v":2822454.7399999998,"d":"2,822,454.74"},{"v":2665972.53,"d":"2,665,972.53"},{"$f":"F1385-B1385","v":{"v":2011111.44,"d":"2,011,111.44"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":76.75925757701319,"d":"76.76"},{"v":132.67412776939128,"d":"132.67"},{"v":191.45490523694127,"d":"191.45"},{"v":244.2558700235043,"d":"244.26"},{"v":240.06486410554317,"d":"240.06"},{"$f":"AVERAGE(B1387:F1387)","v":{"v":177.04180494247865,"d":"177.04"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.6285772613998731,"d":"0.63"},{"v":0.4965700625947666,"d":"0.50"},{"v":0.3855040400477884,"d":"0.39"},{"v":0.3400081846141692,"d":"0.34"},{"v":0.08454771645961229,"d":"0.08"},{"$f":"AVERAGE(B1390:F1390)","v":{"v":0.3870414530232419,"d":"0.39"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":147.87057668298502,"d":"147.87"},{"v":100.67071817208439,"d":"100.67"},{"v":88.99531797466639,"d":"89.00"},{"v":81.55411875701577,"d":"81.55"},{"v":73.35275734022954,"d":"73.35"},{"$f":"AVERAGE(B1392:F1392)","v":{"v":98.48869778539623,"d":"98.49"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":10.89590242752487,"d":"10.90"},{"v":14.430008498222621,"d":"14.43"},{"v":16.989752983552982,"d":"16.99"},{"v":14.193501615828563,"d":"14.19"},{"v":14.455125732316876,"d":"14.46"},{"$f":"AVERAGE(B1394:F1394)","v":{"v":14.19285825148918,"d":"14.19"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":6.068142697145917,"d":"6.07"},{"v":6.869382585533581,"d":"6.87"},{"v":6.420496956433995,"d":"6.42"},{"v":6.433700844032542,"d":"6.43"},{"v":6.284119595566429,"d":"6.28"},{"$f":"AVERAGE(B1396:F1396)","v":{"v":6.4151685357424935,"d":"6.42"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-3215.9774309623426,"d":"-3,215.98 "},{"v":-3589.2832405063295,"d":"-3,589.28 "},{"v":-4432.754464730289,"d":"-4,432.75 "},{"v":-6002.521836037575,"d":"-6,002.52 "},{"v":-7347.695598290598,"d":"-7,347.70 "},{"$f":"F1398-B1398","v":{"v":-4131.718167328256,"d":"-4,131.72 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":9.589644483991448,"d":"9.59"},{"v":17.10821986881903,"d":"17.11"},{"v":25.262334877633798,"d":"25.26"},{"v":26.714044749264872,"d":"26.71"},{"v":24.54010973883129,"d":"24.54"},{"$f":"AVERAGE(B1400:F1400)","v":{"v":20.642870743708087,"d":"20.64"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.8197615338683351,"d":"-0.82 "},{"v":0.905037648269425,"d":"0.91"},{"v":-0.2856804919937079,"d":"-0.29 "},{"v":-0.6407431767513384,"d":"-0.64 "},{"v":-0.9836040182992026,"d":"-0.98 "},{"$f":"AVERAGE(B1402:F1402)","v":{"v":-0.3649503145286318,"d":"-0.36 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":148.65939747406972,"d":"148.66"},{"v":99.3044348492249,"d":"99.30"},{"v":149.81849734559842,"d":"149.82"},{"v":145.5071173095979,"d":"145.51"},{"v":162.40468316997655,"d":"162.40"},{"$f":"AVERAGE(B1404:F1404)","v":{"v":141.13882602969352,"d":"141.14"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1407+1","v":2024},"Variation / moyenne"]
["Bonfol","Bonfol","Bonfol","Bonfol","Bonfol","Fusion",{"$f":"C1408","v":"Bonfol"}]
[null,663,642,625,655,null,{"$f":"E1409-B1409","v":{"v":-8,"d":"-8 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5139011.89,"d":"5,139,011.89"},{"v":5060879.72,"d":"5,060,879.72"},{"v":5282352.57,"d":"5,282,352.57"},{"v":4939829.34,"d":"4,939,829.34"},null,{"$f":"E1413-B1413","v":{"v":-199182.5499999998,"d":"-199,182.55 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":1459848.7399999998,"d":"1,459,848.74"},{"v":1394899.9900000002,"d":"1,394,899.99"},{"v":1986975.6799999997,"d":"1,986,975.68"},{"v":2433910.9000000004,"d":"2,433,910.90"},null,{"$f":"E1415-B1415","v":{"v":974062.1600000006,"d":"974,062.16"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":80.52919229180756,"d":"80.53"},{"v":84.58393984972766,"d":"84.58"},{"v":141.23487921551202,"d":"141.23"},{"v":219.33067901055176,"d":"219.33"},null,{"$f":"AVERAGE(B1417:E1417)","v":{"v":131.41967259189977,"d":"131.42"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":552003.74,"d":"552,003.74"},{"v":294500.44,"d":"294,500.44"},{"v":82332.51,"d":"82,332.51"},{"v":-353294.57,"d":"-353,294.57 "},null,{"$f":"E1422-B1422","v":{"v":-905298.31,"d":"-905,298.31 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":295.18585085408137,"d":"295.19"},{"v":94.9369782201358,"d":"94.94"},{"v":24.87701165887414,"d":"24.88"},{"v":-375.6828243956204,"d":"-375.68 "},null,{"$f":"AVERAGE(B1424:E1424)","v":{"v":9.829254084367733,"d":"9.83"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.4402496146230848,"d":"1.44"},{"v":0.8651080264475539,"d":"0.87"},{"v":0.8554665980351079,"d":"0.86"},{"v":1.211337432810367,"d":"1.21"},null,{"$f":"AVERAGE(B1427:E1427)","v":{"v":1.0930404179790285,"d":"1.09"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":266.0223448520794,"d":"266.02"},{"v":130.40544599071862,"d":"130.41"},{"v":147.06948719802685,"d":"147.07"},{"v":143.5174704593799,"d":"143.52"},null,{"$f":"AVERAGE(B1429:E1429)","v":{"v":171.7536871250512,"d":"171.75"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":11.83567937911872,"d":"11.84"},{"v":10.44502216880157,"d":"10.45"},{"v":8.72529713180215,"d":"8.73"},{"v":6.361170716461717,"d":"6.36"},null,{"$f":"AVERAGE(B1431:E1431)","v":{"v":9.341792349046038,"d":"9.34"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":4.253692111388842,"d":"4.25"},{"v":3.059197659170477,"d":"3.06"},{"v":3.9793013373771307,"d":"3.98"},{"v":4.4073843579507015,"d":"4.41"},null,{"$f":"AVERAGE(B1433:E1433)","v":{"v":3.9248938664717876,"d":"3.92"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":2201.8834690799395,"d":"2,201.88"},{"v":2172.7414174454834,"d":"2,172.74"},{"v":3179.1610879999994,"d":"3,179.16"},{"v":3715.8945038167944,"d":"3,715.89"},null,{"$f":"E1435-B1435","v":{"v":1514.011034736855,"d":"1,514.01"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":28.574623376074264,"d":"28.57"},{"v":7.588495152511325,"d":"7.59"},{"v":2.2922741079788276,"d":"2.29"},{"v":-10.264310672205191,"d":"-10.26 "},null,{"$f":"AVERAGE(B1437:E1437)","v":{"v":7.047770491089807,"d":"7.05"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.37628239393761437,"d":"0.38"},{"v":1.0639881486642302,"d":"1.06"},{"v":0.8768509605373578,"d":"0.88"},{"v":2.601492847152053,"d":"2.60"},null,{"$f":"AVERAGE(B1439:E1439)","v":{"v":1.2296535875728138,"d":"1.23"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":108.09175685629559,"d":"108.09"},{"v":112.73817710372096,"d":"112.74"},{"v":127.08362291162003,"d":"127.08"},{"v":118.67375237029312,"d":"118.67"},null,{"$f":"AVERAGE(B1441:E1441)","v":{"v":116.64682731048242,"d":"116.65"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1444+1","v":2024},"Variation / moyenne"]
["Bure","Bure","Bure","Bure","Bure","Bure",{"$f":"C1445","v":"Bure"}]
[null,645,633,631,631,645,{"$f":"F1446-B1446","v":0}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":4438993,"d":"4,438,993.00"},{"v":4084167,"d":"4,084,167.00"},{"v":4714241,"d":"4,714,241.00"},{"v":5017843.27,"d":"5,017,843.27"},{"v":4826180.1,"d":"4,826,180.10"},{"$f":"F1450-B1450","v":{"v":387187.0999999996,"d":"387,187.10"}}]
[]
["1.2 Endettement net (Fr.)",{"v":928102,"d":"928,102.00"},{"v":1260355,"d":"1,260,355.00"},{"v":2313638,"d":"2,313,638.00"},{"v":2150490.7100000004,"d":"2,150,490.71"},{"v":1952684.6299999994,"d":"1,952,684.63"},{"$f":"F1452-B1452","v":{"v":1024582.6299999994,"d":"1,024,582.63"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":53.150845910411725,"d":"53.15"},{"v":82.27075119454817,"d":"82.27"},{"v":147.9005574307047,"d":"147.90"},{"v":104.36590655636691,"d":"104.37"},{"v":87.90341528681816,"d":"87.90"},{"$f":"AVERAGE(B1454:F1454)","v":{"v":95.11829527576992,"d":"95.12"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":300994,"d":"300,994.00"},{"v":267147.15,"d":"267,147.15"},{"v":-9368,"d":"-9,368.00 "},{"v":755252.61,"d":"755,252.61"},{"v":648400.0800000001,"d":"648,400.08"},{"$f":"F1459-B1459","v":{"v":347406.0800000001,"d":"347,406.08"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":764.2137708480911,"d":"764.21"},{"v":51.50986342943855,"d":"51.51"},{"v":-0.8930559324419585,"d":"-0.89 "},{"v":124.91652991365515,"d":"124.92"},{"v":141.98844011899962,"d":"141.99"},{"$f":"AVERAGE(B1461:F1461)","v":{"v":216.34710967554852,"d":"216.35"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.5740459892609744,"d":"1.57"},{"v":2.52249536631695,"d":"2.52"},{"v":1.712110582590523,"d":"1.71"},{"v":1.643838678107765,"d":"1.64"},{"v":1.2337683961771073,"d":"1.23"},{"$f":"AVERAGE(B1464:F1464)","v":{"v":1.737251802490664,"d":"1.74"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":227.4353916465139,"d":"227.44"},{"v":234.9439528566613,"d":"234.94"},{"v":205.29305893229554,"d":"205.29"},{"v":163.1031614829884,"d":"163.10"},{"v":140.8441316638504,"d":"140.84"},{"$f":"AVERAGE(B1466:F1466)","v":{"v":194.3239393164619,"d":"194.32"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":2.5443146522539277,"d":"2.54"},{"v":20.491512725494022,"d":"20.49"},{"v":32.767007602816065,"d":"32.77"},{"v":32.763293822036296,"d":"32.76"},{"v":14.195947022626074,"d":"14.20"},{"$f":"AVERAGE(B1468:F1468)","v":{"v":20.552415165045275,"d":"20.55"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.347542730663607,"d":"9.35"},{"v":15.234088720505213,"d":"15.23"},{"v":11.509149096369146,"d":"11.51"},{"v":16.183441556051203,"d":"16.18"},{"v":13.236481712858472,"d":"13.24"},{"$f":"AVERAGE(B1470:F1470)","v":{"v":13.10214076328953,"d":"13.10"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1438.9178294573644,"d":"1,438.92"},{"v":1991.08214849921,"d":"1,991.08"},{"v":3666.6212361331222,"d":"3,666.62"},{"v":3408.067686212362,"d":"3,408.07"},{"v":3027.418031007751,"d":"3,027.42"},{"$f":"F1472-B1472","v":{"v":1588.5002015503865,"d":"1,588.50"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":15.421670697216872,"d":"15.42"},{"v":15.36778672747501,"d":"15.37"},{"v":-0.40795228247298865,"d":"-0.41 "},{"v":24.549210045230947,"d":"24.55"},{"v":18.922490322806464,"d":"18.92"},{"$f":"AVERAGE(B1474:F1474)","v":{"v":14.770641102051261,"d":"14.77"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":1.3774946370212668,"d":"1.38"},{"v":1.8621032331068081,"d":"1.86"},{"v":0.7691997977379332,"d":"0.77"},{"v":1.5539776678951691,"d":"1.55"},{"v":0.726551219481432,"d":"0.73"},{"$f":"AVERAGE(B1476:F1476)","v":{"v":1.2578653110485218,"d":"1.26"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":61.9352341071811,"d":"61.94"},{"v":81.4078696571712,"d":"81.41"},{"v":73.1539582694078,"d":"73.15"},{"v":58.316978559738445,"d":"58.32"},{"v":60.28471819350906,"d":"60.28"},{"$f":"AVERAGE(B1478:F1478)","v":{"v":67.01975175740151,"d":"67.02"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1481+1","v":2024},"Variation / moyenne"]
["Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs","Clos du Doubs"]
[null,{"v":1263,"d":"1,263"},{"v":1284,"d":"1,284"},{"v":1275,"d":"1,275"},{"v":1294,"d":"1,294"},{"v":1304,"d":"1,304"},{"$f":"F1483-B1483","v":41}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":9360629.98,"d":"9,360,629.98"},{"v":11258543.55,"d":"11,258,543.55"},{"v":10428523.61,"d":"10,428,523.61"},{"v":10146633.530000001,"d":"10,146,633.53"},{"v":9873177.01,"d":"9,873,177.01"},{"$f":"F1487-B1487","v":{"v":512547.02999999933,"d":"512,547.03"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-2020851.1899999995,"d":"-2,020,851.19 "},{"v":-309867.8100000005,"d":"-309,867.81 "},{"v":474934.75,"d":"474,934.75"},{"v":-308776.70999999717,"d":"-308,776.71 "},{"v":32094.69000000134,"d":"32,094.69"},{"$f":"F1489-B1489","v":{"v":2052945.8800000008,"d":"2,052,945.88"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-63.146519352685196,"d":"-63.15 "},{"v":-9.621057531750516,"d":"-9.62 "},{"v":17.64438372043712,"d":"17.64"},{"v":-10.137379236296615,"d":"-10.14 "},{"v":0.9858432827316904,"d":"0.99"},{"$f":"AVERAGE(B1491:F1491)","v":{"v":-12.854945823512702,"d":"-12.85 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":754497.0399999999,"d":"754,497.04"},{"v":626762.14,"d":"626,762.14"},{"v":387597.95999999996,"d":"387,597.96"},{"v":458962.86,"d":"458,962.86"},{"v":423995.7000000002,"d":"423,995.70"},{"$f":"F1496-B1496","v":{"v":-330501.33999999973,"d":"-330,501.34 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":202.6221857527712,"d":"202.62"},{"v":33.530563231933805,"d":"33.53"},{"v":31.922465753648044,"d":"31.92"},{"v":-142.73791928186128,"d":"-142.74 "},{"v":55.21196825305675,"d":"55.21"},{"$f":"AVERAGE(B1498:F1498)","v":{"v":36.109852741909705,"d":"36.11"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.75957600923283,"d":"1.76"},{"v":1.3596951514864333,"d":"1.36"},{"v":1.3518655734755585,"d":"1.35"},{"v":0.7791148747396237,"d":"0.78"},{"v":1.0331258797862632,"d":"1.03"},{"$f":"AVERAGE(B1501:F1501)","v":{"v":1.256675497744142,"d":"1.26"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":281.71320359908935,"d":"281.71"},{"v":351.5115426487007,"d":"351.51"},{"v":346.1991185757531,"d":"346.20"},{"v":148.3052973360181,"d":"148.31"},{"v":137.95254575073002,"d":"137.95"},{"$f":"AVERAGE(B1503:F1503)","v":{"v":253.13634158205826,"d":"253.14"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":7.803440452535328,"d":"7.80"},{"v":30.19594050423348,"d":"30.20"},{"v":24.340325405076214,"d":"24.34"},{"v":12.398439337119818,"d":"12.40"},{"v":14.345904562734038,"d":"14.35"},{"$f":"AVERAGE(B1505:F1505)","v":{"v":17.816810052339775,"d":"17.82"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":17.090690438611176,"d":"17.09"},{"v":6.9986571926984,"d":"7.00"},{"v":33.6217621206092,"d":"33.62"},{"v":3.875184910915306,"d":"3.88"},{"v":5.801706382454809,"d":"5.80"},{"$f":"AVERAGE(B1507:F1507)","v":{"v":13.477600209057778,"d":"13.48"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-1600.0405304829767,"d":"-1,600.04 "},{"v":-241.33007009345835,"d":"-241.33 "},{"v":372.4978431372549,"d":"372.50"},{"v":-238.62187789798853,"d":"-238.62 "},{"v":24.61249233128937,"d":"24.61"},{"$f":"F1509-B1509","v":{"v":1624.653022814266,"d":"1,624.65"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":22.706995009798504,"d":"22.71"},{"v":19.56861699977178,"d":"19.57"},{"v":12.867216600544285,"d":"12.87"},{"v":6.708296226254781,"d":"6.71"},{"v":5.9242618807624154,"d":"5.92"},{"$f":"AVERAGE(B1511:F1511)","v":{"v":13.555077343426353,"d":"13.56"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-8.128237195150094,"d":"-8.13 "},{"v":-7.378193409888044,"d":"-7.38 "},{"v":-7.162797265762523,"d":"-7.16 "},{"v":-6.853712490930025,"d":"-6.85 "},{"v":-5.015300575317907,"d":"-5.02 "},{"$f":"AVERAGE(B1513:F1513)","v":{"v":-6.907648187409718,"d":"-6.91 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":148.8161047793202,"d":"148.82"},{"v":234.98525184569857,"d":"234.99"},{"v":281.2256480785534,"d":"281.23"},{"v":248.6267935022443,"d":"248.63"},{"v":233.3057160418325,"d":"233.31"},{"$f":"AVERAGE(B1515:F1515)","v":{"v":229.3919028495298,"d":"229.39"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1518+1","v":2024},"Variation / moyenne"]
["Coeuve","Coeuve","Coeuve","Coeuve","Coeuve","Coeuve","Coeuve"]
[null,740,731,718,721,717,{"$f":"F1520-B1520","v":{"v":-23,"d":"-23 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5509464.75,"d":"5,509,464.75"},{"v":5676255.449999999,"d":"5,676,255.45"},{"v":5676255.460000001,"d":"5,676,255.46"},{"v":5638389.4799999995,"d":"5,638,389.48"},{"v":6993157.64,"d":"6,993,157.64"},{"$f":"F1524-B1524","v":{"v":1483692.8899999997,"d":"1,483,692.89"}}]
[]
["1.2 Endettement net (Fr.)",{"v":3139351.8900000006,"d":"3,139,351.89"},{"v":3086864.3400000003,"d":"3,086,864.34"},{"v":3086864.3400000003,"d":"3,086,864.34"},{"v":3098658.07,"d":"3,098,658.07"},{"v":3940587.750000001,"d":"3,940,587.75"},{"$f":"F1526-B1526","v":{"v":801235.8600000003,"d":"801,235.86"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":189.73399634275683,"d":"189.73"},{"v":140.0785834093854,"d":"140.08"},{"v":161.01316061114522,"d":"161.01"},{"v":164.99207077429762,"d":"164.99"},{"v":196.8521831332653,"d":"196.85"},{"$f":"AVERAGE(B1528:F1528)","v":{"v":170.53399885417008,"d":"170.53"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":183781.52,"d":"183,781.52"},{"v":469949.03,"d":"469,949.03"},{"v":360231.0800000001,"d":"360,231.08"},{"v":-54811.259999999995,"d":"-54,811.26 "},{"v":401601.9,"d":"401,601.90"},{"$f":"F1533-B1533","v":{"v":217820.38000000003,"d":"217,820.38"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":1025.5665178571428,"d":"1,025.57"},{"v":415.382513769877,"d":"415.38"},{"v":475.114158683934,"d":"475.11"},{"v":-15.463047100978061,"d":"-15.46 "},{"v":48.10703890094528,"d":"48.11"},{"$f":"AVERAGE(B1535:F1535)","v":{"v":389.7414364221842,"d":"389.74"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.9026119407402848,"d":"1.90"},{"v":2.602609259682955,"d":"2.60"},{"v":-0.7843114766828547,"d":"-0.78 "},{"v":0.8705570483168792,"d":"0.87"},{"v":1.5650066542111059,"d":"1.57"},{"$f":"AVERAGE(B1538:F1538)","v":{"v":1.231294685253674,"d":"1.23"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":326.15011644275955,"d":"326.15"},{"v":350.37591742848286,"d":"350.38"},{"v":180.83473680228266,"d":"180.83"},{"v":178.12431561296782,"d":"178.12"},{"v":190.33651583892492,"d":"190.34"},{"$f":"AVERAGE(B1540:F1540)","v":{"v":245.16432042508353,"d":"245.16"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":2.8782432398462583,"d":"2.88"},{"v":6.236659538961735,"d":"6.24"},{"v":4.850430935298113,"d":"4.85"},{"v":10.311499728098132,"d":"10.31"},{"v":27.114999802144297,"d":"27.11"},{"$f":"AVERAGE(B1542:F1542)","v":{"v":10.278366648869707,"d":"10.28"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":7.7771284398564555,"d":"7.78"},{"v":13.594989198031174,"d":"13.59"},{"v":4.7598571960488,"d":"4.76"},{"v":5.8010816750667,"d":"5.80"},{"v":5.812901843945838,"d":"5.81"},{"$f":"AVERAGE(B1544:F1544)","v":{"v":7.549191670589794,"d":"7.55"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":4242.36741891892,"d":"4,242.37"},{"v":4222.796634746923,"d":"4,222.80"},{"v":4299.2539554317555,"d":"4,299.25"},{"v":4297.722704576976,"d":"4,297.72"},{"v":5495.93828451883,"d":"5,495.94"},{"$f":"F1546-B1546","v":{"v":1253.5708655999106,"d":"1,253.57"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":10.879525846503935,"d":"10.88"},{"v":29.008353126685947,"d":"29.01"},{"v":11.476279212388025,"d":"11.48"},{"v":-1.7315615052872224,"d":"-1.73 "},{"v":10.930613942272343,"d":"10.93"},{"$f":"AVERAGE(B1548:F1548)","v":{"v":12.112642124512606,"d":"12.11"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-5.08274635583658,"d":"-5.08 "},{"v":-0.6574798235380477,"d":"-0.66 "},{"v":0.8769954328213428,"d":"0.88"},{"v":-5.327619474823012,"d":"-5.33 "},{"v":1.036313854099577,"d":"1.04"},{"$f":"AVERAGE(B1550:F1550)","v":{"v":-1.8309072734553442,"d":"-1.83 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":17.941512333185834,"d":"17.94"},{"v":16.4213766390096,"d":"16.42"},{"v":18.875531789935327,"d":"18.88"},{"v":13.742258227889511,"d":"13.74"},{"v":13.284514912520901,"d":"13.28"},{"$f":"AVERAGE(B1552:F1552)","v":{"v":16.053038780508235,"d":"16.05"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1555+1","v":2024},"Variation / moyenne"]
["Cornol","Cornol","Cornol","Cornol","Cornol","Cornol","Cornol"]
[null,{"v":1028,"d":"1,028"},{"v":1016,"d":"1,016"},{"v":1018,"d":"1,018"},{"v":1060,"d":"1,060"},{"v":1083,"d":"1,083"},{"$f":"F1557-B1557","v":55}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":8021556.37,"d":"8,021,556.37"},{"v":8931872.66,"d":"8,931,872.66"},{"v":9570422.39,"d":"9,570,422.39"},{"v":9390739.81,"d":"9,390,739.81"},{"v":9093023.97,"d":"9,093,023.97"},{"$f":"F1561-B1561","v":{"v":1071467.6000000006,"d":"1,071,467.60"}}]
[]
["1.2 Endettement net (Fr.)",{"v":5090106.17,"d":"5,090,106.17"},{"v":5096750.43,"d":"5,096,750.43"},{"v":5842658.74,"d":"5,842,658.74"},{"v":5239680.230000001,"d":"5,239,680.23"},{"v":4824113.979999999,"d":"4,824,113.98"},{"$f":"F1563-B1563","v":{"v":-265992.19000000134,"d":"-265,992.19 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":215.90250699362136,"d":"215.90"},{"v":203.47129485061072,"d":"203.47"},{"v":225.96841640264213,"d":"225.97"},{"v":188.97301253807873,"d":"188.97"},{"v":175.0397659979717,"d":"175.04"},{"$f":"AVERAGE(B1565:F1565)","v":{"v":201.87099935658492,"d":"201.87"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":51568.06000000001,"d":"51,568.06"},{"v":307199.04000000004,"d":"307,199.04"},{"v":238050.64999999997,"d":"238,050.65"},{"v":427880.12000000005,"d":"427,880.12"},{"v":442790.86,"d":"442,790.86"},{"$f":"F1570-B1570","v":{"v":391222.8,"d":"391,222.80"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":54.7064021734864,"d":"54.71"},{"v":26.1926520769785,"d":"26.19"},{"v":25.042181311630234,"d":"25.04"},{"v":193.64127452562136,"d":"193.64"},{"v":967.3604365883017,"d":"967.36"},{"$f":"AVERAGE(B1572:F1572)","v":{"v":253.38858933520365,"d":"253.39"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.331656337890251,"d":"2.33"},{"v":2.9171149306327284,"d":"2.92"},{"v":2.8818919309803337,"d":"2.88"},{"v":1.0466875175088293,"d":"1.05"},{"v":0.933786337933542,"d":"0.93"},{"$f":"AVERAGE(B1575:F1575)","v":{"v":2.022227410989137,"d":"2.02"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":335.3902958762168,"d":"335.39"},{"v":366.6097436588888,"d":"366.61"},{"v":385.56609443864716,"d":"385.57"},{"v":193.84109406011746,"d":"193.84"},{"v":192.2130333985341,"d":"192.21"},{"$f":"AVERAGE(B1577:F1577)","v":{"v":294.72405228648086,"d":"294.72"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":6.053349324909701,"d":"6.05"},{"v":25.577772784488985,"d":"25.58"},{"v":20.525497916217624,"d":"20.53"},{"v":4.631462662218264,"d":"4.63"},{"v":3.3721078171077004,"d":"3.37"},{"$f":"AVERAGE(B1579:F1579)","v":{"v":12.032038100988453,"d":"12.03"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.603603964271642,"d":"8.60"},{"v":13.10397897505011,"d":"13.10"},{"v":13.542110401458638,"d":"13.54"},{"v":6.292287211013852,"d":"6.29"},{"v":6.867067634440918,"d":"6.87"},{"$f":"AVERAGE(B1581:F1581)","v":{"v":9.681809637247031,"d":"9.68"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":4951.465145914397,"d":"4,951.47"},{"v":5016.486643700787,"d":"5,016.49"},{"v":5739.35043222004,"d":"5,739.35"},{"v":4943.094556603774,"d":"4,943.09"},{"v":4454.398873499537,"d":"4,454.40"},{"$f":"F1583-B1583","v":{"v":-497.06627241485967,"d":"-497.07 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":2.156118601353481,"d":"2.16"},{"v":12.60902003350513,"d":"12.61"},{"v":9.59040841237952,"d":"9.59"},{"v":8.832184925308281,"d":"8.83"},{"v":9.359941713839518,"d":"9.36"},{"$f":"AVERAGE(B1585:F1585)","v":{"v":8.509534737277187,"d":"8.51"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":0.05280903877964733,"d":"0.05"},{"v":0.5234304655057936,"d":"0.52"},{"v":1.9551343914483506,"d":"1.96"},{"v":1.0393547331551996,"d":"1.04"},{"v":0.567900556014904,"d":"0.57"},{"$f":"AVERAGE(B1587:F1587)","v":{"v":0.827725836980779,"d":"0.83"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":24.848476609476673,"d":"24.85"},{"v":21.46746794980556,"d":"21.47"},{"v":14.826917517526638,"d":"14.83"},{"v":16.344975418484456,"d":"16.34"},{"v":15.121420990335196,"d":"15.12"},{"$f":"AVERAGE(B1589:F1589)","v":{"v":18.521851697125705,"d":"18.52"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1592+1","v":2024},"Variation / moyenne"]
["Courchavon","Courchavon","Courchavon","Courchavon","Courchavon","Courchavon","Courchavon"]
[null,314,304,293,314,323,{"$f":"F1594-B1594","v":9}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1892447.1,"d":"1,892,447.10"},{"v":1867774.15,"d":"1,867,774.15"},{"v":1892477.35,"d":"1,892,477.35"},{"v":1628614.66,"d":"1,628,614.66"},{"v":2933853.4,"d":"2,933,853.40"},{"$f":"F1598-B1598","v":{"v":1041406.2999999998,"d":"1,041,406.30"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-1809164.0300000003,"d":"-1,809,164.03 "},{"v":-1089984.35,"d":"-1,089,984.35 "},{"v":-735043.0700000003,"d":"-735,043.07 "},{"v":-1100260.1800000002,"d":"-1,100,260.18 "},{"v":-307835.6900000004,"d":"-307,835.69 "},{"$f":"F1600-B1600","v":{"v":1501328.3399999999,"d":"1,501,328.34"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-89.38065072008139,"d":"-89.38 "},{"v":-748.1507027775597,"d":"-748.15 "},{"v":-164.1965073540089,"d":"-164.20 "},{"v":-95.09146586513722,"d":"-95.09 "},{"v":-25.20752629776547,"d":"-25.21 "},{"$f":"AVERAGE(B1602:F1602)","v":{"v":-224.40537060291052,"d":"-224.41 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1356568,"d":"1,356,568.00"},{"v":-652677.78,"d":"-652,677.78 "},{"v":-192570.18,"d":"-192,570.18 "},{"v":672638.6100000001,"d":"672,638.61"},{"v":509912.80999999994,"d":"509,912.81"},{"$f":"F1607-B1607","v":{"v":-846655.1900000001,"d":"-846,655.19 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":706.8502943715862,"d":"706.85"},{"v":547.0413584722218,"d":"547.04"},{"v":-154.4387815251066,"d":"-154.44 "},{"v":218.5167572688143,"d":"218.52"},{"v":39.1309922526956,"d":"39.13"},{"$f":"AVERAGE(B1609:F1609)","v":{"v":271.42012416804226,"d":"271.42"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.8112749198740752,"d":"0.81"},{"v":-3.3740344420416375,"d":"-3.37 "},{"v":0.8473330237809055,"d":"0.85"},{"v":0.743349079810313,"d":"0.74"},{"v":0.7233046071176864,"d":"0.72"},{"$f":"AVERAGE(B1612:F1612)","v":{"v":-0.049754562291731474,"d":"-0.05 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":83.95140335513787,"d":"83.95"},{"v":-379.7334193027971,"d":"-379.73 "},{"v":126.63478514430193,"d":"126.63"},{"v":98.99229233474922,"d":"98.99"},{"v":156.4821202430399,"d":"156.48"},{"$f":"AVERAGE(B1614:F1614)","v":{"v":17.26543635488637,"d":"17.27"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":19.04804284703066,"d":"19.05"},{"v":4.995129002984668,"d":"5.00"},{"v":9.8575234649209,"d":"9.86"},{"v":21.107206640158584,"d":"21.11"},{"v":54.066829139042774,"d":"54.07"},{"$f":"AVERAGE(B1616:F1616)","v":{"v":21.814946218827515,"d":"21.81"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":19.97951972111296,"d":"19.98"},{"v":-18.985669164989865,"d":"-18.99 "},{"v":9.541278084209374,"d":"9.54"},{"v":5.055410506752581,"d":"5.06"},{"v":4.507104933934179,"d":"4.51"},{"$f":"AVERAGE(B1618:F1618)","v":{"v":4.019528816203846,"d":"4.02"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-5761.668885350319,"d":"-5,761.67 "},{"v":-3585.474835526316,"d":"-3,585.47 "},{"v":-2508.6794197952227,"d":"-2,508.68 "},{"v":-3504.013312101911,"d":"-3,504.01 "},{"v":-953.0516718266266,"d":"-953.05 "},{"$f":"F1620-B1620","v":{"v":4808.617213523693,"d":"4,808.62"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":60.17911271954321,"d":"60.18"},{"v":132.6946114455855,"d":"132.69"},{"v":-12.885799330438246,"d":"-12.89 "},{"v":40.885078313589155,"d":"40.89"},{"v":27.19707727996441,"d":"27.20"},{"$f":"AVERAGE(B1622:F1622)","v":{"v":49.614016085648814,"d":"49.61"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.3251991380836162,"d":"-0.33 "},{"v":-1.8397398704213253,"d":"-1.84 "},{"v":-2.116401549607709,"d":"-2.12 "},{"v":-1.639747789205458,"d":"-1.64 "},{"v":-2.3894046639597035,"d":"-2.39 "},{"$f":"AVERAGE(B1624:F1624)","v":{"v":-1.6620986022555624,"d":"-1.66 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":147.0087077712863,"d":"147.01"},{"v":2054.846095640566,"d":"2,054.85"},{"v":594.9949738708299,"d":"594.99"},{"v":253.75330775228758,"d":"253.75"},{"v":250.09706597531044,"d":"250.10"},{"$f":"AVERAGE(B1626:F1626)","v":{"v":660.140030202056,"d":"660.14"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1629+1","v":2024},"Variation / moyenne"]
["Courgenay","Courgenay","Courgenay","Courgenay","Courgenay","Courgenay","Courgenay"]
[null,{"v":2400,"d":"2,400"},{"v":2412,"d":"2,412"},{"v":2435,"d":"2,435"},{"v":2453,"d":"2,453"},{"v":2438,"d":"2,438"},{"$f":"F1631-B1631","v":38}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":13884615.46,"d":"13,884,615.46"},{"v":13098682.91,"d":"13,098,682.91"},{"v":13471968.370000001,"d":"13,471,968.37"},{"v":15124197.27,"d":"15,124,197.27"},{"v":14521033.98,"d":"14,521,033.98"},{"$f":"F1635-B1635","v":{"v":636418.5199999996,"d":"636,418.52"}}]
[]
["1.2 Endettement net (Fr.)",{"v":9800475.91,"d":"9,800,475.91"},{"v":7718740.75,"d":"7,718,740.75"},{"v":8692321.149999999,"d":"8,692,321.15"},{"v":10479919.150000002,"d":"10,479,919.15"},{"v":9001207.31,"d":"9,001,207.31"},{"$f":"F1637-B1637","v":{"v":-799268.5999999996,"d":"-799,268.60 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":191.2259837705452,"d":"191.23"},{"v":130.93117668979707,"d":"130.93"},{"v":141.44148075518842,"d":"141.44"},{"v":172.60835972782024,"d":"172.61"},{"v":133.69293339551263,"d":"133.69"},{"$f":"AVERAGE(B1639:F1639)","v":{"v":153.97998686777274,"d":"153.98"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":-824702.74,"d":"-824,702.74 "},{"v":985760.2100000001,"d":"985,760.21"},{"v":862700.8999999999,"d":"862,700.90"},{"v":591332.1000000001,"d":"591,332.10"},{"v":1646338.31,"d":"1,646,338.31"},{"$f":"F1644-B1644","v":{"v":2471041.05,"d":"2,471,041.05"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-134.50563512642054,"d":"-134.51 "},{"v":168.69016502458925,"d":"168.69"},{"v":43.29640963630426,"d":"43.30"},{"v":25.042925449504693,"d":"25.04"},{"v":967.5887981413888,"d":"967.59"},{"$f":"AVERAGE(B1646:F1646)","v":{"v":214.0225326250733,"d":"214.02"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.6740501161172174,"d":"2.67"},{"v":2.8712397487517807,"d":"2.87"},{"v":1.726060413713872,"d":"1.73"},{"v":1.2196666483069054,"d":"1.22"},{"v":1.0101772871949943,"d":"1.01"},{"$f":"AVERAGE(B1649:F1649)","v":{"v":1.9002388428169539,"d":"1.90"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":250.0363158769014,"d":"250.04"},{"v":153.98213530760697,"d":"153.98"},{"v":201.9396134053389,"d":"201.94"},{"v":144.38762281754686,"d":"144.39"},{"v":127.22723011372558,"d":"127.23"},{"$f":"AVERAGE(B1651:F1651)","v":{"v":175.51458350422394,"d":"175.51"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":7.619218496065374,"d":"7.62"},{"v":6.365960478793626,"d":"6.37"},{"v":18.773109541245287,"d":"18.77"},{"v":20.67478954011496,"d":"20.67"},{"v":3.689923808391042,"d":"3.69"},{"$f":"AVERAGE(B1653:F1653)","v":{"v":11.424600372922058,"d":"11.42"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":8.752773456305649,"d":"8.75"},{"v":8.348294711369354,"d":"8.35"},{"v":14.347384836368896,"d":"14.35"},{"v":8.366600368434145,"d":"8.37"},{"v":6.407040197498675,"d":"6.41"},{"$f":"AVERAGE(B1655:F1655)","v":{"v":9.244418713995344,"d":"9.24"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":4083.531629166667,"d":"4,083.53"},{"v":3200.1412728026535,"d":"3,200.14"},{"v":3569.741745379876,"d":"3,569.74"},{"v":4272.286649001224,"d":"4,272.29"},{"v":3692.045656275636,"d":"3,692.05"},{"$f":"F1657-B1657","v":{"v":-391.485972891031,"d":"-391.49 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":-14.851375279152748,"d":"-14.85 "},{"v":11.58814692133616,"d":"11.59"},{"v":12.931553982741267,"d":"12.93"},{"v":5.645326802505263,"d":"5.65"},{"v":14.424528122439673,"d":"14.42"},{"$f":"AVERAGE(B1659:F1659)","v":{"v":5.947636109973923,"d":"5.95"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":2.5024438796371458,"d":"2.50"},{"v":3.577774387346453,"d":"3.58"},{"v":1.6706922620508342,"d":"1.67"},{"v":1.8265953981145526,"d":"1.83"},{"v":1.4581105732003017,"d":"1.46"},{"$f":"AVERAGE(B1661:F1661)","v":{"v":2.207123300069857,"d":"2.21"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":95.30403321302921,"d":"95.30"},{"v":84.80670006103372,"d":"84.81"},{"v":81.91077389712423,"d":"81.91"},{"v":80.57238625404275,"d":"80.57"},{"v":75.22620550589329,"d":"75.23"},{"$f":"AVERAGE(B1663:F1663)","v":{"v":83.56401978622463,"d":"83.56"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1666+1","v":2024},"Variation / moyenne"]
["Courtedoux","Courtedoux","Courtedoux","Courtedoux","Courtedoux","Courtedoux","Courtedoux"]
[null,755,735,786,774,761,{"$f":"F1668-B1668","v":6}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":5721798.3,"d":"5,721,798.30"},{"v":5987581.8100000005,"d":"5,987,581.81"},{"v":6026726,"d":"6,026,726.00"},{"v":5728689.82,"d":"5,728,689.82"},{"v":6563068.53,"d":"6,563,068.53"},{"$f":"F1672-B1672","v":{"v":841270.2300000004,"d":"841,270.23"}}]
[]
["1.2 Endettement net (Fr.)",{"v":2942305.27,"d":"2,942,305.27"},{"v":2805265.74,"d":"2,805,265.74"},{"v":2759687.7100000004,"d":"2,759,687.71"},{"v":2783262.1399999987,"d":"2,783,262.14"},{"v":4651658.34,"d":"4,651,658.34"},{"$f":"F1674-B1674","v":{"v":1709353.0699999998,"d":"1,709,353.07"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":151.982098862156,"d":"151.98"},{"v":128.00999432907844,"d":"128.01"},{"v":122.31222258936295,"d":"122.31"},{"v":122.90002125444643,"d":"122.90"},{"v":223.661385294683,"d":"223.66"},{"$f":"AVERAGE(B1676:F1676)","v":{"v":149.77314446594534,"d":"149.77"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":41052.32000000001,"d":"41,052.32"},{"v":475411.63,"d":"475,411.63"},{"v":372341.33,"d":"372,341.33"},{"v":375517.38,"d":"375,517.38"},{"v":-78365.03999999998,"d":"-78,365.04 "},{"$f":"F1681-B1681","v":{"v":-119417.35999999999,"d":"-119,417.36 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":84.5839651875783,"d":"84.58"},{"v":138.84492840709717,"d":"138.84"},{"v":113.54476500245332,"d":"113.54"},{"v":89.70529912334626,"d":"89.71"},{"v":-4.373394170871549,"d":"-4.37 "},{"$f":"AVERAGE(B1683:F1683)","v":{"v":84.46111270992068,"d":"84.46"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.4438600564771966,"d":"1.44"},{"v":1.0992304392010699,"d":"1.10"},{"v":1.3645842236170864,"d":"1.36"},{"v":1.1559032760002277,"d":"1.16"},{"v":0.7905221470482166,"d":"0.79"},{"$f":"AVERAGE(B1686:F1686)","v":{"v":1.1708200284687593,"d":"1.17"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":259.8388034387304,"d":"259.84"},{"v":180.2461213536437,"d":"180.25"},{"v":182.9991257151019,"d":"183.00"},{"v":163.59288397932758,"d":"163.59"},{"v":193.56986013725273,"d":"193.57"},{"$f":"AVERAGE(B1688:F1688)","v":{"v":196.04935892481123,"d":"196.05"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":2.2211302166303115,"d":"2.22"},{"v":10.781669924119571,"d":"10.78"},{"v":10.663471999836215,"d":"10.66"},{"v":12.101105157889581,"d":"12.10"},{"v":34.49513648907392,"d":"34.50"},{"$f":"AVERAGE(B1690:F1690)","v":{"v":14.052502757509922,"d":"14.05"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":4.622895075962842,"d":"4.62"},{"v":5.083285695323198,"d":"5.08"},{"v":4.885887964894441,"d":"4.89"},{"v":4.571149175243613,"d":"4.57"},{"v":4.472951051981775,"d":"4.47"},{"$f":"AVERAGE(B1692:F1692)","v":{"v":4.727233792681173,"d":"4.73"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3897.093072847682,"d":"3,897.09"},{"v":3816.6880816326534,"d":"3,816.69"},{"v":3511.0530661577614,"d":"3,511.05"},{"v":3595.9459173126597,"d":"3,595.95"},{"v":6112.5602365308805,"d":"6,112.56"},{"$f":"F1694-B1694","v":{"v":2215.4671636831986,"d":"2,215.47"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":1.8642715363077136,"d":"1.86"},{"v":14.311470819621846,"d":"14.31"},{"v":11.305995636370103,"d":"11.31"},{"v":10.723563870414102,"d":"10.72"},{"v":-2.3112831693150415,"d":"-2.31 "},{"$f":"AVERAGE(B1696:F1696)","v":{"v":7.178803738679745,"d":"7.18"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.10782544415512418,"d":"-0.11 "},{"v":0.3565528848678125,"d":"0.36"},{"v":0.9120952982891766,"d":"0.91"},{"v":0.8104850455877465,"d":"0.81"},{"v":-0.3224641229901576,"d":"-0.32 "},{"$f":"AVERAGE(B1698:F1698)","v":{"v":0.32976873231989073,"d":"0.33"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":22.89714356244255,"d":"22.90"},{"v":26.29079769480631,"d":"26.29"},{"v":27.79610090724854,"d":"27.80"},{"v":27.847383359678624,"d":"27.85"},{"v":17.403721522796054,"d":"17.40"},{"$f":"AVERAGE(B1700:F1700)","v":{"v":24.447029409394418,"d":"24.45"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1703+1","v":2024},"Variation / moyenne"]
["Damphreux-Lugnez","Fusion Damphreux-Lugnez",null,null,"Damphreux-Lugnez","Damphreux-Lugnez","Damphreux-Lugnez"]
[{"$nulls":4},363,370,{"$f":"F1705-E1705","v":7}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"$nulls":3},{"v":772969.4299999999,"d":"772,969.43"},{"v":613779.75,"d":"613,779.75"},{"$f":"F1709-E1709","v":{"v":-159189.67999999993,"d":"-159,189.68 "}}]
[]
["1.2 Endettement net (Fr.)",{"$nulls":3},{"v":-699037.84,"d":"-699,037.84 "},{"v":-843792.8599999999,"d":"-843,792.86 "},{"$f":"F1711-E1711","v":{"v":-144755.0199999999,"d":"-144,755.02 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"$nulls":3},{"v":-54.91261832930482,"d":"-54.91 "},{"v":-96.56538686157397,"d":"-96.57 "},{"$f":"AVERAGE(E1713:F1713)","v":{"v":-75.73900259543939,"d":"-75.74 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"$nulls":3},{"v":453784.38,"d":"453,784.38"},{"v":106925.91999999998,"d":"106,925.92"},{"$f":"F1718-E1718","v":{"v":-346858.46,"d":"-346,858.46 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"$nulls":3},{"v":429.3051837689052,"d":"429.31"},{"v":4731.968225167626,"d":"4,731.97"},{"$f":"AVERAGE(E1720:F1720)","v":{"v":2580.6367044682656,"d":"2,580.64"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"$nulls":3},{"v":-0.38679256371003523,"d":"-0.39 "},{"v":-0.8427412236479127,"d":"-0.84 "},{"$f":"AVERAGE(E1723:F1723)","v":{"v":-0.614766893678974,"d":"-0.61 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"$nulls":3},{"v":38.36534446552708,"d":"38.37"},{"v":39.94315741084909,"d":"39.94"},{"$f":"AVERAGE(E1725:F1725)","v":{"v":39.154250938188085,"d":"39.15"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"$nulls":3},{"v":7.9441747110024945,"d":"7.94"},{"v":5.188694067685402,"d":"5.19"},{"$f":"AVERAGE(E1727:F1727)","v":{"v":6.566434389343948,"d":"6.57"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"$nulls":3},{"v":3.5429220853117,"d":"3.54"},{"v":2.455964388582744,"d":"2.46"},{"$f":"AVERAGE(E1729:F1729)","v":{"v":2.999443236947222,"d":"3.00"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"$nulls":3},{"v":-1925.7240771349861,"d":"-1,925.72 "},{"v":-2280.5212432432427,"d":"-2,280.52 "},{"$f":"F1731-E1731","v":{"v":-354.79716610825653,"d":"-354.80 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"$nulls":3},{"v":22.52300463134181,"d":"22.52"},{"v":6.9584551361622085,"d":"6.96"},{"$f":"AVERAGE(E1733:F1733)","v":{"v":14.740729883752008,"d":"14.74"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"$nulls":3},{"v":-1.3940452937593544,"d":"-1.39 "},{"v":-2.0213359292319404,"d":"-2.02 "},{"$f":"AVERAGE(E1735:F1735)","v":{"v":-1.7076906114956474,"d":"-1.71 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"$nulls":3},{"v":119.2883917285241,"d":"119.29"},{"v":187.10755002030373,"d":"187.11"},{"$f":"AVERAGE(E1737:F1737)","v":{"v":153.19797087441393,"d":"153.20"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1740+1","v":2024},"Variation / moyenne"]
["Damphreux","Damphreux","Damphreux","Damphreux","Fusion","Fusion",{"$f":"C1741","v":"Damphreux"}]
[null,181,185,184,null,null,{"$f":"D1742-B1742","v":3}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":827166.2,"d":"827,166.20"},{"v":705083.5,"d":"705,083.50"},{"v":691813,"d":"691,813.00"},null,null,{"$f":"B1746-D1746","v":{"v":135353.19999999995,"d":"135,353.20"}}]
[]
["1.2 Endettement net (Fr.)",{"v":303302.4,"d":"303,302.40"},{"v":178999,"d":"178,999.00"},{"v":197541,"d":"197,541.00"},null,null,{"$f":"B1748-D1748","v":{"v":105761.40000000002,"d":"105,761.40"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":62.23714606878987,"d":"62.24"},{"v":46.99607176282488,"d":"47.00"},{"v":49.792534258030344,"d":"49.79"},null,null,{"$f":"AVERAGE(B1750:D1750)","v":{"v":53.008584029881696,"d":"53.01"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":1414.0600000000013,"d":"1,414.06"},{"v":-17550.76,"d":"-17,550.76 "},{"v":-16147.379999999997,"d":"-16,147.38 "},null,null,{"$f":"B1755-D1755","v":{"v":17561.44,"d":"17,561.44"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"AVERAGE(B1757:D1757)","v":{"v":0,"d":"0.00"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.0029225818084,"d":"1.00"},{"v":0.49859823174865714,"d":"0.50"},{"v":0.4184148950877994,"d":"0.42"},null,null,{"$f":"AVERAGE(B1760:D1760)","v":{"v":0.6399785695482855,"d":"0.64"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":218.3597587068308,"d":"218.36"},{"v":109.02773391198298,"d":"109.03"},{"v":91.39542993125589,"d":"91.40"},null,null,{"$f":"AVERAGE(B1762:D1762)","v":{"v":139.5943075166899,"d":"139.59"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"AVERAGE(B1764:D1764)","v":{"v":0,"d":"0.00"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":4.1047504427694275,"d":"4.10"},{"v":5.66481838865114,"d":"5.66"},{"v":4.859557469741685,"d":"4.86"},null,null,{"$f":"AVERAGE(B1766:D1766)","v":{"v":4.87637543372075,"d":"4.88"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":1675.7038674033151,"d":"1,675.70"},{"v":967.5621621621622,"d":"967.56"},{"v":1073.5923913043478,"d":"1,073.59"},null,null,{"$f":"B1768-D1768","v":{"v":602.1114760989674,"d":"602.11"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":0.37329112383579194,"d":"0.37"},{"v":-2.713890753695235,"d":"-2.71 "},{"v":-2.1332307102690504,"d":"-2.13 "},null,null,{"$f":"AVERAGE(B1770:D1770)","v":{"v":-1.4912767800428313,"d":"-1.49 "}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.0871514162913094,"d":"-1.09 "},{"v":-2.801410979268203,"d":"-2.80 "},{"v":-1.8467106167817973,"d":"-1.85 "},null,null,{"$f":"AVERAGE(B1772:D1772)","v":{"v":-1.9117576707804365,"d":"-1.91 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":34.23700694432189,"d":"34.24"},{"v":44.14032244263736,"d":"44.14"},{"v":49.74842344814706,"d":"49.75"},null,null,{"$f":"AVERAGE(B1774:D1774)","v":{"v":42.70858427836877,"d":"42.71"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1777+1","v":2024},"Variation / moyenne"]
["Fahy","Fahy","Fahy","Fahy","Fahy","Fahy",{"$f":"C1778","v":"Fahy"}]
[null,347,340,333,332,337,{"$f":"F1779-B1779","v":{"v":-10,"d":"-10 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":2006984.94,"d":"2,006,984.94"},{"v":2002898.05,"d":"2,002,898.05"},{"v":2001322.59,"d":"2,001,322.59"},{"v":1947668.93,"d":"1,947,668.93"},{"v":1920047.68,"d":"1,920,047.68"},{"$f":"F1783-B1783","v":{"v":-86937.26000000001,"d":"-86,937.26 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":62364.76000000001,"d":"62,364.76"},{"v":-637335.5899999999,"d":"-637,335.59 "},{"v":-156279.8700000001,"d":"-156,279.87 "},{"v":-245412.23000000045,"d":"-245,412.23 "},{"v":-278783.19999999995,"d":"-278,783.20 "},{"$f":"F1785-B1785","v":{"v":-341147.95999999996,"d":"-341,147.96 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":5.920731107013415,"d":"5.92"},{"v":-73.29359853025387,"d":"-73.29 "},{"v":-18.884947338287244,"d":"-18.88 "},{"v":-27.07182968903888,"d":"-27.07 "},{"v":-29.352863134249436,"d":"-29.35 "},{"$f":"AVERAGE(B1787:F1787)","v":{"v":-28.536501516963206,"d":"-28.54 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":225632.85,"d":"225,632.85"},{"v":137860.8,"d":"137,860.80"},{"v":87845.56,"d":"87,845.56"},{"v":144172.31,"d":"144,172.31"},{"v":275519.70999999996,"d":"275,519.71"},{"$f":"F1792-B1792","v":{"v":49886.85999999996,"d":"49,886.86"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":1268.4670095599126,"d":"1,268.47"},{"v":103.85434357131582,"d":"103.85"},{"v":258.00480317539285,"d":"258.00"},{"v":113.41282145809721,"d":"113.41"},{"$f":"AVERAGE(B1794:F1794)","v":{"v":348.7477955529437,"d":"348.75"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":0.8984647311247944,"d":"0.90"},{"v":0.4155084669508392,"d":"0.42"},{"v":0.3360967926304098,"d":"0.34"},{"v":0.27999401002362456,"d":"0.28"},{"v":0.17547687462083833,"d":"0.18"},{"$f":"AVERAGE(B1797:F1797)","v":{"v":0.4211081750701012,"d":"0.42"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":222.34452259796734,"d":"222.34"},{"v":220.85902434226315,"d":"220.86"},{"v":152.63224735592763,"d":"152.63"},{"v":139.22491381259917,"d":"139.22"},{"v":127.4455457789328,"d":"127.45"},{"$f":"AVERAGE(B1799:F1799)","v":{"v":172.50125077753802,"d":"172.50"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":2.0163475290277586,"d":"2.02"},{"v":6.683911194186481,"d":"6.68"},{"v":4.341777550676694,"d":"4.34"},{"v":16.508516411298142,"d":"16.51"},{"$f":"AVERAGE(B1801:F1801)","v":{"v":5.910110537037815,"d":"5.91"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":16.57459130316194,"d":"16.57"},{"v":20.866683677610133,"d":"20.87"},{"v":13.75618885584237,"d":"13.76"},{"v":12.666255244776664,"d":"12.67"},{"v":6.599103884915708,"d":"6.60"},{"$f":"AVERAGE(B1803:F1803)","v":{"v":14.092564593261363,"d":"14.09"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":179.7255331412104,"d":"179.73"},{"v":-1874.5164411764702,"d":"-1,874.52 "},{"v":-469.30891891891923,"d":"-469.31 "},{"v":-739.193463855423,"d":"-739.19 "},{"v":-827.2498516320474,"d":"-827.25 "},{"$f":"F1805-B1805","v":{"v":-1006.9753847732577,"d":"-1,006.98 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":24.9968135364627,"d":"25.00"},{"v":15.201872997501727,"d":"15.20"},{"v":6.6996022080778,"d":"6.70"},{"v":10.305846709745135,"d":"10.31"},{"v":18.28796241862248,"d":"18.29"},{"$f":"AVERAGE(B1807:F1807)","v":{"v":15.098419574081968,"d":"15.10"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-3.9309294528324323,"d":"-3.93 "},{"v":-4.458201015916219,"d":"-4.46 "},{"v":-4.243152991526843,"d":"-4.24 "},{"v":-3.8817239880861463,"d":"-3.88 "},{"v":-3.8286478306797918,"d":"-3.83 "},{"$f":"AVERAGE(B1809:F1809)","v":{"v":-4.068531055808287,"d":"-4.07 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":19.735500418815136,"d":"19.74"},{"v":68.16319398264753,"d":"68.16"},{"v":18.49927260023634,"d":"18.50"},{"v":10.799815660396561,"d":"10.80"},{"v":20.734044159748034,"d":"20.73"},{"$f":"AVERAGE(B1811:F1811)","v":{"v":27.58636536436872,"d":"27.59"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1814+1","v":2024},"Variation / moyenne"]
["Fontenais","Fontenais","Fontenais","Fontenais","Fontenais","Fontenais",{"$f":"C1815","v":"Fontenais"}]
[null,{"v":1690,"d":"1,690"},{"v":1697,"d":"1,697"},{"v":1674,"d":"1,674"},{"v":1647,"d":"1,647"},{"v":1632,"d":"1,632"},{"$f":"F1816-B1816","v":{"v":-58,"d":"-58 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":20555588.63,"d":"20,555,588.63"},{"v":19788094.38,"d":"19,788,094.38"},{"v":19520581.41,"d":"19,520,581.41"},{"v":19230755.62,"d":"19,230,755.62"},{"v":17947929.67,"d":"17,947,929.67"},{"$f":"F1820-B1820","v":{"v":-2607658.959999997,"d":"-2,607,658.96 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":16734582.77,"d":"16,734,582.77"},{"v":15312974.43,"d":"15,312,974.43"},{"v":15130371.18,"d":"15,130,371.18"},{"v":14921720.279999997,"d":"14,921,720.28"},{"v":14501068.330000002,"d":"14,501,068.33"},{"$f":"F1822-B1822","v":{"v":-2233514.4399999976,"d":"-2,233,514.44 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":336.5294731404727,"d":"336.53"},{"v":304.7260819679983,"d":"304.73"},{"v":345.5676786260145,"d":"345.57"},{"v":302.7142394548318,"d":"302.71"},{"v":301.48158550691113,"d":"301.48"},{"$f":"AVERAGE(B1824:F1824)","v":{"v":318.2038117392457,"d":"318.20"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":670622.73,"d":"670,622.73"},{"v":862295.39,"d":"862,295.39"},{"v":381830.6,"d":"381,830.60"},{"v":920710.8500000001,"d":"920,710.85"},{"v":465925.19999999995,"d":"465,925.20"},{"$f":"F1829-B1829","v":{"v":-204697.53000000003,"d":"-204,697.53 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":7062.669052845396,"d":"7,062.67"},{"v":144.42016621739126,"d":"144.42"},{"v":140.54512762788204,"d":"140.55"},{"v":560.7638203534582,"d":"560.76"},{"$f":"AVERAGE(B1831:F1831)","v":{"v":1581.6796334088253,"d":"1,581.68"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":5.452788074028258,"d":"5.45"},{"v":5.214433771944163,"d":"5.21"},{"v":4.668189811960094,"d":"4.67"},{"v":3.0354836157296603,"d":"3.04"},{"v":3.207779407244302,"d":"3.21"},{"$f":"AVERAGE(B1834:F1834)","v":{"v":4.315734936181295,"d":"4.32"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":423.1687299059795,"d":"423.17"},{"v":390.73692015583055,"d":"390.74"},{"v":417.54497413121766,"d":"417.54"},{"v":258.7025113579897,"d":"258.70"},{"v":244.9123115310129,"d":"244.91"},{"$f":"AVERAGE(B1836:F1836)","v":{"v":347.01308941640605,"d":"347.01"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":0.2682147985021618,"d":"0.27"},{"v":4.114112308822128,"d":"4.11"},{"v":9.31222592963503,"d":"9.31"},{"v":2.4238376601592275,"d":"2.42"},{"$f":"AVERAGE(B1838:F1838)","v":{"v":3.22367813942371,"d":"3.22"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.743974295134926,"d":"14.74"},{"v":16.994183458078545,"d":"16.99"},{"v":17.412238997378605,"d":"17.41"},{"v":10.993495821964576,"d":"10.99"},{"v":11.495858470597378,"d":"11.50"},{"$f":"AVERAGE(B1840:F1840)","v":{"v":14.327950208630806,"d":"14.33"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":9902.11998224852,"d":"9,902.12"},{"v":9023.55593989393,"d":"9,023.56"},{"v":9038.453512544802,"d":"9,038.45"},{"v":9059.939453551911,"d":"9,059.94"},{"v":8885.458535539217,"d":"8,885.46"},{"$f":"F1842-B1842","v":{"v":-1016.6614467093023,"d":"-1,016.66 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":13.805810867707594,"d":"13.81"},{"v":17.02693743434484,"d":"17.03"},{"v":8.167351404699133,"d":"8.17"},{"v":12.385899640980897,"d":"12.39"},{"v":6.357881930152976,"d":"6.36"},{"$f":"AVERAGE(B1844:F1844)","v":{"v":11.548776255577089,"d":"11.55"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":2.0724646938734366,"d":"2.07"},{"v":3.811171873675409,"d":"3.81"},{"v":3.1907364108223515,"d":"3.19"},{"v":2.6065024003861987,"d":"2.61"},{"v":3.3634456975150897,"d":"3.36"},{"$f":"AVERAGE(B1846:F1846)","v":{"v":3.008864215254497,"d":"3.01"}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":44.95055422215708,"d":"44.95"},{"v":42.213396726175354,"d":"42.21"},{"v":45.167495491057664,"d":"45.17"},{"v":40.84911142545718,"d":"40.85"},{"v":42.23120407608169,"d":"42.23"},{"$f":"AVERAGE(B1848:F1848)","v":{"v":43.0823523881858,"d":"43.08"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1851+1","v":2024},"Variation / moyenne"]
["Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine","Grandfontaine",{"$f":"C1852","v":"Grandfontaine"}]
[null,387,390,391,381,378,{"$f":"F1853-B1853","v":{"v":-9,"d":"-9 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":1211925.51,"d":"1,211,925.51"},{"v":2070284.17,"d":"2,070,284.17"},{"v":3023471.06,"d":"3,023,471.06"},{"v":3159146.96,"d":"3,159,146.96"},{"v":3188916.17,"d":"3,188,916.17"},{"$f":"F1857-B1857","v":{"v":1976990.66,"d":"1,976,990.66"}}]
[]
["1.2 Endettement net (Fr.)",{"v":-420378.8400000001,"d":"-420,378.84 "},{"v":-884214.48,"d":"-884,214.48 "},{"v":51593.35000000009,"d":"51,593.35"},{"v":216705.85999999987,"d":"216,705.86"},{"v":19714.19999999972,"d":"19,714.20"},{"$f":"F1859-B1859","v":{"v":440093.0399999998,"d":"440,093.04"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-37.683695074079,"d":"-37.68 "},{"v":-111.19446325530859,"d":"-111.19 "},{"v":6.01927140791511,"d":"6.02"},{"v":23.761688225036714,"d":"23.76"},{"v":1.885265821648846,"d":"1.89"},{"$f":"AVERAGE(B1861:F1861)","v":{"v":-23.442386574957382,"d":"-23.44 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":253173.4,"d":"253,173.40"},{"v":159037.44,"d":"159,037.44"},{"v":44166.130000000005,"d":"44,166.13"},{"v":179099.26,"d":"179,099.26"},{"v":271454.01,"d":"271,454.01"},{"$f":"F1866-B1866","v":{"v":18280.610000000015,"d":"18,280.61"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":227.58192619080683,"d":"227.58"},{"v":28.273523722835364,"d":"28.27"},{"v":4.3823222921746385,"d":"4.38"},{"v":54.18171090153234,"d":"54.18"},{"v":227.0563435192536,"d":"227.06"},{"$f":"AVERAGE(B1868:F1868)","v":{"v":108.29516532532054,"d":"108.30"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-0.21033873125089297,"d":"-0.21 "},{"v":0.06625585206667735,"d":"0.07"},{"v":0.44423200930526824,"d":"0.44"},{"v":1.1468817472118464,"d":"1.15"},{"v":1.9383688415827507,"d":"1.94"},{"$f":"AVERAGE(B1871:F1871)","v":{"v":0.67707994378313,"d":"0.68"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":123.07474538870397,"d":"123.07"},{"v":119.31736998069242,"d":"119.32"},{"v":187.15514261231476,"d":"187.16"},{"v":169.11306736641563,"d":"169.11"},{"v":159.4235067456413,"d":"159.42"},{"$f":"AVERAGE(B1873:F1873)","v":{"v":151.6167664187536,"d":"151.62"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":10.62228683844004,"d":"10.62"},{"v":31.923343678630626,"d":"31.92"},{"v":45.17497811345184,"d":"45.17"},{"v":22.38964215303712,"d":"22.39"},{"v":11.928911648026482,"d":"11.93"},{"$f":"AVERAGE(B1875:F1875)","v":{"v":24.407832486317222,"d":"24.41"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":2.738762163644837,"d":"2.74"},{"v":1.9040778410504007,"d":"1.90"},{"v":3.333078364121748,"d":"3.33"},{"v":6.509853239169162,"d":"6.51"},{"v":4.543954346226506,"d":"4.54"},{"$f":"AVERAGE(B1877:F1877)","v":{"v":3.805945190842531,"d":"3.81"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-1086.2502325581397,"d":"-1,086.25 "},{"v":-2267.216615384615,"d":"-2,267.22 "},{"v":131.95230179028158,"d":"131.95"},{"v":568.7817847769026,"d":"568.78"},{"v":52.15396825396751,"d":"52.15"},{"$f":"F1879-B1879","v":{"v":1138.4042008121073,"d":"1,138.40"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":25.71053376390477,"d":"25.71"},{"v":9.165857201749349,"d":"9.17"},{"v":2.7339168110919623,"d":"2.73"},{"v":9.58740622236048,"d":"9.59"},{"v":13.570802080496957,"d":"13.57"},{"$f":"AVERAGE(B1881:F1881)","v":{"v":12.153703215920704,"d":"12.15"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-3.342206597721531,"d":"-3.34 "},{"v":-1.8043733284177792,"d":"-1.80 "},{"v":-2.519050995113008,"d":"-2.52 "},{"v":-1.2007012751897417,"d":"-1.20 "},{"v":0.24138778267305946,"d":"0.24"},{"$f":"AVERAGE(B1883:F1883)","v":{"v":-1.7249888827537998,"d":"-1.72 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":134.12628007978518,"d":"134.13"},{"v":185.4106261785609,"d":"185.41"},{"v":172.04157523962965,"d":"172.04"},{"v":161.92819953664315,"d":"161.93"},{"v":143.1512102209863,"d":"143.15"},{"$f":"AVERAGE(B1885:F1885)","v":{"v":159.33157825112102,"d":"159.33"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1888+1","v":2024},"Variation / moyenne"]
["Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie","Haute-Ajoie",{"$f":"C1889","v":"Haute-Ajoie"}]
[null,{"v":1096,"d":"1,096"},{"v":1073,"d":"1,073"},{"v":1052,"d":"1,052"},{"v":1057,"d":"1,057"},{"v":1064,"d":"1,064"},{"$f":"F1890-B1890","v":{"v":-32,"d":"-32 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":10224980.14,"d":"10,224,980.14"},{"v":10358562.43,"d":"10,358,562.43"},{"v":10935066,"d":"10,935,066.00"},{"v":10495924.96,"d":"10,495,924.96"},{"v":9920096.870000001,"d":"9,920,096.87"},{"$f":"F1894-B1894","v":{"v":-304883.26999999955,"d":"-304,883.27 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":6329522.82,"d":"6,329,522.82"},{"v":5827342.29,"d":"5,827,342.29"},{"v":5751415,"d":"5,751,415.00"},{"v":5601501.869999999,"d":"5,601,501.87"},{"v":4757519.77,"d":"4,757,519.77"},{"$f":"F1896-B1896","v":{"v":-1572003.0500000007,"d":"-1,572,003.05 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":201.93679064653983,"d":"201.94"},{"v":196.020705621182,"d":"196.02"},{"v":191.47123927317423,"d":"191.47"},{"v":189.23715021818342,"d":"189.24"},{"v":156.13318943563283,"d":"156.13"},{"$f":"AVERAGE(B1898:F1898)","v":{"v":186.95981503894245,"d":"186.96"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":769502.15,"d":"769,502.15"},{"v":608860.4999999999,"d":"608,860.50"},{"v":796357,"d":"796,357.00"},{"v":409558.06000000006,"d":"409,558.06"},{"v":811115.41,"d":"811,115.41"},{"$f":"F1903-B1903","v":{"v":41613.26000000001,"d":"41,613.26"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":219.90440829233057,"d":"219.90"},{"v":58.0891547867958,"d":"58.09"},{"v":95.0459901704202,"d":"95.05"},{"v":130.4710835672268,"d":"130.47"},{"v":-2070.4797469013592,"d":"-2,070.48 "},{"$f":"AVERAGE(B1905:F1905)","v":{"v":-313.39382201691717,"d":"-313.39 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.4692231724492817,"d":"1.47"},{"v":1.1366510959441112,"d":"1.14"},{"v":0.41263999505168164,"d":"0.41"},{"v":1.1636713960545157,"d":"1.16"},{"v":1.385585613041895,"d":"1.39"},{"$f":"AVERAGE(B1908:F1908)","v":{"v":1.113554254508297,"d":"1.11"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":282.9673788677465,"d":"282.97"},{"v":307.34334012017473,"d":"307.34"},{"v":183.79819063665224,"d":"183.80"},{"v":183.63513153087172,"d":"183.64"},{"v":160.35317114543275,"d":"160.35"},{"$f":"AVERAGE(B1910:F1910)","v":{"v":223.6194424601756,"d":"223.62"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":6.3351996348293245,"d":"6.34"},{"v":17.257989119578053,"d":"17.26"},{"v":15.66599431857715,"d":"15.67"},{"v":7.081235568370599,"d":"7.08"},{"v":0.42725390688667464,"d":"0.43"},{"$f":"AVERAGE(B1912:F1912)","v":{"v":9.35353450964836,"d":"9.35"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":12.024400962361057,"d":"12.02"},{"v":12.456698407514462,"d":"12.46"},{"v":7.018829830291507,"d":"7.02"},{"v":8.802897620731446,"d":"8.80"},{"v":10.084013459467606,"d":"10.08"},{"$f":"AVERAGE(B1914:F1914)","v":{"v":10.077368056073215,"d":"10.08"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":5775.112062043796,"d":"5,775.11"},{"v":5430.887502329916,"d":"5,430.89"},{"v":5467.124524714829,"d":"5,467.12"},{"v":5299.43412488174,"d":"5,299.43"},{"v":4471.353167293232,"d":"4,471.35"},{"$f":"F1916-B1916","v":{"v":-1303.7588947505637,"d":"-1,303.76 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":21.29529871327412,"d":"21.30"},{"v":18.06517274977119,"d":"18.07"},{"v":13.385285072886846,"d":"13.39"},{"v":7.165566494068061,"d":"7.17"},{"v":13.111255853938838,"d":"13.11"},{"$f":"AVERAGE(B1918:F1918)","v":{"v":14.604515776787812,"d":"14.60"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-2.0592453560740736,"d":"-2.06 "},{"v":-0.41092010977502635,"d":"-0.41 "},{"v":-1.7561512145300793,"d":"-1.76 "},{"v":-0.17873430187277117,"d":"-0.18 "},{"v":0.40931329702643154,"d":"0.41"},{"$f":"AVERAGE(B1920:F1920)","v":{"v":-0.7991475370451038,"d":"-0.80 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":57.63032186030538,"d":"57.63"},{"v":79.16207883668643,"d":"79.16"},{"v":96.0541327471427,"d":"96.05"},{"v":98.21561234177153,"d":"98.22"},{"v":99.12257680081728,"d":"99.12"},{"$f":"AVERAGE(B1922:F1922)","v":{"v":86.03694451734466,"d":"86.04"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1925+1","v":2024},"Variation / moyenne"]
["Lugnez","Lugnez","Lugnez","Lugnez","Fusion","Fusion",{"$f":"C1926","v":"Lugnez"}]
[null,188,184,186,null,null,{"$f":"D1927-B1927","v":{"v":-2,"d":"-2 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":206289.58000000002,"d":"206,289.58"},{"v":219892.5,"d":"219,892.50"},{"v":142500,"d":"142,500.00"},null,null,{"$f":"D1931-B1931","v":{"v":-63789.580000000016,"d":"-63,789.58 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":-570550.06,"d":"-570,550.06 "},{"v":-576260.3899999999,"d":"-576,260.39 "},{"v":-341679.30999999994,"d":"-341,679.31 "},null,null,{"$f":"D1933-B1933","v":{"v":228870.75000000012,"d":"228,870.75"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":-142.26256422915355,"d":"-142.26 "},{"v":-119.07811499219439,"d":"-119.08 "},{"v":-75.83746937435623,"d":"-75.84 "},null,null,{"$f":"AVERAGE(B1935:D1935)","v":{"v":-112.39271619856807,"d":"-112.39 "}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":10198.42,"d":"10,198.42"},{"v":78824.93,"d":"78,824.93"},{"v":27300.52,"d":"27,300.52"},null,null,{"$f":"D1940-B1940","v":{"v":17102.1,"d":"17,102.10"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":0,"d":"0.00"},{"v":108.42911418871704,"d":"108.43"},{"v":10.256202959252656,"d":"10.26"},null,null,{"$f":"AVERAGE(B1942:D1942)","v":{"v":39.561772382656564,"d":"39.56"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":-1.0828300530300936,"d":"-1.08 "},{"v":-1.1689155057866119,"d":"-1.17 "},{"v":-1.4027129665756275,"d":"-1.40 "},null,null,{"$f":"AVERAGE(B1945:D1945)","v":{"v":-1.2181528417974443,"d":"-1.22 "}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":60.374490006609925,"d":"60.37"},{"v":29.154143039161223,"d":"29.15"},{"v":37.065938353492,"d":"37.07"},null,null,{"$f":"AVERAGE(B1947:D1947)","v":{"v":42.198190466421046,"d":"42.20"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0,"d":"0.00"},{"v":9.61273061227307,"d":"9.61"},{"v":38.12142779151239,"d":"38.12"},null,null,{"$f":"AVERAGE(B1949:D1949)","v":{"v":15.911386134595153,"d":"15.91"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":2.568503850129074,"d":"2.57"},{"v":0.6820843735622963,"d":"0.68"},{"v":5.224936922876836,"d":"5.22"},null,null,{"$f":"AVERAGE(B1951:D1951)","v":{"v":2.8251750488560687,"d":"2.83"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":-3034.8407446808515,"d":"-3,034.84 "},{"v":-3131.8499456521736,"d":"-3,131.85 "},{"v":-1836.9855376344083,"d":"-1,836.99 "},null,null,{"$f":"D1953-B1953","v":{"v":1197.8552070464432,"d":"1,197.86"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":2.9847576711010357,"d":"2.98"},{"v":10.450894342789638,"d":"10.45"},{"v":7.1011887111457925,"d":"7.10"},null,null,{"$f":"AVERAGE(B1955:D1955)","v":{"v":6.845613575012155,"d":"6.85"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.8379466662706283,"d":"-1.84 "},{"v":-2.9287604243636527,"d":"-2.93 "},{"v":-12.424668406785099,"d":"-12.42 "},null,null,{"$f":"AVERAGE(B1957:D1957)","v":{"v":-5.730458499139793,"d":"-5.73 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":181.0043454220969,"d":"181.00"},{"v":159.6252147706852,"d":"159.63"},{"v":174.7018493632829,"d":"174.70"},null,null,{"$f":"AVERAGE(B1959:D1959)","v":{"v":171.7771365186883,"d":"171.78"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1962+1","v":2024},"Variation / moyenne"]
["Porrentruy","Porrentruy","Porrentruy","Porrentruy","Porrentruy","Porrentruy",{"$f":"C1963","v":"Porrentruy"}]
[null,{"v":6434,"d":"6,434"},{"v":6466,"d":"6,466"},{"v":6441,"d":"6,441"},{"v":6601,"d":"6,601"},{"v":6574,"d":"6,574"},{"$f":"F1964-B1964","v":140}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":64703530.620000005,"d":"64,703,530.62"},{"v":66904253.96,"d":"66,904,253.96"},{"v":69546558.28,"d":"69,546,558.28"},{"v":71272475.48,"d":"71,272,475.48"},{"v":68138832.8,"d":"68,138,832.80"},{"$f":"F1968-B1968","v":{"v":3435302.1799999923,"d":"3,435,302.18"}}]
[]
["1.2 Endettement net (Fr.)",{"v":40863227.879999995,"d":"40,863,227.88"},{"v":42123403.11000001,"d":"42,123,403.11"},{"v":45122415.25,"d":"45,122,415.25"},{"v":45923400.93,"d":"45,923,400.93"},{"v":41041012.17,"d":"41,041,012.17"},{"$f":"F1970-B1970","v":{"v":177784.29000000656,"d":"177,784.29"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":184.0402638740653,"d":"184.04"},{"v":222.27441918277373,"d":"222.27"},{"v":223.7180004619172,"d":"223.72"},{"v":211.70113398534323,"d":"211.70"},{"v":172.21207910119526,"d":"172.21"},{"$f":"AVERAGE(B1972:F1972)","v":{"v":202.78917932105895,"d":"202.79"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":4085388.59,"d":"4,085,388.59"},{"v":1880440.1400000004,"d":"1,880,440.14"},{"v":3262627.7,"d":"3,262,627.70"},{"v":3824202.4399999995,"d":"3,824,202.44"},{"v":7501387.6899999995,"d":"7,501,387.69"},{"$f":"F1977-B1977","v":{"v":3415999.0999999996,"d":"3,415,999.10"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":-1473.5315391598212,"d":"-1,473.53 "},{"v":46.73365421699152,"d":"46.73"},{"v":56.743736613665554,"d":"56.74"},{"v":93.67738280501955,"d":"93.68"},{"v":286.91037371684615,"d":"286.91"},{"$f":"AVERAGE(B1979:F1979)","v":{"v":-197.89327836145972,"d":"-197.89 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.4316799166573313,"d":"2.43"},{"v":1.0877094819528663,"d":"1.09"},{"v":0.9445428437596182,"d":"0.94"},{"v":1.0347886192789892,"d":"1.03"},{"v":1.2443356646027817,"d":"1.24"},{"$f":"AVERAGE(B1982:F1982)","v":{"v":1.348611305250317,"d":"1.35"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":262.10478939943715,"d":"262.10"},{"v":170.80996851321254,"d":"170.81"},{"v":165.0421799903638,"d":"165.04"},{"v":167.94781047275507,"d":"167.95"},{"v":148.49124940983737,"d":"148.49"},{"$f":"AVERAGE(B1984:F1984)","v":{"v":182.87919955712118,"d":"182.88"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":8.11882393440892,"d":"8.12"},{"v":15.215112494000183,"d":"15.22"},{"v":15.326733637818837,"d":"15.33"},{"v":12.011573043258693,"d":"12.01"},{"v":7.995363835318001,"d":"8.00"},{"$f":"AVERAGE(B1986:F1986)","v":{"v":11.733521388960927,"d":"11.73"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":14.948587244369516,"d":"14.95"},{"v":8.717160390414222,"d":"8.72"},{"v":7.853444007320641,"d":"7.85"},{"v":8.651943776738806,"d":"8.65"},{"v":8.051027687884162,"d":"8.05"},{"$f":"AVERAGE(B1988:F1988)","v":{"v":9.64443262134547,"d":"9.64"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":6351.138930680758,"d":"6,351.14"},{"v":6514.599924218993,"d":"6,514.60"},{"v":7005.4984086322,"d":"7,005.50"},{"v":6957.0369534918955,"d":"6,957.04"},{"v":6242.928532096136,"d":"6,242.93"},{"$f":"F1990-B1990","v":{"v":-108.21039858462154,"d":"-108.21 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":16.549327459200917,"d":"16.55"},{"v":4.8008594684639245,"d":"4.80"},{"v":7.742600085787404,"d":"7.74"},{"v":9.011423025187273,"d":"9.01"},{"v":16.347365879676087,"d":"16.35"},{"$f":"AVERAGE(B1992:F1992)","v":{"v":10.890315183663123,"d":"10.89"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-1.639107901842753,"d":"-1.64 "},{"v":-3.56719563980979,"d":"-3.57 "},{"v":-2.641313240600181,"d":"-2.64 "},{"v":0.48873102264192303,"d":"0.49"},{"v":0.8746075492016321,"d":"0.87"},{"$f":"AVERAGE(B1994:F1994)","v":{"v":-1.296855642081834,"d":"-1.30 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":6.797954595038948,"d":"6.80"},{"v":6.168886136914397,"d":"6.17"},{"v":3.7519459970005102,"d":"3.75"},{"v":1.5154520775990794,"d":"1.52"},{"v":2.655304115294577,"d":"2.66"},{"$f":"AVERAGE(B1996:F1996)","v":{"v":4.1779085843695025,"d":"4.18"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E1999+1","v":2024},"Variation / moyenne"]
["Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt","Vendlincourt"]
[null,560,559,546,547,557,{"$f":"F2001-B2001","v":{"v":-3,"d":"-3 "}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":4428056.8,"d":"4,428,056.80"},{"v":4041025.6399999997,"d":"4,041,025.64"},{"v":3987825.17,"d":"3,987,825.17"},{"v":4530485.67,"d":"4,530,485.67"},{"v":4303016.51,"d":"4,303,016.51"},{"$f":"F2005-B2005","v":{"v":-125040.29000000004,"d":"-125,040.29 "}}]
[]
["1.2 Endettement net (Fr.)",{"v":2142526.61,"d":"2,142,526.61"},{"v":1980846.71,"d":"1,980,846.71"},{"v":1811514.0200000005,"d":"1,811,514.02"},{"v":2083214.2999999998,"d":"2,083,214.30"},{"v":2046345.79,"d":"2,046,345.79"},{"$f":"F2007-B2007","v":{"v":-96180.81999999983,"d":"-96,180.82 "}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":163.41719843017705,"d":"163.42"},{"v":156.83587830652598,"d":"156.84"},{"v":117.8399126959694,"d":"117.84"},{"v":129.4691173061639,"d":"129.47"},{"v":141.57740264614512,"d":"141.58"},{"$f":"AVERAGE(B2009:F2009)","v":{"v":141.8279018769963,"d":"141.83"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":118080.94,"d":"118,080.94"},{"v":287581.24,"d":"287,581.24"},{"v":100343.52000000002,"d":"100,343.52"},{"v":288479.31999999995,"d":"288,479.32"},{"v":94120.64,"d":"94,120.64"},{"$f":"F2014-B2014","v":{"v":-23960.300000000003,"d":"-23,960.30 "}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":1898.514225076974,"d":"1,898.51"},{"v":274.2001362508885,"d":"274.20"},{"v":-358.9966763383195,"d":"-359.00 "},{"v":54.41162202393301,"d":"54.41"},{"v":-3425.2217171845523,"d":"-3,425.22 "},{"$f":"AVERAGE(B2016:F2016)","v":{"v":-311.41848203421523,"d":"-311.42 "}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":2.3162815648294512,"d":"2.32"},{"v":0.19664155957121945,"d":"0.20"},{"v":-0.46170322406799336,"d":"-0.46 "},{"v":-0.8619773860275666,"d":"-0.86 "},{"v":1.090286009726931,"d":"1.09"},{"$f":"AVERAGE(B2019:F2019)","v":{"v":0.45590570480640835,"d":"0.46"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":418.4215965895864,"d":"418.42"},{"v":160.29046812619472,"d":"160.29"},{"v":154.22290872215154,"d":"154.22"},{"v":172.03442098213998,"d":"172.03"},{"v":184.08919669613903,"d":"184.09"},{"$f":"AVERAGE(B2021:F2021)","v":{"v":217.81171822324237,"d":"217.81"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":0.3198233365133207,"d":"0.32"},{"v":4.666962314969194,"d":"4.67"},{"v":1.3895599787210284,"d":"1.39"},{"v":18.989286645950173,"d":"18.99"},{"v":9.733835413162796,"d":"9.73"},{"$f":"AVERAGE(B2023:F2023)","v":{"v":7.019893537863302,"d":"7.02"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":11.53885561176908,"d":"11.54"},{"v":4.207606421069274,"d":"4.21"},{"v":3.1097887579866494,"d":"3.11"},{"v":2.6652994953119533,"d":"2.67"},{"v":5.064252979494461,"d":"5.06"},{"$f":"AVERAGE(B2025:F2025)","v":{"v":5.317160653126283,"d":"5.32"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3825.9403749999997,"d":"3,825.94"},{"v":3543.5540429338103,"d":"3,543.55"},{"v":3317.7912454212465,"d":"3,317.79"},{"v":3808.4356489945153,"d":"3,808.44"},{"v":3673.870359066427,"d":"3,673.87"},{"$f":"F2027-B2027","v":{"v":-152.07001593357245,"d":"-152.07 "}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":11.157854940252609,"d":"11.16"},{"v":11.407136625817488,"d":"11.41"},{"v":3.8806288806837017,"d":"3.88"},{"v":10.954316246964636,"d":"10.95"},{"v":4.0266155079489785,"d":"4.03"},{"$f":"AVERAGE(B2029:F2029)","v":{"v":8.285310440333484,"d":"8.29"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-3.749410594126891,"d":"-3.75 "},{"v":-1.4119604705076432,"d":"-1.41 "},{"v":-2.272079454071893,"d":"-2.27 "},{"v":-2.596542752037941,"d":"-2.60 "},{"v":1.6178813890092756,"d":"1.62"},{"$f":"AVERAGE(B2031:F2031)","v":{"v":-1.6824223763470187,"d":"-1.68 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":27.81034504588515,"d":"27.81"},{"v":54.25962946655603,"d":"54.26"},{"v":48.08992769986975,"d":"48.09"},{"v":52.651713728469275,"d":"52.65"},{"v":59.392313405324785,"d":"59.39"},{"$f":"AVERAGE(B2033:F2033)","v":{"v":48.440785869220996,"d":"48.44"}}]
["(0 à 30 = x / 31 à 60 = ! / > 60 = ü)"]
[]
["Indicateurs financiers",2020,2021,2022,2023,{"$f":"E2036+1","v":2024},"Variation / moyenne"]
["Ensemble des communes","Jura","Jura","Jura","Jura","Jura","Jura"]
[null,{"v":73709,"d":"73,709"},{"v":73798,"d":"73,798"},{"v":73865,"d":"73,865"},{"v":74548,"d":"74,548"},{"$f":"'Base de données pop.'!C52","v":{"v":74840,"d":"74,840"}},{"$f":"F2038-B2038","v":{"v":1131,"d":"1,131"}}]
[]
["1.  Quotient d'endettement net"]
[]
["1.1 Endettement brut (Fr.)",{"v":538714835.0600001,"d":"538,714,835.06"},{"v":587986989.8,"d":"587,986,989.80"},{"v":612295797.46,"d":"612,295,797.46"},{"v":616215755.8399999,"d":"616,215,755.84"},{"v":604177734.01,"d":"604,177,734.01"},{"$f":"F2042-B2042","v":{"v":65462898.94999993,"d":"65,462,898.95"}}]
[]
["1.2 Endettement net (Fr.)",{"v":247940459.12999958,"d":"247,940,459.13"},{"v":286149057.75,"d":"286,149,057.75"},{"v":299391701.25,"d":"299,391,701.25"},{"v":299618130.1899999,"d":"299,618,130.19"},{"v":271890845.3800001,"d":"271,890,845.38"},{"$f":"F2044-B2044","v":{"v":23950386.250000536,"d":"23,950,386.25"}}]
[]
["1.3 Quotient d'endettement net (%)",{"v":117.28111054929138,"d":"117.28"},{"v":142.75155549349287,"d":"142.75"},145.25,{"v":139.53493192259475,"d":"139.53"},{"v":118.52478070965951,"d":"118.52"},{"$f":"AVERAGE(B2046:F2046)","v":{"v":132.6684757350077,"d":"132.67"}}]
["(0 à 50 = ü / 51 à 100 = ! / >101 = x)"]
[]
["2. Degré d'autofinancement"]
[]
["2.1 Autofinancement (Fr.)",{"v":22485634.750000007,"d":"22,485,634.75"},{"v":38209438.2,"d":"38,209,438.20"},{"v":34113068.52,"d":"34,113,068.52"},{"v":45261065.80000001,"d":"45,261,065.80"},{"v":62913848.31,"d":"62,913,848.31"},{"$f":"F2051-B2051","v":{"v":40428213.559999995,"d":"40,428,213.56"}}]
[]
["2.2 Degré d'autofinancement (%)",{"v":87.46044161346511,"d":"87.46"},{"v":97.81732155172621,"d":"97.82"},75.27,{"v":99.24911860837811,"d":"99.25"},{"v":190.5397965564974,"d":"190.54"},{"$f":"AVERAGE(B2053:F2053)","v":{"v":110.06733566601338,"d":"110.07"}}]
["(0 à 70 = x / 71 à 100 = ! / > 101 = ü)"]
[]
["3. Quotité de la charge des intérêts (%)",{"v":1.4435025366540681,"d":"1.44"},{"v":1.0238574742851905,"d":"1.02"},{"v":0.9103120333068223,"d":"0.91"},{"v":0.9685958021445245,"d":"0.97"},{"v":1.0406328917157366,"d":"1.04"},{"$f":"AVERAGE(B2056:F2056)","v":{"v":1.0773801476212683,"d":"1.08"}}]
["(0 à 1 = ü / 1 à 2 = ! / > 2 = x)"]
["4. Dettes brutes par rapport aux revenus (%)",{"v":255.25284918619286,"d":"255.25"},{"v":162.56420450022492,"d":"162.56"},{"v":162,"d":"162.00"},{"v":143.16231083318283,"d":"143.16"},{"v":131.70792963629688,"d":"131.71"},{"$f":"AVERAGE(B2058:F2058)","v":{"v":170.9374588311795,"d":"170.94"}}]
["(0 à 100 = ü / 101 à 150 = ! / > 151 = x)"]
["5. Quotité d'investissement (%)",{"v":11.443409394995824,"d":"11.44"},{"v":13.335641376180407,"d":"13.34"},{"v":13.797218046769338,"d":"13.80"},{"v":13.802216702819942,"d":"13.80"},{"v":10.358576970352336,"d":"10.36"},{"$f":"AVERAGE(B2060:F2060)","v":{"v":12.547412498223569,"d":"12.55"}}]
["(0 à 10 = x / 11 à 30 = ! / >30 = ü)"]
["6. Quotité de la charge financière (%)",{"v":9.730111839761772,"d":"9.73"},{"v":7.223819470793644,"d":"7.22"},{"v":7.6079357253196065,"d":"7.61"},{"v":6.941432989343587,"d":"6.94"},{"v":6.618136802662851,"d":"6.62"},{"$f":"AVERAGE(B2062:F2062)","v":{"v":7.624287365576292,"d":"7.62"}}]
["(0 à 15 = ü / 16 à 20 = ! / > 20 = x)"]
["7. Endettement net en francs par habitant (Fr.)",{"v":3363.7745611797686,"d":"3,363.77"},{"v":3877.4635864115558,"d":"3,877.46"},{"v":4053.23,"d":"4,053.23"},{"v":4019.130361512044,"d":"4,019.13"},{"v":3633.8355748309336,"d":"3,633.84"},{"$f":"F2064-B2064","v":{"v":270.061013651165,"d":"270.06"}}]
["(0 à 3'000 = ü / 3'001 à 5'000 = ! / > 5'000 = x)"]
["8. Quotité d'autofinancement (capacité) (%)",{"v":10.65410113508072,"d":"10.65"},{"v":10.563987015250634,"d":"10.56"},9.03,{"v":10.515276036504313,"d":"10.52"},{"v":13.71492565832455,"d":"13.71"},{"$f":"AVERAGE(B2066:F2066)","v":{"v":10.895657969032044,"d":"10.90"}}]
["(0 à 10 = x / 11 à 20 = ! / > 20 = ü)"]
["9. Quotité de la charge des intérêts nets (%)",{"v":-0.49986973569250925,"d":"-0.50 "},{"v":-0.332798742363513,"d":"-0.33 "},{"v":-0.08328401409254789,"d":"-0.08 "},{"v":-1.2558849754510975,"d":"-1.26 "},{"v":-0.6579823386891044,"d":"-0.66 "},{"$f":"AVERAGE(B2068:F2068)","v":{"v":-0.5659639612577544,"d":"-0.57 "}}]
["(0 à 2 = ü / 2 à 5 = ! / > 5 = x)"]
["10. Quotient de l'excédent du bilan (%)",{"v":39.39056547284245,"d":"39.39"},{"v":50.31906013095247,"d":"50.32"},51.03,{"v":50.179186017355626,"d":"50.18"},{"v":54.47998104336532,"d":"54.48"},{"$f":"AVERAGE(B2070:F2070)","v":{"v":49.07975853290317,"d":"49.08"}}]

{"sheet":"Indicateurs par commune","index":44,"n_rows":40,"n_cols":4,"rows_kept":40,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[1,4,1,7],[3,1,3,3],[4,1,4,3],[6,0,6,3]]}
[]
["Annexe aux comptes annuels H - Les indicateurs financiers 2024"]
[]
[null,"Veuillez cliquer sur la cellule ci-dessous pour choisir la commune :"]
["Commune de :","Boécourt"]
[]
["RECAPITULATIF"]
[]
[]
["I. Quotient d'endettement net"]
[]
["Endettement brut (y compris les financements spéciaux)",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,6,0)","v":{"v":10930227.52,"d":"10,930,227.52"}}]
["Par habitant",null,null,{"$f":"D12/HLOOKUP(B5,Récapitulatif!E8:BC9,2,0)","v":{"v":11373.805952133194,"d":"11,373.81"}}]
[]
["Endettement net (y compris les financements spéciaux)",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,8,0)","v":{"v":5089071.930000001,"d":"5,089,071.93"}}]
["Par habitant",null,null,{"$f":"D15/HLOOKUP(B5,Récapitulatif!E8:BC9,2,0)","v":{"v":5295.600343392301,"d":"5,295.60"}}]
[]
["Quotient d'endettement net",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,10,0)","v":{"v":187.2747143525062,"d":"187.27"}}]
[]
["II. Degré d'autofinancement"]
[]
["Autofinancement",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,15,0)","v":{"v":462240.3,"d":"462,240.30"}}]
[]
["Degré d'autofinancement",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,17,0)","v":{"v":175.6396371256446,"d":"175.64"}}]
[]
["III. Quotité de la charge des intérêts",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,20,0)","v":{"v":3.520540525001599,"d":"3.52"}}]
[]
["IV. Dettes brutes par rapport aux revenus",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,22,0)","v":{"v":257.2553820906881,"d":"257.26"}}]
[]
["V. Quotité d'investissement",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,24,0)","v":{"v":6.76917823813084,"d":"6.77"}}]
[]
["VI. Quotité de la charge financière",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,26,0)","v":{"v":10.227712216574078,"d":"10.23"}}]
[]
["VII. Endettement net en francs par habitant",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,28,0)","v":{"v":5295.600343392301,"d":"5,295.60"}}]
[]
["VIII. Quotité d'autofinancement (capacité)",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,30,0)","v":{"v":10.879353131179311,"d":"10.88"}}]
[]
["IX. Quotité de la charge des intérêts nets",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,32,0)","v":{"v":4.215837561005975,"d":"4.22"}}]
[]
["X. Quotient de l'excédent du bilan",null,null,{"$f":"HLOOKUP($B$5,Récapitulatif!E8:BC41,34,0)","v":{"v":70.61190009073108,"d":"70.61"}}]

{"sheet":"Bourgeoisies Comptes 2024","index":45,"n_rows":166,"n_cols":19,"rows_kept":166,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
["Bourgeoisies",{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[3,null,null,"Charges",{"$f":"E6+E16+E28+E32+E40+E44+E54+E57+E65","v":{"v":985396.5700000001,"d":"985,396.57"}},{"$f":"F6+F16+F28+F32+F40+F44+F54+F57+F65","v":{"v":134761.68,"d":"134,761.68"}},{"v":127118.88,"d":"127,118.88"},{"v":49847.98,"d":"49,847.98"},{"v":318746.97,"d":"318,746.97"},{"v":2070012.67,"d":"2,070,012.67"},{"v":97967.03,"d":"97,967.03"},{"v":205226.79,"d":"205,226.79"},{"v":21680.949999999997,"d":"21,680.95"},{"v":81520.65,"d":"81,520.65"},{"v":275181.83,"d":"275,181.83"},{"v":275287.9,"d":"275,287.90"},{"v":445278.94999999995,"d":"445,278.95"},{"v":5088028.849999999,"d":"5,088,028.85"},2]
[null,30,null,"Charges du personnel",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":204823.84999999998,"d":"204,823.85"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":10266.15,"d":"10,266.15"}},{"v":14801.099999999999,"d":"14,801.10"},{"v":10487.1,"d":"10,487.10"},{"v":39334.7,"d":"39,334.70"},{"v":484746.44,"d":"484,746.44"},{"v":14126.050000000001,"d":"14,126.05"},{"v":32770.049999999996,"d":"32,770.05"},{"v":2498.5499999999997,"d":"2,498.55"},{"v":7725.7,"d":"7,725.70"},{"v":31124.75,"d":"31,124.75"},{"v":14397.949999999999,"d":"14,397.95"},{"v":55155.049999999996,"d":"55,155.05"},{"v":922257.4400000001,"d":"922,257.44"},3]
[null,null,300,"Autorités et commissions",{"v":36393.75,"d":"36,393.75"},{"v":6050,"d":"6,050.00"},{"v":7364,"d":"7,364.00"},{"v":3220.5,"d":"3,220.50"},{"v":15320,"d":"15,320.00"},{"v":63699,"d":"63,699.00"},{"v":6452,"d":"6,452.00"},{"v":12613.5,"d":"12,613.50"},{"v":780,"d":"780.00"},{"v":1320,"d":"1,320.00"},{"v":14291.25,"d":"14,291.25"},{"v":1800,"d":"1,800.00"},{"v":7344.97,"d":"7,344.97"},{"$f":"SUM(E7:Q7)","v":{"v":176648.97,"d":"176,648.97"}},4]
[null,null,301,"Personnel administratif et d'exploitation",{"v":130983.9,"d":"130,983.90"},{"v":3700,"d":"3,700.00"},{"v":6449.8,"d":"6,449.80"},{"v":6200,"d":"6,200.00"},{"v":19118.5,"d":"19,118.50"},{"v":285402.95,"d":"285,402.95"},{"v":5000,"d":"5,000.00"},{"v":16067.6,"d":"16,067.60"},{"v":1490.7,"d":"1,490.70"},{"v":6321.7,"d":"6,321.70"},{"v":11594,"d":"11,594.00"},{"v":10952.9,"d":"10,952.90"},{"v":35613.2,"d":"35,613.20"},{"v":538895.25,"d":"538,895.25"},5]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9756.65,"d":"9,756.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9756.65,"d":"9,756.65"},8]
[null,null,305,"Charges de l'employeur",{"v":27053.9,"d":"27,053.90"},516.15,{"v":687.3,"d":"687.30"},{"v":1066.6,"d":"1,066.60"},{"v":3923.75,"d":"3,923.75"},{"v":97269.8,"d":"97,269.80"},474.95,{"v":4088.95,"d":"4,088.95"},227.85,{"v":84,"d":"84.00"},{"v":3997.15,"d":"3,997.15"},351.25,{"v":10151.88,"d":"10,151.88"},{"v":149893.53,"d":"149,893.53"},9]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10]
[null,null,309,"Autres charges du personnel",{"v":10392.3,"d":"10,392.30"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},972.45,{"v":28618.04,"d":"28,618.04"},{"v":2199.1,"d":"2,199.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1242.35,"d":"1,242.35"},{"v":1293.8,"d":"1,293.80"},{"v":2045,"d":"2,045.00"},{"v":47063.04,"d":"47,063.04"},11]
[{"$nulls":18},12]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24+E25+E26","v":{"v":214474.00000000003,"d":"214,474.00"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24+F25+F26","v":{"v":77689.48999999999,"d":"77,689.49"}},{"v":74273.57,"d":"74,273.57"},{"v":35142.85,"d":"35,142.85"},{"v":148855.88999999998,"d":"148,855.89"},{"v":658789.5,"d":"658,789.50"},{"v":62013.03,"d":"62,013.03"},{"v":110145.49,"d":"110,145.49"},{"v":14843.099999999999,"d":"14,843.10"},{"v":63228.45,"d":"63,228.45"},{"v":111251,"d":"111,251.00"},{"v":148355.87000000002,"d":"148,355.87"},{"v":190823.55,"d":"190,823.55"},{"v":1909885.79,"d":"1,909,885.79"},13]
[null,null,310,"Charges de matériel et de marchandises",{"v":40363.9,"d":"40,363.90"},{"v":1979.8,"d":"1,979.80"},{"v":9555.95,"d":"9,555.95"},{"v":2282.15,"d":"2,282.15"},{"v":14074.1,"d":"14,074.10"},{"v":8754.26,"d":"8,754.26"},{"v":6354.7,"d":"6,354.70"},{"v":2215.6,"d":"2,215.60"},3.95,{"v":7301.1,"d":"7,301.10"},382.65,{"v":13244.5,"d":"13,244.50"},{"v":1587.45,"d":"1,587.45"},{"$f":"SUM(E17:Q17)","v":{"v":108100.11,"d":"108,100.11"}},14]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":11000,"d":"11,000.00"},{"v":2270.1,"d":"2,270.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96,"d":"96.00"},{"v":3193.2,"d":"3,193.20"},{"v":89,"d":"89.00"},{"v":2363.7,"d":"2,363.70"},{"v":0,"d":"0.00"},594.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2637,"d":"2,637.00"},{"v":22243.55,"d":"22,243.55"},15]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":12742.1,"d":"12,742.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":839.2,"d":"839.20"},{"v":152504,"d":"152,504.00"},{"v":2063,"d":"2,063.00"},{"v":0,"d":"0.00"},{"v":1166.3,"d":"1,166.30"},{"v":1966.85,"d":"1,966.85"},{"v":2598.9,"d":"2,598.90"},{"v":0,"d":"0.00"},{"v":6256.75,"d":"6,256.75"},{"v":180137.09999999998,"d":"180,137.10"},16]
[null,null,313,"Prestations de services et honoraires",{"v":92134,"d":"92,134.00"},{"v":44187.09,"d":"44,187.09"},{"v":58690.1,"d":"58,690.10"},{"v":23946.45,"d":"23,946.45"},{"v":93056.16,"d":"93,056.16"},{"v":324224.09,"d":"324,224.09"},{"v":49017.68,"d":"49,017.68"},{"v":105566.19,"d":"105,566.19"},{"v":11662.8,"d":"11,662.80"},{"v":52891.45,"d":"52,891.45"},{"v":62898.83,"d":"62,898.83"},{"v":126023.33,"d":"126,023.33"},{"v":112184.2,"d":"112,184.20"},{"v":1156482.37,"d":"1,156,482.37"},17]
[null,null,314,"Gros entretien et entretien courant du PA",{"v":20740,"d":"20,740.00"},{"v":7452.5,"d":"7,452.50"},{"v":3185.17,"d":"3,185.17"},{"v":5541.55,"d":"5,541.55"},{"v":21704.6,"d":"21,704.60"},{"v":166187.25,"d":"166,187.25"},{"v":1317.25,"d":"1,317.25"},{"v":0,"d":"0.00"},399.25,{"v":0,"d":"0.00"},{"v":43520.62,"d":"43,520.62"},{"v":8638.04,"d":"8,638.04"},{"v":66145.15,"d":"66,145.15"},{"v":344831.38,"d":"344,831.38"},18]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":14097.95,"d":"14,097.95"},{"v":21800,"d":"21,800.00"},594.55,{"v":0,"d":"0.00"},{"v":2117.9,"d":"2,117.90"},{"v":0,"d":"0.00"},{"v":750.2,"d":"750.20"},{"v":0,"d":"0.00"},646.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},782.65,{"v":41239.4,"d":"41,239.40"},19]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":7705.35,"d":"7,705.35"},{"v":0,"d":"0.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8655.35,"d":"8,655.35"},20]
[null,null,317,"Indemnités et dédommagements",{"v":15690.7,"d":"15,690.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3926.7,"d":"3,926.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},964.65,{"v":474.5,"d":"474.50"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},945.35,{"v":23201.9,"d":"23,201.90"},21]
[null,null,318,"Réévaluations de créances",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16000,"d":"16,000.00"},22]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1297.8,"d":"1,297.80"},{"v":3372.7,"d":"3,372.70"},967.93,{"v":0,"d":"0.00"},{"v":2421.2,"d":"2,421.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":650,"d":"650.00"},{"v":0,"d":"0.00"},{"v":285,"d":"285.00"},{"v":8994.630000000001,"d":"8,994.63"},23]
[{"$nulls":18},24]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E29+E30","v":{"v":81100,"d":"81,100.00"}},{"$f":"F29+F30","v":{"v":11268,"d":"11,268.00"}},{"v":1709.45,"d":"1,709.45"},{"v":0,"d":"0.00"},{"v":37490,"d":"37,490.00"},{"v":480302.94,"d":"480,302.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"},{"v":21566.6,"d":"21,566.60"},{"v":14499,"d":"14,499.00"},{"v":0,"d":"0.00"},{"v":649235.99,"d":"649,235.99"},25]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":81100,"d":"81,100.00"},{"v":11268,"d":"11,268.00"},{"v":1709.45,"d":"1,709.45"},{"v":0,"d":"0.00"},{"v":37490,"d":"37,490.00"},{"v":480302.94,"d":"480,302.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"},{"v":21566.6,"d":"21,566.60"},{"v":14499,"d":"14,499.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E29:Q29)","v":{"v":649235.99,"d":"649,235.99"}},26]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E30:Q30)","v":{"v":0,"d":"0.00"}},27]
[{"$nulls":18},28]
[null,34,null,"Charges financières",{"$f":"E33+E34+E35+E36+E37+E38","v":{"v":216429.95,"d":"216,429.95"}},{"$f":"F33+F34+F35+F36+F37+F38","v":{"v":23455.85,"d":"23,455.85"}},{"v":10122.650000000001,"d":"10,122.65"},{"v":0,"d":"0.00"},{"v":22306.3,"d":"22,306.30"},{"v":194750.75,"d":"194,750.75"},{"v":3212.5,"d":"3,212.50"},{"v":2761.2,"d":"2,761.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7011.429999999999,"d":"7,011.43"},{"v":38765.54,"d":"38,765.54"},{"v":24153.100000000002,"d":"24,153.10"},{"v":542969.27,"d":"542,969.27"},29]
[null,null,340,"Charges d'intérets",{"v":45278.5,"d":"45,278.50"},{"v":3308.8,"d":"3,308.80"},{"v":2430,"d":"2,430.00"},{"v":0,"d":"0.00"},{"v":5479.8,"d":"5,479.80"},{"v":61069.88,"d":"61,069.88"},{"v":3003.95,"d":"3,003.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20328.59,"d":"20,328.59"},{"v":13500.05,"d":"13,500.05"},{"$f":"SUM(E33:Q33)","v":{"v":154399.57,"d":"154,399.57"}},30]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":166795.1,"d":"166,795.10"},{"v":20147.05,"d":"20,147.05"},{"v":6339.95,"d":"6,339.95"},{"v":0,"d":"0.00"},{"v":16826.5,"d":"16,826.50"},{"v":95775.3,"d":"95,775.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5784.15,"d":"5,784.15"},{"v":18436.95,"d":"18,436.95"},{"v":8772.35,"d":"8,772.35"},{"v":338877.35000000003,"d":"338,877.35"},33]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30080,"d":"30,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32280,"d":"32,280.00"},34]
[null,null,349,"Autres charges financières",{"v":2156.35,"d":"2,156.35"},{"v":0,"d":"0.00"},{"v":1352.7,"d":"1,352.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7825.57,"d":"7,825.57"},208.55,{"v":2761.2,"d":"2,761.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1227.28,"d":"1,227.28"},{"v":0,"d":"0.00"},{"v":1880.7,"d":"1,880.70"},{"v":17412.35,"d":"17,412.35"},35]
[{"$nulls":18},36]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E41+E42","v":{"v":2115.62,"d":"2,115.62"}},{"$f":"F41+F42","v":330.29},{"v":2484.01,"d":"2,484.01"},{"v":1178.48,"d":"1,178.48"},{"v":28169.38,"d":"28,169.38"},{"v":193788.64,"d":"193,788.64"},{"v":0,"d":"0.00"},{"v":4819.9,"d":"4,819.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90591.05,"d":"90,591.05"},{"v":0,"d":"0.00"},{"v":3100,"d":"3,100.00"},{"v":326577.37,"d":"326,577.37"},37]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E41:Q41)","v":{"v":0,"d":"0.00"}},38]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":2115.62,"d":"2,115.62"},330.29,{"v":2484.01,"d":"2,484.01"},{"v":1178.48,"d":"1,178.48"},{"v":28169.38,"d":"28,169.38"},{"v":193788.64,"d":"193,788.64"},{"v":0,"d":"0.00"},{"v":4819.9,"d":"4,819.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90591.05,"d":"90,591.05"},{"v":0,"d":"0.00"},{"v":3100,"d":"3,100.00"},{"$f":"SUM(E42:Q42)","v":{"v":326577.37,"d":"326,577.37"}},39]
[{"$nulls":18},40]
[null,36,null,"Charges de transferts",{"$f":"E45+E46+E47+E48+E49+E50+E51+E52","v":{"v":42837.7,"d":"42,837.70"}},{"$f":"F45+F46+F47+F48+F49+F50+F51+F52","v":{"v":11251.9,"d":"11,251.90"}},{"v":20728.1,"d":"20,728.10"},{"v":3039.55,"d":"3,039.55"},{"v":42590.7,"d":"42,590.70"},{"v":57634.4,"d":"57,634.40"},{"v":13172.65,"d":"13,172.65"},{"v":53158.55,"d":"53,158.55"},{"v":3039.3,"d":"3,039.30"},{"v":10566.5,"d":"10,566.50"},{"v":13637,"d":"13,637.00"},{"v":39223.35,"d":"39,223.35"},{"v":24384.4,"d":"24,384.40"},{"v":335264.1,"d":"335,264.10"},41]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":3806.75,"d":"3,806.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E45:Q45)","v":{"v":5806.75,"d":"5,806.75"}},42]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":2875.7,"d":"2,875.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5800,"d":"5,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":464,"d":"464.00"},{"v":10566.5,"d":"10,566.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"},{"v":42706.2,"d":"42,706.20"},43]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":36155.25,"d":"36,155.25"},{"v":11251.9,"d":"11,251.90"},{"v":20728.1,"d":"20,728.10"},{"v":3039.55,"d":"3,039.55"},{"v":36790.7,"d":"36,790.70"},{"v":55634.4,"d":"55,634.40"},{"v":13172.65,"d":"13,172.65"},{"v":53158.55,"d":"53,158.55"},{"v":2575.3,"d":"2,575.30"},{"v":0,"d":"0.00"},{"v":13637,"d":"13,637.00"},{"v":39223.35,"d":"39,223.35"},{"v":1384.4,"d":"1,384.40"},{"v":286751.14999999997,"d":"286,751.15"},45]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49]
[{"$nulls":18},50]
[null,37,null,"Subventions à redistribuer",{"$f":"E55","v":{"v":71777,"d":"71,777.00"}},{"$f":"F55","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5442.8,"d":"5,442.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147662.85,"d":"147,662.85"},{"v":224882.65000000002,"d":"224,882.65"},51]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":71777,"d":"71,777.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5442.8,"d":"5,442.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147662.85,"d":"147,662.85"},{"$f":"SUM(E55:Q55)","v":{"v":224882.65000000002,"d":"224,882.65"}},52]
[{"$nulls":18},53]
[null,38,null,"Charges extraordinaires",{"$f":"E58+E59+E60+E61+E62+E63","v":{"v":0,"d":"0.00"}},{"$f":"F58+F59+F60+F61+F62+F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1406.69,"d":"-1,406.69"},{"v":0,"d":"0.00"},{"v":-1406.69,"d":"-1,406.69"},54]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E58:Q58)","v":{"v":0,"d":"0.00"}},55]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},57]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1406.69,"d":"-1,406.69"},{"v":0,"d":"0.00"},{"v":-1406.69,"d":"-1,406.69"},60]
[{"$nulls":18},61]
[null,39,null,"Imputations internes",{"$f":"E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":151838.45,"d":"151,838.45"}},{"$f":"F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":500,"d":"500.00"}},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1571.6,"d":"1,571.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21452.88,"d":"21,452.88"},{"v":0,"d":"0.00"},{"v":178362.93000000002,"d":"178,362.93"},62]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":18565.85,"d":"18,565.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E66:Q66)","v":{"v":18565.85,"d":"18,565.85"}},63]
[null,null,391,"Prestations de services",{"v":127222.6,"d":"127,222.60"},{"v":500,"d":"500.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1571.6,"d":"1,571.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21452.88,"d":"21,452.88"},{"v":0,"d":"0.00"},{"v":153747.08000000002,"d":"153,747.08"},64]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},65]
[null,null,393,"Frais administratifs et d'exploitation",{"v":6050,"d":"6,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6050,"d":"6,050.00"},66]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},70]
[{"$nulls":18},71]
[{"$nulls":18},72]
[4,null,null,"Revenus",{"$f":"E77+E83+E89+E100+E106+E118+E122+E129+E132+E141","v":{"v":1009214.6600000001,"d":"1,009,214.66"}},{"$f":"F77+F83+F89+F100+F106+F118+F122+F129+F132+F141","v":{"v":144202.39,"d":"144,202.39"}},{"v":146668.09,"d":"146,668.09"},{"v":67467.88,"d":"67,467.88"},{"v":312583.83,"d":"312,583.83"},{"v":2077728.01,"d":"2,077,728.01"},{"v":136815.55,"d":"136,815.55"},{"v":201551.57,"d":"201,551.57"},{"v":18356.16,"d":"18,356.16"},{"v":81477.38,"d":"81,477.38"},{"v":282792.4,"d":"282,792.40"},{"v":281296.95,"d":"281,296.95"},{"v":509298.78,"d":"509,298.78"},{"v":5269453.649999999,"d":"5,269,453.65"},73]
[null,40,null,"Revenus fiscaux",{"$f":"E78+E79+E80+E81","v":{"v":6375,"d":"6,375.00"}},{"$f":"F78+F79+F80+F81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6375,"d":"6,375.00"},74]
[null,null,400,"Impôts directs des personnes physiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E78:Q78)","v":{"v":0,"d":"0.00"}},75]
[null,null,401,"Impôts directs des personnes morales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E79:Q79)","v":{"v":0,"d":"0.00"}},76]
[null,null,402,"Autres impôts directs",{"v":6375,"d":"6,375.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E80:Q80)","v":{"v":6375,"d":"6,375.00"}},77]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E81:Q81)","v":{"v":0,"d":"0.00"}},78]
[{"$nulls":18},79]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E84+E85+E86+E87","v":{"v":10700,"d":"10,700.00"}},{"$f":"F84+F85+F86+F87","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10700,"d":"10,700.00"},80]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E84:Q84)","v":{"v":0,"d":"0.00"}},81]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E85:Q85)","v":{"v":0,"d":"0.00"}},82]
[null,null,412,"Revenus des concessions",{"v":10700,"d":"10,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E86:Q86)","v":{"v":10700,"d":"10,700.00"}},83]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E87:Q87)","v":{"v":0,"d":"0.00"}},84]
[{"$nulls":18},85]
[null,42,null,"Taxes",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97+E98","v":{"v":269575.36,"d":"269,575.36"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97+F98","v":{"v":58508.15,"d":"58,508.15"}},{"v":67250.8,"d":"67,250.80"},{"v":25761.5,"d":"25,761.50"},{"v":133597.46000000002,"d":"133,597.46"},{"v":572715.5,"d":"572,715.50"},{"v":56367.95,"d":"56,367.95"},{"v":165452.25,"d":"165,452.25"},{"v":11233.45,"d":"11,233.45"},{"v":48193.85,"d":"48,193.85"},{"v":48324.049999999996,"d":"48,324.05"},{"v":102791.25000000001,"d":"102,791.25"},{"v":137141.69999999998,"d":"137,141.70"},{"v":1696913.2699999998,"d":"1,696,913.27"},86]
[null,null,420,"Taxes d'exemption et de compensation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E90:Q90)","v":{"v":0,"d":"0.00"}},87]
[null,null,421,"Emoluments administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2140,"d":"2,140.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":2760,"d":"2,760.00"},88]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":29276,"d":"29,276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41315.75,"d":"41,315.75"},{"v":14700,"d":"14,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6622.2,"d":"6,622.20"},{"v":0,"d":"0.00"},{"v":20912.9,"d":"20,912.90"},{"v":51187.1,"d":"51,187.10"},{"v":164013.95,"d":"164,013.95"},91]
[null,null,425,"Revenus des ventes",{"v":239269.36,"d":"239,269.36"},{"v":56013.65,"d":"56,013.65"},{"v":65970.8,"d":"65,970.80"},{"v":14392.2,"d":"14,392.20"},{"v":124957.46,"d":"124,957.46"},{"v":454817.6,"d":"454,817.60"},{"v":40283.95,"d":"40,283.95"},{"v":157135.15,"d":"157,135.15"},{"v":11233.45,"d":"11,233.45"},{"v":29740.9,"d":"29,740.90"},{"v":47419.2,"d":"47,419.20"},{"v":57386.8,"d":"57,386.80"},{"v":77948.55,"d":"77,948.55"},{"v":1376569.0699999998,"d":"1,376,569.07"},92]
[null,null,426,"remboursements",{"v":1030,"d":"1,030.00"},{"v":2494.5,"d":"2,494.50"},{"v":1280,"d":"1,280.00"},{"v":11369.3,"d":"11,369.30"},{"v":8640,"d":"8,640.00"},{"v":74442.15,"d":"74,442.15"},{"v":1384,"d":"1,384.00"},{"v":7717.1,"d":"7,717.10"},{"v":0,"d":"0.00"},{"v":11830.75,"d":"11,830.75"},904.85,{"v":24491.55,"d":"24,491.55"},{"v":7986.05,"d":"7,986.05"},{"v":153570.25,"d":"153,570.25"},93]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95]
[{"$nulls":18},96]
[null,43,null,"Revenus divers",{"$f":"E101+E102+E103+E104","v":{"v":12013,"d":"12,013.00"}},{"$f":"F101+F102+F103+F104","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12013,"d":"12,013.00"},97]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E101:Q101)","v":{"v":0,"d":"0.00"}},98]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E102:Q102)","v":{"v":0,"d":"0.00"}},99]
[null,null,432,"Variation de stock",{"v":12013,"d":"12,013.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E103:Q103)","v":{"v":12013,"d":"12,013.00"}},100]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E104:Q104)","v":{"v":0,"d":"0.00"}},101]
[{"$nulls":18},102]
[null,44,null,"Revenus financiers",{"$f":"E107+E108+E109+E110+E111+E112+E113+E114+E115+E116","v":{"v":358401.45,"d":"358,401.45"}},{"$f":"F107+F108+F109+F110+F111+F112+F113+F114+F115+F116","v":{"v":48890.24,"d":"48,890.24"}},{"v":39684.79,"d":"39,684.79"},{"v":41706.38,"d":"41,706.38"},{"v":124409.92,"d":"124,409.92"},{"v":1341746.83,"d":"1,341,746.83"},{"v":24058.7,"d":"24,058.70"},{"v":19040.77,"d":"19,040.77"},{"v":4391.89,"d":"4,391.89"},{"v":5570.97,"d":"5,570.97"},{"v":118687.95,"d":"118,687.95"},{"v":36336.6,"d":"36,336.60"},{"v":120210.58000000002,"d":"120,210.58"},{"v":2283137.0700000003,"d":"2,283,137.07"},103]
[null,null,440,"Revenus des intérets",{"v":5525.25,"d":"5,525.25"},330.29,271.94,484.68,727.72,{"v":51953.78,"d":"51,953.78"},{"v":287.3,"d":"287.30"},{"v":3701.87,"d":"3,701.87"},385.71,{"v":1206.97,"d":"1,206.97"},{"v":2064.95,"d":"2,064.95"},{"v":3.9,"d":"3.90"},{"v":7106.83,"d":"7,106.83"},{"$f":"SUM(E107:Q107)","v":{"v":74051.19,"d":"74,051.19"}},104]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35858,"d":"35,858.00"},{"v":35776.35,"d":"35,776.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71634.35,"d":"71,634.35"},105]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":15338.9,"d":"15,338.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15563.9,"d":"15,563.90"},106]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":307027.9,"d":"307,027.90"},{"v":48559.95,"d":"48,559.95"},{"v":13900,"d":"13,900.00"},{"v":0,"d":"0.00"},{"v":26458,"d":"26,458.00"},{"v":793855.5,"d":"793,855.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34800,"d":"34,800.00"},{"v":36332.7,"d":"36,332.70"},{"v":86784.35,"d":"86,784.35"},{"v":1347718.4000000001,"d":"1,347,718.40"},107]
[null,null,444,"Réévaluations des immobilisations du PF",577.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},577.05,108]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},109]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},110]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":45271.25,"d":"45,271.25"},{"v":0,"d":"0.00"},{"v":25512.85,"d":"25,512.85"},{"v":41221.7,"d":"41,221.70"},{"v":55296.2,"d":"55,296.20"},{"v":459936.2,"d":"459,936.20"},{"v":23771.4,"d":"23,771.40"},{"v":0,"d":"0.00"},{"v":4119,"d":"4,119.00"},{"v":4364,"d":"4,364.00"},{"v":81823,"d":"81,823.00"},{"v":0,"d":"0.00"},{"v":26319.4,"d":"26,319.40"},{"v":767635,"d":"767,635.00"},111]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},112]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6070,"d":"6,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-112.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5957.18,"d":"5,957.18"},113]
[{"$nulls":18},114]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E119+E120","v":{"v":0,"d":"0.00"}},{"$f":"F119+F120","v":{"v":21800,"d":"21,800.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26267.7,"d":"26,267.70"},{"v":130468.73,"d":"130,468.73"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},112.82,{"v":1897.71,"d":"1,897.71"},{"v":11244,"d":"11,244.00"},{"v":0,"d":"0.00"},{"v":22637,"d":"22,637.00"},{"v":216627.96,"d":"216,627.96"},115]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":21800,"d":"21,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},112.82,{"v":1897.71,"d":"1,897.71"},{"v":11244,"d":"11,244.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E119:Q119)","v":{"v":37254.53,"d":"37,254.53"}},116]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26267.7,"d":"26,267.70"},{"v":130468.73,"d":"130,468.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22637,"d":"22,637.00"},{"$f":"SUM(E120:Q120)","v":{"v":179373.43,"d":"179,373.43"}},117]
[{"$nulls":18},118]
[null,46,null,"Revenus de transfert",{"$f":"E123+E124+E125+E126+E127","v":{"v":128911.4,"d":"128,911.40"}},{"$f":"F123+F124+F125+F126+F127","v":{"v":15004,"d":"15,004.00"}},{"v":36732.5,"d":"36,732.50"},{"v":0,"d":"0.00"},{"v":28308.75,"d":"28,308.75"},{"v":32796.95,"d":"32,796.95"},{"v":49793.8,"d":"49,793.80"},{"v":13286.949999999999,"d":"13,286.95"},{"v":2618,"d":"2,618.00"},{"v":25814.850000000002,"d":"25,814.85"},{"v":104536.4,"d":"104,536.40"},{"v":120716.22,"d":"120,716.22"},{"v":229309.5,"d":"229,309.50"},{"v":787829.3200000001,"d":"787,829.32"},119]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E123:Q123)","v":{"v":0,"d":"0.00"}},120]
[null,null,461,"Dédommagements des collectivités publiques",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2257.9,"d":"2,257.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E124:Q124)","v":{"v":2957.9,"d":"2,957.90"}},121]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E125:Q125)","v":{"v":0,"d":"0.00"}},122]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":125897.45,"d":"125,897.45"},{"v":14227.5,"d":"14,227.50"},{"v":35930,"d":"35,930.00"},{"v":0,"d":"0.00"},{"v":25098.5,"d":"25,098.50"},{"v":32796.95,"d":"32,796.95"},{"v":49278.5,"d":"49,278.50"},{"v":12029.65,"d":"12,029.65"},{"v":2500,"d":"2,500.00"},{"v":25138.2,"d":"25,138.20"},{"v":104556.5,"d":"104,556.50"},{"v":119628.97,"d":"119,628.97"},{"v":228673,"d":"228,673.00"},{"$f":"SUM(E126:Q126)","v":{"v":775755.2200000001,"d":"775,755.22"}},123]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":2313.95,"d":"2,313.95"},{"v":776.5,"d":"776.50"},{"v":802.5,"d":"802.50"},{"v":0,"d":"0.00"},952.35,{"v":0,"d":"0.00"},{"v":515.3,"d":"515.30"},{"v":1257.3,"d":"1,257.30"},{"v":118,"d":"118.00"},676.65,{"v":-20.1,"d":"-20.10"},{"v":1087.25,"d":"1,087.25"},{"v":636.5,"d":"636.50"},{"$f":"SUM(E127:Q127)","v":{"v":9116.2,"d":"9,116.20"}},124]
[{"$nulls":18},125]
[null,47,null,"Subventions à redistribuer",{"$f":"E130","v":{"v":0,"d":"0.00"}},{"$f":"F130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6595.1,"d":"6,595.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6595.1,"d":"6,595.10"},126]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6595.1,"d":"6,595.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E130:Q130)","v":{"v":6595.1,"d":"6,595.10"}},127]
[{"$nulls":18},128]
[null,48,null,"Revenus extraordinaires",{"$f":"E133+E134+E135+E136+E137+E138+E139","v":{"v":71400,"d":"71,400.00"}},{"$f":"F133+F134+F135+F136+F137+F138+F139","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71400,"d":"71,400.00"},129]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E133:Q133)","v":{"v":0,"d":"0.00"}},130]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},131]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},132]
[null,null,484,"Revenus financiers extraordinaires",{"v":71400,"d":"71,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71400,"d":"71,400.00"},133]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},135]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136]
[{"$nulls":18},137]
[null,49,null,"Imputations internes",{"$f":"E142+E143+E144+E145+E146+E147+E148+E149","v":{"v":151838.45,"d":"151,838.45"}},{"$f":"F142+F143+F144+F145+F146+F147+F148+F149","v":{"v":0,"d":"0.00"}},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1571.6,"d":"1,571.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21452.88,"d":"21,452.88"},{"v":0,"d":"0.00"},{"v":177862.93,"d":"177,862.93"},138]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":61747.55,"d":"61,747.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E142:Q142)","v":{"v":61747.55,"d":"61,747.55"}},139]
[null,null,491,"Prestations de services",{"v":90090.9,"d":"90,090.90"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1571.6,"d":"1,571.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21452.88,"d":"21,452.88"},{"v":0,"d":"0.00"},{"v":116115.38,"d":"116,115.38"},140]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},141]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},142]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},143]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},144]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},145]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},146]
[{"$nulls":18},147]
[{"$nulls":18},148]
[{"$nulls":18},149]
[9,null,null,"Comptes de clôture",{"$nulls":14},150]
[null,90,null,"Clôture du compte de résultats",{"$f":"E155+E156","v":{"v":23818.09,"d":"23,818.09"}},{"$f":"F155+F156","v":{"v":9440.71,"d":"9,440.71"}},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"v":181424.80000000002,"d":"181,424.80"},151]
[null,null,900,"Compte général (+ / -)",{"v":23818.09,"d":"23,818.09"},{"v":9440.71,"d":"9,440.71"},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"$f":"SUM(E155:Q155)","v":{"v":181424.80000000002,"d":"181,424.80"}},152]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E156:Q156)","v":{"v":0,"d":"0.00"}},153]
[{"$nulls":18},154]
[{"$nulls":3},"Résultat global",{"$f":"E155+E156","v":{"v":23818.09,"d":"23,818.09"}},{"$f":"F155+F156","v":{"v":9440.71,"d":"9,440.71"}},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"v":181424.80000000002,"d":"181,424.80"},155]
[{"$nulls":18},156]
[{"$nulls":4},{"$f":"E76-E5","v":{"v":23818.090000000084,"d":"23,818.09"}},{"v":9440.710000000021,"d":"9,440.71"},{"v":19549.209999999992,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.139999999956,"d":"-6,163.14"},{"v":7715.340000000084,"d":"7,715.34"},{"v":38848.51999999999,"d":"38,848.52"},{"v":-3675.220000000001,"d":"-3,675.22"},{"v":-3324.7899999999972,"d":"-3,324.79"},{"v":-43.26999999998952,"d":"-43.27"},{"v":7610.570000000007,"d":"7,610.57"},{"v":6009.049999999988,"d":"6,009.05"},{"v":64019.830000000075,"d":"64,019.83"},{"v":181424.80000000075,"d":"181,424.80"},157]
[{"$nulls":3},"Contrôle",{"$f":"E158-E160","v":{"v":-8.36735125631094e-11,"d":"-0.00"}},{"v":-2.1827872842550278E-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-4.4565240386873484E-11,"d":"-0.00"},{"v":-8.36735125631094e-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1.0480505352461478E-11,"d":"-0.00"},{"v":-7.275957614183426e-12,"d":"-0.00"},{"v":1.1823431123048067E-11,"d":"0.00"},{"v":-7.275957614183426e-11,"d":"-0.00"},{"v":-7.275957614183426e-10,"d":"-0.00"},158]
[{"$nulls":18},159]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E65-E141","v":{"v":0,"d":"0.00"}},{"$f":"F65-F141","v":{"v":500,"d":"500.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500.0000000000291,"d":"500.00"},160]
[{"$nulls":18},161]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E6+E16+E28+E40+E44+E54","v":{"v":617128.1699999999,"d":"617,128.17"}},{"$f":"F6+F16+F28+F40+F44+F54","v":{"v":110805.82999999997,"d":"110,805.83"}},{"v":113996.23000000001,"d":"113,996.23"},{"v":49847.98,"d":"49,847.98"},{"v":296440.67,"d":"296,440.67"},{"v":1875261.92,"d":"1,875,261.92"},{"v":94754.53,"d":"94,754.53"},{"v":200893.99,"d":"200,893.99"},{"v":21680.949999999997,"d":"21,680.95"},{"v":81520.65,"d":"81,520.65"},{"v":268170.4,"d":"268,170.40"},{"v":216476.17000000004,"d":"216,476.17"},{"v":421125.85,"d":"421,125.85"},{"v":4368103.34,"d":"4,368,103.34"},162]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E77+E83+E89+E100+E118+E122+E129","v":{"v":427574.76,"d":"427,574.76"}},{"$f":"F77+F83+F89+F100+F118+F122+F129","v":{"v":95312.15,"d":"95,312.15"}},{"v":103983.3,"d":"103,983.30"},{"v":25761.5,"d":"25,761.50"},{"v":188173.91000000003,"d":"188,173.91"},{"v":735981.1799999999,"d":"735,981.18"},{"v":112756.85,"d":"112,756.85"},{"v":180939.2,"d":"180,939.20"},{"v":13964.27,"d":"13,964.27"},{"v":75906.41,"d":"75,906.41"},{"v":164104.44999999998,"d":"164,104.45"},{"v":223507.47000000003,"d":"223,507.47"},{"v":389088.19999999995,"d":"389,088.20"},{"v":2737053.65,"d":"2,737,053.65"},163]

{"sheet":"Comptes 2024 par Bourgeoisie","index":46,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
[]
[{"$nulls":3},"Veuillez choisir votre bourgeoisie ci-dessous"]
["Bourgeoisie :",null,null,"Total"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,2,0)","v":{"v":5088028.849999999,"d":"5,088,028.85"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,3,0)","v":{"v":922257.4400000001,"d":"922,257.44"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,4,0)","v":{"v":176648.97,"d":"176,648.97"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,5,0)","v":{"v":538895.25,"d":"538,895.25"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,8,0)","v":{"v":9756.65,"d":"9,756.65"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,9,0)","v":{"v":149893.53,"d":"149,893.53"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,11,0)","v":{"v":47063.04,"d":"47,063.04"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":1909885.79,"d":"1,909,885.79"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,14,0)","v":{"v":108100.11,"d":"108,100.11"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,15,0)","v":{"v":22243.55,"d":"22,243.55"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,16,0)","v":{"v":180137.09999999998,"d":"180,137.10"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,17,0)","v":{"v":1156482.37,"d":"1,156,482.37"}}]
[null,null,314,"Gros entretien et entretien courant du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,18,0)","v":{"v":344831.38,"d":"344,831.38"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,19,0)","v":{"v":41239.4,"d":"41,239.40"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,20,0)","v":{"v":8655.35,"d":"8,655.35"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,21,0)","v":{"v":23201.9,"d":"23,201.90"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,22,0)","v":{"v":16000,"d":"16,000.00"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,23,0)","v":{"v":8994.630000000001,"d":"8,994.63"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":649235.99,"d":"649,235.99"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,26,0)","v":{"v":649235.99,"d":"649,235.99"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,27,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":542969.27,"d":"542,969.27"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,30,0)","v":{"v":154399.57,"d":"154,399.57"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,33,0)","v":{"v":338877.35000000003,"d":"338,877.35"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,34,0)","v":{"v":32280,"d":"32,280.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,35,0)","v":{"v":17412.35,"d":"17,412.35"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":326577.37,"d":"326,577.37"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,39,0)","v":{"v":326577.37,"d":"326,577.37"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":335264.1,"d":"335,264.10"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,42,0)","v":{"v":5806.75,"d":"5,806.75"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,43,0)","v":{"v":42706.2,"d":"42,706.20"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,45,0)","v":{"v":286751.14999999997,"d":"286,751.15"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":224882.65000000002,"d":"224,882.65"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,52,0)","v":{"v":224882.65000000002,"d":"224,882.65"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":-1406.69,"d":"-1,406.69"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,60,0)","v":{"v":-1406.69,"d":"-1,406.69"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":178362.93000000002,"d":"178,362.93"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,63,0)","v":{"v":18565.85,"d":"18,565.85"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,64,0)","v":{"v":153747.08000000002,"d":"153,747.08"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,66,0)","v":{"v":6050,"d":"6,050.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,73,0)","v":{"v":5269453.649999999,"d":"5,269,453.65"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":6375,"d":"6,375.00"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,77,0)","v":{"v":6375,"d":"6,375.00"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":10700,"d":"10,700.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,83,0)","v":{"v":10700,"d":"10,700.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":1696913.2699999998,"d":"1,696,913.27"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,88,0)","v":{"v":2760,"d":"2,760.00"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,91,0)","v":{"v":164013.95,"d":"164,013.95"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,92,0)","v":{"v":1376569.0699999998,"d":"1,376,569.07"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,93,0)","v":{"v":153570.25,"d":"153,570.25"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":12013,"d":"12,013.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,100,0)","v":{"v":12013,"d":"12,013.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":2283137.0700000003,"d":"2,283,137.07"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,104,0)","v":{"v":74051.19,"d":"74,051.19"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,105,0)","v":{"v":71634.35,"d":"71,634.35"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,106,0)","v":{"v":15563.9,"d":"15,563.90"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,107,0)","v":{"v":1347718.4000000001,"d":"1,347,718.40"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,108,0)","v":577.05}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,111,0)","v":{"v":767635,"d":"767,635.00"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,113,0)","v":{"v":5957.18,"d":"5,957.18"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":216627.96,"d":"216,627.96"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,116,0)","v":{"v":37254.53,"d":"37,254.53"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,117,0)","v":{"v":179373.43,"d":"179,373.43"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":787829.3200000001,"d":"787,829.32"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,120,0)","v":{"v":0,"d":"0.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,121,0)","v":{"v":2957.9,"d":"2,957.90"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,123,0)","v":{"v":775755.2200000001,"d":"775,755.22"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,124,0)","v":{"v":9116.2,"d":"9,116.20"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":6595.1,"d":"6,595.10"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,127,0)","v":{"v":6595.1,"d":"6,595.10"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":71400,"d":"71,400.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,133,0)","v":{"v":71400,"d":"71,400.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":177862.93,"d":"177,862.93"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,139,0)","v":{"v":61747.55,"d":"61,747.55"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,140,0)","v":{"v":116115.38,"d":"116,115.38"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,142,0)","v":{"v":0,"d":"0.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,143,0)","v":{"v":0,"d":"0.00"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,152,0)","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2024'!$E$4:$R$166,155,0)","v":{"v":181424.80000000002,"d":"181,424.80"}}]

{"sheet":"Bourgeoisie vue d'ensemble","index":47,"n_rows":10,"n_cols":3,"rows_kept":10,"hidden":true}
[]
["Vue d'ensemble 2024"]
[]
["Ensemble des Bourgeoisies"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture du compte global",{"$f":"'Bourgeoisies Comptes 2024'!R154","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[900,"Compte général",{"$f":"'Bourgeoisies Comptes 2024'!R155","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[901,"Clôture des financements spéciaux",{"$f":"'Bourgeoisies Comptes 2024'!R156","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"'Bourgeoisie investissement'!R183","v":{"v":343771.39,"d":"343,771.39"}}]

{"sheet":"Vue d'ensemble par Bourgeoisie","index":48,"n_rows":13,"n_cols":3,"rows_kept":13,"hidden":true}
[]
["Vue d'ensemble 2024 par Bourgeoisie"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Soyhières"]
[]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture du compte global",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$166,151,0)","v":{"v":7610.57,"d":"7,610.57"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$166,152,0)","v":{"v":7610.57,"d":"7,610.57"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$166,153,0)","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"HLOOKUP($B$6,'Bourgeoisie investissement'!$E$4:$R$185,180,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Bourgeoisie résultats 3 niveaux","index":49,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
["Ensemble des Bourgeoisies"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'Bourgeoisies Comptes 2024'!R6+'Bourgeoisies Comptes 2024'!R16+'Bourgeoisies Comptes 2024'!R28+'Bourgeoisies Comptes 2024'!R40+'Bourgeoisies Comptes 2024'!R44+'Bourgeoisies Comptes 2024'!R54","v":{"v":4368103.34,"d":"4,368,103.34"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'Bourgeoisies Comptes 2024'!R77+'Bourgeoisies Comptes 2024'!R83+'Bourgeoisies Comptes 2024'!R89+'Bourgeoisies Comptes 2024'!R100+'Bourgeoisies Comptes 2024'!R118+'Bourgeoisies Comptes 2024'!R122+'Bourgeoisies Comptes 2024'!R129","v":{"v":2737053.65,"d":"2,737,053.65"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":-1631049.69,"d":"-1,631,049.69 "}}]
[]
[34,"Charges financières",{"$f":"'Bourgeoisies Comptes 2024'!R32","v":{"v":542969.27,"d":"542,969.27"}}]
[44,"Revenus financiers",{"$f":"'Bourgeoisies Comptes 2024'!R106","v":{"v":2283137.0700000003,"d":"2,283,137.07"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":1740167.8000000003,"d":"1,740,167.80"}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":109118.11000000034,"d":"109,118.11"}}]
[]
[38,"Charges extraordinaires",{"$f":"'Bourgeoisies Comptes 2024'!R57","v":{"v":-1406.69,"d":"-1,406.69"}}]
[48,"Revenus extraordinaires",{"$f":"'Bourgeoisies Comptes 2024'!R132","v":{"v":71400,"d":"71,400.00"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":72806.69,"d":"72,806.69"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":181924.80000000034,"d":"181,924.80"}}]

{"sheet":"Résultats 3 nivaux par Bourgeoi","index":50,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Soyhières"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,162,0)","v":{"v":268170.4,"d":"268,170.40"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,163,0)","v":{"v":164104.44999999998,"d":"164,104.45"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":-104065.95000000004,"d":"-104,065.95 "}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,29,0)","v":{"v":7011.429999999999,"d":"7,011.43"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,103,0)","v":{"v":118687.95,"d":"118,687.95"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":111676.52,"d":"111,676.52"}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":7610.569999999963,"d":"7,610.57"}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,54,0)","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$169,129,0)","v":{"v":0,"d":"0.00"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":0,"d":"0.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":7610.569999999963,"d":"7,610.57"}}]

{"sheet":"Bourgeoisie autofinancement","index":51,"n_rows":24,"n_cols":4,"rows_kept":24,"hidden":true}
[]
["Résultat du financement (autofinancement)"]
[]
[]
["Ensemble des bourgeoisies"]
["Autofinancement 2024"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats (global)",{"$f":"'Bourgeoisies Comptes 2024'!R154","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2024'!R28","v":{"v":649235.99,"d":"649,235.99"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'Bourgeoisies Comptes 2024'!R40","v":{"v":326577.37,"d":"326,577.37"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'Bourgeoisies Comptes 2024'!R118","v":{"v":216627.96,"d":"216,627.96"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2024'!R49","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2024'!R50","v":{"v":0,"d":"0.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'Bourgeoisies Comptes 2024'!R51","v":{"v":0,"d":"0.00"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'Bourgeoisies Comptes 2024'!R63","v":{"v":-1406.69,"d":"-1,406.69"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'Bourgeoisies Comptes 2024'!R116","v":{"v":5957.18,"d":"5,957.18"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'Bourgeoisies Comptes 2024'!R139","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D9+D10+D11-D12+D13+D14+D15+D16-D17-D18","v":{"v":933246.3300000002,"d":"933,246.33"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'Bourgeoisie investissement'!R183","v":{"v":343771.39,"d":"343,771.39"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D20-D22","v":{"v":589474.9400000002,"d":"589,474.94"}}]

{"sheet":"Autofinancement par Bourgeoisie","index":52,"n_rows":24,"n_cols":5,"rows_kept":24,"hidden":true,"merged":[[4,1,4,3],[5,1,5,3]]}
[]
["Résultat du financement (autofinancement) par bourgeoisie"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Soyhières"]
[]
[null,"comptes",null,"Libellés","CHF"]
[null,90,null,"Clôture du compte de résultats (global)",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,151,0)","v":{"v":7610.57,"d":"7,610.57"}}]
[null,33,"+","Amortissements du patrimoine administratif",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,25,0)","v":{"v":21566.6,"d":"21,566.60"}}]
[null,35,"+","Attributions aux financements spéciaux",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,37,0)","v":{"v":90591.05,"d":"90,591.05"}}]
[null,45,"-","Prélèvements sur les financements spéciaux",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,115,0)","v":{"v":11244,"d":"11,244.00"}}]
[null,364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,46,0)","v":{"v":0,"d":"0.00"}}]
[null,365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,47,0)","v":{"v":0,"d":"0.00"}}]
[null,366,"+","Amortissements des subventions d'investissements",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,48,0)","v":{"v":0,"d":"0.00"}}]
[null,389,"+","Attributions aux capitaux propres",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,60,0)","v":{"v":0,"d":"0.00"}}]
[null,4490,"-","Revalorisations du patrimoine financier",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,113,0)","v":{"v":0,"d":"0.00"}}]
[null,489,"-","Prélèvements sur les capitaux propres",{"$f":"HLOOKUP($B$6,'Bourgeoisies Comptes 2024'!$E$4:$R$168,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Autofinancement (Cash flow)",{"$f":"E9+E10+E11-E12+E13+E14+E15+E16-E17-E18","v":{"v":108524.22,"d":"108,524.22"}}]
[]
[null,"690 ./. 590","-","Résultat du compte d'investissements",{"$f":"HLOOKUP($B$6,'Bourgeoisie investissement'!$E$4:$R$184,180,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"E20-E22","v":{"v":108524.22,"d":"108,524.22"}}]

{"sheet":"Bourgeoisie bilan 2024","index":53,"n_rows":231,"n_cols":20,"rows_kept":231,"hidden":true}
[]
["Bilan 2024"]
["Bourgeoisies",{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":5},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[1,{"$nulls":3},"Actif",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62+F69+F80+F86+F97+F108","v":{"v":10954051.17,"d":"10,954,051.17"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62+G69+G80+G86+G97+G108","v":{"v":869351.76,"d":"869,351.76"}},{"v":1078739.82,"d":"1,078,739.82"},{"v":889274.19,"d":"889,274.19"},{"v":2691743.6,"d":"2,691,743.60"},{"v":33643269.120000005,"d":"33,643,269.12"},{"v":1169365.7,"d":"1,169,365.70"},{"v":1793739.23,"d":"1,793,739.23"},{"v":111897.12,"d":"111,897.12"},{"v":552797.5700000001,"d":"552,797.57"},{"v":2724767.96,"d":"2,724,767.96"},{"v":1820691.9000000001,"d":"1,820,691.90"},{"v":2962945.16,"d":"2,962,945.16"},{"$f":"SUM(F5:R5)","v":{"v":61262634.3,"d":"61,262,634.30"}},2]
[null,10,null,null,"Patrimoine financier",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62","v":{"v":8820559.77,"d":"8,820,559.77"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62","v":{"v":97062.76,"d":"97,062.76"}},{"v":458910.77,"d":"458,910.77"},{"v":317505.19,"d":"317,505.19"},{"v":1358669.1,"d":"1,358,669.10"},{"v":31343398.12,"d":"31,343,398.12"},{"v":501145.7,"d":"501,145.70"},{"v":705121.23,"d":"705,121.23"},{"v":93783.12,"d":"93,783.12"},{"v":283087.57,"d":"283,087.57"},{"v":1511950.4100000001,"d":"1,511,950.41"},{"v":651868.8500000001,"d":"651,868.85"},{"v":1530924.06,"d":"1,530,924.06"},{"v":47673986.65,"d":"47,673,986.65"},3]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F8+F9+F10+F11+F12+F13","v":{"v":1560202.14,"d":"1,560,202.14"}},{"$f":"G8+G9+G10+G11+G12+G13","v":{"v":70943.06,"d":"70,943.06"}},{"v":158086.14,"d":"158,086.14"},{"v":317314.39,"d":"317,314.39"},{"v":693047,"d":"693,047.00"},{"v":1460829.13,"d":"1,460,829.13"},{"v":280492.8,"d":"280,492.80"},{"v":599140.48,"d":"599,140.48"},{"v":93581.12,"d":"93,581.12"},{"v":265335.57,"d":"265,335.57"},{"v":892441.75,"d":"892,441.75"},{"v":21488.050000000003,"d":"21,488.05"},{"v":161061.95,"d":"161,061.95"},{"v":6573963.579999999,"d":"6,573,963.58"},4]
[{"$nulls":3},1000,"Caisse",{"v":1032.45,"d":"1,032.45"},{"v":524,"d":"524.00"},289.77,922.95,{"v":700.1,"d":"700.10"},{"v":1851.5,"d":"1,851.50"},{"v":0,"d":"0.00"},146.45,{"v":17,"d":"17.00"},{"v":2800.5,"d":"2,800.50"},{"v":0,"d":"0.00"},{"v":66.4,"d":"66.40"},{"v":0,"d":"0.00"},{"v":8351.12,"d":"8,351.12"},5]
[{"$nulls":3},1001,"Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32852.49,"d":"32,852.49"},{"v":0,"d":"0.00"},{"v":157924.97,"d":"157,924.97"},{"v":8386.49,"d":"8,386.49"},{"v":245225.25,"d":"245,225.25"},{"v":36849.66,"d":"36,849.66"},{"v":825.9,"d":"825.90"},{"v":59819.86,"d":"59,819.86"},{"v":0,"d":"0.00"},42.84,{"v":0,"d":"0.00"},{"v":541927.46,"d":"541,927.46"},6]
[{"$nulls":3},1002,"Banques",{"v":1558221.89,"d":"1,558,221.89"},{"v":70419.12,"d":"70,419.12"},{"v":124943.88,"d":"124,943.88"},{"v":316391.44,"d":"316,391.44"},{"v":464110.58,"d":"464,110.58"},{"v":1450591.14,"d":"1,450,591.14"},{"v":26099.25,"d":"26,099.25"},{"v":553660.57,"d":"553,660.57"},{"v":92738.22,"d":"92,738.22"},{"v":202715.21,"d":"202,715.21"},{"v":892441.75,"d":"892,441.75"},{"v":21228.81,"d":"21,228.81"},{"v":161061.95,"d":"161,061.95"},{"v":5934623.81,"d":"5,934,623.81"},7]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70311.35,"d":"70,311.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8483.8,"d":"8,483.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":78795.15000000001,"d":"78,795.15"},8]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":947.8,"d":"947.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":947.8,"d":"947.80"},9]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},-0.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9168.3,"d":"9,168.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":9318.24,"d":"9,318.24"},10]
[{"$nulls":19},11]
[null,null,101,null,"Créances",{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":40366.43,"d":"40,366.43"}},{"$f":"G16+G17+G18+G19+G20+G21+G22+G23","v":{"v":26119.7,"d":"26,119.70"}},7.53,{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":3285898.09,"d":"3,285,898.09"},{"v":7200,"d":"7,200.00"},{"v":8811.87,"d":"8,811.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},723.06,{"v":26824.399999999998,"d":"26,824.40"},{"v":47488.08,"d":"47,488.08"},{"$f":"SUM(F15:R15)","v":{"v":3443509.16,"d":"3,443,509.16"}},12]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":38542.35,"d":"38,542.35"},{"v":26119.7,"d":"26,119.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":4745.09,"d":"4,745.09"},{"v":0,"d":"0.00"},{"v":9870.42,"d":"9,870.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},723.06,{"v":8193.05,"d":"8,193.05"},{"v":47488.08,"d":"47,488.08"},{"v":135751.75,"d":"135,751.75"},13]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3281153,"d":"3,281,153.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18631.35,"d":"18,631.35"},{"v":0,"d":"0.00"},{"v":3306984.35,"d":"3,306,984.35"},14]
[{"$nulls":3},1012,"Créances fiscales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":1824.08,"d":"1,824.08"},{"v":0,"d":"0.00"},7.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1058.55,"d":"-1,058.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},773.06,20]
[{"$nulls":19},21]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F26+F27+F28+F29","v":{"v":0,"d":"0.00"}},{"$f":"G26+G27+G28+G29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J26+J27+J28+J29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"$f":"SUM(F25:R25)","v":{"v":220000,"d":"220,000.00"}},22]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"$f":"SUM(F26:R26)","v":{"v":220000,"d":"220,000.00"}},23]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F27:R27)","v":{"v":0,"d":"0.00"}},24]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F28:R28)","v":{"v":0,"d":"0.00"}},25]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F29:R29)","v":{"v":0,"d":"0.00"}},26]
[{"$nulls":19},27]
[null,null,104,null,"Actifs de régularisation",{"$f":"F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":16339.95,"d":"16,339.95"}},{"$f":"G32+G33+G34+G35+G36+G37+G38+G39","v":{"v":0,"d":"0.00"}},{"v":26115.1,"d":"26,115.10"},{"v":184.8,"d":"184.80"},613.55,{"v":97920.9,"d":"97,920.90"},{"v":8030.75,"d":"8,030.75"},{"v":54907.88,"d":"54,907.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9033.6,"d":"9,033.60"},{"v":3673.35,"d":"3,673.35"},{"v":17335.5,"d":"17,335.50"},{"$f":"SUM(F31:R31)","v":{"v":234155.38,"d":"234,155.38"}},28]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},613.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2732.85,"d":"2,732.85"},{"v":0,"d":"0.00"},{"v":3346.3999999999996,"d":"3,346.40"},29]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":16339.95,"d":"16,339.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52317.8,"d":"52,317.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68657.75,"d":"68,657.75"},30]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26115.1,"d":"26,115.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8030.75,"d":"8,030.75"},{"v":54907.88,"d":"54,907.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89053.73,"d":"89,053.73"},33]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":940.5,"d":"940.50"},{"v":17335.5,"d":"17,335.50"},{"v":18276,"d":"18,276.00"},34]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184.8,"d":"184.80"},{"v":0,"d":"0.00"},{"v":45603.1,"d":"45,603.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9033.6,"d":"9,033.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54821.5,"d":"54,821.50"},36]
[{"$nulls":19},37]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F42+F43+F44+F45+F46","v":{"v":75187.3,"d":"75,187.30"}},{"$f":"G42+G43+G44+G45+G46","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":585,"d":"585.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F41:R41)","v":{"v":75772.3,"d":"75,772.30"}},38]
[{"$nulls":3},1060,"Articles de commerces",{"v":75187.3,"d":"75,187.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75187.3,"d":"75,187.30"},39]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":585,"d":"585.00"},{"v":0,"d":"0.00"},{"v":585,"d":"585.00"},41]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},43]
[{"$nulls":19},44]
[null,null,107,null,"Placements financiers",{"$f":"F49+F50+F51+F52","v":{"v":6529.6,"d":"6,529.60"}},{"$f":"G49+G50+G51+G52","v":{"v":0,"d":"0.00"}},{"v":702,"d":"702.00"},{"v":6,"d":"6.00"},{"v":1200,"d":"1,200.00"},{"v":5400,"d":"5,400.00"},{"v":1503,"d":"1,503.00"},{"v":40061,"d":"40,061.00"},{"v":202,"d":"202.00"},{"v":5002,"d":"5,002.00"},{"v":452,"d":"452.00"},{"v":200,"d":"200.00"},{"v":348527.08,"d":"348,527.08"},{"$f":"SUM(F48:R48)","v":{"v":409784.68,"d":"409,784.68"}},45]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":6529.6,"d":"6,529.60"},{"v":0,"d":"0.00"},{"v":702,"d":"702.00"},{"v":6,"d":"6.00"},{"v":1200,"d":"1,200.00"},{"v":5400,"d":"5,400.00"},{"v":1503,"d":"1,503.00"},{"v":40061,"d":"40,061.00"},{"v":202,"d":"202.00"},{"v":5002,"d":"5,002.00"},{"v":452,"d":"452.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F49:R49)","v":{"v":61257.6,"d":"61,257.60"}},46]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":348527.08,"d":"348,527.08"},{"$f":"SUM(F50:R50)","v":{"v":348527.08,"d":"348,527.08"}},47]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F51:R51)","v":{"v":0,"d":"0.00"}},48]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F52:R52)","v":{"v":0,"d":"0.00"}},49]
[{"$nulls":19},50]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F55+F56+F57+F58+F59+F60","v":{"v":7121934.35,"d":"7,121,934.35"}},{"$f":"G55+G56+G57+G58+G59+G60","v":{"v":0,"d":"0.00"}},{"v":274000,"d":"274,000.00"},{"v":0,"d":"0.00"},{"v":663738.55,"d":"663,738.55"},{"v":26493350,"d":"26,493,350.00"},{"v":166630,"d":"166,630.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":12750,"d":"12,750.00"},{"v":609300,"d":"609,300.00"},{"v":599098.05,"d":"599,098.05"},{"v":736511.45,"d":"736,511.45"},{"$f":"SUM(F54:R54)","v":{"v":36679512.4,"d":"36,679,512.40"}},51]
[{"$nulls":3},1080,"Terrains du PF",{"v":777178,"d":"777,178.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":145580,"d":"145,580.00"},{"v":21193550,"d":"21,193,550.00"},{"v":166630,"d":"166,630.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10750,"d":"10,750.00"},{"v":0,"d":"0.00"},{"v":38746.8,"d":"38,746.80"},{"v":56800,"d":"56,800.00"},{"v":22389234.8,"d":"22,389,234.80"},52]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":6240444.35,"d":"6,240,444.35"},{"v":0,"d":"0.00"},{"v":274000,"d":"274,000.00"},{"v":0,"d":"0.00"},{"v":518158.55,"d":"518,158.55"},{"v":5299800,"d":"5,299,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":609300,"d":"609,300.00"},{"v":560351.25,"d":"560,351.25"},{"v":679711.45,"d":"679,711.45"},{"v":14183765.599999998,"d":"14,183,765.60"},53]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},56]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":104312,"d":"104,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104312,"d":"104,312.00"},57]
[{"$nulls":19},58]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F63+F64+F65+F66","v":{"v":0,"d":"0.00"}},{"$f":"G63+G64+G65+G66","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37289.15,"d":"37,289.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F62:R62)","v":{"v":37289.15,"d":"37,289.15"}},59]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37289.15,"d":"37,289.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F63:R63)","v":{"v":37289.15,"d":"37,289.15"}},60]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F64:R64)","v":{"v":0,"d":"0.00"}},61]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F65:R65)","v":{"v":0,"d":"0.00"}},62]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F66:R66)","v":{"v":0,"d":"0.00"}},63]
[{"$nulls":19},64]
[null,14,null,null,"Patrimoine administratif",{"$f":"F69+F80+F86+F97+F108","v":{"v":2133491.4,"d":"2,133,491.40"}},{"$f":"G69+G80+G86+G97+G108","v":{"v":772289,"d":"772,289.00"}},{"v":619829.05,"d":"619,829.05"},{"v":571769,"d":"571,769.00"},{"v":1333074.5,"d":"1,333,074.50"},{"v":2299871,"d":"2,299,871.00"},{"v":668220,"d":"668,220.00"},{"v":1088618,"d":"1,088,618.00"},{"v":18114,"d":"18,114.00"},{"v":269710,"d":"269,710.00"},{"v":1212817.55,"d":"1,212,817.55"},{"v":1168823.05,"d":"1,168,823.05"},{"v":1432021.1,"d":"1,432,021.10"},{"$f":"SUM(F68:R68)","v":{"v":13588647.65,"d":"13,588,647.65"}},65]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F70+F71+F72+F73+F74+F75+F76+F77+F78","v":{"v":2026991.4,"d":"2,026,991.40"}},{"$f":"G70+G71+G72+G73+G74+G75+G76+G77+G78","v":{"v":772287,"d":"772,287.00"}},{"v":619829.05,"d":"619,829.05"},{"v":571769,"d":"571,769.00"},{"v":1333074.5,"d":"1,333,074.50"},{"v":2243868,"d":"2,243,868.00"},{"v":668220,"d":"668,220.00"},{"v":1088618,"d":"1,088,618.00"},{"v":18114,"d":"18,114.00"},{"v":269710,"d":"269,710.00"},{"v":1152817.55,"d":"1,152,817.55"},{"v":1085773.05,"d":"1,085,773.05"},{"v":1432021.1,"d":"1,432,021.10"},{"v":13283092.65,"d":"13,283,092.65"},66]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":637850,"d":"637,850.00"},{"v":227901,"d":"227,901.00"},{"v":0,"d":"0.00"},{"v":260230,"d":"260,230.00"},{"v":250840,"d":"250,840.00"},{"v":764001,"d":"764,001.00"},{"v":219880,"d":"219,880.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":476564.55,"d":"476,564.55"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":2862267.55,"d":"2,862,267.55"},67]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":15100,"d":"15,100.00"},{"v":12500,"d":"12,500.00"},{"v":48377.05,"d":"48,377.05"},{"v":0,"d":"0.00"},{"v":57000,"d":"57,000.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82500,"d":"82,500.00"},{"v":227152.25,"d":"227,152.25"},{"v":57540,"d":"57,540.00"},{"v":500170.3,"d":"500,170.30"},68]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":83000,"d":"83,000.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83001,"d":"83,001.00"},69]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33874.5,"d":"33,874.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3350.1,"d":"3,350.10"},{"v":37224.6,"d":"37,224.60"},70]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":398000,"d":"398,000.00"},{"v":244096,"d":"244,096.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":101620,"d":"101,620.00"},{"v":243016,"d":"243,016.00"},{"v":211600,"d":"211,600.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":81001,"d":"81,001.00"},{"v":0,"d":"0.00"},{"v":1343930,"d":"1,343,930.00"},{"v":2623268,"d":"2,623,268.00"},71]
[{"$nulls":3},1405,"Forêts du PA",{"v":866953,"d":"866,953.00"},{"v":287790,"d":"287,790.00"},{"v":570450,"d":"570,450.00"},{"v":311535,"d":"311,535.00"},{"v":889740,"d":"889,740.00"},{"v":1236850,"d":"1,236,850.00"},{"v":236740,"d":"236,740.00"},{"v":1088618,"d":"1,088,618.00"},{"v":18110,"d":"18,110.00"},{"v":269710,"d":"269,710.00"},{"v":512750,"d":"512,750.00"},{"v":858620.8,"d":"858,620.80"},{"v":0,"d":"0.00"},{"v":7147866.8,"d":"7,147,866.80"},72]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":24900,"d":"24,900.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2201,"d":"2,201.00"},{"v":28106,"d":"28,106.00"},73]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":1188.4,"d":"1,188.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1188.4,"d":"1,188.40"},74]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},75]
[{"$nulls":19},76]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F81+F82+F83+F84","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"P81+P82+P83+P84","v":{"v":0,"d":"0.00"}},{"$f":"Q81+Q82+Q83+Q84","v":{"v":2000,"d":"2,000.00"}},{"$f":"R81+R82+R83+R84","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F80:R80)","v":{"v":2000,"d":"2,000.00"}},77]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F81:R81)","v":{"v":0,"d":"0.00"}},78]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F82:R82)","v":{"v":0,"d":"0.00"}},79]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F83:R83)","v":{"v":0,"d":"0.00"}},80]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F84:R84)","v":{"v":2000,"d":"2,000.00"}},81]
[{"$nulls":19},82]
[null,null,144,null,"Prêts",{"$f":"F87+F88+F89+F90+F91+F92+F93+F94+F95","v":{"v":106500,"d":"106,500.00"}},{"$f":"G87+G88+G89+G90+G91+G92+G93+G94+G95","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":73050,"d":"73,050.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F86:R86)","v":{"v":239550,"d":"239,550.00"}},83]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},85]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":66500,"d":"66,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73050,"d":"73,050.00"},{"v":0,"d":"0.00"},{"v":139550,"d":"139,550.00"},86]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},87]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},90]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},91]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},92]
[{"$nulls":19},93]
[null,null,145,null,"Participations et capital social",{"$f":"F98+F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"$f":"G98+G99+G100+G101+G102+G103+G104+G105+G106","v":{"v":2,"d":"2.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56003,"d":"56,003.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F97:R97)","v":{"v":64005,"d":"64,005.00"}},94]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},99]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56003,"d":"56,003.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":64003,"d":"64,003.00"},100]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},101]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103]
[{"$nulls":19},104]
[null,null,146,null,"Subventions d'investissements",{"$f":"F109+F110+F111+F112+F113+F114+F115+F116+F117+F118","v":{"v":0,"d":"0.00"}},{"$f":"G109+G110+G111+G112+G113+G114+G115+G116+G117+G118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F108:R108)","v":{"v":0,"d":"0.00"}},105]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},107]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},108]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},109]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},110]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},111]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},112]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},113]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},114]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115]
[{"$nulls":19},116]
[{"$nulls":19},117]
[2,{"$nulls":3},"Passif",{"$f":"F123+F133+F143+F153+F165+F173+F184+F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":10954051.17,"d":"10,954,051.17"}},{"$f":"G123+G133+G143+G153+G165+G173+G184+G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":869351.7599999999,"d":"869,351.76"}},{"v":1078739.8199999998,"d":"1,078,739.82"},{"v":889274.1900000001,"d":"889,274.19"},{"v":2691743.6,"d":"2,691,743.60"},{"v":33643269.12,"d":"33,643,269.12"},{"v":1169365.7,"d":"1,169,365.70"},{"v":1793739.2300000002,"d":"1,793,739.23"},{"v":111897.12,"d":"111,897.12"},{"v":552797.5700000001,"d":"552,797.57"},{"v":2724767.9599999995,"d":"2,724,767.96"},{"v":1820691.9,"d":"1,820,691.90"},{"v":2962945.16,"d":"2,962,945.16"},{"$f":"SUM(F121:R121)","v":{"v":61262634.3,"d":"61,262,634.30"}},118]
[null,20,null,null,"Capitaux de tiers",{"$f":"F123+F133+F143+F153+F165+F173+F184","v":{"v":2973246.75,"d":"2,973,246.75"}},{"$f":"G123+G133+G143+G153+G165+G173+G184","v":{"v":171232,"d":"171,232.00"}},{"v":241876.15,"d":"241,876.15"},{"v":84.1,"d":"84.10"},{"v":499133.4,"d":"499,133.40"},{"v":3504176,"d":"3,504,176.00"},{"v":122837.85,"d":"122,837.85"},{"v":52928.51,"d":"52,928.51"},{"v":11809.5,"d":"11,809.50"},{"v":0,"d":"0.00"},{"v":27683.6,"d":"27,683.60"},{"v":363847.6,"d":"363,847.60"},{"v":420667.5,"d":"420,667.50"},{"v":8389522.959999999,"d":"8,389,522.96"},119]
[null,null,200,null,"Engagements courants",{"$f":"F124+F125+F126+F127+F128+F129+F130+F131","v":{"v":48091.9,"d":"48,091.90"}},{"$f":"G124+G125+G126+G127+G128+G129+G130+G131","v":{"v":20236,"d":"20,236.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1194.1,"d":"1,194.10"},{"v":186047,"d":"186,047.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3237.1,"d":"3,237.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":258806.1,"d":"258,806.10"},120]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":48091.9,"d":"48,091.90"},{"v":20236,"d":"20,236.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1194.1,"d":"1,194.10"},{"v":178392,"d":"178,392.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3237.1,"d":"3,237.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":251151.1,"d":"251,151.10"},121]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},122]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},123]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6295,"d":"6,295.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6295,"d":"6,295.00"},124]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},125]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1360,"d":"1,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1360,"d":"1,360.00"},127]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},128]
[{"$nulls":19},129]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F134+F135+F136+F137+F138+F139+F140+F141","v":{"v":22000,"d":"22,000.00"}},{"$f":"G134+G135+G136+G137+G138+G139+G140+G141","v":{"v":0,"d":"0.00"}},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F133:R133)","v":{"v":26000,"d":"26,000.00"}},130]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},131]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},132]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},133]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},135]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},138]
[{"$nulls":19},139]
[null,null,204,null,"Passifs de régularisation",{"$f":"F144+F145+F146+F147+F148+F149+F150+F151","v":{"v":51029.65,"d":"51,029.65"}},{"$f":"G144+G145+G146+G147+G148+G149+G150+G151","v":{"v":0,"d":"0.00"}},{"v":2876.15,"d":"2,876.15"},{"v":84.1,"d":"84.10"},{"v":58659.3,"d":"58,659.30"},{"v":266554,"d":"266,554.00"},{"v":100,"d":"100.00"},{"v":52928.51,"d":"52,928.51"},{"v":309.5,"d":"309.50"},{"v":0,"d":"0.00"},{"v":24446.5,"d":"24,446.50"},{"v":3107.6,"d":"3,107.60"},{"v":10667.5,"d":"10,667.50"},{"$f":"SUM(F143:R143)","v":{"v":470762.81,"d":"470,762.81"}},140]
[{"$nulls":3},2040,"Charges du personnel",{"v":32949.65,"d":"32,949.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83.2,"d":"83.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},177.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33210.5,"d":"33,210.50"},141]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":18080,"d":"18,080.00"},{"v":0,"d":"0.00"},{"v":1432,"d":"1,432.00"},{"v":0,"d":"0.00"},{"v":4101.1,"d":"4,101.10"},{"v":121767.95,"d":"121,767.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2222.6,"d":"2,222.60"},{"v":0,"d":"0.00"},{"v":147603.65,"d":"147,603.65"},142]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},143]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":309.5,"d":"309.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885,"d":"885.00"},{"v":0,"d":"0.00"},{"v":1194.5,"d":"1,194.50"},144]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1444.15,"d":"1,444.15"},{"v":0,"d":"0.00"},{"v":54475,"d":"54,475.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":52928.51,"d":"52,928.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10667.5,"d":"10,667.50"},{"v":119615.16,"d":"119,615.16"},145]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28085.7,"d":"28,085.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28085.7,"d":"28,085.70"},146]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},147]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84.1,"d":"84.10"},{"v":0,"d":"0.00"},{"v":116700.35,"d":"116,700.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24268.85,"d":"24,268.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141053.30000000002,"d":"141,053.30"},148]
[{"$nulls":19},149]
[null,null,205,null,"Provisions à court terme",{"$f":"F154+F155+F156+F157+F158+F159+F160+F161+F162+F163","v":{"v":0,"d":"0.00"}},{"$f":"G154+G155+G156+G157+G158+G159+G160+G161+G162+G163","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F153:R153)","v":{"v":0,"d":"0.00"}},150]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},152]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},153]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},154]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},157]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},158]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},159]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},160]
[{"$nulls":19},161]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F166+F167+F168+F169+F170+F171","v":{"v":2848000,"d":"2,848,000.00"}},{"$f":"G166+G167+G168+G169+G170+G171","v":{"v":149196,"d":"149,196.00"}},{"v":235000,"d":"235,000.00"},{"v":0,"d":"0.00"},{"v":334200,"d":"334,200.00"},{"v":2131575,"d":"2,131,575.00"},{"v":122500,"d":"122,500.00"},{"v":0,"d":"0.00"},{"v":11500,"d":"11,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360740,"d":"360,740.00"},{"v":410000,"d":"410,000.00"},{"$f":"SUM(F165:R165)","v":{"v":6602711,"d":"6,602,711.00"}},162]
[{"$nulls":3},2060,"Hypothèques",{"v":2848000,"d":"2,848,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2131575,"d":"2,131,575.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":410000,"d":"410,000.00"},{"v":5389575,"d":"5,389,575.00"},163]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":149196,"d":"149,196.00"},{"v":235000,"d":"235,000.00"},{"v":0,"d":"0.00"},{"v":334200,"d":"334,200.00"},{"v":0,"d":"0.00"},{"v":122500,"d":"122,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360740,"d":"360,740.00"},{"v":0,"d":"0.00"},{"v":1201636,"d":"1,201,636.00"},165]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},166]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},167]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},168]
[{"$nulls":19},169]
[null,null,208,null,"Provisions à long terme",{"$f":"F174+F175+F176+F177+F178+F179+F180+F181+F182","v":{"v":4125.2,"d":"4,125.20"}},{"$f":"G174+G175+G176+G177+G178+G179+G180+G181+G182","v":{"v":1800,"d":"1,800.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21800,"d":"21,800.00"},{"v":920000,"d":"920,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F173:R173)","v":{"v":947725.2,"d":"947,725.20"}},170]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":1800,"d":"1,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1,800.00"},174]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":4125.2,"d":"4,125.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21800,"d":"21,800.00"},{"v":770000,"d":"770,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":795925.2,"d":"795,925.20"},175]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},176]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},177]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},178]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},179]
[{"$nulls":19},180]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F185+F186+F187+F188","v":{"v":0,"d":"0.00"}},{"$f":"G185+G186+G187+G188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83280,"d":"83,280.00"},{"v":0,"d":"0.00"},237.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F184:R184)","v":{"v":83517.85,"d":"83,517.85"}},181]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83280,"d":"83,280.00"},{"v":0,"d":"0.00"},237.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F185:R185)","v":{"v":83517.85,"d":"83,517.85"}},182]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F186:R186)","v":{"v":0,"d":"0.00"}},183]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F187:R187)","v":{"v":0,"d":"0.00"}},184]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F188:R188)","v":{"v":0,"d":"0.00"}},185]
[{"$nulls":19},186]
[null,29,null,null,"Capital propre",{"$f":"F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":7980804.42,"d":"7,980,804.42"}},{"$f":"G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":698119.7599999999,"d":"698,119.76"}},{"v":836863.6699999999,"d":"836,863.67"},{"v":889190.0900000001,"d":"889,190.09"},{"v":2192610.2,"d":"2,192,610.20"},{"v":30139093.12,"d":"30,139,093.12"},{"v":1046527.85,"d":"1,046,527.85"},{"v":1740810.7200000002,"d":"1,740,810.72"},{"v":100087.62,"d":"100,087.62"},{"v":552797.5700000001,"d":"552,797.57"},{"v":2697084.3599999994,"d":"2,697,084.36"},{"v":1456844.3,"d":"1,456,844.30"},{"v":2542277.66,"d":"2,542,277.66"},{"v":52873111.33999999,"d":"52,873,111.34"},187]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F192","v":{"v":340238.76,"d":"340,238.76"}},{"$f":"G192","v":{"v":37949.73,"d":"37,949.73"}},{"v":47897.51,"d":"47,897.51"},{"v":15627.77,"d":"15,627.77"},{"v":443929.22,"d":"443,929.22"},{"v":2979201.09,"d":"2,979,201.09"},{"v":54798.85,"d":"54,798.85"},{"v":393799.32,"d":"393,799.32"},{"v":20167.29,"d":"20,167.29"},{"v":106696.42,"d":"106,696.42"},{"v":166000.38,"d":"166,000.38"},{"v":167942.25,"d":"167,942.25"},{"v":348527.08,"d":"348,527.08"},{"$f":"SUM(F191:R191)","v":{"v":5122775.67,"d":"5,122,775.67"}},188]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":340238.76,"d":"340,238.76"},{"v":37949.73,"d":"37,949.73"},{"v":47897.51,"d":"47,897.51"},{"v":15627.77,"d":"15,627.77"},{"v":443929.22,"d":"443,929.22"},{"v":2979201.09,"d":"2,979,201.09"},{"v":54798.85,"d":"54,798.85"},{"v":393799.32,"d":"393,799.32"},{"v":20167.29,"d":"20,167.29"},{"v":106696.42,"d":"106,696.42"},{"v":166000.38,"d":"166,000.38"},{"v":167942.25,"d":"167,942.25"},{"v":348527.08,"d":"348,527.08"},{"$f":"SUM(F192:R192)","v":{"v":5122775.67,"d":"5,122,775.67"}},189]
[{"$nulls":19},190]
[null,null,291,null,"Fonds du capital propres",{"$f":"F195+F196","v":{"v":0,"d":"0.00"}},{"$f":"G195+G196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F194:R194)","v":{"v":0,"d":"0.00"}},191]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F195:R195)","v":{"v":0,"d":"0.00"}},192]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F196:R196)","v":{"v":0,"d":"0.00"}},193]
[{"$nulls":19},194]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F199","v":{"v":0,"d":"0.00"}},{"$f":"G199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"$f":"SUM(F198:R198)","v":{"v":3500,"d":"3,500.00"}},195]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"$f":"SUM(F199:R199)","v":{"v":3500,"d":"3,500.00"}},196]
[{"$nulls":19},197]
[null,null,293,null,"Préfinancements",{"$f":"F202","v":{"v":0,"d":"0.00"}},{"$f":"G202","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F201:R201)","v":{"v":0,"d":"0.00"}},198]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F202:R202)","v":{"v":0,"d":"0.00"}},199]
[{"$nulls":19},200]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F205","v":{"v":0,"d":"0.00"}},{"$f":"G205","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60181.84,"d":"60,181.84"},{"v":104655.4,"d":"104,655.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F204:R204)","v":{"v":174837.24,"d":"174,837.24"}},201]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60181.84,"d":"60,181.84"},{"v":104655.4,"d":"104,655.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F205:R205)","v":{"v":174837.24,"d":"174,837.24"}},202]
[{"$nulls":19},203]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F208","v":{"v":0,"d":"0.00"}},{"$f":"G208","v":{"v":0,"d":"0.00"}},{"$f":"H208","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F207:R207)","v":{"v":0,"d":"0.00"}},204]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F208:R208)","v":{"v":0,"d":"0.00"}},205]
[{"$nulls":19},206]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F211","v":{"v":0,"d":"0.00"}},{"$f":"G211","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23541624,"d":"23,541,624.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F210:R210)","v":{"v":23541624,"d":"23,541,624.00"}},207]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23541624,"d":"23,541,624.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F211:R211)","v":{"v":23541624,"d":"23,541,624.00"}},208]
[{"$nulls":19},209]
[null,null,298,null,"Autres capitaux propres",{"$f":"F214","v":{"v":0,"d":"0.00"}},{"$f":"G214","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F213:R213)","v":{"v":0,"d":"0.00"}},210]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F214:R214)","v":{"v":0,"d":"0.00"}},211]
[{"$nulls":19},212]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F217+F218","v":{"v":7640565.66,"d":"7,640,565.66"}},{"$f":"G217+G218","v":{"v":660170.0299999999,"d":"660,170.03"}},{"v":788966.1599999999,"d":"788,966.16"},{"v":873562.3200000001,"d":"873,562.32"},{"v":1748680.9800000002,"d":"1,748,680.98"},{"v":3608268.03,"d":"3,608,268.03"},{"v":991729,"d":"991,729.00"},{"v":1347011.4000000001,"d":"1,347,011.40"},{"v":79920.33,"d":"79,920.33"},{"v":385919.31,"d":"385,919.31"},{"v":2426428.5799999996,"d":"2,426,428.58"},{"v":1288902.05,"d":"1,288,902.05"},{"v":2190250.58,"d":"2,190,250.58"},{"$f":"SUM(F216:R216)","v":{"v":24030374.429999992,"d":"24,030,374.43"}},213]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":23818.09,"d":"23,818.09"},{"v":9440.71,"d":"9,440.71"},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"$f":"SUM(F217:R217)","v":{"v":181424.80000000002,"d":"181,424.80"}},214]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":7616747.57,"d":"7,616,747.57"},{"v":650729.32,"d":"650,729.32"},{"v":769416.95,"d":"769,416.95"},{"v":855942.42,"d":"855,942.42"},{"v":1754844.12,"d":"1,754,844.12"},{"v":3600552.69,"d":"3,600,552.69"},{"v":952880.48,"d":"952,880.48"},{"v":1350686.62,"d":"1,350,686.62"},{"v":83245.12,"d":"83,245.12"},{"v":385962.58,"d":"385,962.58"},{"v":2418818.01,"d":"2,418,818.01"},{"v":1282893,"d":"1,282,893.00"},{"v":2126230.75,"d":"2,126,230.75"},{"$f":"SUM(F218:R218)","v":{"v":23848949.629999995,"d":"23,848,949.63"}},215]
[{"$nulls":19},216]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$nulls":14},217]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"'Bourgeoisies Comptes 2024'!E156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!F156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!G156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!H156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!I156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!J156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!K156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!L156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!M156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!N156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!O156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!P156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!Q156","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2024'!R156","v":{"v":0,"d":"0.00"}},218]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"F217","v":{"v":23818.09,"d":"23,818.09"}},{"$f":"G217","v":{"v":9440.71,"d":"9,440.71"}},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"v":181424.80000000002,"d":"181,424.80"},219]
[{"$nulls":19},220]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"F221+F222","v":{"v":23818.09,"d":"23,818.09"}},{"$f":"G221+G222","v":{"v":9440.71,"d":"9,440.71"}},{"v":19549.21,"d":"19,549.21"},{"v":17619.9,"d":"17,619.90"},{"v":-6163.14,"d":"-6,163.14"},{"v":7715.34,"d":"7,715.34"},{"v":38848.52,"d":"38,848.52"},{"v":-3675.22,"d":"-3,675.22"},{"v":-3324.79,"d":"-3,324.79"},-43.27,{"v":7610.57,"d":"7,610.57"},{"v":6009.05,"d":"6,009.05"},{"v":64019.83,"d":"64,019.83"},{"v":181424.80000000002,"d":"181,424.80"},221]
[{"$nulls":19},222]
[{"$nulls":4},"Contrôle général",{"$f":"F5-F121","v":{"v":0,"d":"0.00"}},{"$f":"G5-G121","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},223]
[]
[]
[{"$nulls":4},"Fortune",{"$f":"F216","v":{"v":7640565.66,"d":"7,640,565.66"}},{"$f":"G216","v":{"v":660170.0299999999,"d":"660,170.03"}},{"v":788966.1599999999,"d":"788,966.16"},{"v":873562.3200000001,"d":"873,562.32"},{"v":1748680.9800000002,"d":"1,748,680.98"},{"v":3608268.03,"d":"3,608,268.03"},{"v":991729,"d":"991,729.00"},{"v":1347011.4000000001,"d":"1,347,011.40"},{"v":79920.33,"d":"79,920.33"},{"v":385919.31,"d":"385,919.31"},{"v":2426428.5799999996,"d":"2,426,428.58"},{"v":1288902.05,"d":"1,288,902.05"},{"v":2190250.58,"d":"2,190,250.58"},{"v":24030374.429999992,"d":"24,030,374.43"}]
[{"$nulls":4},"Financements spéciaux",{"$f":"F192","v":{"v":340238.76,"d":"340,238.76"}},{"$f":"G192","v":{"v":37949.73,"d":"37,949.73"}},{"v":47897.51,"d":"47,897.51"},{"v":15627.77,"d":"15,627.77"},{"v":443929.22,"d":"443,929.22"},{"v":2979201.09,"d":"2,979,201.09"},{"v":54798.85,"d":"54,798.85"},{"v":393799.32,"d":"393,799.32"},{"v":20167.29,"d":"20,167.29"},{"v":106696.42,"d":"106,696.42"},{"v":166000.38,"d":"166,000.38"},{"v":167942.25,"d":"167,942.25"},{"v":348527.08,"d":"348,527.08"},{"v":5122775.67,"d":"5,122,775.67"}]
[{"$nulls":4},"Total",{"$f":"F229+F230","v":{"v":7980804.42,"d":"7,980,804.42"}},{"$f":"G229+G230","v":{"v":698119.7599999999,"d":"698,119.76"}},{"v":836863.6699999999,"d":"836,863.67"},{"v":889190.0900000001,"d":"889,190.09"},{"v":2192610.2,"d":"2,192,610.20"},{"v":6587469.119999999,"d":"6,587,469.12"},{"v":1046527.85,"d":"1,046,527.85"},{"v":1740810.7200000002,"d":"1,740,810.72"},{"v":100087.62,"d":"100,087.62"},{"v":492615.73,"d":"492,615.73"},{"v":2592428.9599999995,"d":"2,592,428.96"},{"v":1456844.3,"d":"1,456,844.30"},{"v":2538777.66,"d":"2,538,777.66"},{"v":29153150.099999994,"d":"29,153,150.10"}]

{"sheet":"Bilan par bourgeoisie","index":54,"n_rows":229,"n_cols":6,"rows_kept":229,"hidden":true}
[]
["Bilan 2024 par Bourgeoisie"]
[]
[{"$nulls":4},"Veuillez choisir votre bourgeoisie ci-dessous"]
["Bourgeoisie :",{"$nulls":3},"Total"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,2,0)","v":{"v":61262634.3,"d":"61,262,634.30"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,2,0)","v":{"v":61262634.3,"d":"61,262,634.30"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,2,0)","v":{"v":61262634.3,"d":"61,262,634.30"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,5,0)","v":{"v":8351.12,"d":"8,351.12"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,6,0)","v":{"v":541927.46,"d":"541,927.46"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,7,0)","v":{"v":5934623.81,"d":"5,934,623.81"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,8,0)","v":{"v":78795.15000000001,"d":"78,795.15"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,9,0)","v":{"v":947.8,"d":"947.80"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,10,0)","v":{"v":9318.24,"d":"9,318.24"}}]
[]
[null,null,101,null,"Créances",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,12,0)","v":{"v":3443509.16,"d":"3,443,509.16"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,13,0)","v":{"v":135751.75,"d":"135,751.75"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,14,0)","v":{"v":3306984.35,"d":"3,306,984.35"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,15,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,16,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,17,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,18,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,20,0)","v":773.06}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,22,0)","v":{"v":220000,"d":"220,000.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,23,0)","v":{"v":220000,"d":"220,000.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,28,0)","v":{"v":234155.38,"d":"234,155.38"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,29,0)","v":{"v":3346.3999999999996,"d":"3,346.40"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,30,0)","v":{"v":68657.75,"d":"68,657.75"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,31,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,32,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,33,0)","v":{"v":89053.73,"d":"89,053.73"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,34,0)","v":{"v":18276,"d":"18,276.00"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,36,0)","v":{"v":54821.5,"d":"54,821.50"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,38,0)","v":{"v":75772.3,"d":"75,772.30"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,39,0)","v":{"v":75187.3,"d":"75,187.30"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,41,0)","v":{"v":585,"d":"585.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,45,0)","v":{"v":409784.68,"d":"409,784.68"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,46,0)","v":{"v":61257.6,"d":"61,257.60"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,47,0)","v":{"v":348527.08,"d":"348,527.08"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,48,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,51,0)","v":{"v":36679512.4,"d":"36,679,512.40"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,52,0)","v":{"v":22389234.8,"d":"22,389,234.80"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,53,0)","v":{"v":14183765.599999998,"d":"14,183,765.60"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,55,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,56,0)","v":{"v":2200,"d":"2,200.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,57,0)","v":{"v":104312,"d":"104,312.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,59,0)","v":{"v":37289.15,"d":"37,289.15"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,60,0)","v":{"v":37289.15,"d":"37,289.15"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,65,0)","v":{"v":13588647.65,"d":"13,588,647.65"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,66,0)","v":{"v":13283092.65,"d":"13,283,092.65"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,67,0)","v":{"v":2862267.55,"d":"2,862,267.55"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,68,0)","v":{"v":500170.3,"d":"500,170.30"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,69,0)","v":{"v":83001,"d":"83,001.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,70,0)","v":{"v":37224.6,"d":"37,224.60"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,71,0)","v":{"v":2623268,"d":"2,623,268.00"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,72,0)","v":{"v":7147866.8,"d":"7,147,866.80"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,73,0)","v":{"v":28106,"d":"28,106.00"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,74,0)","v":{"v":1188.4,"d":"1,188.40"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,77,0)","v":{"v":2000,"d":"2,000.00"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,78,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,80,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,81,0)","v":{"v":2000,"d":"2,000.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,83,0)","v":{"v":239550,"d":"239,550.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,83,0)","v":{"v":239550,"d":"239,550.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,86,0)","v":{"v":139550,"d":"139,550.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,90,0)","v":{"v":40000,"d":"40,000.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,91,0)","v":{"v":60000,"d":"60,000.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,94,0)","v":{"v":64005,"d":"64,005.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,99,0)","v":{"v":2,"d":"2.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,100,0)","v":{"v":64003,"d":"64,003.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,105,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,108,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,118,0)","v":{"v":61262634.3,"d":"61,262,634.30"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,119,0)","v":{"v":8389522.959999999,"d":"8,389,522.96"}}]
[null,null,200,null,"Engagements courants",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,120,0)","v":{"v":258806.1,"d":"258,806.10"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,121,0)","v":{"v":251151.1,"d":"251,151.10"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,122,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,123,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,124,0)","v":{"v":6295,"d":"6,295.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,125,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,126,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,127,0)","v":{"v":1360,"d":"1,360.00"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,130,0)","v":{"v":26000,"d":"26,000.00"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,131,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,132,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,133,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,135,0)","v":{"v":26000,"d":"26,000.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,140,0)","v":{"v":470762.81,"d":"470,762.81"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,141,0)","v":{"v":33210.5,"d":"33,210.50"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,142,0)","v":{"v":147603.65,"d":"147,603.65"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,143,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,144,0)","v":{"v":1194.5,"d":"1,194.50"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,145,0)","v":{"v":119615.16,"d":"119,615.16"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,146,0)","v":{"v":28085.7,"d":"28,085.70"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,147,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,148,0)","v":{"v":141053.30000000002,"d":"141,053.30"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,150,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,151,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,162,0)","v":{"v":6602711,"d":"6,602,711.00"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,163,0)","v":{"v":5389575,"d":"5,389,575.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,165,0)","v":{"v":1201636,"d":"1,201,636.00"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,166,0)","v":{"v":7500,"d":"7,500.00"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,168,0)","v":{"v":4000,"d":"4,000.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,170,0)","v":{"v":947725.2,"d":"947,725.20"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,174,0)","v":{"v":1800,"d":"1,800.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,175,0)","v":{"v":795925.2,"d":"795,925.20"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,179,0)","v":{"v":150000,"d":"150,000.00"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,181,0)","v":{"v":83517.85,"d":"83,517.85"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,182,0)","v":{"v":83517.85,"d":"83,517.85"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,183,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,187,0)","v":{"v":52873111.33999999,"d":"52,873,111.34"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,188,0)","v":{"v":5122775.67,"d":"5,122,775.67"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,189,0)","v":{"v":5122775.67,"d":"5,122,775.67"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,191,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,192,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,195,0)","v":{"v":3500,"d":"3,500.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,196,0)","v":{"v":3500,"d":"3,500.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,198,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,199,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,201,0)","v":{"v":174837.24,"d":"174,837.24"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,202,0)","v":{"v":174837.24,"d":"174,837.24"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,204,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,205,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,207,0)","v":{"v":23541624,"d":"23,541,624.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,208,0)","v":{"v":23541624,"d":"23,541,624.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,210,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,213,0)","v":{"v":24030374.429999992,"d":"24,030,374.43"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,214,0)","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,215,0)","v":{"v":23848949.629999995,"d":"23,848,949.63"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,217,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,218,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,219,0)","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,221,0)","v":{"v":181424.80000000002,"d":"181,424.80"}}]
[{"$nulls":5},{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,222,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$5,'Bourgeoisie bilan 2024'!$F$4:$S$229,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Bourgeoisie endettement","index":55,"n_rows":23,"n_cols":16,"rows_kept":23,"hidden":true}
[]
["Tableau de l'endettement 2024"]
["Ensemble des Bourgeoisies"]
[]
[]
[]
[null,null,"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[10,"Patrimoine financier",{"$f":"'Bourgeoisie bilan 2024'!F6","v":{"v":8820559.77,"d":"8,820,559.77"}},{"$f":"'Bourgeoisie bilan 2024'!G6","v":{"v":97062.76,"d":"97,062.76"}},{"$f":"'Bourgeoisie bilan 2024'!H6","v":{"v":458910.77,"d":"458,910.77"}},{"$f":"'Bourgeoisie bilan 2024'!I6","v":{"v":317505.19,"d":"317,505.19"}},{"$f":"'Bourgeoisie bilan 2024'!J6","v":{"v":1358669.1,"d":"1,358,669.10"}},{"$f":"'Bourgeoisie bilan 2024'!K6","v":{"v":31343398.12,"d":"31,343,398.12"}},{"$f":"'Bourgeoisie bilan 2024'!L6","v":{"v":501145.7,"d":"501,145.70"}},{"$f":"'Bourgeoisie bilan 2024'!M6","v":{"v":705121.23,"d":"705,121.23"}},{"$f":"'Bourgeoisie bilan 2024'!N6","v":{"v":93783.12,"d":"93,783.12"}},{"$f":"'Bourgeoisie bilan 2024'!O6","v":{"v":283087.57,"d":"283,087.57"}},{"$f":"'Bourgeoisie bilan 2024'!P6","v":{"v":1511950.4100000001,"d":"1,511,950.41"}},{"$f":"'Bourgeoisie bilan 2024'!Q6","v":{"v":651868.8500000001,"d":"651,868.85"}},{"$f":"'Bourgeoisie bilan 2024'!R6","v":{"v":1530924.06,"d":"1,530,924.06"}},{"$f":"SUM(C8:O8)","v":{"v":47673986.65,"d":"47,673,986.65"}}]
[]
[20,"Capitaux de tiers",{"$f":"'Bourgeoisie bilan 2024'!F122","v":{"v":2973246.75,"d":"2,973,246.75"}},{"$f":"'Bourgeoisie bilan 2024'!G122","v":{"v":171232,"d":"171,232.00"}},{"$f":"'Bourgeoisie bilan 2024'!H122","v":{"v":241876.15,"d":"241,876.15"}},{"$f":"'Bourgeoisie bilan 2024'!I122","v":{"v":84.1,"d":"84.10"}},{"$f":"'Bourgeoisie bilan 2024'!J122","v":{"v":499133.4,"d":"499,133.40"}},{"$f":"'Bourgeoisie bilan 2024'!K122","v":{"v":3504176,"d":"3,504,176.00"}},{"$f":"'Bourgeoisie bilan 2024'!L122","v":{"v":122837.85,"d":"122,837.85"}},{"$f":"'Bourgeoisie bilan 2024'!M122","v":{"v":52928.51,"d":"52,928.51"}},{"$f":"'Bourgeoisie bilan 2024'!N122","v":{"v":11809.5,"d":"11,809.50"}},{"$f":"'Bourgeoisie bilan 2024'!O122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!P122","v":{"v":27683.6,"d":"27,683.60"}},{"$f":"'Bourgeoisie bilan 2024'!Q122","v":{"v":363847.6,"d":"363,847.60"}},{"$f":"'Bourgeoisie bilan 2024'!R122","v":{"v":420667.5,"d":"420,667.50"}},{"$f":"SUM(C10:O10)","v":{"v":8389522.959999999,"d":"8,389,522.96"}}]
[]
[200,"Engagements courant",{"$f":"'Bourgeoisie bilan 2024'!F123","v":{"v":48091.9,"d":"48,091.90"}},{"$f":"'Bourgeoisie bilan 2024'!G123","v":{"v":20236,"d":"20,236.00"}},{"$f":"'Bourgeoisie bilan 2024'!H123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!I123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!J123","v":{"v":1194.1,"d":"1,194.10"}},{"$f":"'Bourgeoisie bilan 2024'!K123","v":{"v":186047,"d":"186,047.00"}},{"$f":"'Bourgeoisie bilan 2024'!L123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!M123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!N123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!O123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!P123","v":{"v":3237.1,"d":"3,237.10"}},{"$f":"'Bourgeoisie bilan 2024'!Q123","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!R123","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C12:O12)","v":{"v":258806.1,"d":"258,806.10"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"'Bourgeoisie bilan 2024'!F133","v":{"v":22000,"d":"22,000.00"}},{"$f":"'Bourgeoisie bilan 2024'!G133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!H133","v":{"v":4000,"d":"4,000.00"}},{"$f":"'Bourgeoisie bilan 2024'!I133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!J133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!K133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!L133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!M133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!N133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!O133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!P133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!Q133","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!R133","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C14:O14)","v":{"v":26000,"d":"26,000.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"'Bourgeoisie bilan 2024'!F165","v":{"v":2848000,"d":"2,848,000.00"}},{"$f":"'Bourgeoisie bilan 2024'!G165","v":{"v":149196,"d":"149,196.00"}},{"$f":"'Bourgeoisie bilan 2024'!H165","v":{"v":235000,"d":"235,000.00"}},{"$f":"'Bourgeoisie bilan 2024'!I165","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!J165","v":{"v":334200,"d":"334,200.00"}},{"$f":"'Bourgeoisie bilan 2024'!K165","v":{"v":2131575,"d":"2,131,575.00"}},{"$f":"'Bourgeoisie bilan 2024'!L165","v":{"v":122500,"d":"122,500.00"}},{"$f":"'Bourgeoisie bilan 2024'!M165","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!N165","v":{"v":11500,"d":"11,500.00"}},{"$f":"'Bourgeoisie bilan 2024'!O165","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!P165","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!Q165","v":{"v":360740,"d":"360,740.00"}},{"$f":"'Bourgeoisie bilan 2024'!R165","v":{"v":410000,"d":"410,000.00"}},{"$f":"SUM(C16:O16)","v":{"v":6602711,"d":"6,602,711.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'Bourgeoisie bilan 2024'!F140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!G140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!H140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!I140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!J140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!K140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!L140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!M140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!N140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!O140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!P140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!Q140","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan 2024'!R140","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C18:O18)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"C12+C14+C16-C18","v":{"v":2918091.9,"d":"2,918,091.90"}},{"$f":"D12+D14+D16-D18","v":{"v":169432,"d":"169,432.00"}},{"v":239000,"d":"239,000.00"},{"v":0,"d":"0.00"},{"v":335394.1,"d":"335,394.10"},{"v":2317622,"d":"2,317,622.00"},{"v":122500,"d":"122,500.00"},{"v":0,"d":"0.00"},{"v":11500,"d":"11,500.00"},{"v":0,"d":"0.00"},{"v":3237.1,"d":"3,237.10"},{"v":360740,"d":"360,740.00"},{"v":410000,"d":"410,000.00"},{"$f":"SUM(C21:O21)","v":{"v":6887517.1,"d":"6,887,517.10"}}]
[]
[null,"Endettement net",{"$f":"C10-C8","v":{"v":-5847313.02,"d":"-5,847,313.02 "}},{"v":74169.24,"d":"74,169.24"},{"v":-217034.62000000002,"d":"-217,034.62 "},{"v":-317421.09,"d":"-317,421.09 "},{"v":-859535.7000000001,"d":"-859,535.70 "},{"v":-27839222.12,"d":"-27,839,222.12 "},{"v":-378307.85,"d":"-378,307.85 "},{"v":-652192.72,"d":"-652,192.72 "},{"v":-81973.62,"d":"-81,973.62 "},{"v":-283087.57,"d":"-283,087.57 "},{"v":-1484266.81,"d":"-1,484,266.81 "},{"v":-288021.2500000001,"d":"-288,021.25 "},{"v":-1110256.56,"d":"-1,110,256.56 "},{"$f":"SUM(C23:O23)","v":{"v":-39284463.690000005,"d":"-39,284,463.69 "}}]

{"sheet":"Endettement par bourgeoisie","index":56,"n_rows":23,"n_cols":3,"rows_kept":23}
[]
["Tableau de l'endettement 2024 par Bourgeoisie"]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Total"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,2,0)","v":{"v":47673986.65,"d":"47,673,986.65"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,4,0)","v":{"v":8389522.959999999,"d":"8,389,522.96"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,6,0)","v":{"v":258806.1,"d":"258,806.10"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,8,0)","v":{"v":26000,"d":"26,000.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,10,0)","v":{"v":6602711,"d":"6,602,711.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,15,0)","v":{"v":6887517.1,"d":"6,887,517.10"}}]
[]
[null,"Endettement net",{"$f":"HLOOKUP($B$5,'Bourgeoisie endettement'!$C$7:$P$23,17,0)","v":{"v":-39284463.690000005,"d":"-39,284,463.69"}}]

{"sheet":"Bourgeoisie investissement","index":57,"n_rows":183,"n_cols":19,"rows_kept":183,"hidden":true}
[]
["Comptes des investissements 2024"]
["Bourgeoisies"]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[5,null,null,"Dépenses d'investissements",{"$f":"E6+E16+E26+E31+E42+E53+E64+E75","v":{"v":1188.4,"d":"1,188.40"}},{"$f":"F6+F16+F26+F31+F42+F53+F64+F75","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420252.99,"d":"420,252.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22530,"d":"22,530.00"},{"v":443971.39,"d":"443,971.39"}]
[null,50,null,"Immobilisations corporelles",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":1188.4,"d":"1,188.40"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420252.99,"d":"420,252.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22530,"d":"22,530.00"},{"v":443971.39,"d":"443,971.39"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E7:Q7)","v":{"v":0,"d":"0.00"}},4]
[null,null,501,"Routes et voies de communications",{"v":1188.4,"d":"1,188.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19180,"d":"19,180.00"},{"v":20368.4,"d":"20,368.40"},5]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":227489.49,"d":"227,489.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3350,"d":"3,350.00"},{"v":230839.49,"d":"230,839.49"},7]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":192763.5,"d":"192,763.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":192763.5,"d":"192,763.50"},8]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11]
[{"$nulls":18},12]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24","v":{"v":0,"d":"0.00"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E17:Q17)","v":{"v":0,"d":"0.00"}},14]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21]
[{"$nulls":17},{"v":0,"d":"0.00"},22]
[null,52,null,"Immobilisations incorporelles",{"$f":"E27+E28+E29","v":{"v":0,"d":"0.00"}},{"$f":"F27+F28+F29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E27:Q27)","v":{"v":0,"d":"0.00"}},24]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E28:Q28)","v":{"v":0,"d":"0.00"}},25]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E29:Q29)","v":{"v":0,"d":"0.00"}},26]
[{"$nulls":18},27]
[null,54,null,"Prêts",{"$f":"E32+E33+E34+E35+E36+E37+E38+E39+E40","v":{"v":0,"d":"0.00"}},{"$f":"F32+F33+F34+F35+F36+F37+F38+F39+F40","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E32:Q32)","v":{"v":0,"d":"0.00"}},29]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37]
[{"$nulls":18},38]
[null,55,null,"Participations et capital social",{"$f":"E43+E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":0,"d":"0.00"}},{"$f":"F43+F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E43:Q43)","v":{"v":0,"d":"0.00"}},40]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},41]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},43]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48]
[{"$nulls":18},49]
[null,56,null,"Propres suventions des investissements",{"$f":"E54+E55+E56+E57+E58+E59+E60+E61+E62","v":{"v":0,"d":"0.00"}},{"$f":"F54+F55+F56+F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E54:Q54)","v":{"v":0,"d":"0.00"}},51]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},53]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},57]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59]
[{"$nulls":18},60]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":0,"d":"0.00"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E65:Q65)","v":{"v":0,"d":"0.00"}},62]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},63]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},65]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},70]
[{"$nulls":18},71]
[null,58,null,"Investissements extraordinaires",{"$f":"E76+E77+E78+E79+E80+E81","v":{"v":0,"d":"0.00"}},{"$f":"F76+F77+F78+F79+F80+F81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},72]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E76:Q76)","v":{"v":0,"d":"0.00"}},73]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},75]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},76]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},78]
[{"$nulls":18},79]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E84","v":{"v":0,"d":"0.00"}},{"$f":"F84","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},80]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E84:Q84)","v":{"v":100200,"d":"100,200.00"}},81]
[{"$nulls":18},82]
[{"$nulls":18},83]
[{"$nulls":18},84]
[6,null,null,"Recettes des investissements",{"$f":"E89+E99+E109+E114+E125+E136+E147+E158+E169","v":{"v":0,"d":"0.00"}},{"$f":"F89+F99+F109+F114+F125+F136+F147+F158+F169","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},85]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":0,"d":"0.00"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E90:Q90)","v":{"v":0,"d":"0.00"}},87]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},92]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94]
[{"$nulls":18},95]
[null,61,null,"Remboursement de tiers",{"$f":"E100+E101+E102+E103+E104+E105+E106+E107","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103+F104+F105+F106+F107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E100:Q100)","v":{"v":0,"d":"0.00"}},97]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},100]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},101]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},104]
[{"$nulls":18},105]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E110+E111+E112","v":{"v":0,"d":"0.00"}},{"$f":"F110+F111+F112","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E110:Q110)","v":{"v":0,"d":"0.00"}},107]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E111:Q111)","v":{"v":0,"d":"0.00"}},108]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E112:Q112)","v":{"v":0,"d":"0.00"}},109]
[{"$nulls":18},110]
[null,63,null,"Subventions acquis des investissements",{"$f":"E115+E116+E117+E118+E119+E120+E121+E122+E123","v":{"v":0,"d":"0.00"}},{"$f":"F115+F116+F117+F118+F119+F120+F121+F122+F123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"M115+M116+M117+M118+M119+M120+M121+M122+M123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},111]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E115:Q115)","v":{"v":0,"d":"0.00"}},112]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100200,"d":"100,200.00"},113]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},114]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},116]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},117]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},118]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},120]
[{"$nulls":17},{"v":0,"d":"0.00"},121]
[null,64,null,"Remboursement de prêts",{"$f":"E126+E127+E128+E129+E130+E131+E132+E133+E134","v":{"v":0,"d":"0.00"}},{"$f":"F126+F127+F128+F129+F130+F131+F132+F133+F134","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},122]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E126:Q126)","v":{"v":0,"d":"0.00"}},123]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},124]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},125]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},127]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},128]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},129]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},130]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},131]
[{"$nulls":18},132]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E137+E138+E139+E140+E141+E142+E143+E144+E145","v":{"v":0,"d":"0.00"}},{"$f":"F137+F138+F139+F140+F141+F142+F143+F144+F145","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},133]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E137:Q137)","v":{"v":0,"d":"0.00"}},134]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},135]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},138]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},139]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},140]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},141]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},142]
[{"$nulls":18},143]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E148+E149+E150+E151+E152+E153+E154+E155+E156","v":{"v":0,"d":"0.00"}},{"$f":"F148+F149+F150+F151+F152+F153+F154+F155+F156","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},144]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E148:Q148)","v":{"v":0,"d":"0.00"}},145]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},146]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},147]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},148]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},149]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},150]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},152]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},153]
[{"$nulls":18},154]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E159+E160+E161+E162+E163+E164+E165+E166+E167","v":{"v":0,"d":"0.00"}},{"$f":"F159+F160+F161+F162+F163+F164+F165+F166+F167","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E159:Q159)","v":{"v":0,"d":"0.00"}},156]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},157]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},158]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},159]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},160]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},161]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},162]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},163]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164]
[{"$nulls":18},165]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E170+E171+E172+E173+E174+E175+E176","v":{"v":0,"d":"0.00"}},{"$f":"F170+F171+F172+F173+F174+F175+F176","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E170:Q170)","v":{"v":0,"d":"0.00"}},167]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},169]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173]
[{"$nulls":18},174]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E179","v":{"v":1188.4,"d":"1,188.40"}},{"$f":"F179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420252.99,"d":"420,252.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22530.1,"d":"22,530.10"},{"v":443971.49,"d":"443,971.49"},175]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":1188.4,"d":"1,188.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420252.99,"d":"420,252.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22530.1,"d":"22,530.10"},{"$f":"SUM(E179:Q179)","v":{"v":443971.49,"d":"443,971.49"}},176]
[{"$nulls":18},177]
[{"$nulls":18},178]
[{"$nulls":18},179]
[{"$nulls":3},"Investissements nets",{"$f":"E5-E88","v":{"v":1188.4,"d":"1,188.40"}},{"$f":"F5-F88","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320052.99,"d":"320,052.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22530,"d":"22,530.00"},{"v":343771.39,"d":"343,771.39"},180]

{"sheet":"Investissement par bourgeoisie","index":58,"n_rows":186,"n_cols":5,"rows_kept":186,"hidden":true}
[]
["Comptes des investissements 2024 par Bourgeoisie"]
[]
[{"$nulls":3},"Veuillez choisir votre bourgeoisie ci-dessous"]
["Bourgeoisie :",null,null,"Delémont"]
[]
[]
[5,null,null,"Dépenses d'investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,2,0)","v":{"v":420252.99,"d":"420,252.99"}}]
[null,50,null,"Immobilisations corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,3,0)","v":{"v":420252.99,"d":"420,252.99"}}]
[null,null,500,"Terrains",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,4,0)","v":{"v":0,"d":"0.00"}}]
[null,null,501,"Routes et voies de communications",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,5,0)","v":{"v":0,"d":"0.00"}}]
[null,null,502,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,7,0)","v":{"v":227489.49,"d":"227,489.49"}}]
[null,null,504,"Bâtiments",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,8,0)","v":{"v":192763.5,"d":"192,763.50"}}]
[null,null,505,"Forêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,9,0)","v":{"v":0,"d":"0.00"}}]
[null,null,506,"Biens mobiliers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,509,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,11,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,13,0)","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,14,0)","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,15,0)","v":{"v":0,"d":"0.00"}}]
[null,null,512,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,16,0)","v":{"v":0,"d":"0.00"}}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,17,0)","v":{"v":0,"d":"0.00"}}]
[null,null,514,"Bâtiments",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,18,0)","v":{"v":0,"d":"0.00"}}]
[null,null,515,"Forêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,516,"Biens mobiliers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,519,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,21,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,23,0)","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,24,0)","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,25,0)","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,28,0)","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,29,0)","v":{"v":0,"d":"0.00"}}]
[null,null,541,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,30,0)","v":{"v":0,"d":"0.00"}}]
[null,null,542,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,543,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,544,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,545,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,546,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,35,0)","v":{"v":0,"d":"0.00"}}]
[null,null,547,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,36,0)","v":{"v":0,"d":"0.00"}}]
[null,null,548,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,37,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,55,null,"Participations et capital social",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,39,0)","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,40,0)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,41,0)","v":{"v":0,"d":"0.00"}}]
[null,null,552,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,42,0)","v":{"v":0,"d":"0.00"}}]
[null,null,553,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,554,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,555,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,45,0)","v":{"v":0,"d":"0.00"}}]
[null,null,556,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,557,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,558,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,48,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,50,0)","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,51,0)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,52,0)","v":{"v":0,"d":"0.00"}}]
[null,null,562,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,53,0)","v":{"v":0,"d":"0.00"}}]
[null,null,563,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,54,0)","v":{"v":0,"d":"0.00"}}]
[null,null,564,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,565,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,566,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,567,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,568,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,59,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,61,0)","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,62,0)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,572,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,573,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,574,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,575,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,576,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,577,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,578,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,72,0)","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,73,0)","v":{"v":0,"d":"0.00"}}]
[null,null,582,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,74,0)","v":{"v":0,"d":"0.00"}}]
[null,null,584,"Prêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,585,"Participations et capital social",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,586,"Subventions",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,589,"Autres investissements extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,80,0)","v":{"v":100200,"d":"100,200.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,81,0)","v":{"v":100200,"d":"100,200.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,85,0)","v":{"v":100200,"d":"100,200.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,86,0)","v":{"v":0,"d":"0.00"}}]
[null,null,600,"Terrains",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,601,"Routes et voies de communications",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,88,0)","v":{"v":0,"d":"0.00"}}]
[null,null,602,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,604,"Bâtiments",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,91,0)","v":{"v":0,"d":"0.00"}}]
[null,null,605,"Forêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,92,0)","v":{"v":0,"d":"0.00"}}]
[null,null,606,"Biens mobiliers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,93,0)","v":{"v":0,"d":"0.00"}}]
[null,null,609,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,94,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,96,0)","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,97,0)","v":{"v":0,"d":"0.00"}}]
[null,null,611,"Routes et voies de communications",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,612,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,614,"Bâtiments",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,101,0)","v":{"v":0,"d":"0.00"}}]
[null,null,615,"Forêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,102,0)","v":{"v":0,"d":"0.00"}}]
[null,null,616,"Biens mobiliers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,103,0)","v":{"v":0,"d":"0.00"}}]
[null,null,619,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,104,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,109,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquiss des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,111,0)","v":{"v":100200,"d":"100,200.00"}}]
[null,null,630,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,631,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,113,0)","v":{"v":100200,"d":"100,200.00"}}]
[null,null,632,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,114,0)","v":{"v":0,"d":"0.00"}}]
[null,null,633,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,115,0)","v":{"v":0,"d":"0.00"}}]
[null,null,634,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,635,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,117,0)","v":{"v":0,"d":"0.00"}}]
[null,null,636,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,118,0)","v":{"v":0,"d":"0.00"}}]
[null,null,637,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,119,0)","v":{"v":0,"d":"0.00"}}]
[null,null,638,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,120,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,123,0)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,124,0)","v":{"v":0,"d":"0.00"}}]
[null,null,642,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,125,0)","v":{"v":0,"d":"0.00"}}]
[null,null,643,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,126,0)","v":{"v":0,"d":"0.00"}}]
[null,null,644,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,127,0)","v":{"v":0,"d":"0.00"}}]
[null,null,645,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,128,0)","v":{"v":0,"d":"0.00"}}]
[null,null,646,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,129,0)","v":{"v":0,"d":"0.00"}}]
[null,null,647,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,648,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,131,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,652,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,136,0)","v":{"v":0,"d":"0.00"}}]
[null,null,653,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,137,0)","v":{"v":0,"d":"0.00"}}]
[null,null,654,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,138,0)","v":{"v":0,"d":"0.00"}}]
[null,null,655,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,656,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,657,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,658,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,142,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,146,0)","v":{"v":0,"d":"0.00"}}]
[null,null,662,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,147,0)","v":{"v":0,"d":"0.00"}}]
[null,null,663,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,148,0)","v":{"v":0,"d":"0.00"}}]
[null,null,664,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,149,0)","v":{"v":0,"d":"0.00"}}]
[null,null,665,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,150,0)","v":{"v":0,"d":"0.00"}}]
[null,null,666,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,151,0)","v":{"v":0,"d":"0.00"}}]
[null,null,667,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,152,0)","v":{"v":0,"d":"0.00"}}]
[null,null,668,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,155,0)","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,156,0)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,157,0)","v":{"v":0,"d":"0.00"}}]
[null,null,672,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,158,0)","v":{"v":0,"d":"0.00"}}]
[null,null,673,"Assurances sociales publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,159,0)","v":{"v":0,"d":"0.00"}}]
[null,null,674,"Entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,160,0)","v":{"v":0,"d":"0.00"}}]
[null,null,675,"Entreprises privées",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,161,0)","v":{"v":0,"d":"0.00"}}]
[null,null,676,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,162,0)","v":{"v":0,"d":"0.00"}}]
[null,null,677,"Ménages privés",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,163,0)","v":{"v":0,"d":"0.00"}}]
[null,null,678,"Etrangers",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,164,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,166,0)","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,167,0)","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,168,0)","v":{"v":0,"d":"0.00"}}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,169,0)","v":{"v":0,"d":"0.00"}}]
[null,null,684,"Prêts",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,170,0)","v":{"v":0,"d":"0.00"}}]
[null,null,685,"Participations et capital social",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,171,0)","v":{"v":0,"d":"0.00"}}]
[null,null,686,"Propres subventions des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,172,0)","v":{"v":0,"d":"0.00"}}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,173,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,175,0)","v":{"v":420252.99,"d":"420,252.99"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,176,0)","v":{"v":420252.99,"d":"420,252.99"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"HLOOKUP($D$5,'Bourgeoisie investissement'!$E$4:$R$185,180,0)","v":{"v":320052.99,"d":"320,052.99"}}]

{"sheet":"Syndicats comptes 2024","index":59,"n_rows":168,"n_cols":33,"rows_kept":168,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
["Syndicats",{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[{"$nulls":4},"ESVT","SEDE","Sépulture Courren","SEOD","ZAM","ESHS","Collège Delémont","Eaux Val Terbi","Collège Courren.","Agglo.","SEF","Sépult. Breuleux","Sépult. Montfaucon","Sépulture Saigne.","Sépulture Saint-Brais","SCFM","GLM","Ecole Les Bois","Ecole FM","SEHA","SIDP","SEV","SEPE","SEVEBO","SEBA","Ecole Ajoie","SECO","Total",1]
[3,null,null,"Charges",{"$f":"E6+E16+E28+E32+E40+E44+E54+E57+E65","v":{"v":765899.02,"d":"765,899.02"}},{"$f":"F6+F16+F28+F32+F40+F44+F54+F57+F65","v":{"v":6520792.59,"d":"6,520,792.59"}},{"v":43112.45,"d":"43,112.45"},{"v":8049099.66,"d":"8,049,099.66"},{"v":242616.85,"d":"242,616.85"},{"v":1160697.62,"d":"1,160,697.62"},{"v":2476683.1399999997,"d":"2,476,683.14"},{"v":603362.62,"d":"603,362.62"},{"v":335559.05,"d":"335,559.05"},{"v":278829.46,"d":"278,829.46"},{"v":3913998.67,"d":"3,913,998.67"},{"v":27516.15,"d":"27,516.15"},{"v":6732.200000000001,"d":"6,732.20"},{"v":50143.53,"d":"50,143.53"},{"v":0,"d":"0.00"},{"$f":"T6+T16+T28+T32+T40+T44+T54+T57+T65","v":{"v":698442.5000000001,"d":"698,442.50"}},{"v":139908.75,"d":"139,908.75"},{"v":725149.73,"d":"725,149.73"},{"v":47351.15,"d":"47,351.15"},{"v":787561.52,"d":"787,561.52"},{"v":6520423.4399999995,"d":"6,520,423.44"},{"v":527203.44,"d":"527,203.44"},{"v":2250852.13,"d":"2,250,852.13"},{"v":177799.03999999998,"d":"177,799.04"},{"v":158363.05,"d":"158,363.05"},{"v":3464052.0500000003,"d":"3,464,052.05"},{"v":230149.13,"d":"230,149.13"},{"v":40202298.94,"d":"40,202,298.94"},2]
[null,30,null,"Charges du personnel",{"$f":"E7+E8+E9+E10+E11+E12+E13+E14","v":{"v":236556.6,"d":"236,556.60"}},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14","v":{"v":749132.4400000001,"d":"749,132.44"}},{"v":6081.099999999999,"d":"6,081.10"},{"v":628196.1,"d":"628,196.10"},{"v":41357.65,"d":"41,357.65"},{"v":205212.8,"d":"205,212.80"},{"v":561062.25,"d":"561,062.25"},{"v":142169.93,"d":"142,169.93"},{"v":65348.950000000004,"d":"65,348.95"},{"v":22406.75,"d":"22,406.75"},{"v":573144.7999999999,"d":"573,144.80"},{"v":3580,"d":"3,580.00"},{"v":1618.8,"d":"1,618.80"},{"v":39477.75,"d":"39,477.75"},{"v":0,"d":"0.00"},{"$f":"T7+T8+T9+T10+T11+T12+T13+T14","v":{"v":57183.9,"d":"57,183.90"}},{"v":15824.55,"d":"15,824.55"},{"v":111590.2,"d":"111,590.20"},{"v":46815.62,"d":"46,815.62"},{"v":95303.25,"d":"95,303.25"},{"v":1461532.15,"d":"1,461,532.15"},{"v":34428.799999999996,"d":"34,428.80"},{"v":464053.58,"d":"464,053.58"},{"v":44144.65,"d":"44,144.65"},{"v":13443.649999999998,"d":"13,443.65"},{"v":771705.5,"d":"771,705.50"},{"v":28221.45,"d":"28,221.45"},{"v":6419593.22,"d":"6,419,593.22"},3]
[null,null,300,"Autorités et commissions",{"v":12973.4,"d":"12,973.40"},{"v":16720.8,"d":"16,720.80"},{"v":1450,"d":"1,450.00"},{"v":27608,"d":"27,608.00"},{"v":36720,"d":"36,720.00"},{"v":4075,"d":"4,075.00"},{"v":2850,"d":"2,850.00"},{"v":18787.6,"d":"18,787.60"},{"v":4085,"d":"4,085.00"},{"v":9215.6,"d":"9,215.60"},{"v":6850,"d":"6,850.00"},{"v":1120,"d":"1,120.00"},{"v":0,"d":"0.00"},{"v":935,"d":"935.00"},null,{"v":11230.3,"d":"11,230.30"},{"v":5232.5,"d":"5,232.50"},{"v":2088,"d":"2,088.00"},{"v":2825,"d":"2,825.00"},{"v":25289.5,"d":"25,289.50"},{"v":46490,"d":"46,490.00"},{"v":3213,"d":"3,213.00"},{"v":19383.7,"d":"19,383.70"},{"v":9814.6,"d":"9,814.60"},{"v":4931.8,"d":"4,931.80"},{"v":3840,"d":"3,840.00"},{"v":1120,"d":"1,120.00"},{"$f":"SUM(E7:AE7)","v":{"v":278848.8,"d":"278,848.80"}},4]
[null,null,301,"Personnel administratif et d'exploitation",{"v":177618.25,"d":"177,618.25"},{"v":565537.75,"d":"565,537.75"},{"v":4000,"d":"4,000.00"},{"v":453259.1,"d":"453,259.10"},{"v":4283.65,"d":"4,283.65"},{"v":170619.25,"d":"170,619.25"},{"v":474281.8,"d":"474,281.80"},{"v":99105.75,"d":"99,105.75"},{"v":50983.3,"d":"50,983.30"},{"v":0,"d":"0.00"},{"v":433246.7,"d":"433,246.70"},{"v":2460,"d":"2,460.00"},{"v":1618.8,"d":"1,618.80"},{"v":36768,"d":"36,768.00"},null,{"v":39276.45,"d":"39,276.45"},{"v":8000,"d":"8,000.00"},{"v":89189.15,"d":"89,189.15"},{"v":35544.15,"d":"35,544.15"},{"v":63399.55,"d":"63,399.55"},{"v":1154740.23,"d":"1,154,740.23"},{"v":28874.9,"d":"28,874.90"},{"v":368636.9,"d":"368,636.90"},{"v":29853.5,"d":"29,853.50"},{"v":7023.75,"d":"7,023.75"},{"v":589478.4,"d":"589,478.40"},{"v":23126.25,"d":"23,126.25"},{"v":4910925.58,"d":"4,910,925.58"},5]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16391.5,"d":"16,391.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16391.5,"d":"16,391.50"},7]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9850,"d":"9,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9850,"d":"9,850.00"},8]
[null,null,305,"Charges de l'employeur",{"v":39904.05,"d":"39,904.05"},{"v":154989.3,"d":"154,989.30"},377.95,{"v":124950.55,"d":"124,950.55"},{"v":0,"d":"0.00"},{"v":25845.15,"d":"25,845.15"},{"v":83930.45,"d":"83,930.45"},{"v":23126.15,"d":"23,126.15"},{"v":7530,"d":"7,530.00"},659.45,{"v":94964.5,"d":"94,964.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1774.75,"d":"1,774.75"},null,{"v":5382.35,"d":"5,382.35"},299.05,{"v":20198.05,"d":"20,198.05"},{"v":6246.47,"d":"6,246.47"},{"v":6614.2,"d":"6,614.20"},{"v":237135.17,"d":"237,135.17"},{"v":1119.2,"d":"1,119.20"},{"v":75386.65,"d":"75,386.65"},{"v":4451.55,"d":"4,451.55"},{"v":617.3,"d":"617.30"},{"v":134118.6,"d":"134,118.60"},{"v":3765.7,"d":"3,765.70"},{"v":1053386.59,"d":"1,053,386.59"},9]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4995,"d":"4,995.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4995,"d":"4,995.00"},10]
[null,null,309,"Autres charges du personnel",{"v":6060.9,"d":"6,060.90"},{"v":11884.59,"d":"11,884.59"},253.15,{"v":5986.95,"d":"5,986.95"},{"v":354,"d":"354.00"},{"v":4673.4,"d":"4,673.40"},{"v":0,"d":"0.00"},{"v":1150.43,"d":"1,150.43"},{"v":2750.65,"d":"2,750.65"},{"v":12531.7,"d":"12,531.70"},{"v":28233.6,"d":"28,233.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":1294.8,"d":"1,294.80"},{"v":2293,"d":"2,293.00"},{"v":115,"d":"115.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":18171.75,"d":"18,171.75"},{"v":1221.7,"d":"1,221.70"},646.33,{"v":25,"d":"25.00"},{"v":870.8,"d":"870.80"},{"v":44268.5,"d":"44,268.50"},{"v":209.5,"d":"209.50"},{"v":145195.75,"d":"145,195.75"},11]
[{"$nulls":32},12]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E17+E18+E19+E20+E21+E22+E23+E24+E25+E26","v":{"v":423436.16000000003,"d":"423,436.16"}},{"$f":"F17+F18+F19+F20+F21+F22+F23+F24+F25+F26","v":{"v":1684751.03,"d":"1,684,751.03"}},{"v":37031.35,"d":"37,031.35"},{"v":3966478.1,"d":"3,966,478.10"},{"v":139739.2,"d":"139,739.20"},{"v":482618.43,"d":"482,618.43"},{"v":1254032.3399999999,"d":"1,254,032.34"},{"v":173438.19,"d":"173,438.19"},{"v":269974.64999999997,"d":"269,974.65"},{"v":242122.71000000002,"d":"242,122.71"},{"v":1318674.44,"d":"1,318,674.44"},{"v":16436.15,"d":"16,436.15"},{"v":2284.1000000000004,"d":"2,284.10"},{"v":10665.779999999999,"d":"10,665.78"},{"v":0,"d":"0.00"},{"$f":"T17+T18+T19+T20+T21+T22+T23+T24+T25+T26","v":{"v":86591.1,"d":"86,591.10"}},{"v":49998.24,"d":"49,998.24"},{"v":296884.77,"d":"296,884.77"},535.53,{"v":391113.98,"d":"391,113.98"},{"v":3496662.3099999996,"d":"3,496,662.31"},{"v":245713.24,"d":"245,713.24"},{"v":688524.01,"d":"688,524.01"},{"v":123052.38999999998,"d":"123,052.39"},{"v":11903.449999999999,"d":"11,903.45"},{"v":2217222.0600000005,"d":"2,217,222.06"},{"v":104495.68,"d":"104,495.68"},{"v":17734379.39,"d":"17,734,379.39"},13]
[null,null,310,"Charges de matériel et de marchandises",{"v":121290.04,"d":"121,290.04"},{"v":644526.75,"d":"644,526.75"},{"v":447.3,"d":"447.30"},{"v":68878.45,"d":"68,878.45"},{"v":0,"d":"0.00"},{"v":140878.27,"d":"140,878.27"},{"v":412403.32,"d":"412,403.32"},{"v":3677.55,"d":"3,677.55"},{"v":81987.07,"d":"81,987.07"},100.75,{"v":79585.6,"d":"79,585.60"},{"v":2591.7,"d":"2,591.70"},272.95,{"v":1536.53,"d":"1,536.53"},null,{"v":410.7,"d":"410.70"},{"v":9323.75,"d":"9,323.75"},{"v":64739.39,"d":"64,739.39"},138.75,{"v":120130.28,"d":"120,130.28"},{"v":324366.19,"d":"324,366.19"},{"v":1604.65,"d":"1,604.65"},{"v":132647.73,"d":"132,647.73"},{"v":1913.97,"d":"1,913.97"},{"v":107,"d":"107.00"},{"v":355474.58,"d":"355,474.58"},{"v":7449.55,"d":"7,449.55"},{"$f":"SUM(E17:AE17)","v":{"v":2576482.8200000003,"d":"2,576,482.82"}},14]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":41803.8,"d":"41,803.80"},{"v":9594.55,"d":"9,594.55"},{"v":0,"d":"0.00"},{"v":22399.2,"d":"22,399.20"},{"v":0,"d":"0.00"},{"v":29207.6,"d":"29,207.60"},{"v":52370,"d":"52,370.00"},{"v":9269.1,"d":"9,269.10"},{"v":12024.4,"d":"12,024.40"},{"v":0,"d":"0.00"},{"v":6541.75,"d":"6,541.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":1852.8,"d":"1,852.80"},{"v":90,"d":"90.00"},{"v":9271.7,"d":"9,271.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36903.25,"d":"36,903.25"},{"v":0,"d":"0.00"},{"v":51516.46,"d":"51,516.46"},{"v":44760.42,"d":"44,760.42"},{"v":0,"d":"0.00"},{"v":60234.57,"d":"60,234.57"},{"v":0,"d":"0.00"},{"v":387839.6,"d":"387,839.60"},15]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":33050.7,"d":"33,050.70"},{"v":421411.1,"d":"421,411.10"},{"v":1153.6,"d":"1,153.60"},{"v":21824.25,"d":"21,824.25"},{"v":0,"d":"0.00"},{"v":65465.8,"d":"65,465.80"},{"v":166524.45,"d":"166,524.45"},{"v":27101.75,"d":"27,101.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":970922.6,"d":"970,922.60"},{"v":0,"d":"0.00"},{"v":589.5,"d":"589.50"},{"v":2499.25,"d":"2,499.25"},null,{"v":4102.85,"d":"4,102.85"},{"v":0,"d":"0.00"},{"v":54926.5,"d":"54,926.50"},{"v":0,"d":"0.00"},{"v":155416.6,"d":"155,416.60"},{"v":782157.9,"d":"782,157.90"},{"v":26063.5,"d":"26,063.50"},{"v":154592.28,"d":"154,592.28"},{"v":37199.6,"d":"37,199.60"},{"v":5809.25,"d":"5,809.25"},{"v":225322.32,"d":"225,322.32"},{"v":23873.65,"d":"23,873.65"},{"v":3180007.4499999997,"d":"3,180,007.45"},16]
[null,null,313,"Prestations de services et honoraires",{"v":35423.85,"d":"35,423.85"},{"v":455346.08,"d":"455,346.08"},{"v":19168.35,"d":"19,168.35"},{"v":3407527.8,"d":"3,407,527.80"},{"v":139739.2,"d":"139,739.20"},{"v":42737.35,"d":"42,737.35"},{"v":127761.1,"d":"127,761.10"},{"v":87756.28,"d":"87,756.28"},{"v":92829.51,"d":"92,829.51"},{"v":241989.76,"d":"241,989.76"},{"v":78193.39,"d":"78,193.39"},{"v":0,"d":"0.00"},{"v":1421.65,"d":"1,421.65"},872.25,null,{"v":62120.2,"d":"62,120.20"},{"v":39984.49,"d":"39,984.49"},{"v":20317.35,"d":"20,317.35"},396.78,{"v":74486.55,"d":"74,486.55"},{"v":1920279.17,"d":"1,920,279.17"},{"v":71337.79,"d":"71,337.79"},{"v":154819.31,"d":"154,819.31"},{"v":38028.75,"d":"38,028.75"},{"v":5298.15,"d":"5,298.15"},{"v":616293.38,"d":"616,293.38"},{"v":42518.78,"d":"42,518.78"},{"v":7776647.27,"d":"7,776,647.27"},17]
[null,null,314,"Gros entretien et entretien courant du PA",{"v":39629.3,"d":"39,629.30"},{"v":146724.95,"d":"146,724.95"},{"v":16262.1,"d":"16,262.10"},{"v":335357.7,"d":"335,357.70"},{"v":0,"d":"0.00"},{"v":67673.6,"d":"67,673.60"},{"v":73867.35,"d":"73,867.35"},{"v":44672.56,"d":"44,672.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89614.05,"d":"89,614.05"},{"v":13844.45,"d":"13,844.45"},{"v":0,"d":"0.00"},{"v":5757.75,"d":"5,757.75"},null,{"v":14485.95,"d":"14,485.95"},{"v":0,"d":"0.00"},{"v":76757.53,"d":"76,757.53"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":188734.8,"d":"188,734.80"},{"v":93432.1,"d":"93,432.10"},{"v":123322.71,"d":"123,322.71"},{"v":1149.65,"d":"1,149.65"},{"v":0,"d":"0.00"},{"v":68041.32,"d":"68,041.32"},{"v":21196.75,"d":"21,196.75"},{"v":1426524.62,"d":"1,426,524.62"},18]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":970.2,"d":"970.20"},{"v":7147.6,"d":"7,147.60"},{"v":0,"d":"0.00"},{"v":45401.4,"d":"45,401.40"},{"v":0,"d":"0.00"},{"v":8517.1,"d":"8,517.10"},{"v":10242.4,"d":"10,242.40"},442.25,{"v":6375.4,"d":"6,375.40"},{"v":0,"d":"0.00"},{"v":30650.5,"d":"30,650.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4021.35,"d":"4,021.35"},{"v":0,"d":"0.00"},{"v":3006,"d":"3,006.00"},{"v":180482.8,"d":"180,482.80"},{"v":45404.9,"d":"45,404.90"},{"v":70827.39,"d":"70,827.39"},{"v":0,"d":"0.00"},594.55,{"v":29282.1,"d":"29,282.10"},{"v":9456.95,"d":"9,456.95"},{"v":452822.89,"d":"452,822.89"},19]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":32121.7,"d":"32,121.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6307,"d":"6,307.00"},{"v":0,"d":"0.00"},{"v":18363.4,"d":"18,363.40"},{"v":215967.6,"d":"215,967.60"},{"v":0,"d":"0.00"},{"v":12597.95,"d":"12,597.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53430.45,"d":"53,430.45"},{"v":7870.3,"d":"7,870.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397125.15,"d":"397,125.15"},{"v":0,"d":"0.00"},{"v":785383.55,"d":"785,383.55"},20]
[null,null,317,"Indemnités et dédommagements",{"v":117864.44,"d":"117,864.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9256.2,"d":"9,256.20"},{"v":0,"d":"0.00"},{"v":108852.36,"d":"108,852.36"},{"v":194896.12,"d":"194,896.12"},{"v":518.7,"d":"518.70"},{"v":64160.32,"d":"64,160.32"},{"v":32.2,"d":"32.20"},{"v":10804.95,"d":"10,804.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":3618.6,"d":"3,618.60"},{"v":0,"d":"0.00"},{"v":25850.95,"d":"25,850.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10301.05,"d":"10,301.05"},{"v":0,"d":"0.00"},514.28,{"v":0,"d":"0.00"},{"v":94.5,"d":"94.50"},{"v":465448.64,"d":"465,448.64"},{"v":0,"d":"0.00"},{"v":1012213.31,"d":"1,012,213.31"},21]
[null,null,318,"Réévaluations de créances",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49526.1,"d":"49,526.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49532.799999999996,"d":"49,532.80"},22]
[null,null,319,"Divers charges d'exploitation",{"v":1282.13,"d":"1,282.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52361.6,"d":"52,361.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32074.55,"d":"32,074.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},283.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86925.08,"d":"86,925.08"},23]
[{"$nulls":32},24]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E29+E30","v":{"v":62575.52,"d":"62,575.52"}},{"$f":"F29+F30","v":{"v":2626253.73,"d":"2,626,253.73"}},{"v":0,"d":"0.00"},{"v":456012.35,"d":"456,012.35"},{"v":61520,"d":"61,520.00"},{"v":428046.54,"d":"428,046.54"},{"v":503073.55,"d":"503,073.55"},{"v":188235.04,"d":"188,235.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1512179.43,"d":"1,512,179.43"},{"v":7500,"d":"7,500.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T29+T30","v":{"v":5700,"d":"5,700.00"}},{"v":0,"d":"0.00"},{"v":81874.75,"d":"81,874.75"},{"v":0,"d":"0.00"},{"v":54593.55,"d":"54,593.55"},{"v":554087.88,"d":"554,087.88"},{"v":105850,"d":"105,850.00"},{"v":163801.62,"d":"163,801.62"},{"v":0,"d":"0.00"},{"v":4137.52,"d":"4,137.52"},{"v":407731.55,"d":"407,731.55"},{"v":0,"d":"0.00"},{"v":7225973.029999998,"d":"7,225,973.03"},25]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":62575.52,"d":"62,575.52"},{"v":2626253.73,"d":"2,626,253.73"},{"v":0,"d":"0.00"},{"v":456012.35,"d":"456,012.35"},{"v":61520,"d":"61,520.00"},{"v":428046.54,"d":"428,046.54"},{"v":503073.55,"d":"503,073.55"},{"v":188235.04,"d":"188,235.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1508129.43,"d":"1,508,129.43"},{"v":7500,"d":"7,500.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"},null,{"v":5700,"d":"5,700.00"},{"v":0,"d":"0.00"},{"v":81874.75,"d":"81,874.75"},{"v":0,"d":"0.00"},{"v":54593.55,"d":"54,593.55"},{"v":554087.88,"d":"554,087.88"},{"v":100480,"d":"100,480.00"},{"v":163801.62,"d":"163,801.62"},{"v":0,"d":"0.00"},{"v":4137.52,"d":"4,137.52"},{"v":407731.55,"d":"407,731.55"},{"v":0,"d":"0.00"},{"$f":"SUM(E29:AE29)","v":{"v":7216553.029999998,"d":"7,216,553.03"}},26]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4050,"d":"4,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5370,"d":"5,370.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E30:AE30)","v":{"v":9420,"d":"9,420.00"}},27]
[{"$nulls":32},28]
[null,34,null,"Charges financières",{"$f":"E33+E34+E35+E36+E37+E38","v":{"v":48089.94,"d":"48,089.94"}},{"$f":"F33+F34+F35+F36+F37+F38","v":{"v":-1344.61,"d":"-1,344.61"}},{"v":0,"d":"0.00"},17.21,{"v":0,"d":"0.00"},{"v":44819.85,"d":"44,819.85"},{"v":158515,"d":"158,515.00"},{"v":76325.01,"d":"76,325.01"},235.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29.3,"d":"29.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T33+T34+T35+T36+T37+T38","v":19.15},{"v":72628.36,"d":"72,628.36"},{"v":20814.66,"d":"20,814.66"},{"v":0,"d":"0.00"},{"v":16550.74,"d":"16,550.74"},{"v":271630.99,"d":"271,630.99"},{"v":24049.6,"d":"24,049.60"},{"v":39952.92,"d":"39,952.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67392.94,"d":"67,392.94"},{"v":0,"d":"0.00"},{"v":839726.51,"d":"839,726.51"},29]
[null,null,340,"Charges d'intérets",{"v":48089.94,"d":"48,089.94"},219.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44819.85,"d":"44,819.85"},{"v":158515,"d":"158,515.00"},{"v":76325.01,"d":"76,325.01"},235.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29.3,"d":"29.30"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":34237.56,"d":"34,237.56"},{"v":20814.66,"d":"20,814.66"},{"v":0,"d":"0.00"},{"v":16550.74,"d":"16,550.74"},{"v":271630.99,"d":"271,630.99"},{"v":24049.6,"d":"24,049.60"},{"v":39952.92,"d":"39,952.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67392.94,"d":"67,392.94"},{"v":0,"d":"0.00"},{"$f":"SUM(E33:AE33)","v":{"v":802863.45,"d":"802,863.45"}},30]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,19.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.15,31]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":38390.8,"d":"38,390.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38390.8,"d":"38,390.80"},33]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":-1564.1,"d":"-1,564.10"},{"v":0,"d":"0.00"},17.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1546.8899999999999,"d":"-1,546.89"},35]
[{"$nulls":32},36]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E41+E42","v":{"v":0,"d":"0.00"}},{"$f":"F41+F42","v":{"v":1462000,"d":"1,462,000.00"}},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T41+T42","v":{"v":0,"d":"0.00"}},{"v":1107.6,"d":"1,107.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":94680,"d":"94,680.00"},{"v":894520,"d":"894,520.00"},{"v":0,"d":"0.00"},{"v":10733.65,"d":"10,733.65"},{"v":0,"d":"0.00"},{"v":88000,"d":"88,000.00"},{"v":3491041.25,"d":"3,491,041.25"},37]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E41:AE41)","v":{"v":200000,"d":"200,000.00"}},38]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},{"v":1462000,"d":"1,462,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":1107.6,"d":"1,107.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":94680,"d":"94,680.00"},{"v":894520,"d":"894,520.00"},{"v":0,"d":"0.00"},{"v":10733.65,"d":"10,733.65"},{"v":0,"d":"0.00"},{"v":88000,"d":"88,000.00"},{"$f":"SUM(E42:AE42)","v":{"v":3291041.25,"d":"3,291,041.25"}},39]
[{"$nulls":32},40]
[null,36,null,"Charges de transferts",{"$f":"E45+E46+E47+E48+E49+E50+E51+E52","v":{"v":0,"d":"0.00"}},{"$f":"F45+F46+F47+F48+F49+F50+F51+F52","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":1632395.9,"d":"1,632,395.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14300,"d":"14,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T45+T46+T47+T48+T49+T50+T51+T52","v":{"v":593753.8,"d":"593,753.80"}},{"v":0,"d":"0.00"},{"v":23495.46,"d":"23,495.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":736510.11,"d":"736,510.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10602,"d":"10,602.00"},{"v":118144.78,"d":"118,144.78"},{"v":0,"d":"0.00"},{"v":9432,"d":"9,432.00"},{"v":3138634.05,"d":"3,138,634.05"},41]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":989225,"d":"989,225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E45:AE45)","v":{"v":989525,"d":"989,525.00"}},42]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":642570.9,"d":"642,570.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":580460.75,"d":"580,460.75"},{"v":0,"d":"0.00"},{"v":23495.46,"d":"23,495.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":597431.82,"d":"597,431.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118144.78,"d":"118,144.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1962103.7099999997,"d":"1,962,103.71"},43]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":13293.05,"d":"13,293.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":139078.29,"d":"139,078.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166971.34,"d":"166,971.34"},45]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10602,"d":"10,602.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9432,"d":"9,432.00"},{"v":20034,"d":"20,034.00"},49]
[{"$nulls":32},50]
[null,37,null,"Subventions à redistribuer",{"$f":"E55","v":{"v":0,"d":"0.00"}},{"$f":"F55","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E55:AE55)","v":{"v":0,"d":"0.00"}},52]
[{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":18},53]
[null,38,null,"Charges extraordinaires",{"$f":"E58+E59+E60+E61+E62+E63","v":{"v":-4759.2,"d":"-4,759.20"}},{"$f":"F58+F59+F60+F61+F62+F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":1166000,"d":"1,166,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23194.45,"d":"23,194.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T58+T59+T60+T61+T62+T63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":190489.89,"d":"190,489.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1374925.1400000001,"d":"1,374,925.14"},54]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":-4759.2,"d":"-4,759.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E58:AE58)","v":{"v":-4759.2,"d":"-4,759.20"}},55]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23194.45,"d":"23,194.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23194.45,"d":"23,194.45"},56]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},57]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1166000,"d":"1,166,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190489.89,"d":"190,489.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1356489.8900000001,"d":"1,356,489.89"},60]
[{"$nulls":32},61]
[null,39,null,"Imputations internes",{"$f":"E66+E67+E68+E69+E70+E71+E72+E73","v":{"v":0,"d":"0.00"}},{"$f":"F66+F67+F68+F69+F70+F71+F72+F73","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T66+T67+T68+T69+T70+T71+T72+T73","v":{"v":-44805.45,"d":"-44,805.45"}},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22481.8,"d":"22,481.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-21973.649999999998,"d":"-21,973.65"},62]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E66:AE66)","v":{"v":0,"d":"0.00"}},63]
[null,null,391,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},64]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},65]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":-44805.45,"d":"-44,805.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22481.8,"d":"22,481.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-22323.649999999998,"d":"-22,323.65"},67]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},70]
[{"$nulls":32},71]
[{"$nulls":32},72]
[4,null,null,"Revenus",{"$f":"E77+E83+E89+E100+E106+E118+E122+E129+E132+E141","v":{"v":765899.02,"d":"765,899.02"}},{"$f":"F77+F83+F89+F100+F106+F118+F122+F129+F132+F141","v":{"v":6520792.59,"d":"6,520,792.59"}},{"v":81750,"d":"81,750.00"},{"v":8992736.4,"d":"8,992,736.40"},{"v":242616.85,"d":"242,616.85"},{"v":1160697.6199999999,"d":"1,160,697.62"},{"v":2476683.14,"d":"2,476,683.14"},{"v":651626.33,"d":"651,626.33"},{"v":335559.05,"d":"335,559.05"},{"v":278829.46,"d":"278,829.46"},{"v":3824751.0600000005,"d":"3,824,751.06"},{"v":27516.15,"d":"27,516.15"},{"v":6732.2,"d":"6,732.20"},{"v":48210,"d":"48,210.00"},{"v":0,"d":"0.00"},{"$f":"T77+T83+T89+T100+T106+T118+T122+T129+T132+T141","v":{"v":635761.6299999999,"d":"635,761.63"}},{"v":213813.09,"d":"213,813.09"},{"v":725149.73,"d":"725,149.73"},{"v":49381.2,"d":"49,381.20"},{"v":803234.86,"d":"803,234.86"},{"v":6660486.5200000005,"d":"6,660,486.52"},{"v":464547.36,"d":"464,547.36"},{"v":2125121.52,"d":"2,125,121.52"},{"v":215820.06,"d":"215,820.06"},{"v":158363.05000000002,"d":"158,363.05"},{"v":3460182.1399999997,"d":"3,460,182.14"},{"v":220092.96,"d":"220,092.96"},{"v":41146353.989999995,"d":"41,146,353.99"},73]
[null,40,null,"Revenus fiscaux",{"$f":"E78+E79+E80+E81","v":{"v":0,"d":"0.00"}},{"$f":"F78+F79+F80+F81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T78+T79+T80+T81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74]
[null,null,400,"Impôts directs des personnes physiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E78:AE78)","v":{"v":0,"d":"0.00"}},75]
[null,null,401,"Impôts directs des personnes morales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E79:AE79)","v":{"v":0,"d":"0.00"}},76]
[null,null,402,"Autres impôts directs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E80:AE80)","v":{"v":0,"d":"0.00"}},77]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E81:AE81)","v":{"v":0,"d":"0.00"}},78]
[{"$nulls":32},79]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E84+E85+E86+E87","v":{"v":0,"d":"0.00"}},{"$f":"F84+F85+F86+F87","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T84+T85+T86+T87","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},80]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E84:AE84)","v":{"v":0,"d":"0.00"}},81]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E85:AE85)","v":{"v":0,"d":"0.00"}},82]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E86:AE86)","v":{"v":0,"d":"0.00"}},83]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E87:AE87)","v":{"v":0,"d":"0.00"}},84]
[{"$nulls":32},85]
[null,42,null,"Taxes",{"$f":"E90+E91+E92+E93+E94+E95+E96+E97+E98","v":{"v":28711.49,"d":"28,711.49"}},{"$f":"F90+F91+F92+F93+F94+F95+F96+F97+F98","v":{"v":213860.27000000002,"d":"213,860.27"}},{"v":42630,"d":"42,630.00"},{"v":8757868.05,"d":"8,757,868.05"},{"v":0,"d":"0.00"},{"v":34658.45,"d":"34,658.45"},{"v":104466,"d":"104,466.00"},{"v":649302.7,"d":"649,302.70"},{"v":59802.25,"d":"59,802.25"},{"v":0,"d":"0.00"},{"v":2226295.35,"d":"2,226,295.35"},{"v":9500,"d":"9,500.00"},{"v":5100,"d":"5,100.00"},{"v":28410,"d":"28,410.00"},{"v":0,"d":"0.00"},{"$f":"T90+T91+T92+T93+T94+T95+T96+T97+T98","v":{"v":556942.6799999999,"d":"556,942.68"}},{"v":27756.5,"d":"27,756.50"},{"v":2401.4,"d":"2,401.40"},{"v":0,"d":"0.00"},{"v":736353.45,"d":"736,353.45"},{"v":2218679.5,"d":"2,218,679.50"},{"v":437478.85,"d":"437,478.85"},{"v":173598.65,"d":"173,598.65"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":526845.09,"d":"526,845.09"},{"v":3253.85,"d":"3,253.85"},{"v":16844184.53,"d":"16,844,184.53"},86]
[null,null,420,"Taxes d'exemption et de compensation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E90:AE90)","v":{"v":0,"d":"0.00"}},87]
[null,null,421,"Emoluments administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":315,"d":"315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3106.95,"d":"3,106.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4390.5,"d":"4,390.50"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12612.45,"d":"12,612.45"},88]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":0,"d":"0.00"},{"v":24333.95,"d":"24,333.95"},{"v":42630,"d":"42,630.00"},{"v":8712320.9,"d":"8,712,320.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87087,"d":"87,087.00"},{"v":643568.65,"d":"643,568.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2226295.35,"d":"2,226,295.35"},{"v":9500,"d":"9,500.00"},{"v":5100,"d":"5,100.00"},{"v":28410,"d":"28,410.00"},null,{"v":38499.83,"d":"38,499.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733256.6,"d":"733,256.60"},{"v":927147.48,"d":"927,147.48"},{"v":429917.3,"d":"429,917.30"},{"v":5602.4,"d":"5,602.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":278262.18,"d":"278,262.18"},{"v":0,"d":"0.00"},{"v":14191931.64,"d":"14,191,931.64"},91]
[null,null,425,"Revenus des ventes",{"v":0,"d":"0.00"},{"v":153573.82,"d":"153,573.82"},{"v":0,"d":"0.00"},{"v":36541.55,"d":"36,541.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":518442.85,"d":"518,442.85"},{"v":27756.5,"d":"27,756.50"},{"v":2118.4,"d":"2,118.40"},{"v":0,"d":"0.00"},{"v":3096.85,"d":"3,096.85"},{"v":1232815.82,"d":"1,232,815.82"},{"v":3171.05,"d":"3,171.05"},{"v":11901.4,"d":"11,901.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1989418.24,"d":"1,989,418.24"},92]
[null,null,426,"remboursements",{"v":28661.49,"d":"28,661.49"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":8690.6,"d":"8,690.60"},{"v":0,"d":"0.00"},{"v":34573.45,"d":"34,573.45"},{"v":17379,"d":"17,379.00"},{"v":2627.1,"d":"2,627.10"},{"v":59342.25,"d":"59,342.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283,"d":"283.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58716.2,"d":"58,716.20"},{"v":0,"d":"0.00"},{"v":151294.85,"d":"151,294.85"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":248582.91,"d":"248,582.91"},{"v":3253.85,"d":"3,253.85"},{"v":630674.7000000001,"d":"630,674.70"},93]
[null,null,427,"Amendes",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460,"d":"460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":595,"d":"595.00"},94]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":18952.5,"d":"18,952.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18952.5,"d":"18,952.50"},95]
[{"$nulls":32},96]
[null,43,null,"Revenus divers",{"$f":"E101+E102+E103+E104","v":{"v":0,"d":"0.00"}},{"$f":"F101+F102+F103+F104","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":233,"d":"233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1974.79,"d":"1,974.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T101+T102+T103+T104","v":{"v":21062,"d":"21,062.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96911.28,"d":"96,911.28"},{"v":0,"d":"0.00"},{"v":9057.75,"d":"9,057.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129238.81999999999,"d":"129,238.82"},97]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":233,"d":"233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1974.79,"d":"1,974.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3237.75,"d":"3,237.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E101:AE101)","v":{"v":5445.54,"d":"5,445.54"}},98]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":21062,"d":"21,062.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85013.03,"d":"85,013.03"},{"v":0,"d":"0.00"},{"v":5820,"d":"5,820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E102:AE102)","v":{"v":111895.03,"d":"111,895.03"}},99]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E103:AE103)","v":{"v":0,"d":"0.00"}},100]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11898.25,"d":"11,898.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E104:AE104)","v":{"v":11898.25,"d":"11,898.25"}},101]
[{"$nulls":32},102]
[null,44,null,"Revenus financiers",{"$f":"E107+E108+E109+E110+E111+E112+E113+E114+E115+E116","v":{"v":7710,"d":"7,710.00"}},{"$f":"F107+F108+F109+F110+F111+F112+F113+F114+F115+F116","v":{"v":44125.85,"d":"44,125.85"}},{"v":0,"d":"0.00"},{"v":82825.95,"d":"82,825.95"},{"v":0,"d":"0.00"},{"v":15788.73,"d":"15,788.73"},{"v":15472,"d":"15,472.00"},{"v":2323.63,"d":"2,323.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89641.64,"d":"89,641.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T107+T108+T109+T110+T111+T112+T113+T114+T115+T116","v":{"v":5380.7,"d":"5,380.70"}},{"v":143556.19,"d":"143,556.19"},{"v":13440,"d":"13,440.00"},{"v":0,"d":"0.00"},{"v":10791.53,"d":"10,791.53"},{"v":1174250.1700000002,"d":"1,174,250.17"},{"v":1713.3100000000002,"d":"1,713.31"},{"v":7795.4,"d":"7,795.40"},{"v":24466.5,"d":"24,466.50"},{"v":3.9,"d":"3.90"},{"v":24252.45,"d":"24,252.45"},{"v":1479.81,"d":"1,479.81"},{"v":1665017.7600000002,"d":"1,665,017.76"},103]
[null,null,440,"Revenus des intérets",{"v":0,"d":"0.00"},{"v":44125.85,"d":"44,125.85"},{"v":0,"d":"0.00"},{"v":82825.95,"d":"82,825.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2323.63,"d":"2,323.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89641.64,"d":"89,641.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":1036.19,"d":"1,036.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9661.53,"d":"9,661.53"},{"v":4204.82,"d":"4,204.82"},{"v":1709.41,"d":"1,709.41"},{"v":7795.4,"d":"7,795.40"},{"v":20000,"d":"20,000.00"},{"v":3.9,"d":"3.90"},{"v":0,"d":"0.00"},{"v":1479.81,"d":"1,479.81"},{"$f":"SUM(E107:AE107)","v":{"v":264808.13000000006,"d":"264,808.13"}},104]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},105]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.9,"d":"3.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.9,"d":"3.90"},106]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":142520,"d":"142,520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142520,"d":"142,520.00"},107]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":4.7,"d":"4.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.7,"d":"4.70"},108]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},109]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},110]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":7710,"d":"7,710.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15788.73,"d":"15,788.73"},{"v":15472,"d":"15,472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":5376,"d":"5,376.00"},{"v":0,"d":"0.00"},{"v":13440,"d":"13,440.00"},{"v":0,"d":"0.00"},{"v":1130,"d":"1,130.00"},{"v":1170045.35,"d":"1,170,045.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24252.45,"d":"24,252.45"},{"v":0,"d":"0.00"},{"v":1253214.53,"d":"1,253,214.53"},111]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},112]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4466.5,"d":"4,466.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4466.5,"d":"4,466.50"},113]
[{"$nulls":32},114]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E119+E120","v":{"v":0,"d":"0.00"}},{"$f":"F119+F120","v":{"v":614745.82,"d":"614,745.82"}},{"v":0,"d":"0.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1506526.53,"d":"1,506,526.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T119+T120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":7269.75,"d":"7,269.75"},{"v":0,"d":"0.00"},{"v":56089.88,"d":"56,089.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":201513.42,"d":"201,513.42"},{"v":0,"d":"0.00"},{"v":4137.52,"d":"4,137.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2409282.92,"d":"2,409,282.92"},115]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E119:AE119)","v":{"v":0,"d":"0.00"}},116]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":614745.82,"d":"614,745.82"},{"v":0,"d":"0.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1506526.53,"d":"1,506,526.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7269.75,"d":"7,269.75"},{"v":0,"d":"0.00"},{"v":56089.88,"d":"56,089.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":201513.42,"d":"201,513.42"},{"v":0,"d":"0.00"},{"v":4137.52,"d":"4,137.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E120:AE120)","v":{"v":2409282.92,"d":"2,409,282.92"}},117]
[{"$nulls":32},118]
[null,46,null,"Revenus de transfert",{"$f":"E123+E124+E125+E126+E127","v":{"v":729477.53,"d":"729,477.53"}},{"$f":"F123+F124+F125+F126+F127","v":{"v":3646360.65,"d":"3,646,360.65"}},{"v":39120,"d":"39,120.00"},{"v":133042.4,"d":"133,042.40"},{"v":242616.85,"d":"242,616.85"},{"v":1078347.75,"d":"1,078,347.75"},{"v":2356512.14,"d":"2,356,512.14"},{"v":0,"d":"0.00"},{"v":275756.8,"d":"275,756.80"},{"v":278829.46,"d":"278,829.46"},312.75,{"v":18016.15,"d":"18,016.15"},{"v":1632.2,"d":"1,632.20"},{"v":19800,"d":"19,800.00"},{"v":0,"d":"0.00"},{"$f":"T123+T124+T125+T126+T127","v":{"v":52000,"d":"52,000.00"}},{"v":42150.4,"d":"42,150.40"},{"v":511548.69,"d":"511,548.69"},{"v":49381.2,"d":"49,381.20"},{"v":0,"d":"0.00"},{"v":3134794.5700000003,"d":"3,134,794.57"},{"v":2873.4,"d":"2,873.40"},{"v":1653616.85,"d":"1,653,616.85"},{"v":191353.56,"d":"191,353.56"},{"v":153951.63,"d":"153,951.63"},{"v":2884084.5999999996,"d":"2,884,084.60"},{"v":215359.3,"d":"215,359.30"},{"v":17710938.88,"d":"17,710,938.88"},119]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E123:AE123)","v":{"v":0,"d":"0.00"}},120]
[null,null,461,"Dédommagements des collectivités publiques",{"v":716305.73,"d":"716,305.73"},{"v":3646360.65,"d":"3,646,360.65"},{"v":39120,"d":"39,120.00"},{"v":82380,"d":"82,380.00"},{"v":242616.85,"d":"242,616.85"},{"v":1071264.95,"d":"1,071,264.95"},{"v":2326590.14,"d":"2,326,590.14"},{"v":0,"d":"0.00"},{"v":222311.29,"d":"222,311.29"},{"v":269229.46,"d":"269,229.46"},{"v":0,"d":"0.00"},{"v":18016.15,"d":"18,016.15"},{"v":1632.2,"d":"1,632.20"},{"v":19800,"d":"19,800.00"},null,{"v":52000,"d":"52,000.00"},{"v":15000,"d":"15,000.00"},{"v":511491.94,"d":"511,491.94"},{"v":49381.2,"d":"49,381.20"},{"v":0,"d":"0.00"},{"v":2353411.15,"d":"2,353,411.15"},{"v":0,"d":"0.00"},{"v":1653393,"d":"1,653,393.00"},{"v":180751.56,"d":"180,751.56"},{"v":153951.63,"d":"153,951.63"},{"v":2653792.55,"d":"2,653,792.55"},{"v":205927.3,"d":"205,927.30"},{"$f":"SUM(E124:AE124)","v":{"v":16484727.75,"d":"16,484,727.75"}},121]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E125:AE125)","v":{"v":0,"d":"0.00"}},122]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":13171.8,"d":"13,171.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50401.25,"d":"50,401.25"},{"v":0,"d":"0.00"},{"v":6971.2,"d":"6,971.20"},{"v":29922,"d":"29,922.00"},{"v":0,"d":"0.00"},{"v":53445.51,"d":"53,445.51"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":27150.4,"d":"27,150.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":681452.22,"d":"681,452.22"},{"v":2858,"d":"2,858.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":229920,"d":"229,920.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E126:AE126)","v":{"v":1104892.38,"d":"1,104,892.38"}},123]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},261.15,{"v":0,"d":"0.00"},{"v":111.6,"d":"111.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},312.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99931.2,"d":"99,931.20"},{"v":15.4,"d":"15.40"},223.85,{"v":10602,"d":"10,602.00"},{"v":0,"d":"0.00"},372.05,{"v":9432,"d":"9,432.00"},{"$f":"SUM(E127:AE127)","v":{"v":121318.75,"d":"121,318.75"}},124]
[{"$nulls":32},125]
[null,47,null,"Subventions à redistribuer",{"$f":"E130","v":{"v":0,"d":"0.00"}},{"$f":"F130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E130:AE130)","v":{"v":0,"d":"0.00"}},127]
[{"$nulls":32},128]
[null,48,null,"Revenus extraordinaires",{"$f":"E133+E134+E135+E136+E137+E138+E139","v":{"v":0,"d":"0.00"}},{"$f":"F133+F134+F135+F136+F137+F138+F139","v":{"v":2001700,"d":"2,001,700.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31902.69,"d":"31,902.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T133+T134+T135+T136+T137+T138+T139","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":190489.89,"d":"190,489.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35851,"d":"35,851.00"},{"v":0,"d":"0.00"},{"v":79539.45,"d":"79,539.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":2364483.0300000003,"d":"2,364,483.03"},129]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E133:AE133)","v":{"v":0,"d":"0.00"}},130]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},131]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105,"d":"105.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105,"d":"105.00"},132]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},133]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},135]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":2001700,"d":"2,001,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31902.69,"d":"31,902.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190489.89,"d":"190,489.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35746,"d":"35,746.00"},{"v":0,"d":"0.00"},{"v":79539.45,"d":"79,539.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":2364378.0300000003,"d":"2,364,378.03"},136]
[{"$nulls":32},137]
[null,49,null,"Imputations internes",{"$f":"E142+E143+E144+E145+E146+E147+E148+E149","v":{"v":0,"d":"0.00"}},{"$f":"F142+F143+F144+F145+F146+F147+F148+F149","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"T142+T143+T144+T145+T146+T147+T148+T149","v":376.25},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22481.8,"d":"22,481.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23208.05,"d":"23,208.05"},138]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E142:AE142)","v":{"v":0,"d":"0.00"}},139]
[null,null,491,"Prestations de services",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},140]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},141]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},142]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,376.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22481.8,"d":"22,481.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22858.05,"d":"22,858.05"},143]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},144]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},145]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},146]
[{"$nulls":32},147]
[{"$nulls":32},148]
[{"$nulls":32},149]
[9,null,null,"Comptes de clôture",{"$nulls":28},150]
[null,90,null,"Clôture du compte de résultats",{"$f":"E155+E156","v":{"v":0,"d":"0.00"}},{"$f":"F155+F156","v":{"v":0,"d":"0.00"}},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48263.71,"d":"48,263.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53"},{"v":0,"d":"0.00"},{"$f":"T155+T156","v":{"v":-62680.87,"d":"-62,680.87"}},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":140063.08000000002,"d":"140,063.08"},{"v":-62656.08,"d":"-62,656.08"},{"v":-125730.61,"d":"-125,730.61"},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.91,"d":"-3,869.91"},{"v":-10056.17,"d":"-10,056.17"},{"v":944055.0499999999,"d":"944,055.05"},151]
[null,null,900,"Compte général (+ / -)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48263.71,"d":"48,263.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53"},null,{"v":-62680.87,"d":"-62,680.87"},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":17930.26,"d":"17,930.26"},{"v":0,"d":"0.00"},{"v":-125730.61,"d":"-125,730.61"},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.91,"d":"-3,869.91"},{"v":-7098.92,"d":"-7,098.92"},{"$f":"SUM(E155:AE155)","v":{"v":887535.5599999999,"d":"887,535.56"}},152]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122132.82,"d":"122,132.82"},{"v":-62656.08,"d":"-62,656.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2957.25,"d":"-2,957.25"},{"$f":"SUM(E156:AE156)","v":{"v":56519.490000000005,"d":"56,519.49"}},153]
[{"$nulls":32},154]
[{"$nulls":3},"Résultat global",{"$f":"E155+E156","v":{"v":0,"d":"0.00"}},{"$f":"F155+F156","v":{"v":0,"d":"0.00"}},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48263.71,"d":"48,263.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53"},{"v":0,"d":"0.00"},{"$f":"T155+T156","v":{"v":-62680.87,"d":"-62,680.87"}},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":140063.08000000002,"d":"140,063.08"},{"v":-62656.08,"d":"-62,656.08"},{"v":-125730.61,"d":"-125,730.61"},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.91,"d":"-3,869.91"},{"v":-10056.17,"d":"-10,056.17"},{"v":944055.0499999999,"d":"944,055.05"},155]
[{"$nulls":32},156]
[null,null,29900,"Variation de fortune",{"$nulls":27},{"$f":"SUM(E160:AE160)","v":{"v":0,"d":"0.00"}},157]
[{"$nulls":32},158]
[{"$nulls":4},{"$f":"E76-E5","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":38637.55,"d":"38,637.55"},{"v":943636.7400000002,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48263.70999999996,"d":"48,263.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.6099999994,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.5299999999988,"d":"-1,933.53"},{"v":0,"d":"0.00"},{"v":-62680.87000000023,"d":"-62,680.87"},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.0499999999956,"d":"2,030.05"},{"v":15673.339999999967,"d":"15,673.34"},{"v":140063.080000001,"d":"140,063.08"},{"v":-62656.07999999996,"d":"-62,656.08"},{"v":-125730.60999999987,"d":"-125,730.61"},{"v":38021.02000000002,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.9100000006147,"d":"-3,869.91"},{"v":-10056.170000000013,"d":"-10,056.17"},{"v":944055.049999997,"d":"944,055.05"},159]
[{"$nulls":3},"Contrôle",{"$f":"E158-E162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"O158-O162","v":{"v":-5.966285243630409e-10,"d":"-0.00"}},{"$f":"P158-P162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.255546860396862E-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.320099833421409e-12,"d":"0.00"},{"$f":"X158-X162","v":{"v":3.2741809263825417E-11,"d":"0.00"}},{"$f":"Y158-Y162","v":{"v":-9.89530235528946e-10,"d":"-0.00"}},{"v":0,"d":"0.00"},{"v":-1.3096723705530167E-10,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.148184183984995e-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.9103830456733704E-9,"d":"0.00"},160]
[{"$nulls":32},161]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E65-E141","v":{"v":0,"d":"0.00"}},{"$f":"F65-F141","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-45181.7,"d":"-45,181.70 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-45181.7,"d":"-45,181.70 "},162]
[{"$nulls":32},163]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E6+E16+E28+E40+E44+E54","v":{"v":722568.28,"d":"722,568.28"}},{"$f":"F6+F16+F28+F40+F44+F54","v":{"v":6522137.2,"d":"6,522,137.20"}},{"v":43112.45,"d":"43,112.45"},{"v":6883082.449999999,"d":"6,883,082.45"},{"v":242616.85,"d":"242,616.85"},{"v":1115877.77,"d":"1,115,877.77"},{"v":2318168.1399999997,"d":"2,318,168.14"},{"v":503843.16000000003,"d":"503,843.16"},{"v":335323.6,"d":"335,323.60"},{"v":278829.46,"d":"278,829.46"},{"v":3913998.67,"d":"3,913,998.67"},{"v":27516.15,"d":"27,516.15"},{"v":6702.900000000001,"d":"6,702.90"},{"v":50143.53,"d":"50,143.53"},{"v":0,"d":"0.00"},{"v":743228.8,"d":"743,228.80"},{"v":66930.39,"d":"66,930.39"},{"v":513845.18000000005,"d":"513,845.18"},{"v":47351.15,"d":"47,351.15"},{"v":771010.78,"d":"771,010.78"},{"v":6248792.449999999,"d":"6,248,792.45"},{"v":480672.04,"d":"480,672.04"},{"v":2210899.21,"d":"2,210,899.21"},{"v":177799.03999999998,"d":"177,799.04"},{"v":158363.05,"d":"158,363.05"},{"v":3396659.1100000003,"d":"3,396,659.11"},{"v":230149.13,"d":"230,149.13"},{"v":38009620.94,"d":"38,009,620.94"},164]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E77+E83+E89+E100+E118+E122+E129","v":{"v":758189.02,"d":"758,189.02"}},{"$f":"F77+F83+F89+F100+F118+F122+F129","v":{"v":4474966.74,"d":"4,474,966.74"}},{"v":81750,"d":"81,750.00"},{"v":8909910.450000001,"d":"8,909,910.45"},{"v":242616.85,"d":"242,616.85"},{"v":1113006.2,"d":"1,113,006.20"},{"v":2461211.14,"d":"2,461,211.14"},{"v":649302.7,"d":"649,302.70"},{"v":335559.05,"d":"335,559.05"},{"v":278829.46,"d":"278,829.46"},{"v":3735109.42,"d":"3,735,109.42"},{"v":27516.15,"d":"27,516.15"},{"v":6732.2,"d":"6,732.20"},{"v":48210,"d":"48,210.00"},{"v":0,"d":"0.00"},{"v":630004.6799999999,"d":"630,004.68"},{"v":69906.9,"d":"69,906.90"},{"v":521219.84,"d":"521,219.84"},{"v":49381.2,"d":"49,381.20"},{"v":792443.33,"d":"792,443.33"},{"v":5450385.35,"d":"5,450,385.35"},{"v":440352.25,"d":"440,352.25"},{"v":2037786.6700000002,"d":"2,037,786.67"},{"v":191353.56,"d":"191,353.56"},{"v":158359.15,"d":"158,359.15"},{"v":3410929.6899999995,"d":"3,410,929.69"},{"v":218613.15,"d":"218,613.15"},{"v":37093645.150000006,"d":"37,093,645.15"},165]

{"sheet":"Comptes 2024 par Syndicats","index":60,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2024"]
[]
[]
["Syndicat :",null,null,"Agglo."]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,2,0)","v":{"v":278829.46,"d":"278,829.46"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,3,0)","v":{"v":22406.75,"d":"22,406.75"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,4,0)","v":{"v":9215.6,"d":"9,215.60"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,5,0)","v":{"v":0,"d":"0.00"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,9,0)","v":659.45}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,11,0)","v":{"v":12531.7,"d":"12,531.70"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,13,0)","v":{"v":242122.71000000002,"d":"242,122.71"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,14,0)","v":100.75}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,15,0)","v":{"v":0,"d":"0.00"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,16,0)","v":{"v":0,"d":"0.00"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,17,0)","v":{"v":241989.76,"d":"241,989.76"}}]
[null,null,314,"Gros entretien et entretien courant du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,18,0)","v":{"v":0,"d":"0.00"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,21,0)","v":{"v":32.2,"d":"32.20"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,22,0)","v":{"v":0,"d":"0.00"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,23,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,25,0)","v":{"v":0,"d":"0.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,26,0)","v":{"v":0,"d":"0.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,27,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,29,0)","v":{"v":0,"d":"0.00"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,30,0)","v":{"v":0,"d":"0.00"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,35,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,37,0)","v":{"v":0,"d":"0.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,39,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,41,0)","v":{"v":14300,"d":"14,300.00"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,42,0)","v":{"v":300,"d":"300.00"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,45,0)","v":{"v":14000,"d":"14,000.00"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,51,0)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,54,0)","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,60,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,62,0)","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,73,0)","v":{"v":278829.46,"d":"278,829.46"}}]
[null,40,null,"Revenus fiscaux",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,74,0)","v":{"v":0,"d":"0.00"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,80,0)","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,83,0)","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,86,0)","v":{"v":0,"d":"0.00"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,88,0)","v":{"v":0,"d":"0.00"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,91,0)","v":{"v":0,"d":"0.00"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,92,0)","v":{"v":0,"d":"0.00"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,93,0)","v":{"v":0,"d":"0.00"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,97,0)","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,103,0)","v":{"v":0,"d":"0.00"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,104,0)","v":{"v":0,"d":"0.00"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,105,0)","v":{"v":0,"d":"0.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,111,0)","v":{"v":0,"d":"0.00"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,115,0)","v":{"v":0,"d":"0.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,117,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,119,0)","v":{"v":278829.46,"d":"278,829.46"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,120,0)","v":{"v":0,"d":"0.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,121,0)","v":{"v":269229.46,"d":"269,229.46"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,123,0)","v":{"v":9600,"d":"9,600.00"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,124,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,126,0)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,129,0)","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,138,0)","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,142,0)","v":{"v":0,"d":"0.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,143,0)","v":{"v":0,"d":"0.00"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,151,0)","v":{"v":0,"d":"0.00"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,152,0)","v":{"v":0,"d":"0.00"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'Syndicats comptes 2024'!$E$4:$AF$168,155,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Syndicats vue d'ensemble","index":61,"n_rows":9,"n_cols":3,"rows_kept":9,"hidden":true}
[]
["Vue d'ensemble 2024"]
[]
["Ensemble des syndicats"]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture du compte général",{"$f":"'Syndicats comptes 2024'!AF154","v":{"v":944055.0499999999,"d":"944,055.05"}}]
[900,"Compte général",{"$f":"'Syndicats comptes 2024'!AF155","v":{"v":887535.5599999999,"d":"887,535.56"}}]
[901,"Clôture des financements spéciaux",{"$f":"'Syndicats comptes 2024'!AF156","v":{"v":56519.490000000005,"d":"56,519.49"}}]

{"sheet":"Vue d'ensemble par syndicat","index":62,"n_rows":12,"n_cols":3,"rows_kept":12,"hidden":true}
[]
["Vue d'ensemble 2024 par syndicat"]
[]
[]
[null,"Veuillez choisir votre syndicat ci-dessous"]
[null,"Sépult. Montfaucon"]
[]
[]
["Comptes","Libellés","comptes 2024"]
[90,"Clôture du compte général",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$169,151,0)","v":{"v":0,"d":"0.00"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$169,152,0)","v":{"v":0,"d":"0.00"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$169,153,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Syndicats résultat à 3 niveaux","index":63,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
["Ensemble des syndicats"]
["Comptes 2024 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'Syndicats comptes 2024'!AF6+'Syndicats comptes 2024'!AF16+'Syndicats comptes 2024'!AF28+'Syndicats comptes 2024'!AF40+'Syndicats comptes 2024'!AF44+'Syndicats comptes 2024'!AF54","v":{"v":38009620.94,"d":"38,009,620.94"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'Syndicats comptes 2024'!AF77+'Syndicats comptes 2024'!AF83+'Syndicats comptes 2024'!AF89+'Syndicats comptes 2024'!AF100+'Syndicats comptes 2024'!AF118+'Syndicats comptes 2024'!AF122+'Syndicats comptes 2024'!AF129","v":{"v":37093645.150000006,"d":"37,093,645.15"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":-915975.7899999917,"d":"-915,975.79 "}}]
[]
[34,"Charges financières",{"$f":"'Syndicats comptes 2024'!AF32","v":{"v":839726.51,"d":"839,726.51"}}]
[44,"Revenus financiers",{"$f":"'Syndicats comptes 2024'!AF106","v":{"v":1665017.7600000002,"d":"1,665,017.76"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":825291.2500000002,"d":"825,291.25"}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":-90684.53999999142,"d":"-90,684.54 "}}]
[]
[38,"Charges extraordinaires",{"$f":"'Syndicats comptes 2024'!AF57","v":{"v":1374925.1400000001,"d":"1,374,925.14"}}]
[48,"Revenus extraordinaires",{"$f":"'Syndicats comptes 2024'!AF132","v":{"v":2364483.0300000003,"d":"2,364,483.03"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":989557.8900000001,"d":"989,557.89"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":898873.3500000087,"d":"898,873.35"}}]

{"sheet":"Résultat 3 niveaux par syndicat","index":64,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
["Comptes de résultats par natures à trois niveaux 2024"]
[]
[]
[null,"Veuillez choisir votre syndicat ci-dessous"]
[null,"Sépult. Montfaucon"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,164,0)","v":{"v":6702.900000000001,"d":"6,702.90"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,165,0)","v":{"v":6732.2,"d":"6,732.20"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C10-C9","v":{"v":29.299999999999272,"d":"29.30"}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,29,0)","v":{"v":29.3,"d":"29.30"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,103,0)","v":{"v":0,"d":"0.00"}}]
[null,"Résultat provenant du financement",{"$f":"C14-C13","v":{"v":-29.3,"d":"-29.30 "}}]
[]
[null,"Résultat opérationnel",{"$f":"C11+C15","v":{"v":-7.283063041541027e-13,"d":"-0.00 "}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,54,0)","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$6,'Syndicats comptes 2024'!$E$4:$AF$168,129,0)","v":{"v":0,"d":"0.00"}}]
[null,"Résultat extraordinaire",{"$f":"C20-C19","v":{"v":0,"d":"0.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C17+C21","v":{"v":-7.283063041541027e-13,"d":"-0.00 "}}]

{"sheet":"Syndicats Bilan","index":65,"n_rows":227,"n_cols":34,"rows_kept":227,"hidden":true}
[]
["Bilan 2024"]
["Syndicats",{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[{"$nulls":5},"ESVT","SEDE","Sépulture Courren","SEOD","ZAM","ESHS","Collège Delémont","Eaux Val Terbi","Collège Courren.","Agglo.","SEF","Sépult. Breuleux","Sépult. Montfaucon","Sépulture Saigne.","Sépulture Saint-Brais","SCFM","GLM","Ecole Les Bois","Ecole FM","SEHA","SIDP","SEV","SEPE","SEVEBO","SEBA","Ecole Ajoie","SECO","Total",1]
[1,{"$nulls":3},"Actif",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62+F69+F80+F86+F97+F108","v":{"v":4146935.76,"d":"4,146,935.76"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62+G69+G80+G86+G97+G108","v":{"v":65057613.36,"d":"65,057,613.36"}},{"v":322135.05,"d":"322,135.05"},{"v":18371419.75,"d":"18,371,419.75"},{"v":2473527.36,"d":"2,473,527.36"},{"v":3198348.71,"d":"3,198,348.71"},{"v":877837.62,"d":"877,837.62"},{"v":5196604.050000001,"d":"5,196,604.05"},{"v":89207.4,"d":"89,207.40"},{"v":218681.41,"d":"218,681.41"},{"v":11528314.81,"d":"11,528,314.81"},{"v":85716.29000000001,"d":"85,716.29"},{"v":22886.04,"d":"22,886.04"},{"v":40406.98,"d":"40,406.98"},{"v":0,"d":"0.00"},{"v":1544881.2599999998,"d":"1,544,881.26"},{"v":3266909.69,"d":"3,266,909.69"},{"v":1404377.3699999999,"d":"1,404,377.37"},{"v":32442.25,"d":"32,442.25"},{"v":3948416.44,"d":"3,948,416.44"},{"v":23242167.029999997,"d":"23,242,167.03"},{"v":2164512.5300000003,"d":"2,164,512.53"},{"v":7200688.27,"d":"7,200,688.27"},{"v":340367.59,"d":"340,367.59"},{"v":199911.55,"d":"199,911.55"},{"v":8119785.46,"d":"8,119,785.46"},{"v":911090.06,"d":"911,090.06"},{"$f":"SUM(F5:AF5)","v":{"v":164005184.09000006,"d":"164,005,184.09"}},2]
[null,10,null,null,"Patrimoine financier",{"$f":"F7+F15+F25+F31+F41+F48+F54+F62","v":{"v":175472.97999999998,"d":"175,472.98"}},{"$f":"G7+G15+G25+G31+G41+G48+G54+G62","v":{"v":4889646.73,"d":"4,889,646.73"}},{"v":322134.05,"d":"322,134.05"},{"v":12817040.149999999,"d":"12,817,040.15"},{"v":639895.27,"d":"639,895.27"},{"v":79467.8,"d":"79,467.80"},{"v":509767.62,"d":"509,767.62"},{"v":949910.77,"d":"949,910.77"},{"v":89207.4,"d":"89,207.40"},{"v":218681.41,"d":"218,681.41"},{"v":10423436.89,"d":"10,423,436.89"},{"v":41716.89,"d":"41,716.89"},{"v":6486.04,"d":"6,486.04"},{"v":38206.98,"d":"38,206.98"},{"v":0,"d":"0.00"},{"v":1249764.8599999999,"d":"1,249,764.86"},{"v":3266909.69,"d":"3,266,909.69"},{"v":9843.53,"d":"9,843.53"},{"v":32442.25,"d":"32,442.25"},{"v":3430229.84,"d":"3,430,229.84"},{"v":3255521.93,"d":"3,255,521.93"},{"v":617985.48,"d":"617,985.48"},{"v":2910460.07,"d":"2,910,460.07"},{"v":340367.59,"d":"340,367.59"},{"v":151941.9,"d":"151,941.90"},{"v":808570.2599999999,"d":"808,570.26"},{"v":907710.06,"d":"907,710.06"},{"v":48182818.440000005,"d":"48,182,818.44"},3]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F8+F9+F10+F11+F12+F13","v":{"v":138361.53,"d":"138,361.53"}},{"$f":"G8+G9+G10+G11+G12+G13","v":{"v":2161287.16,"d":"2,161,287.16"}},{"v":318983.05,"d":"318,983.05"},{"v":10321016.11,"d":"10,321,016.11"},{"v":397278.42,"d":"397,278.42"},{"v":58924.4,"d":"58,924.40"},{"v":75809.06,"d":"75,809.06"},{"v":874785.77,"d":"874,785.77"},{"v":29424.89,"d":"29,424.89"},{"v":87489.45,"d":"87,489.45"},{"v":1780950.71,"d":"1,780,950.71"},{"v":22824.19,"d":"22,824.19"},{"v":4853.83,"d":"4,853.83"},{"v":32506.08,"d":"32,506.08"},{"v":0,"d":"0.00"},{"v":715667.43,"d":"715,667.43"},{"v":269552.01,"d":"269,552.01"},{"v":6614.95,"d":"6,614.95"},{"v":26735.95,"d":"26,735.95"},{"v":2615969.04,"d":"2,615,969.04"},{"v":1930659.47,"d":"1,930,659.47"},{"v":477860.64,"d":"477,860.64"},{"v":2860918.92,"d":"2,860,918.92"},{"v":339526.14,"d":"339,526.14"},{"v":127254.33,"d":"127,254.33"},{"v":548860.1099999999,"d":"548,860.11"},{"v":751860.61,"d":"751,860.61"},{"v":26975974.25,"d":"26,975,974.25"},4]
[{"$nulls":3},1000,"Caisse",{"v":573.2,"d":"573.20"},196.35,{"v":0,"d":"0.00"},{"v":1767.75,"d":"1,767.75"},{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":1009.55,"d":"1,009.55"},{"v":0,"d":"0.00"},655.95,{"v":0,"d":"0.00"},397.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.45,null,{"v":0,"d":"0.00"},{"v":1011.3,"d":"1,011.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5892.3,"d":"5,892.30"},296.15,{"v":0,"d":"0.00"},{"v":205.4,"d":"205.40"},26.35,{"v":478.2,"d":"478.20"},20.85,{"v":13051.650000000001,"d":"13,051.65"},5]
[{"$nulls":3},1001,"Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":318983.05,"d":"318,983.05"},{"v":216802.36,"d":"216,802.36"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":18113.86,"d":"18,113.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":484569.75,"d":"484,569.75"},{"v":18765.17,"d":"18,765.17"},{"v":0,"d":"0.00"},{"v":32505.63,"d":"32,505.63"},null,{"v":0,"d":"0.00"},{"v":268540.71,"d":"268,540.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-1.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106809.11,"d":"106,809.11"},{"v":0,"d":"0.00"},{"v":1465488.25,"d":"1,465,488.25"},6]
[{"$nulls":3},1002,"Banques",{"v":137788.33,"d":"137,788.33"},{"v":2161090.81,"d":"2,161,090.81"},{"v":0,"d":"0.00"},{"v":10102446,"d":"10,102,446.00"},{"v":397278.42,"d":"397,278.42"},{"v":58004.4,"d":"58,004.40"},{"v":56685.65,"d":"56,685.65"},{"v":874785.77,"d":"874,785.77"},{"v":28768.94,"d":"28,768.94"},{"v":87489.45,"d":"87,489.45"},{"v":1295983.11,"d":"1,295,983.11"},{"v":4059.02,"d":"4,059.02"},{"v":4853.83,"d":"4,853.83"},{"v":0,"d":"0.00"},null,{"v":715667.43,"d":"715,667.43"},{"v":0,"d":"0.00"},{"v":6614.95,"d":"6,614.95"},{"v":26735.95,"d":"26,735.95"},{"v":2615970.43,"d":"2,615,970.43"},{"v":1924767.17,"d":"1,924,767.17"},{"v":477564.49,"d":"477,564.49"},{"v":2860918.92,"d":"2,860,918.92"},{"v":339320.74,"d":"339,320.74"},{"v":127227.98,"d":"127,227.98"},{"v":417780.85,"d":"417,780.85"},{"v":751839.76,"d":"751,839.76"},{"v":25473642.399999995,"d":"25,473,642.40"},7]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23791.95,"d":"23,791.95"},{"v":0,"d":"0.00"},{"v":23791.95,"d":"23,791.95"},8]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10]
[{"$nulls":33},11]
[null,null,101,null,"Créances",{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":0,"d":"0.00"}},{"$f":"G16+G17+G18+G19+G20+G21+G22+G23","v":{"v":227482.44,"d":"227,482.44"}},{"v":3150,"d":"3,150.00"},{"v":1691411.9400000002,"d":"1,691,411.94"},{"v":242616.85,"d":"242,616.85"},{"v":0.4,"d":"0.40"},0.01,{"v":31056,"d":"31,056.00"},{"v":0,"d":"0.00"},{"v":87545.96,"d":"87,545.96"},{"v":274383.18,"d":"274,383.18"},{"v":18892.7,"d":"18,892.70"},{"v":1632.21,"d":"1,632.21"},{"v":4850,"d":"4,850.00"},{"v":0,"d":"0.00"},{"v":177455.12999999998,"d":"177,455.13"},{"v":16031.679999999998,"d":"16,031.68"},{"v":3130,"d":"3,130.00"},{"v":5706.3,"d":"5,706.30"},{"v":251200.05000000002,"d":"251,200.05"},{"v":932015.4900000001,"d":"932,015.49"},{"v":1003.04,"d":"1,003.04"},{"v":28571.75,"d":"28,571.75"},{"v":0,"d":"0.00"},{"v":22946.72,"d":"22,946.72"},{"v":205046.55,"d":"205,046.55"},{"v":155376.95,"d":"155,376.95"},{"$f":"SUM(F15:AF15)","v":{"v":4381505.350000001,"d":"4,381,505.35"}},12]
[{"$nulls":3},1010,"Créances résultant de livraison et de prestations envers des tiers",{"v":0,"d":"0.00"},{"v":211577.55,"d":"211,577.55"},{"v":3150,"d":"3,150.00"},{"v":1666610.83,"d":"1,666,610.83"},{"v":242616.85,"d":"242,616.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29977.2,"d":"29,977.20"},{"v":0,"d":"0.00"},{"v":87545.96,"d":"87,545.96"},{"v":234918.8,"d":"234,918.80"},{"v":18892.7,"d":"18,892.70"},{"v":0,"d":"0.00"},{"v":4850,"d":"4,850.00"},null,{"v":8253.3,"d":"8,253.30"},{"v":15683.05,"d":"15,683.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":242320.89,"d":"242,320.89"},{"v":703571.31,"d":"703,571.31"},{"v":0,"d":"0.00"},{"v":12387.3,"d":"12,387.30"},{"v":0,"d":"0.00"},{"v":22946.72,"d":"22,946.72"},{"v":205829.55,"d":"205,829.55"},{"v":150227.45,"d":"150,227.45"},{"v":3861359.46,"d":"3,861,359.46"},13]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1632.21,"d":"1,632.21"},{"v":0,"d":"0.00"},null,{"v":131303.15,"d":"131,303.15"},{"v":0,"d":"0.00"},{"v":3130,"d":"3,130.00"},{"v":5706.3,"d":"5,706.30"},{"v":0,"d":"0.00"},{"v":148602.85,"d":"148,602.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5080.8,"d":"5,080.80"},{"v":295455.31,"d":"295,455.31"},14]
[{"$nulls":3},1012,"Créances fiscales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65050.8,"d":"65,050.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65050.8,"d":"65,050.80"},16]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":22218.38,"d":"22,218.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22218.38,"d":"22,218.38"},17]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-783,"d":"-783.00"},{"v":0,"d":"0.00"},{"v":-783,"d":"-783.00"},18]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":0,"d":"0.00"},{"v":15904.89,"d":"15,904.89"},{"v":0,"d":"0.00"},{"v":24801.11,"d":"24,801.11"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},0.01,{"v":1078.8,"d":"1,078.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39464.38,"d":"39,464.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":15680.3,"d":"15,680.30"},348.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8879.16,"d":"8,879.16"},{"v":14790.53,"d":"14,790.53"},{"v":1003.04,"d":"1,003.04"},{"v":16184.45,"d":"16,184.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.7,"d":"68.70"},{"v":138204.40000000002,"d":"138,204.40"},20]
[{"$nulls":33},21]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F26+F27+F28+F29","v":{"v":0,"d":"0.00"}},{"$f":"G26+G27+G28+G29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J26+J27+J28+J29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":562000,"d":"562,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F25:AF25)","v":{"v":562000,"d":"562,000.00"}},22]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":562000,"d":"562,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F26:AF26)","v":{"v":562000,"d":"562,000.00"}},23]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F27:AF27)","v":{"v":0,"d":"0.00"}},24]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F28:AF28)","v":{"v":0,"d":"0.00"}},25]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F29:AF29)","v":{"v":0,"d":"0.00"}},26]
[{"$nulls":33},27]
[null,null,104,null,"Actifs de régularisation",{"$f":"F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":36911.45,"d":"36,911.45"}},{"$f":"G32+G33+G34+G35+G36+G37+G38+G39","v":{"v":324877.13,"d":"324,877.13"}},{"v":0,"d":"0.00"},{"v":54612.1,"d":"54,612.10"},{"v":0,"d":"0.00"},{"v":20543,"d":"20,543.00"},{"v":433958.55,"d":"433,958.55"},{"v":24069,"d":"24,069.00"},{"v":59782.51,"d":"59,782.51"},{"v":43646,"d":"43,646.00"},{"v":67823,"d":"67,823.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850.9,"d":"850.90"},{"v":0,"d":"0.00"},{"v":83327.35,"d":"83,327.35"},{"v":0,"d":"0.00"},98.58,{"v":0,"d":"0.00"},{"v":1060.75,"d":"1,060.75"},{"v":135236.97,"d":"135,236.97"},{"v":139121.8,"d":"139,121.80"},{"v":20969.4,"d":"20,969.40"},841.45,{"v":1740.85,"d":"1,740.85"},{"v":54663.6,"d":"54,663.60"},{"v":472.5,"d":"472.50"},{"$f":"SUM(F31:AF31)","v":{"v":1504606.8900000001,"d":"1,504,606.89"}},28]
[{"$nulls":3},1040,"Charges du personnel",{"v":16454.2,"d":"16,454.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2213.5,"d":"2,213.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5532,"d":"5,532.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850.9,"d":"850.90"},null,{"v":2691.65,"d":"2,691.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27742.250000000004,"d":"27,742.25"},29]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":15219.15,"d":"15,219.15"},{"v":38205.9,"d":"38,205.90"},{"v":0,"d":"0.00"},{"v":54612.1,"d":"54,612.10"},{"v":0,"d":"0.00"},{"v":13650.85,"d":"13,650.85"},{"v":76.2,"d":"76.20"},{"v":0,"d":"0.00"},{"v":59782.51,"d":"59,782.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98.58,{"v":0,"d":"0.00"},{"v":1060.75,"d":"1,060.75"},{"v":135236.97,"d":"135,236.97"},{"v":139121.8,"d":"139,121.80"},{"v":20969.4,"d":"20,969.40"},{"v":0,"d":"0.00"},{"v":1740.85,"d":"1,740.85"},{"v":54663.6,"d":"54,663.60"},{"v":472.5,"d":"472.50"},{"v":534911.16,"d":"534,911.16"},30]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},841.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},841.45,31]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":271596.23,"d":"271,596.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433882.35,"d":"433,882.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":56566.8,"d":"56,566.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":762045.38,"d":"762,045.38"},32]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":5238.1,"d":"5,238.10"},{"v":15075,"d":"15,075.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4678.65,"d":"4,678.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62291,"d":"62,291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87282.75,"d":"87,282.75"},33]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24069,"d":"24,069.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":24068.9,"d":"24,068.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48137.9,"d":"48,137.90"},34]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43646,"d":"43,646.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43646,"d":"43,646.00"},36]
[{"$nulls":33},37]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F42+F43+F44+F45+F46","v":{"v":0,"d":"0.00"}},{"$f":"G42+G43+G44+G45+G46","v":{"v":0,"d":"0.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F41:AF41)","v":{"v":1,"d":"1.00"}},38]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},39]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},41]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},43]
[{"$nulls":33},44]
[null,null,107,null,"Placements financiers",{"$f":"F49+F50+F51+F52","v":{"v":200,"d":"200.00"}},{"$f":"G49+G50+G51+G52","v":{"v":2176000,"d":"2,176,000.00"}},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8300280,"d":"8,300,280.00"},{"$f":"Q49+Q50+Q51+Q52","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81220.05,"d":"81,220.05"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F48:AF48)","v":{"v":11328600.05,"d":"11,328,600.05"}},45]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":200,"d":"200.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":3,"d":"3.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F49:AF49)","v":{"v":2021383,"d":"2,021,383.00"}},46]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":176000,"d":"176,000.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8300000,"d":"8,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":72757.55,"d":"72,757.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F50:AF50)","v":{"v":9298757.55,"d":"9,298,757.55"}},47]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":8459.5,"d":"8,459.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F51:AF51)","v":{"v":8459.5,"d":"8,459.50"}},48]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F52:AF52)","v":{"v":0,"d":"0.00"}},49]
[{"$nulls":33},50]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F55+F56+F57+F58+F59+F60","v":{"v":0,"d":"0.00"}},{"$f":"G55+G56+G57+G58+G59+G60","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":192094.9,"d":"192,094.90"},{"v":2980626,"d":"2,980,626.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257410,"d":"257,410.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F54:AF54)","v":{"v":3430130.9,"d":"3,430,130.90"}},51]
[{"$nulls":3},1080,"Terrains du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":192094.9,"d":"192,094.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257410,"d":"257,410.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":449504.9,"d":"449,504.90"},52]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":2380728.15,"d":"2,380,728.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380728.15,"d":"2,380,728.15"},53]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":599897.85,"d":"599,897.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":599897.85,"d":"599,897.85"},55]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},57]
[{"$nulls":33},58]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F63+F64+F65+F66","v":{"v":0,"d":"0.00"}},{"$f":"G63+G64+G65+G66","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F62:AF62)","v":{"v":0,"d":"0.00"}},59]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F63:AF63)","v":{"v":0,"d":"0.00"}},60]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F64:AF64)","v":{"v":0,"d":"0.00"}},61]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F65:AF65)","v":{"v":0,"d":"0.00"}},62]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F66:AF66)","v":{"v":0,"d":"0.00"}},63]
[{"$nulls":33},64]
[null,14,null,null,"Patrimoine administratif",{"$f":"F69+F80+F86+F97+F108","v":{"v":3971462.78,"d":"3,971,462.78"}},{"$f":"G69+G80+G86+G97+G108","v":{"v":60167966.63,"d":"60,167,966.63"}},{"v":1,"d":"1.00"},{"v":5554379.600000001,"d":"5,554,379.60"},{"v":1833632.0899999999,"d":"1,833,632.09"},{"v":3118880.91,"d":"3,118,880.91"},{"v":368070,"d":"368,070.00"},{"v":4246693.28,"d":"4,246,693.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1104877.92,"d":"1,104,877.92"},{"v":43999.4,"d":"43,999.40"},{"v":16400,"d":"16,400.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":295116.4,"d":"295,116.40"},{"v":0,"d":"0.00"},{"v":1394533.8399999999,"d":"1,394,533.84"},{"v":0,"d":"0.00"},{"v":518186.6,"d":"518,186.60"},{"v":19986645.099999998,"d":"19,986,645.10"},{"v":1546527.05,"d":"1,546,527.05"},{"v":4290228.2,"d":"4,290,228.20"},{"v":0,"d":"0.00"},{"v":47969.65,"d":"47,969.65"},{"v":7311215.2,"d":"7,311,215.20"},{"v":3380,"d":"3,380.00"},{"$f":"SUM(F68:AF68)","v":{"v":115822365.65000002,"d":"115,822,365.65"}},65]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F70+F71+F72+F73+F74+F75+F76+F77+F78","v":{"v":3971462.78,"d":"3,971,462.78"}},{"$f":"G70+G71+G72+G73+G74+G75+G76+G77+G78","v":{"v":60167966.63,"d":"60,167,966.63"}},{"v":1,"d":"1.00"},{"v":5554379.600000001,"d":"5,554,379.60"},{"v":1111538.21,"d":"1,111,538.21"},{"v":3058089.16,"d":"3,058,089.16"},{"v":368070,"d":"368,070.00"},{"v":4210793.38,"d":"4,210,793.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":723085.52,"d":"723,085.52"},{"v":43999.4,"d":"43,999.40"},{"v":16400,"d":"16,400.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":295116.4,"d":"295,116.40"},{"v":0,"d":"0.00"},{"v":1394533.8399999999,"d":"1,394,533.84"},{"v":0,"d":"0.00"},{"v":518186.6,"d":"518,186.60"},{"v":19984428.119999997,"d":"19,984,428.12"},{"v":1498232.3,"d":"1,498,232.30"},{"v":4290228.2,"d":"4,290,228.20"},{"v":0,"d":"0.00"},{"v":47969.65,"d":"47,969.65"},{"v":7311215.2,"d":"7,311,215.20"},{"v":3380,"d":"3,380.00"},{"v":114571275.99,"d":"114,571,275.99"},66]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147932,"d":"147,932.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16400,"d":"16,400.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16120,"d":"16,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":183833,"d":"183,833.00"},67]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":315985.55,"d":"315,985.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":315985.55,"d":"315,985.55"},68]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":59770.65,"d":"59,770.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10733.65,"d":"10,733.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70504.3,"d":"70,504.30"},69]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":0,"d":"0.00"},{"v":54082599,"d":"54,082,599.00"},{"v":0,"d":"0.00"},{"v":2805426.9,"d":"2,805,426.90"},{"v":963606.21,"d":"963,606.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3576366.18,"d":"3,576,366.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},null,{"v":139900,"d":"139,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1614995.4,"d":"1,614,995.40"},{"v":1280301,"d":"1,280,301.00"},{"v":256090,"d":"256,090.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7067248.45,"d":"7,067,248.45"},{"v":0,"d":"0.00"},{"v":71788733.14,"d":"71,788,733.14"},70]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":1760000,"d":"1,760,000.00"},{"v":5982217.63,"d":"5,982,217.63"},{"v":1,"d":"1.00"},{"v":742542.8,"d":"742,542.80"},{"v":0,"d":"0.00"},{"v":2740563.17,"d":"2,740,563.17"},{"v":171700,"d":"171,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45681.3,"d":"45,681.30"},{"v":43999.4,"d":"43,999.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":155216.4,"d":"155,216.40"},{"v":0,"d":"0.00"},{"v":1362340.69,"d":"1,362,340.69"},{"v":0,"d":"0.00"},{"v":436507.45,"d":"436,507.45"},{"v":17430499.88,"d":"17,430,499.88"},{"v":217831.3,"d":"217,831.30"},{"v":807700,"d":"807,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31896801.02,"d":"31,896,801.02"},71]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},72]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":43379.35,"d":"43,379.35"},{"v":0,"d":"0.00"},{"v":759654.7,"d":"759,654.70"},{"v":0,"d":"0.00"},{"v":317525.99,"d":"317,525.99"},{"v":196370,"d":"196,370.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32193.15,"d":"32,193.15"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":204461.04,"d":"204,461.04"},{"v":100,"d":"100.00"},{"v":54528.5,"d":"54,528.50"},{"v":0,"d":"0.00"},{"v":37236,"d":"37,236.00"},{"v":237915.85,"d":"237,915.85"},{"v":0,"d":"0.00"},{"v":1883365.58,"d":"1,883,365.58"},73]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":2211462.78,"d":"2,211,462.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":930769.65,"d":"930,769.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":634426.2,"d":"634,426.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":677404.22,"d":"677,404.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65558.15,"d":"65,558.15"},{"v":734471.8,"d":"734,471.80"},{"v":0,"d":"0.00"},{"v":3171909.7,"d":"3,171,909.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6050.9,"d":"6,050.90"},{"v":0,"d":"0.00"},{"v":8432053.4,"d":"8,432,053.40"},74]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},75]
[{"$nulls":33},76]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F81+F82+F83+F84","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":722093.88,"d":"722,093.88"},{"v":60791.75,"d":"60,791.75"},{"v":0,"d":"0.00"},{"v":35899.9,"d":"35,899.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"P81+P82+P83+P84","v":{"v":381792.4,"d":"381,792.40"}},{"$f":"Q81+Q82+Q83+Q84","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2214.98,"d":"2,214.98"},{"v":48294.75,"d":"48,294.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F80:AF80)","v":{"v":1251087.6600000001,"d":"1,251,087.66"}},77]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60791.75,"d":"60,791.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F81:AF81)","v":{"v":60791.75,"d":"60,791.75"}},78]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F82:AF82)","v":{"v":0,"d":"0.00"}},79]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":381792.4,"d":"381,792.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2214.98,"d":"2,214.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F83:AF83)","v":{"v":384007.38,"d":"384,007.38"}},80]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":722093.88,"d":"722,093.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35899.9,"d":"35,899.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48294.75,"d":"48,294.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F84:AF84)","v":{"v":806288.53,"d":"806,288.53"}},81]
[{"$nulls":33},82]
[null,null,144,null,"Prêts",{"$f":"F87+F88+F89+F90+F91+F92+F93+F94+F95","v":{"v":0,"d":"0.00"}},{"$f":"G87+G88+G89+G90+G91+G92+G93+G94+G95","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F86:AF86)","v":{"v":0,"d":"0.00"}},83]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},85]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},87]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},92]
[{"$nulls":33},93]
[null,null,145,null,"Participations et capital social",{"$f":"F98+F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"$f":"G98+G99+G100+G101+G102+G103+G104+G105+G106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F97:AF97)","v":{"v":2,"d":"2.00"}},94]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},100]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},101]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103]
[{"$nulls":33},104]
[null,null,146,null,"Subventions d'investissements",{"$f":"F109+F110+F111+F112+F113+F114+F115+F116+F117+F118","v":{"v":0,"d":"0.00"}},{"$f":"G109+G110+G111+G112+G113+G114+G115+G116+G117+G118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F108:AF108)","v":{"v":0,"d":"0.00"}},105]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},107]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},108]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},109]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},110]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},111]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},112]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},113]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},114]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115]
[{"$nulls":33},116]
[{"$nulls":33},117]
[2,{"$nulls":3},"Passif",{"$f":"F123+F133+F143+F153+F165+F173+F184+F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":4146935.76,"d":"4,146,935.76"}},{"$f":"G123+G133+G143+G153+G165+G173+G184+G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":65057613.36,"d":"65,057,613.36"}},{"v":322135.05,"d":"322,135.05"},{"v":18371419.75,"d":"18,371,419.75"},{"v":2473527.36,"d":"2,473,527.36"},{"v":3198348.71,"d":"3,198,348.71"},{"v":877837.62,"d":"877,837.62"},{"v":5196604.05,"d":"5,196,604.05"},{"v":89207.4,"d":"89,207.40"},{"v":218681.41,"d":"218,681.41"},{"v":11528314.81,"d":"11,528,314.81"},{"v":85716.29000000001,"d":"85,716.29"},{"v":22886.04,"d":"22,886.04"},{"v":40406.98,"d":"40,406.98"},{"v":0,"d":"0.00"},{"v":1544881.2599999998,"d":"1,544,881.26"},{"v":3266909.69,"d":"3,266,909.69"},{"v":1404377.37,"d":"1,404,377.37"},{"v":32442.25,"d":"32,442.25"},{"v":3948416.4400000004,"d":"3,948,416.44"},{"v":23242167.03,"d":"23,242,167.03"},{"v":2164512.5300000003,"d":"2,164,512.53"},{"v":7200688.27,"d":"7,200,688.27"},{"v":340367.59,"d":"340,367.59"},{"v":199911.55,"d":"199,911.55"},{"v":8119785.459999999,"d":"8,119,785.46"},{"v":911090.06,"d":"911,090.06"},{"$f":"SUM(F121:AF121)","v":{"v":164005184.09000006,"d":"164,005,184.09"}},118]
[null,20,null,null,"Capitaux de tiers",{"$f":"F123+F133+F143+F153+F165+F173+F184","v":{"v":3378753.55,"d":"3,378,753.55"}},{"$f":"G123+G133+G143+G153+G165+G173+G184","v":{"v":520006.36000000004,"d":"520,006.36"}},{"v":64385.4,"d":"64,385.40"},{"v":3546661.1999999997,"d":"3,546,661.20"},{"v":2473527.36,"d":"2,473,527.36"},{"v":2524479.6999999997,"d":"2,524,479.70"},{"v":877837.62,"d":"877,837.62"},{"v":4555186.6,"d":"4,555,186.60"},{"v":89207.4,"d":"89,207.40"},{"v":197340.15,"d":"197,340.15"},{"v":115340.75,"d":"115,340.75"},{"v":4078.85,"d":"4,078.85"},{"v":20315.45,"d":"20,315.45"},{"v":1945.8,"d":"1,945.80"},{"v":0,"d":"0.00"},{"v":652457.9099999999,"d":"652,457.91"},{"v":2530023.2,"d":"2,530,023.20"},{"v":1401247.37,"d":"1,401,247.37"},{"v":1352.05,"d":"1,352.05"},{"v":745753.39,"d":"745,753.39"},{"v":20070527.44,"d":"20,070,527.44"},{"v":1830254.2500000002,"d":"1,830,254.25"},{"v":4058942.71,"d":"4,058,942.71"},{"v":0,"d":"0.00"},{"v":199911.55,"d":"199,911.55"},{"v":7637745.9399999995,"d":"7,637,745.94"},{"v":257701.75,"d":"257,701.75"},{"v":57754983.74999999,"d":"57,754,983.75"},119]
[null,null,200,null,"Engagements courants",{"$f":"F124+F125+F126+F127+F128+F129+F130+F131","v":{"v":109975.09,"d":"109,975.09"}},{"$f":"G124+G125+G126+G127+G128+G129+G130+G131","v":{"v":291662.46,"d":"291,662.46"}},{"v":0,"d":"0.00"},{"v":3096661.1999999997,"d":"3,096,661.20"},{"v":747787.36,"d":"747,787.36"},{"v":72850.6,"d":"72,850.60"},{"v":373733.02,"d":"373,733.02"},{"v":175453.67,"d":"175,453.67"},{"v":6745,"d":"6,745.00"},{"v":106000,"d":"106,000.00"},{"v":103582.65,"d":"103,582.65"},{"v":4078.85,"d":"4,078.85"},{"v":0,"d":"0.00"},{"v":1945.8,"d":"1,945.80"},{"v":0,"d":"0.00"},{"v":27477.6,"d":"27,477.60"},{"v":25023.2,"d":"25,023.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81295.42,"d":"81,295.42"},{"v":833219.4800000001,"d":"833,219.48"},{"v":0,"d":"0.00"},{"v":142524.2,"d":"142,524.20"},{"v":0,"d":"0.00"},{"v":1710.95,"d":"1,710.95"},{"v":366804.58999999997,"d":"366,804.59"},{"v":8479.9,"d":"8,479.90"},{"v":6577011.040000001,"d":"6,577,011.04"},120]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":109975.09,"d":"109,975.09"},{"v":338468.46,"d":"338,468.46"},{"v":0,"d":"0.00"},{"v":1492894,"d":"1,492,894.00"},{"v":747787.36,"d":"747,787.36"},{"v":72850.6,"d":"72,850.60"},{"v":100242.95,"d":"100,242.95"},{"v":175441.04,"d":"175,441.04"},{"v":0,"d":"0.00"},{"v":106000,"d":"106,000.00"},{"v":102607.65,"d":"102,607.65"},{"v":4078.85,"d":"4,078.85"},{"v":0,"d":"0.00"},{"v":864.8,"d":"864.80"},null,{"v":16035.15,"d":"16,035.15"},{"v":25023.2,"d":"25,023.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89906.22,"d":"89,906.22"},{"v":729303.16,"d":"729,303.16"},{"v":0,"d":"0.00"},{"v":142524.2,"d":"142,524.20"},{"v":0,"d":"0.00"},{"v":1710.95,"d":"1,710.95"},{"v":327282.05,"d":"327,282.05"},{"v":0,"d":"0.00"},{"v":4582995.73,"d":"4,582,995.73"},121]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":-42088.1,"d":"-42,088.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6745,"d":"6,745.00"},{"v":0,"d":"0.00"},{"v":975,"d":"975.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1081,"d":"1,081.00"},null,{"v":386.4,"d":"386.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96740.94,"d":"96,740.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63840.240000000005,"d":"63,840.24"},122]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},{"v":-4717.9,"d":"-4,717.90"},{"v":0,"d":"0.00"},{"v":-1.1,"d":"-1.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":11056.05,"d":"11,056.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8610.8,"d":"-8,610.80"},{"v":7175.38,"d":"7,175.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8479.9,"d":"8,479.90"},{"v":13394.16,"d":"13,394.16"},123]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},124]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1523000,"d":"1,523,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1523000,"d":"1,523,000.00"},125]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":273490.07,"d":"273,490.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":273490.07,"d":"273,490.07"},126]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80768.3,"d":"80,768.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39522.54,"d":"39,522.54"},{"v":0,"d":"0.00"},{"v":120290.84,"d":"120,290.84"},127]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},128]
[{"$nulls":33},129]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F134+F135+F136+F137+F138+F139+F140+F141","v":{"v":0,"d":"0.00"}},{"$f":"G134+G135+G136+G137+G138+G139+G140+G141","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":323400,"d":"323,400.00"},{"v":0,"d":"0.00"},{"v":1025477.93,"d":"1,025,477.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244634.6,"d":"244,634.60"},{"v":0,"d":"0.00"},{"v":894632.42,"d":"894,632.42"},{"v":0,"d":"0.00"},{"v":21300,"d":"21,300.00"},{"v":1977086,"d":"1,977,086.00"},{"v":61651.7,"d":"61,651.70"},{"v":118500,"d":"118,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F133:AF133)","v":{"v":4920682.65,"d":"4,920,682.65"}},130]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1025477.93,"d":"1,025,477.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4869.17,"d":"4,869.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1977086,"d":"1,977,086.00"},{"v":61651.7,"d":"61,651.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3069084.8000000003,"d":"3,069,084.80"},131]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},null,{"v":244634.6,"d":"244,634.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":248634.6,"d":"248,634.60"},132]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":889763.25,"d":"889,763.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":889763.25,"d":"889,763.25"},133]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":323400,"d":"323,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21300,"d":"21,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118500,"d":"118,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":713200,"d":"713,200.00"},135]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},138]
[{"$nulls":33},139]
[null,null,204,null,"Passifs de régularisation",{"$f":"F144+F145+F146+F147+F148+F149+F150+F151","v":{"v":23989.5,"d":"23,989.50"}},{"$f":"G144+G145+G146+G147+G148+G149+G150+G151","v":{"v":228343.90000000002,"d":"228,343.90"}},{"v":7385.4,"d":"7,385.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6095.3,"d":"6,095.30"},{"v":4104.6,"d":"4,104.60"},{"v":0,"d":"0.00"},{"v":68914,"d":"68,914.00"},{"v":91340.15,"d":"91,340.15"},{"v":11758.1,"d":"11,758.10"},{"v":0,"d":"0.00"},-84.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13654.3,"d":"13,654.30"},{"v":5000,"d":"5,000.00"},{"v":6614.95,"d":"6,614.95"},{"v":1352.05,"d":"1,352.05"},{"v":31357.97,"d":"31,357.97"},{"v":215021.5,"d":"215,021.50"},{"v":66509.4,"d":"66,509.40"},{"v":37918.509999999995,"d":"37,918.51"},{"v":0,"d":"0.00"},230.95,{"v":2878.35,"d":"2,878.35"},{"v":249221.85,"d":"249,221.85"},{"$f":"SUM(F143:AF143)","v":{"v":1071606.23,"d":"1,071,606.23"}},140]
[{"$nulls":3},2040,"Charges du personnel",{"v":1421.95,"d":"1,421.95"},{"v":382.2,"d":"382.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340.15,{"v":6750,"d":"6,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":13654.3,"d":"13,654.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1352.05,"d":"1,352.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7355,"d":"7,355.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31255.649999999998,"d":"31,255.65"},141]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":8127.55,"d":"8,127.55"},{"v":227961.7,"d":"227,961.70"},{"v":7385.4,"d":"7,385.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6095.3,"d":"6,095.30"},{"v":4104.6,"d":"4,104.60"},{"v":0,"d":"0.00"},{"v":68914,"d":"68,914.00"},{"v":0,"d":"0.00"},{"v":8.1,"d":"8.10"},{"v":0,"d":"0.00"},-84.55,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6614.95,"d":"6,614.95"},{"v":0,"d":"0.00"},{"v":31357.97,"d":"31,357.97"},{"v":80610.75,"d":"80,610.75"},{"v":66509.4,"d":"66,509.40"},{"v":30563.51,"d":"30,563.51"},{"v":0,"d":"0.00"},230.95,{"v":2878.35,"d":"2,878.35"},{"v":249221.85,"d":"249,221.85"},{"v":790499.83,"d":"790,499.83"},142]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},143]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114410.75,"d":"114,410.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119410.75,"d":"119,410.75"},144]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":14440,"d":"14,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14440,"d":"14,440.00"},145]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},146]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},147]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91000,"d":"91,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96000,"d":"96,000.00"},148]
[{"$nulls":33},149]
[null,null,205,null,"Provisions à court terme",{"$f":"F154+F155+F156+F157+F158+F159+F160+F161+F162+F163","v":{"v":0,"d":"0.00"}},{"$f":"G154+G155+G156+G157+G158+G159+G160+G161+G162+G163","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5355,"d":"5,355.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58300.46,"d":"58,300.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23500,"d":"23,500.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F153:AF153)","v":{"v":87155.45999999999,"d":"87,155.46"}},150]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5355,"d":"5,355.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58300.46,"d":"58,300.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23500,"d":"23,500.00"},{"v":0,"d":"0.00"},{"v":87155.45999999999,"d":"87,155.46"},151]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},152]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},153]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},154]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},157]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},158]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},159]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},160]
[{"$nulls":33},161]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F166+F167+F168+F169+F170+F171","v":{"v":3244788.96,"d":"3,244,788.96"}},{"$f":"G166+G167+G168+G169+G170+G171","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1725740,"d":"1,725,740.00"},{"v":2122133.8,"d":"2,122,133.80"},{"v":500000,"d":"500,000.00"},{"v":3348900,"d":"3,348,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16400,"d":"16,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":353691.41,"d":"353,691.41"},{"v":2500000,"d":"2,500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":611800,"d":"611,800.00"},{"v":16986900,"d":"16,986,900.00"},{"v":1570557.35,"d":"1,570,557.35"},{"v":3760000,"d":"3,760,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6994563,"d":"6,994,563.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F165:AF165)","v":{"v":44235474.52,"d":"44,235,474.52"}},162]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},163]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164]
[{"$nulls":3},2063,"Emprunts",{"v":3244788.96,"d":"3,244,788.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1725740,"d":"1,725,740.00"},{"v":2445533.8,"d":"2,445,533.80"},{"v":500000,"d":"500,000.00"},{"v":3348900,"d":"3,348,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":353691.41,"d":"353,691.41"},{"v":2500000,"d":"2,500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":611800,"d":"611,800.00"},{"v":16986900,"d":"16,986,900.00"},{"v":1520957.35,"d":"1,520,957.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33738311.52,"d":"33,738,311.52"},165]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16400,"d":"16,400.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49600,"d":"49,600.00"},{"v":3760000,"d":"3,760,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6994563,"d":"6,994,563.00"},{"v":0,"d":"0.00"},{"v":10820563,"d":"10,820,563.00"},166]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},167]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-323400,"d":"-323,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-323400,"d":"-323,400.00"},168]
[{"$nulls":33},169]
[null,null,208,null,"Provisions à long terme",{"$f":"F174+F175+F176+F177+F178+F179+F180+F181+F182","v":{"v":0,"d":"0.00"}},{"$f":"G174+G175+G176+G177+G178+G179+G180+G181+G182","v":{"v":0,"d":"0.00"}},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13548.4,"d":"13,548.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":131535.8,"d":"131,535.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F173:AF173)","v":{"v":215084.19999999998,"d":"215,084.20"}},170]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},174]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":131535.8,"d":"131,535.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":201535.8,"d":"201,535.80"},175]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},176]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},177]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},178]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13548.4,"d":"13,548.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13548.4,"d":"13,548.40"},179]
[{"$nulls":33},180]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F185+F186+F187+F188","v":{"v":0,"d":"0.00"}},{"$f":"G185+G186+G187+G188","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197969.65,"d":"197,969.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F184:AF184)","v":{"v":647969.65,"d":"647,969.65"}},181]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F185:AF185)","v":{"v":0,"d":"0.00"}},182]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197969.65,"d":"197,969.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F186:AF186)","v":{"v":647969.65,"d":"647,969.65"}},183]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F187:AF187)","v":{"v":0,"d":"0.00"}},184]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F188:AF188)","v":{"v":0,"d":"0.00"}},185]
[{"$nulls":33},186]
[null,29,null,null,"Capital propre",{"$f":"F191+F194+F198+F201+F204+F207+F210+F213+F216","v":{"v":768182.21,"d":"768,182.21"}},{"$f":"G191+G194+G198+G201+G204+G207+G210+G213+G216","v":{"v":64537607,"d":"64,537,607.00"}},{"v":257749.64999999997,"d":"257,749.65"},{"v":14824758.549999999,"d":"14,824,758.55"},{"v":0,"d":"0.00"},{"v":673869.01,"d":"673,869.01"},{"v":0,"d":"0.00"},{"v":641417.45,"d":"641,417.45"},{"v":0,"d":"0.00"},{"v":21341.26,"d":"21,341.26"},{"v":11412974.06,"d":"11,412,974.06"},{"v":81637.44,"d":"81,637.44"},{"v":2570.59,"d":"2,570.59"},{"v":38461.18,"d":"38,461.18"},{"v":0,"d":"0.00"},{"v":892423.35,"d":"892,423.35"},{"v":736886.49,"d":"736,886.49"},{"v":3130,"d":"3,130.00"},{"v":31090.2,"d":"31,090.20"},{"v":3202663.05,"d":"3,202,663.05"},{"v":3171639.59,"d":"3,171,639.59"},{"v":334258.27999999997,"d":"334,258.28"},{"v":3141745.56,"d":"3,141,745.56"},{"v":340367.59,"d":"340,367.59"},{"v":0,"d":"0.00"},{"v":482039.52,"d":"482,039.52"},{"v":653388.31,"d":"653,388.31"},{"v":106250200.34,"d":"106,250,200.34"},187]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F192","v":{"v":0,"d":"0.00"}},{"$f":"G192","v":{"v":4613007,"d":"4,613,007.00"}},{"v":119236.48,"d":"119,236.48"},{"v":2254146.1,"d":"2,254,146.10"},{"v":0,"d":"0.00"},{"v":141549.18,"d":"141,549.18"},{"v":0,"d":"0.00"},{"v":641417.45,"d":"641,417.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":135995.63,"d":"135,995.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2403582.85,"d":"2,403,582.85"},{"v":699200.31,"d":"699,200.31"},{"v":-62656.08,"d":"-62,656.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":687539.25,"d":"687,539.25"},{"$f":"SUM(F191:AF191)","v":{"v":11633018.17,"d":"11,633,018.17"}},188]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":4613007,"d":"4,613,007.00"},{"v":119236.48,"d":"119,236.48"},{"v":2254146.1,"d":"2,254,146.10"},{"v":0,"d":"0.00"},{"v":141549.18,"d":"141,549.18"},{"v":0,"d":"0.00"},{"v":641417.45,"d":"641,417.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":135995.63,"d":"135,995.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2403582.85,"d":"2,403,582.85"},{"v":699200.31,"d":"699,200.31"},{"v":-62656.08,"d":"-62,656.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":687539.25,"d":"687,539.25"},{"$f":"SUM(F192:AF192)","v":{"v":11633018.17,"d":"11,633,018.17"}},189]
[{"$nulls":33},190]
[null,null,291,null,"Fonds du capital propres",{"$f":"F195+F196","v":{"v":0,"d":"0.00"}},{"$f":"G195+G196","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F194:AF194)","v":{"v":0,"d":"0.00"}},191]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F195:AF195)","v":{"v":0,"d":"0.00"}},192]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F196:AF196)","v":{"v":0,"d":"0.00"}},193]
[{"$nulls":33},194]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F199","v":{"v":0,"d":"0.00"}},{"$f":"G199","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3130,"d":"3,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F198:AF198)","v":{"v":3130,"d":"3,130.00"}},195]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3130,"d":"3,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F199:AF199)","v":{"v":3130,"d":"3,130.00"}},196]
[{"$nulls":33},197]
[null,null,293,null,"Préfinancements",{"$f":"F202","v":{"v":0,"d":"0.00"}},{"$f":"G202","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":9437668.69,"d":"9,437,668.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10030939.22,"d":"10,030,939.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94680,"d":"94,680.00"},{"v":2908246.63,"d":"2,908,246.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F201:AF201)","v":{"v":22471534.54,"d":"22,471,534.54"}},198]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9437668.69,"d":"9,437,668.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10030939.22,"d":"10,030,939.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94680,"d":"94,680.00"},{"v":2908246.63,"d":"2,908,246.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F202:AF202)","v":{"v":22471534.54,"d":"22,471,534.54"}},199]
[{"$nulls":33},200]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F205","v":{"v":0,"d":"0.00"}},{"$f":"G205","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141113.86,"d":"141,113.86"},{"v":11637.44,"d":"11,637.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22653.63,"d":"22,653.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F204:AF204)","v":{"v":420404.93,"d":"420,404.93"}},201]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141113.86,"d":"141,113.86"},{"v":11637.44,"d":"11,637.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":22653.63,"d":"22,653.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F205:AF205)","v":{"v":420404.93,"d":"420,404.93"}},202]
[{"$nulls":33},203]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F208","v":{"v":0,"d":"0.00"}},{"$f":"G208","v":{"v":59924600,"d":"59,924,600.00"}},{"$f":"H208","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532319.83,"d":"532,319.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1576587,"d":"1,576,587.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F207:AF207)","v":{"v":62033506.83,"d":"62,033,506.83"}},204]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":59924600,"d":"59,924,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532319.83,"d":"532,319.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1576587,"d":"1,576,587.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F208:AF208)","v":{"v":62033506.83,"d":"62,033,506.83"}},205]
[{"$nulls":33},206]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F211","v":{"v":0,"d":"0.00"}},{"$f":"G211","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63519,"d":"63,519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F210:AF210)","v":{"v":63519,"d":"63,519.00"}},207]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":63519,"d":"63,519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F211:AF211)","v":{"v":63519,"d":"63,519.00"}},208]
[{"$nulls":33},209]
[null,null,298,null,"Autres capitaux propres",{"$f":"F214","v":{"v":0,"d":"0.00"}},{"$f":"G214","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F213:AF213)","v":{"v":0,"d":"0.00"}},210]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F214:AF214)","v":{"v":0,"d":"0.00"}},211]
[{"$nulls":33},212]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F217+F218","v":{"v":768182.21,"d":"768,182.21"}},{"$f":"G217+G218","v":{"v":0,"d":"0.00"}},{"v":138513.16999999998,"d":"138,513.17"},{"v":3132943.76,"d":"3,132,943.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21341.26,"d":"21,341.26"},{"v":1240920.98,"d":"1,240,920.98"},{"v":70000,"d":"70,000.00"},{"v":2570.59,"d":"2,570.59"},{"v":38461.18,"d":"38,461.18"},{"v":0,"d":"0.00"},{"v":828904.35,"d":"828,904.35"},{"v":578237.23,"d":"578,237.23"},{"v":0,"d":"0.00"},{"v":31090.2,"d":"31,090.20"},{"$f":"Y217+Y218","v":{"v":799080.2,"d":"799,080.20"}},{"v":895852.28,"d":"895,852.28"},{"v":302234.36,"d":"302,234.36"},{"v":233498.93,"d":"233,498.93"},{"v":340367.59,"d":"340,367.59"},{"v":0,"d":"0.00"},{"v":237039.52,"d":"237,039.52"},{"v":-34150.94,"d":"-34,150.94"},{"$f":"SUM(F216:AF216)","v":{"v":9625086.869999997,"d":"9,625,086.87"}},213]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53 "},null,{"v":-62680.87,"d":"-62,680.87 "},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":17930.26,"d":"17,930.26"},{"v":0,"d":"0.00"},{"v":-125730.61,"d":"-125,730.61 "},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.91,"d":"-3,869.91 "},{"v":-7098.92,"d":"-7,098.92 "},{"$f":"SUM(F217:AF217)","v":{"v":839271.85,"d":"839,271.85"}},214]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":768182.21,"d":"768,182.21"},{"v":0,"d":"0.00"},{"v":99875.62,"d":"99,875.62"},{"v":2189307.02,"d":"2,189,307.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21341.26,"d":"21,341.26"},{"v":1330168.59,"d":"1,330,168.59"},{"v":70000,"d":"70,000.00"},{"v":2570.59,"d":"2,570.59"},{"v":40394.71,"d":"40,394.71"},null,{"v":891585.22,"d":"891,585.22"},{"v":504332.89,"d":"504,332.89"},{"v":0,"d":"0.00"},{"v":29060.15,"d":"29,060.15"},{"v":783406.86,"d":"783,406.86"},{"v":877922.02,"d":"877,922.02"},{"v":302234.36,"d":"302,234.36"},{"v":359229.54,"d":"359,229.54"},{"v":302346.57,"d":"302,346.57"},{"v":0,"d":"0.00"},{"v":240909.43,"d":"240,909.43"},{"v":-27052.02,"d":"-27,052.02 "},{"$f":"SUM(F218:AF218)","v":{"v":8785815.020000001,"d":"8,785,815.02"}},215]
[{"$nulls":33},216]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$nulls":28},217]
[{"$nulls":3},290,"Résultats des financements spéciaux",{"$f":"'Syndicats comptes 2024'!E156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!F156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!G156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!H156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!I156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!J156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!K156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!L156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!M156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!N156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!O156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!P156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!Q156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!R156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!S156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!T156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!U156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!V156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!W156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!X156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!Y156","v":{"v":122132.82,"d":"122,132.82"}},{"$f":"'Syndicats comptes 2024'!Z156","v":{"v":-62656.08,"d":"-62,656.08"}},{"$f":"'Syndicats comptes 2024'!AA156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!AB156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!AC156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!AD156","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats comptes 2024'!AE156","v":{"v":-2957.25,"d":"-2,957.25"}},{"$f":"'Syndicats comptes 2024'!AF156","v":{"v":56519.490000000005,"d":"56,519.49"}},218]
[{"$nulls":3},2990,"Résultats annuel du compte de résultats général",{"$f":"F217","v":{"v":0,"d":"0.00"}},{"$f":"G217","v":{"v":0,"d":"0.00"}},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53"},{"v":0,"d":"0.00"},{"v":-62680.87,"d":"-62,680.87"},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":17930.26,"d":"17,930.26"},{"v":0,"d":"0.00"},{"v":-125730.61,"d":"-125,730.61"},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"v":-3869.91,"d":"-3,869.91"},{"v":-7098.92,"d":"-7,098.92"},{"v":839271.85,"d":"839,271.85"},219]
[{"$nulls":33},220]
[{"$nulls":4},"Résultat final du compte de résultats global",{"$f":"F221+F222","v":{"v":0,"d":"0.00"}},{"$f":"G221+G222","v":{"v":0,"d":"0.00"}},{"v":38637.55,"d":"38,637.55"},{"v":943636.74,"d":"943,636.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-89247.61,"d":"-89,247.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1933.53,"d":"-1,933.53"},{"v":0,"d":"0.00"},{"v":-62680.87,"d":"-62,680.87"},{"v":73904.34,"d":"73,904.34"},{"v":0,"d":"0.00"},{"v":2030.05,"d":"2,030.05"},{"v":15673.34,"d":"15,673.34"},{"v":140063.08000000002,"d":"140,063.08"},{"v":-62656.08,"d":"-62,656.08"},{"v":-125730.61,"d":"-125,730.61"},{"v":38021.02,"d":"38,021.02"},{"v":0,"d":"0.00"},{"$f":"AE221+AE222","v":{"v":-3869.91,"d":"-3,869.91"}},{"v":-10056.17,"d":"-10,056.17"},{"v":895791.34,"d":"895,791.34"},221]
[{"$nulls":33},222]
[{"$nulls":4},"Contrôle général",{"$f":"F5-F121","v":{"v":0,"d":"0.00"}},{"$f":"G5-G121","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},223]
[{"$nulls":33},224]

{"sheet":"Bilan par Syndicats","index":66,"n_rows":229,"n_cols":6,"rows_kept":229,"hidden":true}
[]
["Bilan 2024 par syndicat"]
[]
[{"$nulls":4},"Veuillez choisir votre syndicat ci-dessous"]
["Syndicat",{"$nulls":3},"Total"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,2,0)","v":{"v":164005184.09000006,"d":"164,005,184.09"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,3,0)","v":{"v":48182818.440000005,"d":"48,182,818.44"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,4,0)","v":{"v":26975974.25,"d":"26,975,974.25"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,5,0)","v":{"v":13051.650000000001,"d":"13,051.65"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,6,0)","v":{"v":1465488.25,"d":"1,465,488.25"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,7,0)","v":{"v":25473642.399999995,"d":"25,473,642.40"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,8,0)","v":{"v":23791.95,"d":"23,791.95"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,9,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,10,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,12,0)","v":{"v":4381505.350000001,"d":"4,381,505.35"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,13,0)","v":{"v":3861359.46,"d":"3,861,359.46"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,14,0)","v":{"v":295455.31,"d":"295,455.31"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,15,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,16,0)","v":{"v":65050.8,"d":"65,050.80"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,17,0)","v":{"v":22218.38,"d":"22,218.38"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,18,0)","v":{"v":-783,"d":"-783.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,20,0)","v":{"v":138204.40000000002,"d":"138,204.40"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,22,0)","v":{"v":562000,"d":"562,000.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,23,0)","v":{"v":562000,"d":"562,000.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,28,0)","v":{"v":1504606.8900000001,"d":"1,504,606.89"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,29,0)","v":{"v":27742.250000000004,"d":"27,742.25"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,30,0)","v":{"v":534911.16,"d":"534,911.16"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,31,0)","v":841.45}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,32,0)","v":{"v":762045.38,"d":"762,045.38"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,33,0)","v":{"v":87282.75,"d":"87,282.75"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,34,0)","v":{"v":48137.9,"d":"48,137.90"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,36,0)","v":{"v":43646,"d":"43,646.00"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,38,0)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,39,0)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,41,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,45,0)","v":{"v":11328600.05,"d":"11,328,600.05"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,46,0)","v":{"v":2021383,"d":"2,021,383.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,47,0)","v":{"v":9298757.55,"d":"9,298,757.55"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,48,0)","v":{"v":8459.5,"d":"8,459.50"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,51,0)","v":{"v":3430130.9,"d":"3,430,130.90"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,52,0)","v":{"v":449504.9,"d":"449,504.90"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,53,0)","v":{"v":2380728.15,"d":"2,380,728.15"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,55,0)","v":{"v":599897.85,"d":"599,897.85"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,6,0)","v":{"v":1465488.25,"d":"1,465,488.25"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,57,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,59,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,60,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,65,0)","v":{"v":115822365.65000002,"d":"115,822,365.65"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,66,0)","v":{"v":114571275.99,"d":"114,571,275.99"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,67,0)","v":{"v":183833,"d":"183,833.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,68,0)","v":{"v":315985.55,"d":"315,985.55"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,69,0)","v":{"v":70504.3,"d":"70,504.30"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,70,0)","v":{"v":71788733.14,"d":"71,788,733.14"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,71,0)","v":{"v":31896801.02,"d":"31,896,801.02"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,72,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,73,0)","v":{"v":1883365.58,"d":"1,883,365.58"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,74,0)","v":{"v":8432053.4,"d":"8,432,053.40"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,77,0)","v":{"v":1251087.6600000001,"d":"1,251,087.66"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,78,0)","v":{"v":60791.75,"d":"60,791.75"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,80,0)","v":{"v":384007.38,"d":"384,007.38"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,81,0)","v":{"v":806288.53,"d":"806,288.53"}}]
[]
[null,null,144,null,"Prêts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,83,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,84,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,86,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,90,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,91,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,94,0)","v":{"v":2,"d":"2.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,99,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,100,0)","v":{"v":2,"d":"2.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,105,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,108,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,118,0)","v":{"v":164005184.09000006,"d":"164,005,184.09"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,119,0)","v":{"v":57754983.74999999,"d":"57,754,983.75"}}]
[null,null,200,null,"Engagements courants",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,120,0)","v":{"v":6577011.040000001,"d":"6,577,011.04"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,121,0)","v":{"v":4582995.73,"d":"4,582,995.73"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,122,0)","v":{"v":63840.240000000005,"d":"63,840.24"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,123,0)","v":{"v":13394.16,"d":"13,394.16"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,124,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,125,0)","v":{"v":1523000,"d":"1,523,000.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,126,0)","v":{"v":273490.07,"d":"273,490.07"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,127,0)","v":{"v":120290.84,"d":"120,290.84"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,130,0)","v":{"v":4920682.65,"d":"4,920,682.65"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,131,0)","v":{"v":3069084.8000000003,"d":"3,069,084.80"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,132,0)","v":{"v":248634.6,"d":"248,634.60"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,133,0)","v":{"v":889763.25,"d":"889,763.25"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,135,0)","v":{"v":713200,"d":"713,200.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,140,0)","v":{"v":1071606.23,"d":"1,071,606.23"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,141,0)","v":{"v":31255.649999999998,"d":"31,255.65"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,142,0)","v":{"v":790499.83,"d":"790,499.83"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,143,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,144,0)","v":{"v":119410.75,"d":"119,410.75"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,145,0)","v":{"v":14440,"d":"14,440.00"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,146,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,147,0)","v":{"v":20000,"d":"20,000.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,148,0)","v":{"v":96000,"d":"96,000.00"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,150,0)","v":{"v":87155.45999999999,"d":"87,155.46"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,151,0)","v":{"v":87155.45999999999,"d":"87,155.46"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,162,0)","v":{"v":44235474.52,"d":"44,235,474.52"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,163,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,165,0)","v":{"v":33738311.52,"d":"33,738,311.52"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,166,0)","v":{"v":10820563,"d":"10,820,563.00"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,168,0)","v":{"v":-323400,"d":"-323,400.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,170,0)","v":{"v":215084.19999999998,"d":"215,084.20"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,174,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,175,0)","v":{"v":201535.8,"d":"201,535.80"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,179,0)","v":{"v":13548.4,"d":"13,548.40"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,181,0)","v":{"v":647969.65,"d":"647,969.65"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,182,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,183,0)","v":{"v":647969.65,"d":"647,969.65"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,187,0)","v":{"v":106250200.34,"d":"106,250,200.34"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,188,0)","v":{"v":11633018.17,"d":"11,633,018.17"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,189,0)","v":{"v":11633018.17,"d":"11,633,018.17"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,191,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,192,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,195,0)","v":{"v":3130,"d":"3,130.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,196,0)","v":{"v":3130,"d":"3,130.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,198,0)","v":{"v":22471534.54,"d":"22,471,534.54"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,199,0)","v":{"v":22471534.54,"d":"22,471,534.54"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,201,0)","v":{"v":420404.93,"d":"420,404.93"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,202,0)","v":{"v":420404.93,"d":"420,404.93"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,204,0)","v":{"v":62033506.83,"d":"62,033,506.83"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,205,0)","v":{"v":62033506.83,"d":"62,033,506.83"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,207,0)","v":{"v":63519,"d":"63,519.00"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,208,0)","v":{"v":63519,"d":"63,519.00"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,210,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,213,0)","v":{"v":9625086.869999997,"d":"9,625,086.87"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,214,0)","v":{"v":839271.85,"d":"839,271.85"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,215,0)","v":{"v":8785815.020000001,"d":"8,785,815.02"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,217,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,218,0)","v":{"v":56519.490000000005,"d":"56,519.49"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,219,0)","v":{"v":839271.85,"d":"839,271.85"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,221,0)","v":{"v":895791.34,"d":"895,791.34"}}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$5,'Syndicats Bilan'!$F$4:$AG$227,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Syndicats endettement","index":67,"n_rows":21,"n_cols":30,"rows_kept":21,"hidden":true}
[]
["Tableau de l'endettement 2024"]
["Ensemble des syndicats"]
[]
[]
[]
[null,null,"ESVT","SEDE","Sépulture Courren","SEOD","ZAM","ESHS","Collège Delémont","Eaux Val Terbi","Collège Courren.","Agglo.","SEF","Sépult. Breuleux","Sépult. Montfaucon","Sépulture Saigne.","Sépulture Saint-Brais","SCFM","GLM","Ecole Les Bois","Ecole FM","SEHA","SIDP","SEV","SEPE","SEVEBO","SEBA","Ecole Ajoie","SECO","Total"]
[10,"Patrimoine financier",{"$f":"'Syndicats Bilan'!F6","v":{"v":175472.97999999998,"d":"175,472.98"}},{"$f":"'Syndicats Bilan'!G6","v":{"v":4889646.73,"d":"4,889,646.73"}},{"$f":"'Syndicats Bilan'!H6","v":{"v":322134.05,"d":"322,134.05"}},{"$f":"'Syndicats Bilan'!I6","v":{"v":12817040.149999999,"d":"12,817,040.15"}},{"$f":"'Syndicats Bilan'!J6","v":{"v":639895.27,"d":"639,895.27"}},{"$f":"'Syndicats Bilan'!K6","v":{"v":79467.8,"d":"79,467.80"}},{"$f":"'Syndicats Bilan'!L6","v":{"v":509767.62,"d":"509,767.62"}},{"$f":"'Syndicats Bilan'!M6","v":{"v":949910.77,"d":"949,910.77"}},{"$f":"'Syndicats Bilan'!N6","v":{"v":89207.4,"d":"89,207.40"}},{"$f":"'Syndicats Bilan'!O6","v":{"v":218681.41,"d":"218,681.41"}},{"$f":"'Syndicats Bilan'!P6","v":{"v":10423436.89,"d":"10,423,436.89"}},{"$f":"'Syndicats Bilan'!Q6","v":{"v":41716.89,"d":"41,716.89"}},{"$f":"'Syndicats Bilan'!R6","v":{"v":6486.04,"d":"6,486.04"}},{"$f":"'Syndicats Bilan'!S6","v":{"v":38206.98,"d":"38,206.98"}},{"$f":"'Syndicats Bilan'!T6","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U6","v":{"v":1249764.8599999999,"d":"1,249,764.86"}},{"$f":"'Syndicats Bilan'!V6","v":{"v":3266909.69,"d":"3,266,909.69"}},{"$f":"'Syndicats Bilan'!W6","v":{"v":9843.53,"d":"9,843.53"}},{"$f":"'Syndicats Bilan'!X6","v":{"v":32442.25,"d":"32,442.25"}},{"$f":"'Syndicats Bilan'!Y6","v":{"v":3430229.84,"d":"3,430,229.84"}},{"$f":"'Syndicats Bilan'!Z6","v":{"v":3255521.93,"d":"3,255,521.93"}},{"$f":"'Syndicats Bilan'!AA6","v":{"v":617985.48,"d":"617,985.48"}},{"$f":"'Syndicats Bilan'!AB6","v":{"v":2910460.07,"d":"2,910,460.07"}},{"$f":"'Syndicats Bilan'!AC6","v":{"v":340367.59,"d":"340,367.59"}},{"$f":"'Syndicats Bilan'!AD6","v":{"v":151941.9,"d":"151,941.90"}},{"$f":"'Syndicats Bilan'!AE6","v":{"v":808570.2599999999,"d":"808,570.26"}},{"$f":"'Syndicats Bilan'!AF6","v":{"v":907710.06,"d":"907,710.06"}},{"$f":"SUM(C8:AC8)","v":{"v":48182818.440000005,"d":"48,182,818.44"}}]
[]
[20,"Capitaux de tiers",{"$f":"'Syndicats Bilan'!F122","v":{"v":3378753.55,"d":"3,378,753.55"}},{"$f":"'Syndicats Bilan'!G122","v":{"v":520006.36000000004,"d":"520,006.36"}},{"$f":"'Syndicats Bilan'!H122","v":{"v":64385.4,"d":"64,385.40"}},{"$f":"'Syndicats Bilan'!I122","v":{"v":3546661.1999999997,"d":"3,546,661.20"}},{"$f":"'Syndicats Bilan'!J122","v":{"v":2473527.36,"d":"2,473,527.36"}},{"$f":"'Syndicats Bilan'!K122","v":{"v":2524479.6999999997,"d":"2,524,479.70"}},{"$f":"'Syndicats Bilan'!L122","v":{"v":877837.62,"d":"877,837.62"}},{"$f":"'Syndicats Bilan'!M122","v":{"v":4555186.6,"d":"4,555,186.60"}},{"$f":"'Syndicats Bilan'!N122","v":{"v":89207.4,"d":"89,207.40"}},{"$f":"'Syndicats Bilan'!O122","v":{"v":197340.15,"d":"197,340.15"}},{"$f":"'Syndicats Bilan'!P122","v":{"v":115340.75,"d":"115,340.75"}},{"$f":"'Syndicats Bilan'!Q122","v":{"v":4078.85,"d":"4,078.85"}},{"$f":"'Syndicats Bilan'!R122","v":{"v":20315.45,"d":"20,315.45"}},{"$f":"'Syndicats Bilan'!S122","v":{"v":1945.8,"d":"1,945.80"}},{"$f":"'Syndicats Bilan'!T122","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U122","v":{"v":652457.9099999999,"d":"652,457.91"}},{"$f":"'Syndicats Bilan'!V122","v":{"v":2530023.2,"d":"2,530,023.20"}},{"$f":"'Syndicats Bilan'!W122","v":{"v":1401247.37,"d":"1,401,247.37"}},{"$f":"'Syndicats Bilan'!X122","v":{"v":1352.05,"d":"1,352.05"}},{"$f":"'Syndicats Bilan'!Y122","v":{"v":745753.39,"d":"745,753.39"}},{"$f":"'Syndicats Bilan'!Z122","v":{"v":20070527.44,"d":"20,070,527.44"}},{"$f":"'Syndicats Bilan'!AA122","v":{"v":1830254.2500000002,"d":"1,830,254.25"}},{"$f":"'Syndicats Bilan'!AB122","v":{"v":4058942.71,"d":"4,058,942.71"}},{"$f":"'Syndicats Bilan'!AC122","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AD122","v":{"v":199911.55,"d":"199,911.55"}},{"$f":"'Syndicats Bilan'!AE122","v":{"v":7637745.9399999995,"d":"7,637,745.94"}},{"$f":"'Syndicats Bilan'!AF122","v":{"v":257701.75,"d":"257,701.75"}},{"$f":"SUM(C10:AC10)","v":{"v":57754983.74999999,"d":"57,754,983.75"}}]
[]
[200,"Engagements courant",{"$f":"'Syndicats Bilan'!F123","v":{"v":109975.09,"d":"109,975.09"}},{"$f":"'Syndicats Bilan'!G123","v":{"v":291662.46,"d":"291,662.46"}},{"$f":"'Syndicats Bilan'!H123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!I123","v":{"v":3096661.1999999997,"d":"3,096,661.20"}},{"$f":"'Syndicats Bilan'!J123","v":{"v":747787.36,"d":"747,787.36"}},{"$f":"'Syndicats Bilan'!K123","v":{"v":72850.6,"d":"72,850.60"}},{"$f":"'Syndicats Bilan'!L123","v":{"v":373733.02,"d":"373,733.02"}},{"$f":"'Syndicats Bilan'!M123","v":{"v":175453.67,"d":"175,453.67"}},{"$f":"'Syndicats Bilan'!N123","v":{"v":6745,"d":"6,745.00"}},{"$f":"'Syndicats Bilan'!O123","v":{"v":106000,"d":"106,000.00"}},{"$f":"'Syndicats Bilan'!P123","v":{"v":103582.65,"d":"103,582.65"}},{"$f":"'Syndicats Bilan'!Q123","v":{"v":4078.85,"d":"4,078.85"}},{"$f":"'Syndicats Bilan'!R123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!S123","v":{"v":1945.8,"d":"1,945.80"}},{"$f":"'Syndicats Bilan'!T123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U123","v":{"v":27477.6,"d":"27,477.60"}},{"$f":"'Syndicats Bilan'!V123","v":{"v":25023.2,"d":"25,023.20"}},{"$f":"'Syndicats Bilan'!W123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!X123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Y123","v":{"v":81295.42,"d":"81,295.42"}},{"$f":"'Syndicats Bilan'!Z123","v":{"v":833219.4800000001,"d":"833,219.48"}},{"$f":"'Syndicats Bilan'!AA123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AB123","v":{"v":142524.2,"d":"142,524.20"}},{"$f":"'Syndicats Bilan'!AC123","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AD123","v":{"v":1710.95,"d":"1,710.95"}},{"$f":"'Syndicats Bilan'!AE123","v":{"v":366804.58999999997,"d":"366,804.59"}},{"$f":"'Syndicats Bilan'!AF123","v":{"v":8479.9,"d":"8,479.90"}},{"$f":"SUM(C12:AC12)","v":{"v":6577011.040000001,"d":"6,577,011.04"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"'Syndicats Bilan'!F133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!G133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!H133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!I133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!J133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!K133","v":{"v":323400,"d":"323,400.00"}},{"$f":"'Syndicats Bilan'!L133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!M133","v":{"v":1025477.93,"d":"1,025,477.93"}},{"$f":"'Syndicats Bilan'!N133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!O133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!P133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Q133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!R133","v":{"v":4000,"d":"4,000.00"}},{"$f":"'Syndicats Bilan'!S133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!T133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U133","v":{"v":244634.6,"d":"244,634.60"}},{"$f":"'Syndicats Bilan'!V133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!W133","v":{"v":894632.42,"d":"894,632.42"}},{"$f":"'Syndicats Bilan'!X133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Y133","v":{"v":21300,"d":"21,300.00"}},{"$f":"'Syndicats Bilan'!Z133","v":{"v":1977086,"d":"1,977,086.00"}},{"$f":"'Syndicats Bilan'!AA133","v":{"v":61651.7,"d":"61,651.70"}},{"$f":"'Syndicats Bilan'!AB133","v":{"v":118500,"d":"118,500.00"}},{"$f":"'Syndicats Bilan'!AC133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AD133","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AE133","v":{"v":250000,"d":"250,000.00"}},{"$f":"'Syndicats Bilan'!AF133","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C14:AC14)","v":{"v":4920682.65,"d":"4,920,682.65"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"'Syndicats Bilan'!F165","v":{"v":3244788.96,"d":"3,244,788.96"}},{"$f":"'Syndicats Bilan'!G165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!H165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!I165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!J165","v":{"v":1725740,"d":"1,725,740.00"}},{"$f":"'Syndicats Bilan'!K165","v":{"v":2122133.8,"d":"2,122,133.80"}},{"$f":"'Syndicats Bilan'!L165","v":{"v":500000,"d":"500,000.00"}},{"$f":"'Syndicats Bilan'!M165","v":{"v":3348900,"d":"3,348,900.00"}},{"$f":"'Syndicats Bilan'!N165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!O165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!P165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Q165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!R165","v":{"v":16400,"d":"16,400.00"}},{"$f":"'Syndicats Bilan'!S165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!T165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U165","v":{"v":353691.41,"d":"353,691.41"}},{"$f":"'Syndicats Bilan'!V165","v":{"v":2500000,"d":"2,500,000.00"}},{"$f":"'Syndicats Bilan'!W165","v":{"v":500000,"d":"500,000.00"}},{"$f":"'Syndicats Bilan'!X165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Y165","v":{"v":611800,"d":"611,800.00"}},{"$f":"'Syndicats Bilan'!Z165","v":{"v":16986900,"d":"16,986,900.00"}},{"$f":"'Syndicats Bilan'!AA165","v":{"v":1570557.35,"d":"1,570,557.35"}},{"$f":"'Syndicats Bilan'!AB165","v":{"v":3760000,"d":"3,760,000.00"}},{"$f":"'Syndicats Bilan'!AC165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AD165","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AE165","v":{"v":6994563,"d":"6,994,563.00"}},{"$f":"'Syndicats Bilan'!AF165","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C16:AC16)","v":{"v":44235474.52,"d":"44,235,474.52"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'Syndicats Bilan'!F140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!G140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!H140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!I140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!J140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!K140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!L140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!M140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!N140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!O140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!P140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Q140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!R140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!S140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!T140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!U140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!V140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!W140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!X140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Y140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!Z140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AA140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AB140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AC140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AD140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AE140","v":{"v":0,"d":"0.00"}},{"$f":"'Syndicats Bilan'!AF140","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C18:AC18)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"C12+C14+C16-C18","v":{"v":3354764.05,"d":"3,354,764.05"}},{"$f":"D12+D14+D16-D18","v":{"v":291662.46,"d":"291,662.46"}},{"v":0,"d":"0.00"},{"v":3096661.1999999997,"d":"3,096,661.20"},{"v":2473527.36,"d":"2,473,527.36"},{"v":2518384.4,"d":"2,518,384.40"},{"v":873733.02,"d":"873,733.02"},{"v":4549831.6,"d":"4,549,831.60"},{"v":6745,"d":"6,745.00"},{"v":106000,"d":"106,000.00"},{"v":103582.65,"d":"103,582.65"},{"v":4078.85,"d":"4,078.85"},{"v":20400,"d":"20,400.00"},{"v":1945.8,"d":"1,945.80"},{"v":0,"d":"0.00"},{"v":625803.61,"d":"625,803.61"},{"v":2525023.2,"d":"2,525,023.20"},{"v":1394632.42,"d":"1,394,632.42"},{"v":0,"d":"0.00"},{"v":714395.42,"d":"714,395.42"},{"v":19797205.48,"d":"19,797,205.48"},{"v":1632209.05,"d":"1,632,209.05"},{"v":4021024.2,"d":"4,021,024.20"},{"v":0,"d":"0.00"},{"v":1710.95,"d":"1,710.95"},{"v":7611367.59,"d":"7,611,367.59"},{"v":8479.9,"d":"8,479.90"},{"$f":"SUM(C21:AC21)","v":{"v":55733168.21,"d":"55,733,168.21"}}]

{"sheet":"Endettement par syndicat","index":68,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
[]
["Tableau de l'endettement 2024 par syndicat"]
[]
[null,"Veuillez choisir votre syndicat ci-dessous"]
[null,"Sépult. Montfaucon"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!C7:AD24,2,0)","v":{"v":6486.04,"d":"6,486.04"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,4,0)","v":{"v":20315.45,"d":"20,315.45"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,6,0)","v":{"v":0,"d":"0.00"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,8,0)","v":{"v":4000,"d":"4,000.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,10,0)","v":{"v":16400,"d":"16,400.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"HLOOKUP($B$5,'Syndicats endettement'!$C$7:$AD$21,15,0)","v":{"v":20400,"d":"20,400.00"}}]
[null,"Endettement net",{"$f":"C21-C8","v":{"v":13913.96,"d":"13,913.96"}}]